LEHMAN ABS CORP
424B5, 1997-01-06
ASSET-BACKED SECURITIES
Previous: CAPITAL RE CORP, 10-Q/A, 1997-01-06
Next: SEAFIELD CAPITAL CORP, 8-K, 1997-01-06





<PAGE>

<PAGE>

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED DECEMBER 31, 1996)
                        LEHMAN CARD ACCOUNT TRUST 1996-1
         $2,082,115,000 CLASS A FLOATING RATE ASSET BACKED CERTIFICATES
                              CLASS S CERTIFICATES
 
     The  Lehman Card Account Trust 1996-1 (the 'Trust') will be formed pursuant
to a  pooling  agreement to  be  dated as  of  December 1,  1996  (the  'Pooling
Agreement') and entered into by Lehman ABS Corporation (the 'Depositor'), Lehman
Brothers  Inc. ('Lehman  Brothers'), as  seller, and  The Bank  of New  York, as
trustee (the 'Trustee'). The Trust will issue $2,082,115,000 aggregate principal
amount of  Class  A  Floating  Rate Asset  Backed  Certificates  (the  'Class  A
Certificates')  and  Class  S  Certificates  (the  'Class  S  Certificates' and,
together with  the  Class  A  Certificates, the  'Certificates').  The  Class  S
Certificates  will  be  notional  amount Certificates,  will  have  no principal
balance and  will  bear  interest  on their  respective  notional  amounts.  The
notional  amount is equal to the  aggregate outstanding principal balance of the
CABS. Terms used  and not  otherwise defined  herein shall  have the  respective
meanings  ascribed  to such  terms  in the  Prospectus  dated December  31, 1996
attached hereto (the 'Prospectus').
 
     The Trust will consist of certain asset backed securities (the 'CABS') each
issued pursuant  to  a  pooling  and servicing  agreement,  master  pooling  and
servicing  agreement or  indenture (collectively,  the 'Agreements').  Each CABS
evidences an interest  in a trust  fund created  by one of  the Agreements,  the
property of which includes either (i) 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  (ii) certificates  backed  by  credit card
receivables (the 'Underlying Certificates'),  all monies due  in payment of  the
Receivables or the Underlying Certificates and certain other properties, as more
fully described herein.
 
     The  Class A Certificates will  represent fractional undivided interests in
the Trust. Distributions on  the Certificates will  be made on  the 15th day  of
each  month or, if  any such day is  not a Business Day,  on the next succeeding
Business Day (the 'Distribution Date') commencing February 18, 1997.
 
     Interest at a rate equal to the LIBOR Rate (calculated as described herein)
plus 0.09%  will  be distributed  to  the  Class A  Certificateholders  on  each
Distribution  Date. Such interest on the Class A Certificates is composed of all
interest on the CABS other than the portions of interest allocated to the  Class
S  Certificates (as described below). Principal, to the extent described herein,
will be distributed to the Class A Certificateholders on each Distribution Date,
commencing with the  January 1998  Distribution Date (or  earlier under  certain
circumstances). Interest on the Class S Certificates will consist of portions of
interest  on the  CABS in  an amount  equal to  the sum  of the  products of the
outstanding principal balance of each CABS multiplied by a fixed number of basis
points on each CABS. Such fixed number  of basis points is equal to the  excess,
if any, of the margins on each CABS over 9 basis points.
 
     There  is currently no market for the Certificates 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 Certificates, 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.
                            ------------------------
 
 FOR A DISCUSSION OF CERTAIN FACTORS WHICH SHOULD BE CONSIDERED BY PROSPECTIVE
     PURCHASERS OF THE CERTIFICATES, SEE 'RISK FACTORS' ON PAGE S-6 HEREIN.
                            ------------------------
 
     The Certificates offered  hereby constitute  part of a  separate series  of
Asset  Backed Certificates being offered by  Lehman ABS Corporation from time to
time pursuant  to  its  Prospectus  dated December  31,  1996.  This  Prospectus
Supplement  does  not contain  complete information  about  the offering  of the
Certificates.  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
Certificates  may not be consummated unless the purchaser has received both this
Prospectus Supplement and the Prospectus.
                            ------------------------
 
THE CERTIFICATES REPRESENT INTERESTS IN THE  TRUST ONLY AND DO NOT  REPRESENT
   INTERESTS  IN THE DEPOSITOR,  TRUSTEE OR ANY  AFFILIATE THEREOF, EXCEPT TO
   THE EXTENT PROVIDED HEREIN.  NEITHER THE CERTIFICATES  NOR THE CABS  ARE
                INSURED  OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.
 
THESE CERTIFICATES 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 Certificates 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 Certificates are expected to be
$2,087,221,524 before deducting expenses payable by the Depositor of $900,000.
 
     The Certificates  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 Certificates will be delivered in book-entry form through the facilities  of
The Depository Trust Company on or about January 15, 1997.
                            ------------------------
                                LEHMAN BROTHERS
DECEMBER 31, 1996

<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.

Securities Offered...................  Class  A  Floating   Rate  Asset   Backed
                                          Certificates    and   the    Class   S
                                          Certificates    (collectively,     the
                                          "Certificates").  The notional  amount
                                          of the  Class S  Certificates  for any
                                          Distribution Date will be equal to the
                                          aggregate of the outstanding principal
                                          balance  of the CABS with  respect  to
                                          such  Distribution  Date.  The initial
                                          notional   amount   of  the   Class  S
                                          Certificates  will  be  equal  to  the
                                          aggregate of the outstanding principal
                                          balance of the CABS as of the Cut- off
                                          Date.

Trust................................  Lehman Card  Account  Trust  1996-1  (the
                                          "Trust"  or  the  "Issuer"),  a  trust
                                          established  pursuant  to the  Pooling
                                          Agreement (as defined herein).

Depositor............................  Lehman ABS Corporation.

Pooling Agreement....................  Pursuant to a pooling  agreement dated as
                                          of  December  1,  1996  (the  "Pooling
                                          Agreement"),   among  the   Depositor,
                                          Lehman    Brothers    Inc.    ("Lehman
                                          Brothers") and The Bank of New York in
                                          its    capacity   as   trustee    (the
                                          "Trustee"),  the Trust  will issue the
                                          Certificates   in  initial   aggregate
                                          amount of $2,082,115,000.

CABS ..............................    The CABS are described under "Description
                                          of the CABS"  herein and certain  CABS
                                          are  further  described  in Appendix A
                                          and   Appendix  B  attached   to  this
                                          Prospectus  Supplement.  The CABS will
                                          consist   of  certain   asset   backed
                                          certificates,  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 Certificates..........  Each Class A Certificate will represent a
                                          fractional  undivided  interest in the
                                          Trust as described herein.

     A. Interest Distributions on
       the Certificates.............   Interest   will   accrue  on  the  unpaid
                                          principal   amount   of  the  Class  A
                                          Certificates at a rate per annum equal
                                          to  the  LIBOR  Rate   (calculated  as
                                          described herein) plus 0.09%,  payable
                                          monthly  on  each  Distribution  Date.
                                          Such   interest   on   the   Class   A
                                          Certificates   is   composed   of  all
                                          interest  on the CABS  other  than the
                                          portions of interest  allocated to the
                                          Class  S  Certificates  (as  described
                                          below).


                                       S-2


<PAGE>

<PAGE>




                                       Interest on the Class S Certificates will
                                          consist of the portions of interest on
                                          the CABS in an amount equal to the sum
                                          of the  products  of  the  outstanding
                                          principal   balance   of   each   CABS
                                          multiplied  by a fixed number of basis
                                          points on each CABS. Such fixed number
                                          of  basis   points  is  equal  to  the
                                          excess, if any, of the margins on each
                                          CABS over 9 basis points.

                                       Interest   will   be    distributed    to
                                          Certificateholders       on       each
                                          Distribution Date. Interest in respect
                                          of a Distribution  Date will accrue on
                                          the  Certificates  from and  including
                                          the  preceding  Distribution  Date (in
                                          the  case  of the  first  Distribution
                                          Date,  from and including  January 15,
                                          1997  (the  "Closing  Date"))  to  but
                                          excluding  such  current  Distribution
                                          Date  (each,   an  "Interest   Accrual
                                          Period") and will be calculated on the
                                          basis of the actual  number of days in
                                          such Interest  Accrual  Period divided
                                          by 360.

     B. Principal Distributions on the
        Certificates.................  No principal  will  be  distributable  to
                                          Class A  Certificateholders  until the
                                          January  1998  Distribution  Date  or,
                                          upon   the   occurrence   of  a   CABS
                                          Amortization    Event,    the    first
                                          Distribution   Date   thereafter,   as
                                          described    herein   or,   upon   any
                                          principal  distribution  on  the  LCAT
                                          Notes, the related Distribution Date.

                                       Principal  distributable  on the  Class A
                                          Certificates  will equal the principal
                                          received on the CABS.

     C. Distribution Date............  The 15th day of each  month  or,  if such
                                          day is not a  Business  Day,  the next
                                          succeeding Business Day, commencing on
                                          February 18, 1997. A "Business Day" is
                                          any  day  other  than  a  Saturday  or
                                          Sunday or another day on which banking
                                          institutions in New York, New York are
                                          authorized   or   obligated   by  law,
                                          regulations  or executive  order to be
                                          closed.

     D. Record Date..................  Distributions on the Certificates will be
                                          made to Certificate-  holders in whose
                                          name the Certificates  were registered
                                          at the close of  business  on the last
                                          day of the month prior to the month in
                                          which such distribution occurs.

     E. Form and Registration........  TheCertificates    will    initially   be
                                          delivered    in    book-entry     form
                                          ("Book-Entry           Certificates").
                                          Certificateholders will initially hold
                                          their interests through The Depository
                                          Trust   Company   ("DTC").   Transfers
                                          within DTC will be in accordance  with
                                          the   usual   rules   and    operating
                                          procedures  of  DTC.  So  long  as the
                                          Certificates       are      Book-Entry
                                          Certificates,  such  Certificates will
                                          be evidenced by one or more securities
                                          registered  in the  name of Cede & Co.
                                          ("Cede"),  as the  nominee of DTC.  No
                                          Certificateholder


                                       S-3


<PAGE>

<PAGE>

                                          will  be   entitled   to   receive   a
                                          definitive  certificate   representing
                                          such person's interest,  except in the
                                          event that Definitive Certificates are
                                          issued under the limited circumstances
                                          described  in   "Description   of  the
                                          Certificates--Definitive Certificates"
                                          in the  Prospectus.  All references in
                                          this    Prospectus    Supplement    to
                                          Certificates  reflect  the  rights  of
                                          Certificateholders only as such rights
                                          may be  exercised  through DTC and its
                                          participating   organizations  for  so
                                          long as such  Certificates are held by
                                          DTC.  See  "Risk   Factors--Book-Entry
                                          Certificates"  and "Description of the
                                          Certificates--Book-Entry Registration"
                                          in the Prospectus.

     F. Denominations................  The Certificates  will   be   issued   in
                                          minimum  denominations of $100,000 and
                                          integral multiples of $1,000 in excess
                                          thereof.

Calculation of LIBOR.................  The "LIBOR  Rate"   applicable   to   the
                                          calculation  of the  interest  rate on
                                          the Class A Certificates in respect of
                                          a Distribution  Date shall be equal to
                                          the  weighted  average  of  the  LIBOR
                                          interest rates  (weighted on the basis
                                          of the outstanding  principal balances
                                          of the CABS immediately  prior to such
                                          date) applicable to the  distributions
                                          of interest on the CABS  distributable
                                          on such date. The LIBOR  applicable to
                                          the    CABS   is    described    under
                                          "Description  of  the   CABS--Interest
                                          Distributions" herein.

Tax Considerations...................  Assuming  that  the  CABS  are   properly
                                          characterized   as  debt  for  federal
                                          income tax purposes, the Trust will be
                                          classified  as a grantor  trust  under
                                          Subpart E, Part I of  Subchapter  J of
                                          the Internal  Revenue Code of 1986, as
                                          amended         (the          "Code").
                                          Certificateholders will be treated for
                                          federal  income tax purposes as owners
                                          of a pro rata  undivided  interest  in
                                          their  allocable  share  assets of the
                                          Trust  represented by the Certificates
                                          which will consist of "stripped bonds"
                                          and  "stripped   coupons"  within  the
                                          meaning   of  the   Code.   See   "Tax
                                          Considerations" herein.

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   Certificates.   See   "Legal
                                          Investment Considerations" herein.

ERISA................................  Except as otherwise described herein, the
                                          Certificates  may not be  acquired  by
                                          any  employee  benefit plan subject to
                                          the   Employee    Retirement    Income
                                          Security  Act  of  1974,   as  amended
                                          ("ERISA"), by an individual retirement
                                          account or by certain  other  employee
                                          benefit accounts subject to

                                       S-4


<PAGE>

<PAGE>



                                          the  requirements of ERISA and Section
                                          4975   of   the   Code.   See   "ERISA
                                          Considerations"   herein  and  in  the
                                          Prospectus.

Rating...............................  It is a condition  to the issuance of the
                                          Certificates    that   the   Class   A
                                          Certificates be rated "Aaa" by Moody's
                                          Investors  Service,  Inc.  ("Moody's")
                                          and "AAA" by Standard & Poor's Ratings
                                          Services,  a  division  of The  McGraw
                                          Hill  Companies,   Inc.  ("Standard  &
                                          Poor's", and together with Moody's the
                                          "Rating  Agencies") and that the Class
                                          S  Certificates   be  rated  "Aaa"  by
                                          Moody's   and  "AAAr"  by  Standard  &
                                          Poor's.  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  so warrant.  A revision
                                          or  withdrawal of such rating may have
                                          an adverse  effect on the market price
                                          of the Certificates. A security rating
                                          is not a  recommendation  to buy, sell
                                          or hold securities.


                                       S-5


<PAGE>

<PAGE>



                                  RISK FACTORS

     Limited  Liquidity.   There  is  currently  no  secondary  market  for  the
Certificates.  Lehman Brothers  currently  intends to make a market from time to
time in the Class A Certificates  but is under no obligation to do so. There can
be no assurance that a secondary market will develop in the Class A Certificates
or, if a secondary  market does  develop,  that it will  provide  holders of the
Class A Certificates  with liquidity of investment or will continue for the life
of the Class A Certificates.

     Trust's  Relationship  to the Depositor.  The Depositor is not obligated to
make any payments in respect of the Certificates or the CABS.

     Maturity  Assumptions.  The rate of  payment  of  principal  of the Class A
Certificates,  the aggregate  amount of each  distribution  on, and the yield to
maturity of, the Certificates will depend on the rate of payment of principal of
the CABS.  Each  series of CABS  (other than the LCAT Notes) is subject to early
amortization upon the occurrence of any of the amortization events applicable to
such CABS as described  herein and in the prospectus used in connection with the
offering  of such  CABS.  The LCAT  Notes are not  themselves  subject  to early
amortization;  however  principal  distributions  on the LCAT Notes will be made
upon the  occurrence  of  amortization  events  with  respect to the  Underlying
Certificates owned by the LCAT Trust.

     The rate of payment of  principal of the Class A  Certificates  may also be
affected by the  repurchase  by certain  CABS Issuers of the CABS issued by such
CABS Issuers 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 such CABS is less than a specified percentage
of their original principal balance.  In such event the repurchase price paid by
the CABS Issuer would be passed through to the Class A  Certificateholders  as a
payment of principal.  The CABS Issuers  which may effect such a repurchase  are
identified in the table under "Description of the CABS" herein.

     Sensitivity of the Class S Certificates.  The Class S Certificates  will be
sensitive  to the rate of  principal  payments  (including  prepayments)  of the
assets underlying the CABS in general, and particularly those with high margins.

     Rating of the  Certificates.  It is a condition to the issuance and sale of
the  Certificates  that the Class A  Certificates  be rated "Aaa" by Moody's and
"AAA" by Standard & Poor's and that the Class S  Certificates  be rated "Aaa" by
Moody's and "AAAr" by  Standard & Poor's.  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 ratings address
the likelihood of the receipt of distributions due on the Certificates  pursuant
to their terms. However, the Rating Agencies do not evaluate, and the ratings of
the  Certificates 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  in the
future so warrant.

                                    THE TRUST

General

     The Issuer, Lehman Card Account Trust 1996-1, is a trust formed pursuant to
the  Pooling  Agreement  for  the  transactions  described  in  this  Prospectus
Supplement.  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

                                       S-6


<PAGE>

<PAGE>



proceeds therefrom, (ii) issuing the Certificates, (iii) making distributions on
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.

                         DESCRIPTION OF THE CERTIFICATES

General

     The Certificates  will be issued pursuant to the Pooling Agreement dated as
of December 1, 1996, among the Depositor,  Lehman Brothers,  as seller,  and The
Bank of New York, as Trustee.  The Depositor  will provide a copy of the Pooling
Agreement to prospective investors without charge upon request.

     The following  summaries describe certain terms of the Certificates and the
Pooling  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
Pooling  Agreement.  Wherever  particular defined terms of the Pooling Agreement
are  referred  to,  such  defined  terms  are  thereby  incorporated  herein  by
reference.  See "The Pooling Agreement" herein for a summary of additional terms
of the Pooling Agreement.

     The  Certificates  will be issued  in  book-entry  form  only  ("Book-Entry
Certificates")  and  will  represent  undivided  interests  in  the  Trust.  The
Certificates  will be issued in minimum  denominations  of $100,000 and integral
multiples of $1,000 in excess thereof.

Book-Entry Certificates

     The  Book-Entry  Certificates  will be issued  in one or more  certificates
which equal the aggregate  initial  principal  balance of the  Certificates  and
which will be held by a nominee of The Depository  Trust Company  (together with
any  successor   depository  selected  by  the  Depositor,   the  "Depository").
Beneficial  interests in the Book-Entry  Certificates will be held indirectly by
investors  through the  book-entry  facilities of the  Depository,  as described
herein.   Investors  may  hold  such  beneficial  interests  in  the  Book-Entry
Certificates in minimum denominations  representing an original principal amount
of $100,000 and integral  multiples of $1,000 in excess  thereof.  The Depositor
has  been  informed  by the  Depository  that  its  nominee  will  be Cede & Co.
("Cede").  Accordingly,  Cede is  expected  to be the  holder  of  record of the
Book-Entry   Certificates.   Except  as  described  in  the   Prospectus   under
"Description of the Certificates--Definitive  Certificates," no person acquiring
a  Book-Entry  Certificate  (each,  a  "beneficial  owner")  will be entitled to
receive a Definitive Certificate.

     Unless and until Definitive Certificates are issued, it is anticipated that
the only  "Certificateholder"  of the Book-Entry  Certificates  will be Cede, as
nominee of the Depository. Beneficial owners of the Book-Entry Certificates will
not be  Certificateholders,  as that  term is  used  in the  Pooling  Agreement.
Beneficial   owners   are   only   permitted   to   exercise   the   rights   of
Certificateholders  indirectly  through  the  Depository  and its  participating
organizations.  Any  reports on the Trust  provided  to Cede,  as nominee of the
Depository,  may be  made  available  to  beneficial  owners  upon  request,  in
accordance with the rules, regulations and procedures creating and affecting the
Depository,  and  to  the  Depository's  participating  organizations  to  whose
Depository  accounts the Book-Entry  Certificates of such beneficial  owners are
credited.

     For a description of the procedures  generally applicable to the Book-Entry
Certificates, see "Description of the Certificates--Book-Entry  Certificates" in
the Prospectus.

                                       S-7


<PAGE>

<PAGE>




Distributions on Certificates

     Distributions on the Certificates,  as described below, will be made by the
Trustee on the Distribution  Date to persons in whose names the Certificates are
registered  on the last  day of the  month  preceding  the  month in which  such
Distribution   Date  occurs  (the   "Record   Date").   Distributions   to  each
Certificateholder will be made by the Trustee 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 Trustee and such holder.  The final  distribution in retirement
of a  Certificate  will be made only upon  surrender of the  Certificate  to the
Trustee at the office thereof specified in the notice to  Certificateholders  of
such final distribution. Notice will be mailed prior to the Distribution Date on
which the final  distribution of principal and interest on a Class A Certificate
or  interest  on a Class S  Certificate  is  expected  to be made to the  holder
thereof.

Distributions of Interest

     The Class A  Certificates  will bear  interest on the  aggregate  principal
amount of the Certificates at an annual rate equal to the LIBOR Rate (calculated
as described  below) plus 0.09%.  Such interest on the Class A  Certificates  is
composed  of all  interest  on the CABS  other  than the  portions  of  interest
allocated to the Class S Certificates (as described below).

     Interest on the Class S  Certificates  will consist of portions of interest
on the CABS in an amount  equal to the sum of the  products  of the  outstanding
principal  balance of each CABS  multiplied by a fixed number of basis points on
each CABS. Such fixed number of basis points is equal to the excess,  if any, of
the margins on each CABS over 9 basis points.

     Interest accrued on the Certificates will be distributable  monthly on each
Distribution Date. Interest in respect of a Distribution Date will accrue on the
outstanding  principal  amount  of  the  Certificates  from  and  including  the
preceding  Distribution Date (in the case of the first  Distribution  Date, from
and including the Closing Date) to but excluding such current  Distribution 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.

     Calculation of LIBOR:  The LIBOR Rate  applicable to the calculation of the
interest  rates on the Class A Certificates  in respect of a  Distribution  Date
will be calculated  by the Trustee and will be equal to the weighted  average of
the LIBOR interest  rates  (weighted on the basis of the  outstanding  principal
balances of the CABS immediately prior to such Distribution  Date) applicable to
the distributions of interest on the CABS distributable on the CABS Distribution
Date  (as  defined  herein)  occurring  on such  Distribution  Date.  The  LIBOR
applicable to the CABS is described  under  "Description  of the  CABS--Interest
Distributions" herein.

Distributions of Principal

     No principal will be distributable to Class A Certificateholders  until the
January 1998  Distribution  Date or, upon the occurrence of a CABS  Amortization
Event  (as  defined  herein),  the  first  Distribution  Date  after  such  CABS
Amortization  Event or, upon any principal  distribution on the LCAT Notes,  the
related Distribution Date.

     On each CABS Distribution Date in respect of which principal is distributed
on the CABS, principal distributions will be made on the Class A Certificates on
the Distribution Date occurring on such date in an amount equal to the principal
distributed on the CABS.  Such principal will be distributed on a pro rata basis
in  accordance  with  the  outstanding   principal   balances  of  the  Class  A
Certificates. The aggregate principal

                                       S-8


<PAGE>

<PAGE>



balance of the Class A Certificates at any time will be equal to the outstanding
principal balance of the CABS at such time. As more fully described herein,  the
outstanding  principal  balance  of the CABS  will be  reduced  as a  result  of
principal  payments on the  Receivables  that are  distributed in respect of the
CABS.

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  Trustee  under the Pooling
Agreement on the Closing Date. The Trustee will hold such moneys  uninvested and
without  liability  for  interest  thereon  for the  benefit  of  holders of the
Certificates.  The "CABS  Distribution  Date" in each month is the  Distribution
Date for such month.

Assignment of CABS

     The Depositor  will acquire the CABS for deposit into the Trust from Lehman
Brothers. At the time of issuance of the Certificates,  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
Trustee's participant account at The Depository Trust Company.

                             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-9


<PAGE>

<PAGE>

<TABLE>
<CAPTION>

                                                                  DESCRIPTION OF THE CABS
- -------------------------------------------------------------------------------------------------------------------------------
                                                      ADVANTA                                                                  
                                                    Credit Card             American Express           American Express        
Issuer:                                            Master Trust II             Master Trust               Master Trust         
- -------                                        ------------------------   -----------------------    --------------------------
<S>                                                  <C>                       <C>                        <C>        
Principal Amount Purchased by Depositor........      $187,925,000              $ 60,000,000               $25,000,000
Percentage of Total CABS Purchased by
the Depositor..................................          9.03%                     2.88%                     1.20%
Servicer.......................................   Colonial National          American Express           American Express
                                                      Bank (USA)              Travel Related             Travel Related
                                                                             Services Company,         Services Company,
                                                                                   Inc.                       Inc.
Trustee........................................     Bankers Trust             The Bank of New           The Bank of New
                                                       Company                     York                       York
 
 
Designation....................................    Class A Floating          Class A Floating           Class A Floating
                                                  Rate Asset Backed            Rate Accounts             Rate Accounts
                                                 Certificates, Series        Receivable Trust           Receivable Trust
                                                        1995-A             Certificates, Series       Certificates, Series
                                                                                  1996-1                     1996-2
 
Initial Certificate Amount.....................      $598,500,000              $950,000,000               $300,000,000
Series Termination Date(1).....................    January 1, 2003            August 16, 2004           August 15, 2002
 
Certificate Rate...............................    LIBOR(2) + 0.18%           LIBOR(3) + 0.15%          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                  January 15, 2000         September 15, 2003         September 17, 2001
Period(5)......................................
Guaranty Amount(6).............................       $7,000,000                    N/A                       N/A
Subordinated Amount(7).........................      $101,500,000               $77,027,027               $24,324,324
Optional Repurchase Percentage.................           5%                        10%                       10%
Ratings (Moody's/S&P)(8).......................        Aaa/AAA                    Aaa/AAA                   Aaa/AAA




<CAPTION>

                                                                  DESCRIPTION OF THE CABS
- -------------------------------------------------------------------------------------------------------------------------------
                                                 Chase Manhattan             Chase Manhattan 
                                                   Credit Card                 Credit Card           Discover Card 
Issuer:                                           Master Trust                 Master Trust           Master Trust 
- -------                                          --------------               --------------          -------------
<S>                                                   <C>                       <C>                     <C>        
Principal Amount Purchased by Depositor........       $122,000,000              $65,500,000             $50,510,000
Percentage of Total CABS Purchased by
the Depositor..................................           5.86%                    3.15%                   2.43%
Servicer.......................................         The Chase                The Chase               Greenwood
                                                     Manhattan Bank            Manhattan Bank          Trust Company
                                                           USA                     (USA)
 
Trustee........................................      Yasuda Bank and          Yasuda Bank and           First Bank
                                                      Trust Company            Trust Company             National
                                                        (U.S.A.)                  (U.S.A.)              Association
 
Designation....................................     Class A Floating          Class A Floating         Floating Rate
                                                          Rate                      Rate               Class A Credit
                                                       Asset Backed             Asset Backed            Card Pass-
                                                      Certificates,            Certificates,              Through
                                                      Series 1995-2            Series 1996-1           Certificates,
                                                                                                       Series 1996-2
Initial Certificate Amount.....................      $1,282,500,000            $1,282,500,000          $900,000,000
Series Termination Date(1).....................      August 15, 2001           April 15, 2002          July 18, 2005
 
Certificate Rate...............................     LIBOR(3) + 0.13%          LIBOR(3) + 0.11%          LIBOR(3) +
                                                        Uncapped                  Uncapped                 0.22%
                                                                                                         Uncapped
Payment Date(4)................................     15th Business Day        15th Business Day         15th Business
                                                        (Monthly)                (Monthly)             Day (Monthly)
Commencement of Principal Payment                   January 15, 1998         September 15, 1998         January 15,
Period(5)......................................                                                            2003
Guaranty Amount(6).............................            N/A                      N/A                 $56,842,140
Subordinated Amount(7).........................       $217,500,000              $217,500,000            $47,369,000
Optional Repurchase Percentage.................            5%                        5%                     N/A
Ratings (Moody's/S&P)(8).......................          Aaa/AAA                  Aaa/AAA                 Aaa/AAA

<PAGE>
<CAPTION>

                                                                  DESCRIPTION OF THE CABS
- -------------------------------------------------------------------------------------------------------------------------------
                                                       First Chicago         First Chicago
Issuer:                                                Master Trust II       Master Trust II
- -------                                               ----------------      ------------------
<S>                                                    <C>                   <C>         
Principal Amount Purchased by Depositor........        $120,400,000          $138,000,000
Percentage of Total CABS Purchased by
the Depositor..................................           5.78%                  6.63%
Servicer.......................................        FCC National          FCC National
                                                           Bank                  Bank
 
 
Trustee........................................        Norwest Bank          Norwest Bank
                                                        Minnesota,            Minnesota,
                                                         National              National
                                                       Association            Association
Designation....................................       Floating Rate          Floating Rate
                                                       Credit Card            Credit Card
                                                       Certificates          Certificates
                                                      Series 1995-M          Series 1995-O
 
 
Initial Certificate Amount.....................        $500,000,000          $500,000,000
Series Termination Date(1).....................        December 15,          February 15,
                                                           2003                  2004
Certificate Rate...............................         LIBOR(3) +            LIBOR(3) +
                                                          0.24%             0.23% Uncapped
                                                         Uncapped
Payment Date(4)................................       15th Business          15th Business
                                                      Day (Monthly)          Day (Monthly)
Commencement of Principal Payment                      November 15,        January 15, 2002
Period(5)......................................            2001
Guaranty Amount(6).............................         $5,714,286            $5,714,286
Subordinated Amount(7).........................        $71,428,572            $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 Series Termination Date.
(2)  Reuters LIBOR
(3)  Telerate LIBOR
(4)  Includes defined terms:  Payment Date and Distribution Date.
(5)  Includes defined terms:  Controlled Amortization Date, Expected Final
     Payment Date and Class A Expected Final Payment Date. Assumes absence
     of any event triggering  early amortization.
(6)  Includes Cash Collateral Account as of respective date of issuance.
(7)  Includes Class B Certificates, Class A3 Certificates (with respect to
     Lehman Card Account Trust 1994-1), Collateral Invested Amounts, Collateral
     Interest and Required Collateral Interest as of respective date of
     issuance.
(8)  As of December 31, 1996.


                                      S-10

<PAGE>

<PAGE>


<TABLE>
<CAPTION>

                                                                       DESCRIPTION OF THE CABS (continued)
- ----------------------------------------------------------------------------------------------------------------
                     Issuer:                                                                      First USA     
                     -------                         First Chicago        First Deposit          Credit Card    
                                                     Master Trust         Master Trust          Master Trust    
                                                     ------------         --------------        ------------    
<S>                                                  <C>                   <C>                  <C>
Principal Amount Purchased by
  Depositor......................................     $124,300,000         $75,000,000          $162,000,000
Percentage of Total CABS Purchased
  by the Depositor...............................        5.97%                3.60%                 7.78%
Servicer.........................................     FCC National        First Deposit        First USA Bank
                                                          Bank            National Bank
 
 
 
 
Trustee..........................................     Norwest Bank        Bankers Trust        NationsBank of
                                                       Minnesota,            Company           Virginia, N.A.
                                                        National
                                                      Association
Designation......................................    Floating Rate        Floating Rate       Class A Floating
                                                      Credit Card         Asset Backed              Rate
                                                      Certificates        Certificates          Asset Backed
                                                     Series 1995-P        Series 1996-1     Certificates, Series
                                                                                                   1994-7
Initial Certificate Amount.......................     $500,000,000        $750,500,000          $750,000,000
Series Termination Date(1).......................     February 15,         August 15,           June 15, 2002
                                                          2002                2007
Certificate Rate.................................      LIBOR(3) +          LIBOR(3) +          LIBOR(3) +0.18%
                                                         0.18%                0.17%               Uncapped
                                                        Uncapped            Uncapped
Payment Date(5)..................................    15th Business        15th Business       15th Business Day
                                                     Day (Monthly)        Day (Monthly)           (Monthly)

Commencement of Principal Payment                     January 15,         June 15, 2003         November 15,
Period(6)........................................         2000                                      1999
Guaranty Amount(7)...............................      $5,714,286              N/A                   N/A
Subordinated Amount(8)...........................     $71,428,572         $199,500,000          $153,615,000
Optional Repurchase Percentage...................          5%                  5%                    5%
Ratings (Moody's/S&P)(9).........................       Aaa/AAA              Aaa/AAA               Aaa/AAA


<CAPTION>

                                                                       DESCRIPTION OF THE CABS (continued)
- --------------------------------------------------------------------------------------------------------------------------
                     Issuer:                            First USA               First USA                First USA         
                     -------                            Credit Card             Credit Card              Credit Card       
                                                       Master Trust            Master Trust              Master Trust      
                                                       ------------           --------------             ------------      
<S>                                                     <C>                    <C>                       <C>
Principal Amount Purchased by
  Depositor......................................         $35,030,000            $174,000,000            $89,000,000
Percentage of Total CABS Purchased
  by the Depositor...............................            1.68%                   8.36%                  4.27%
Servicer.........................................        First USA Bank         First USA Bank         First USA Bank
 
 
 
 
 
Trustee..........................................        NationsBank of       NationsBank, N.A.       NationsBank, N.A.
                                                         Virginia, N.A.
 
 
Designation......................................       Class A Floating       Class A Floating       Class A Floating
                                                       Rate Asset Backed             Rate             Rate Asset Backed
                                                      Certificates, Series       Asset Backed       Certificates, Series
                                                             1995-2          Certificates, Series          1995-5
                                                                                    1995-4
Initial Certificate Amount.......................         $660,000,000           $750,000,000           $500,000,000
Series Termination Date(1).......................       October 15, 2004        April 15, 2001         April 15, 2003
 
Certificate Rate.................................       LIBOR(3) + 0.24%       LIBOR(3) + 0.12%       LIBOR(3) + 0.17%
                                                            Uncapped               Uncapped               Uncapped
 
Payment Date(5)..................................      15th Business Day      15th Business Day       15th Business Day
                                                           (Monthly)              (Monthly)               (Monthly)

Commencement of Principal Payment                        March 15, 2002         September 15,           September 15,
Period(6)........................................                                    1998                   2000
Guaranty Amount(7)...............................             N/A                    N/A                     N/A
Subordinated Amount(8)...........................         $135,200,000           $153,615,000           $102,410,000
Optional Repurchase Percentage...................              5%                     5%                     5%
Ratings (Moody's/S&P)(9).........................           Aaa/AAA                Aaa/AAA                 Aaa/AAA




<PAGE>

<CAPTION>

                                                                       DESCRIPTION OF THE CABS (continued)
- -----------------------------------------------------------------------------------------------------------
                     Issuer:                         Lehman Card             MBNA Master
                     -------                         Account Trust            Credit Card
                                                       1994-1                 Trust II
                                                     ------------           -------------- 
<S>                                                   <C>                     <C>
Principal Amount Purchased by
  Depositor......................................      $410,000,000           $243,450,000
Percentage of Total CABS Purchased
  by the Depositor...............................         19.69%                 11.69%
Servicer.........................................   Colonial National         MBNA America
                                                     Bank USA, First         Bank, National
                                                      USA Bank, MBNA          Association
                                                      America Bank,
                                                         National
                                                       Association
Trustee..........................................    The Bank of New        The Bank of New
                                                           York                   York
 
 
Designation......................................  Floating Rate Asset      Class A Floating
                                                      Backed Notes,        Rate Asset Backed
                                                         Class A1         Certificates, Series
                                                                                 1994-C
 
Initial Certificate Amount.......................      $650,000,000           $870,000,000
Series Termination Date(1).......................  December 31, 2000        March 15, 2004
 
Certificate Rate.................................    LIBOR(4) +0.25%        LIBOR(2) + 0.25%
                                                         Uncapped               Uncapped
 
Payment Date(5)..................................   15th Business Day      15th Business Day
                                                        (Monthly)              (Monthly)

Commencement of Principal Payment                    May 15, 1998         October 15, 2001
Period(6)........................................
Guaranty Amount(7)...............................          N/A                    N/A
Subordinated Amount(8)...........................      $32,485,000            $130,000,000
Optional Repurchase Percentage...................          N/A                     5%
Ratings (Moody's/S&P)(9).........................        Aaa/AAA                Aaa/AAA
</TABLE>
__________________________________
(1)  Includes defined terms:  Series Termination Date, Stated Series Termination
     Date, Final Legal Maturity.
(2)  Reuters LIBOR
(3)  Telerate LIBOR
(4)  Weighted average of LIBOR interest on underlying CABS.
(5)  Includes defined terms:  Payment Date and Distribution Date.
(6)  Includes defined terms:  Controlled Amortization Date and Class A Scheduled
     Payment Date, Assumes absence of any event triggering early amortization.
(7)  Includes Cash Collateral Account as of respective date of issuance.
(8)  Includes Class B Certificates, Class A3 Certificates (with respect to
     Lehman Card Account Trust 1994-1), Collateral Invested Amounts, Collateral
     Interest and Required Collateral Interest as of respective date of
     issuance.
(9)  As of December 31, 1996.



                                      S-11


<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 a  recent
prospectus  relating  to each  CABS.  Appendix A to this  Prospectus  Supplement
contains  either  excerpts  from each  Prospectus  pursuant  to which  CABS were
offered and sold or excerpts  from a recent  prospectus  relating to  securities
issued  by each  CABS  Issuer  which  has  issued  multiple  series  of CABS and
describing in general terms the receivables of such CABS Issuer,  as well as the
originator of such receivables.  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  that the  information
concerning  the  CABS,  the  CABS  Issuers,  or each  prospectus  or  prospectus
supplement  relating to the CABS or the Master Trust in which the CABS  evidence
an interest 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  generally  summarized  from the
prospectuses relating to the CABS.

     The CABS have been  issued  pursuant to  Agreements  entered  into  between
various sellers and various  trustees.  See the table under  "Description of the
CABS" for the  identities  of the CABS  Issuers  and  "Appendix  A" for  further
description of certain 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
(or in the case of the LCAT Trust  described  below,  the CABS)  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 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 or on the Underlying  Certificates,  in the case
of the LCAT  Notes  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 Lehman
Card Account Trust 1994-1 (the "LCAT Trust").

     Except in the case of the LCAT Notes,  each seller of receivables to a CABS
Issuer (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.

                                      S-12


<PAGE>

<PAGE>



     Because  the  structure  of the LCAT Notes  differs  from that of the other
CABS,  distinctions will 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 II ("ADVANTA"),  American  Express Master Trust
("American  Express"),  Chase Manhattan Credit Card Master Trust,  Discover Card
Master Trust I, First Chicago Master Trust II, First Deposit Master Trust, First
USA Credit Card Master  Trust,  Lehman Card Account Trust 1994-1 and MBNA Master
Credit Card Trust II ("MBNA").

Additional Information Regarding Certain CABS

     In contrast to many of the other  underlying  CABS,  the  American  Express
receivables  are not part of a revolving  credit plan that enables  customers to
finance  purchases by making  minimum  payments and  borrowing  the  outstanding
balance from the credit issuer.  American Express  receivables consist of, among
other things,  account balances that are due in full each month. This results in
a high monthly payment rate and account  balances that turnover rapidly relative
to the  volume  of  charges.  In order  to  provide  yield to the  trust on such
receivables,  a portion of the collections are treated as yield  collections and
the remainder is allocated to principal collections. In addition, membership and
administrative fees are also assigned to the Trust.

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.

     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 United States dollar deposits
or one-month  Eurodollar deposits ("LIBOR").  In the case of the CABS other than
the LCAT  Notes  and CABS  issued  by  ADVANTA  and  MBNA,  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
ADVANTA and MBNA, 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.  Principal
distributions on the LCAT Notes will be

                                      S-13


<PAGE>

<PAGE>



made upon the occurrence of  amortization  events with respect to the Underlying
Certificates  owned  by the  LCAT  Trust in an  amount  equal  to the  principal
distributed on such Underlying Certificates.

     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.  Payments  received  on the  assets  underlying  the LCAT  Notes are
deposited into a collection account for payment to holders of the LCAT Notes.

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

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  on the LCAT Notes will be paid to the
holders thereof as amounts are collected on the Underlying Certificates.

                                      S-14


<PAGE>

<PAGE>



CABS Amortization Events

   CABS other than the LCAT Notes.  The  following  is a general  summary of the
typical CABS Amortization Events for 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 a particular  credit  enhancement is less than a
        specified  percentage  of the amount of the  investor  interest  for the
        underlying series of CABS.

     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.

                                      S-15


<PAGE>

<PAGE>




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 have 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 llp,  special  tax counsel to the  Depositor
and the  Underwriter  ("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.  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 Certificates.

   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 POOLING AGREEMENT

   The following summary describes certain terms of the Pooling  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 Pooling  Agreement.  Whenever
particular  sections or defined terms of the Pooling  Agreement are referred to,
such sections or defined terms are thereby incorporated herein by reference. See
"Description  of the  Certificates"  herein for a summary of certain  additional
terms of the Pooling Agreement.

                                      S-16


<PAGE>

<PAGE>



Collection of Distributions on CABS

   The CABS will be assets of the Trust.  All  distributions on the CABS will be
made directly to the Trustee.

Reports to Certificateholders

   The Trustee will mail to each Certificateholder,  at such Certificateholder's
request,  at its address listed on the Certificate  Register maintained with the
Trustee  a  report   stating  (i)  the  amounts  of  principal   and   interest,
respectively, distributed on each $1,000 in face amount of Certificates and (ii)
the outstanding balances of the CABS.

   The Trustee shall forward by mail to each  Certificateholder the most current
CABS Distribution Date Statement (as defined in the Pooling Agreement)  received
by the Trustee as of the date of such request. There is no regularly distributed
CABS Distribution Date Statement with respect to the LCAT Notes.

Amendment

   The Pooling  Agreement may be amended by the Depositor,  Lehman  Brothers and
the  Trustee,  without  the  consent  of any  Certificateholders,  to  cure  any
ambiguity,  to  correct  or  supplement  any  provisions  therein  which  may be
inconsistent with any other provisions of the Pooling  Agreement,  to add to the
duties  of the  Depositor,  or to add or amend  any  provisions  of the  Pooling
Agreement  in order to maintain or improve  any rating of the  Certificates  (it
being  understood  that,  after  obtaining  the ratings in effect on the Closing
Date,  neither the Depositor,  Lehman Brothers,  nor the Trustee is obligated to
obtain,  maintain,  or improve any such  rating) or to add any other  provisions
with respect to matters or questions  arising under the Pooling  Agreement which
shall  not  be  inconsistent  with  the  provisions  of the  Pooling  Agreement;
provided,  however,  that such action will not,  as  evidenced  by an opinion of
counsel  satisfactory to the Trustee,  adversely  affect in any material respect
the  interests  of any  Certificateholders.  The Pooling  Agreement  may also be
amended by the  Depositor,  Lehman  Brothers and the Trustee with the consent of
Class A Certificateholders  owning Voting Rights (as herein defined) aggregating
not less than 662/3% of the  aggregate  Voting  Rights for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of  the  Pooling  Agreement  or  modifying  in  any  manner  the  rights  of the
Certificateholders;  provided,  however, that no such amendment may (i) increase
or reduce in any manner the  amount of, or delay the timing of,  collections  of
distributions on the CABS or distributions  that are required to be made for the
benefit of such  Certificateholders  or (ii) reduce the aforesaid  percentage of
the Voting Rights of Class A  Certificates  which are required to consent to any
such amendment, without the consent of all the outstanding Class A Certificates.

Termination; Retirement of the Certificates

   The Trust will terminate on the  Distribution  Date following the earliest of
(i) the  Distribution  Date on which  the  aggregate  principal  balance  of the
Certificates  has  been  reduced  to  zero,  (ii)  the  final  payment  or other
liquidation  of the last  CABS in the Trust or (iii)  the  Distribution  Date in
August  2007.  In no event,  however,  will the  Trust  created  by the  Pooling
Agreement  continue after the death of certain  individuals named in the Pooling
Agreement.  Written notice of termination of the Pooling Agreement will be given
to each  Certificateholder,  and the final  distribution  will be made only upon
surrender and  cancellation of the Certificates at an office or agency appointed
by the Trustee which will be specified in the notice of termination.

Action in Respect of the CABS

   If at any time the Trustee,  as the holder of the CABS,  is requested in such
capacity  to take  any  action  or to give  any  consent,  approval  or  waiver,
including without limitation in connection with an amendment of an Agreement, or
if any  Event of  Default  (as  defined  in the  Agreements)  occurs  under  the
Agreements,  the Pooling Agreement provides that the Trustee, in its capacity as
certificateholder of the CABS, may take action in connection with the

                                      S-17


<PAGE>

<PAGE>



enforcement  of any rights and remedies  available to it in such  capacity  with
respect thereto, will promptly notify all of the holders of the Certificates and
will act only in accordance with the written  directions of holders of the Class
A Certificates evidencing at least 51% of the Voting Rights.

Voting Rights

   At all times,  the "Voting  Rights" of  Certificateholders  under the Pooling
Agreement  will be allocated  among the Class A  Certificates  in  proportion to
their respective Percentage Interests.  The "Percentage Interest" represented by
a Class A Certificate  will be equal to the  percentage  derived by dividing the
denomination of such Certificate by the original aggregate  principal balance of
the  Class  A  Certificates  as of the  Closing  Date.  Holders  of the  Class S
Certificates  will have no Voting Rights except with respect to the  termination
of the Trust.

Certain Matters Regarding the Trustee and the Depositor

   Neither the Depositor,  the Trustee nor any director,  officer or employee of
the  Depositor  or the Trustee  will be under any  liability to the Trust or the
Certificateholders for any action taken or for refraining from the taking of any
action  in good  faith  pursuant  to the  Pooling  Agreement  or for  errors  in
judgment;  provided,  however,  that none of the 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 Pooling Agreement.

   The Trustee may have normal banking  relationships  with the Depositor and/or
its affiliates.

   The Trustee  may resign at any time,  in which  event the  Depositor  will be
obligated  to appoint a successor  Trustee.  The  Depositor  may also remove the
Trustee if the  Trustee  ceases to be  eligible  to  continue  as such under the
Pooling  Agreement or if the Trustee becomes  insolvent.  Upon becoming aware of
such  circumstances,  the  Depositor  will be  obligated  to appoint a successor
Trustee.  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.

   No holder of a  Certificate  will have any right under  Pooling  Agreement to
institute  any  proceeding  with  respect to the Pooling  Agreement  unless such
holder  previously has given to the Trustee written notice of default and unless
Class A  Certificateholders  holding at least 51% of the Voting Rights have made
written  requests 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  will be under no  obligation  to  exercise  any of the
trusts  or  powers  vested  in it by  the  Pooling  Agreement  or  to  make  any
investigation of matters arising  thereunder or to institute,  conduct or defend
any  litigation  thereunder  or in  relation  thereto at the  request,  order or
direction of any of the Certificateholders,  unless such Certificateholders have
offered to the  Trustee  reasonable  security  or  indemnity  against  the cost,
expenses and liabilities which may be incurred therein or thereby.

   The Trustee and the Certificateholders,  by accepting the Certificates,  will
covenant that they will not at any time  institute  against the Depositor or the
Trust any bankruptcy,  reorganization  or other  proceeding under any federal or
state bankruptcy or similar law.

                                   THE TRUSTEE

   The Bank of New York is the Trustee under the Pooling Agreement.  The mailing
address of the Trustee is The Bank of New York,  101 Barclay  Street,  New York,
New York 10286, Attention: Corporate Trust Department.

                                      S-18


<PAGE>

<PAGE>



                                 USE OF PROCEEDS

   The net  proceeds  from the sale of the  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 purchase and other corporate purposes.

                               TAX CONSIDERATIONS

   The following is a general  discussion of certain of the  anticipated  United
States  federal  income  tax   consequences  of  the  purchase,   ownership  and
disposition of Certificates  under the Internal Revenue Code of 1986, as amended
(the "Code").  The discussion is based on interpretations  of law,  regulations,
rulings and decisions,  all of which are subject to change.  Any such change may
be applied  retroactively  and may adversely  affect the U.S. federal income tax
consequences described herein. This summary does not address  Certificateholders
other  than  the  original  purchasers  and  does  not  discuss  all of the  tax
consequences  that  may  be  relevant  to  particular  Certificateholders  or to
Certificateholders  subject to special treatment under the United States federal
income tax laws (such as life insurance companies, banks, dealers in securities,
retirement plans, regulated investment companies, and tax-exempt organizations).
Accordingly,  prospective  investors are urged to consult their own tax advisors
with respect to the United States federal,  state and local tax  consequences of
the purchase,  ownership and  disposition  of the  Certificates,  as well as any
consequences  arising under the laws of any other taxing  jurisdiction  to which
they may be subject.

   As used in this section, the term "U.S. Certificateholder" means a beneficial
owner of a  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, the income of which is subject
to U.S.  federal income  taxation  regardless of its source,  (iv) a trust, if a
court within the United States is able to exercise  primary  supervision  of the
administration  of the trust and one or more United States  fiduciaries have the
authority to control all substantial  decisions of the trust, or (v) any foreign
corporation, partnership or other entity which holds a Certificate in connection
with a U.S. trade or business.

Tax Considerations Relating to the CABS

   The CABS are the primary assets of the Trust. Each CABS evidences an interest
in 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 llp, counsel to
the Depositor and the Underwriter, has not provided any opinions. In particular,
with respect to each CABS, an opinion was rendered by the respective tax counsel
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,  Brown & Wood llp has relied upon the descriptions of
such opinions in the related  prospectuses.  Prospective  investors are urged to
consider  the  United  States  federal  income tax  section  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.

Classification of the Trust

   In the  opinion of Brown & Wood llp,  assuming  the CABS are debt for federal
income tax  purposes,  the Trust will be  classified  as a grantor  trust  under
subpart E, Part I of subchapter J of the Code. As such,  owners of  Certificates
will be treated  for U.S.  federal  income tax  purposes as owners of a pro rata
undivided interest in the Trust assets, except as described below, which include
the CABS.

   General.  For federal  income tax purposes,  the Trust will be deemed to have
acquired the following  assets:  (i) the principal portion of each CABS plus the
portion of the interest due on each such CABS equal to the interest rate payable
on the Class A Certificates (the "Trust Stripped  Bonds"),  (ii) the portions of
interest due on each CABS in excess of the interest  rate payable on the Class A
Certificates (the "Trust Stripped Coupons").

                                      S-19


<PAGE>

<PAGE>




   The Class A Certificateholders in the aggregate will own their pro rata share
of all assets of the Trust other than the Trust  Stripped  Coupons.  The Class S
Certificateholders  own their pro rata share of the Trust Stripped Coupons.  The
Trust  Stripped Bond will be treated as a "stripped  bond" within the meaning of
Section  1286 of the  Code.  The  Trust  Stripped  Coupons  will be  treated  as
"stripped coupons" within the meaning of Section 1286 of the Code.

   Under  Code  Section  162 or 212,  each U.S.  Certificateholder  will only be
entitled  to deduct its pro rata  allocable  share of  expenses  incurred by the
Trust. A U.S.  Certificateholder  using the cash method of accounting  must take
into account its pro rata share of deductions as and when paid by the Trust. The
Code imposes  limitations on individuals  with respect to the  deductibility  of
investment  expenses by allowing a deduction for itemized  expenses incurred for
the production of income only to the extent such expenses, combined with certain
other itemized deductions,  in the aggregate exceed 2% of adjusted gross income.
Accordingly, certain Certificateholders may not be able to fully claim their pro
rata shares of the Trust's expenses as an itemized deduction on their individual
income tax returns.

Class A Certificateholders

   Because Class A Certificates  represent  stripped bonds, they will be subject
to the original issue discount ("OID") rules of the Code.  Accordingly,  the tax
treatment of a Class A Certificateholder  will depend upon whether the amount of
OID on a Class A  Certificate  is less than a  statutorily  defined  de  minimis
amount.

   In general,  under Treasury Regulations issued under Section 1286 of the Code
(the "Treasury Regulations"), the amount of OID on the Trust Stripped Bonds will
be de minimis if it is less than 1/4 of one percent for each full year remaining
after the purchase date until the maturity of the Trust Stripped Bonds, although
it is not clear  whether  the  maturity  date is the final  maturity  date or an
earlier  pre-payment date. Under Treasury  Regulations  governing original issue
discount  (the "OID  Regulations"),  the maturity date will be the date that the
CABS will, more likely than not, mature.  Under the OID Regulations,  it appears
that the portion of the  interest  on each Trust  Stripped  Bond  payable to the
Class A  Certificateholders  may be treated as "qualified stated interest." As a
result,  the  amount of OID on a Trust  Stripped  Bond will  equal the amount by
which the price at which a  Certificateholder  is  deemed  to have  acquired  an
interest  in a Trust  Stripped  Bond  (the  "Purchase  Price")  is less than the
portion of the remaining  principal balance of the Trust Stripped Bond allocable
to the interest  acquired.  In determining  the Purchase Price, a portion of the
purchase price for a Certificate may be allocated to accrued interest.  Any such
allocation  would reduce the Purchase  Price and thus  increase the discount (or
decrease the premium) on the Trust Stripped Bond.

   If the amount of OID is de minimis under the rule set forth above,  the Class
A   Certificates   would  not  be   treated   as  having   OID.   Each  Class  A
Certificateholder  would be required to report on its federal  income tax return
its share of the allocable gross income of the Trust, including interest accrued
on the Trust Stripped  Bonds and any gain upon  collection or disposition of the
Trust  Stripped  Bonds (but not  including  any  portion  of the Trust  Stripped
Coupons). Such gross income attributable to interest on the Trust Stripped Bonds
could exceed the interest rate on the Class A Floating Certificates by an amount
equal to the Class A Certificateholder's  share of the expenses of the Trust for
the  period  during  which  it  owns  a  Class  A   Certificate.   The  Class  A
Certificateholder would be entitled to deduct its share of expenses of the Trust
to the extent described above.

   If the OID on a Trust Stripped  Bonds is not treated as being de minimis,  in
addition to the amounts  described  above, a Class A  Certificateholder  will be
required to include in income any OID as it accrues on a daily basis, regardless
of when cash payments are received,  using a method  reflecting a constant yield
in the Trust Stripped  Bonds. It is possible that the IRS could require use of a
prepayment  assumption  in computing  the yield of a Trust  Stripped  Bond. If a
Trust Stripped Bond is deemed to be acquired by a Class A Certificateholder at a
significant  discount,  such treatment could accelerate the accrual of income by
such Certificateholder.

   In the event that a Trust  Stripped Bond is treated as purchased at a premium
(i.e., its Purchase Price exceeds the portion of the remaining principal balance
of  such  Trust  Stripped  Bond),  such  premium  will  be  amortizable  by such
Certificateholder  as  an  offset  to  interest  income  (with  a  corresponding
reduction in its basis) under a constant yield method over the term of the Trust
Stripped Bond if an election  under Section 171 of the Code is made with respect
to the  interests  in the  Trust  Stripped  Bonds  represented  by the  Class  A
Certificates or was previously in effect. Any

                                      S-20


<PAGE>

<PAGE>



such  election  will  also  apply to all debt  instruments  held by the  Class A
Certificateholder  during  the year in which the  election  is made and all debt
instruments acquired thereafter.

Class S Certificateholders

    As  stated   above,   for   federal   income  tax   purposes   the  Class  S
Certificateholders  are acquiring the Trust Stripped Coupons.  Because the Trust
Stripped Coupons  constitutes a "stripped coupons" within the meaning of Section
1286 of the Code, a Class S Certificateholder  will be required to accrue income
on a Class S Certificate under the OID rules.

   OID on a Class S  Certificate  must be  included in income as it accrues on a
daily  basis,  regardless  of when cash  payments are  received,  using a method
reflecting  a  constant  yield in the  Trust  Stripped  Coupons.  The  amount of
original issued discount on a Class S Certificate will be equal to the excess of
such Certificate's stated redemption price at maturity over its issue price. The
issue price of a Class S Certificate  generally is equal to the amount paid by a
Class S  Certificateholder  to acquire such  Certificate.  The stated redemption
price of a Class S  Certificate  is the sum of all payments  expected to be made
under such  Certificate.  It is  possible  that the IRS could  require  use of a
prepayment assumption in computing the yield of a stripped coupon from CABS. The
use of prepayment  assumption  would cause an  acceleration of taxable income to
Class S Certificateholders.

Sale or Exchange of a Certificate

   A U.S.  Certificateholder  who sells a Certificate  prior to maturity will be
treated  as having  sold a pro rata  portion  of the  assets of the  Trust.  The
purchase price would be allocated among the U.S.  Certificateholder's  allocable
share of the Trust's  assets (which will consist of the Trust Stripped Bonds for
the Class A  Certificateholders  and the Trust Stripped  Coupons for the Class S
Certificateholders) and the U.S.  Certificateholder would recognize gain or loss
equal to the difference, if any, between the amount received for each such asset
in the Trust and the U.S.  Certificateholder's  adjusted  tax basis in each such
asset. A U.S. Certificateholder's adjusted tax basis in their allocable share of
each Trust Stripped Bond or Trust Stripped Coupon  generally will be the portion
of the U.S.  Certificateholder's purchase price allocated to each Trust Stripped
Bond or Trust Stripped Coupon increased by any accrued interest and OID included
in income and  decreased  by the  amount of any  payments  received,  other than
payments  treated  as  interest,  and  premium  amortized  with  respect  to the
Certificate.  The portion of the purchase price of each Certificate allocated to
a U.S. Certificateholder's  allocable share of each Trust Stripped Bond or Trust
Stripped Coupon is equal to the particular Certificate's pro rata portion of the
fair market value of the  Certificate's  allocable  share of each Trust Stripped
Bond or Trust Stripped Coupon.

Treatment of Non-U.S. Certificateholders

   A non-U.S.  Certificateholder  will not be subject to United  States  federal
income or  withholding  tax on  distributions  of income or  principal  from the
Trust. To qualify for this exemption from taxation, the last United States payor
in the chain of payment  prior to payment to a non-U.S.  Certificateholder  (the
"Withholding  Agent")  must  have  received  in the year in which a  payment  of
interest or principal occurs, or in either of the two preceding  calendar years,
a statement that (i) is signed by the beneficial owner of the Certificate  under
penalties  of  perjury,   (ii)   certifies   that  such  owner  is  not  a  U.S.
Certificateholder  and (iii)  provides  the name and  address of the  beneficial
owner.  The statement may be made on an IRS Form W-8 or a substantially  similar
form, and the beneficial  owner must inform the Withholding  Agent of any change
in the  information  on the  statement  within  30  days of  such  change.  If a
Certificate is held through a securities clearing  organization or certain other
financial  institutions,  the  organization  or institution may provide a signed
statement to the Withholding Agent.  However, in such case, the signed statement
must be  accompanied  by a copy  of the  IRS  Form  W-8 or the  substitute  form
provided by the beneficial owner to the organization or institution.

                                      S-21


<PAGE>

<PAGE>



   Generally, a non-U.S. Certificateholder will not be subject to federal income
taxes  on  any  amount  which  constitutes   capital  gain  upon  retirement  or
disposition  of a  Certificate,  assuming  (i) that the gain is not  effectively
connected  with the conduct of a trade or  business in the United  States by the
non-U.S. Certificateholder, and (ii) in the case of a non-U.S. Certificateholder
that is an individual,  that such  Certificateholder  is not present in the U.S.
for 183 days or more  during  the  taxable  years in which  gain,  if any,  with
respect to the  Certificate  is  recognized.  Certain  other  exceptions  may be
applicable,  and a non-U.S.  Certificateholder should consult its tax advisor in
this regard.

   The  Certificates  will  not  be  includible  in  the  estate  of a  non-U.S.
Certificateholder  unless at the time of such  individual's  death,  payments in
respect of the  Certificates  would  have been  effectively  connected  with the
conduct by such individual of a trade or business in the United States.

Backup Withholding

   Backup  withholding  of United States federal income tax at a rate of 31% may
apply to payments made in respect of the  Certificates 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 Certificates to a U.S. Certificateholder must be
reported to the IRS, unless the U.S. Certificateholder is an exempt recipient or
establishes  an  exemption.   Compliance  with  the  identification   procedures
described in the  preceding  section  would  establish an exemption  from backup
withholding for those non-U.S. Certificateholders who are not exempt recipients.

   In addition,  upon the sale of a  Certificate  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 non-U.S.  Certificateholder,  certifies  that
such seller is a non-U.S.  Certificateholder  (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  provided  the required
information is furnished to the IRS.

State and Local Taxes

   In addition to the federal income tax consequences described above, potential
investors  should  consider the state and local income tax  consequences  of the
acquisition,  ownership,  and disposition of the  Certificates.  State and local
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 or locality.  Therefore,  potential  investors should consult their
own tax advisors with respect to the various state and local tax consequences of
an investment in the Certificates.

                              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

                                      S-22


<PAGE>

<PAGE>



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  Certificates  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.

   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.

Prohibited Transactions

   Section 406 of ERISA  prohibits  parties in interest  with  respect to a Plan
from engaging in certain  transactions  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.

   The United States  Department of Labor ("Labor") 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 Asset
Regulation").  The Plan Asset 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  Asset  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 Asset Regulation provides that, if a Plan acquires
an "equity  interest" in an entity that is neither a  publicly-offered  security
nor a security issued by an investment  company  registered under the Investment
Company  Act of 1940,  the assets of the entity will be treated as assets of the
Plan investor unless certain  exceptions  apply. If the Trust were considered to
hold plan assets by reason of a Plan's investment in the Certificates, 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  current  law the  purchase  and holding of the  Certificates  by or on
behalf of any Plan may result in a "prohibited  transaction"  within the meaning
of ERISA and the Code.  Consequently,  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 Trustee  and the  Depositor  receive an
opinion of counsel  reasonably  satisfactory to the Trustee and the Depositor to
the effect that the purchase and holding of such  Certificate will not result in
the assets of the Trust being deemed to be "plan assets" for ERISA  purposes and
will not result in any non-exempt prohibited  transaction under ERISA or Section
4975 of the Code and  will not  subject  the  Trustee  or the  Depositor  to any
obligation in addition to those undertaken in the Pooling Agreement.

                         LEGAL INVESTMENT CONSIDERATIONS

   The  appropriate  characterization  of the  Certificates  under various legal
investment  restrictions,  and thus the  ability of  investors  subject to these
restrictions   to  purchase   Certificates,   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 Certificates will constitute legal investments
for them.

   The Depositor makes no  representation as to the proper  characterization  of
the  Certificates  for legal  investment  or  financial  institution  regulatory
purposes,  or as to the ability of particular investors to purchase Certificates
under

                                      S-23


<PAGE>

<PAGE>



applicable legal investment restrictions. The uncertainties described above (and
any unfavorable future  determinations  concerning legal investment or financial
institution regulatory characteristics of the Certificates) may adversely affect
the liquidity of the Certificates.

                                  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 Certificates.

   The Underwriter is obligated to purchase all the Certificates  offered hereby
if any are purchased.

   The Depositor has been advised by the Underwriter  that it presently  intends
to make a market from time to time in the Class A Certificates  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
Class A Certificates will develop.

   Distribution of the Certificates 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 $2,087,221,524
from the sale of the  Certificates,  before  deducting  expenses  payable by the
Depositor  of  $900,000.  In  connection  with  the  purchase  and  sale  of the
Certificates,  the Underwriter may be deemed to have received  compensation from
the Depositor in the form of underwriting discounts, concessions or commissions.

   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.

   The Underwriter is an affiliate of the Depositor,  and the  participation  by
the Underwriter in the offering of the Certificates  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  Certificates  will be passed upon
for  the  Depositor  by  Brown  & Wood  llp,  New  York,  New  York  and for the
Underwriter by Brown & Wood llp, New York, New York.

                                     RATING

   It  is a  condition  to  issuance  of  the  Certificates  that  the  Class  A
Certificates  be rated  "Aaa" by Moody's and "AAA" by Standard & Poor's and that
the Class S  Certificates  be rated  "Aaa" by Moody's  and "AAAr" by  Standard &
Poor's.

   A   securities   rating   addresses   the   likelihood   of  the  receipt  by
Certificateholders   of  distributions  on  the  CABS.  The  rating  takes  into
consideration the characteristics of the CABS and the structural,  legal and tax
aspects  associated with the  Certificates.  The ratings on the  Certificates do
not,   however,   constitute   statements   regarding   the   possibility   that
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-24


<PAGE>

<PAGE>


<TABLE>

                             INDEX OF DEFINED TERMS

<S>                                                                 <C>
Accounts ................................................................... S-1
ADVANTA ................................................................... S-13
Agreements ............................................................ S-1, S-2
American Express .......................................................... S-13
beneficial owner ..........................................................  S-7
Book-Entry Certificates ..............................................  S-3, S-7
Business Day ............................................................... S-3
CABS ....................................................................... S-1
CABS Amortization Event ................................................... S-13
CABS Certificate Rate ..................................................... S-13
CABS Controlled Amortization Period ....................................... S-13
CABS Distribution Date ....................................................  S-9
CABS Servicer ............................................................. S-15
CABS Servicer Reports ..................................................... S-12
CABS Servicing Fee ........................................................ S-16
Cede .................................................................. S-3, S-7
Certificateholder .........................................................  S-7
Certificates .......................................................... S-1, S-2
Class A Certificates ......................................................  S-1
Class S Certificates ......................................................  S-1
Closing Date ..............................................................  S-3
Code ................................................................. S-4, S-19
Collection Account ........................................................  S-9
Depositor ............................................................ S-1, S-16
Depository ................................................................  S-7
Distribution Date .........................................................  S-1
DTC .......................................................................  S-3
equity interest ..........................................................  S-23
ERISA ................................................................ S-4, S-22
exempt recipients ........................................................  S-22
Finance Charge Receivables ...............................................  S-14
Holdings .................................................................  S-16
Interest Accrual Period ............................................... S-3, S-8
investment company .......................................................  S-15
Issuer ...................................................................   S-2
Labor ....................................................................  S-23
LCAT Trust ...............................................................  S-12
LCPI .....................................................................  S-16
Lehman Brothers ................................................. S-1, S-2, S-16
LIBOR ....................................................................  S-13
LIBOR Rate ...............................................................   S-4
MBNA .....................................................................  S-13
Moody's ..................................................................   S-5
OID ......................................................................  S-20
OID Regulations ..........................................................  S-20
parties in interest ......................................................  S-22
Percentage Interest ......................................................  S-18
Plan Asset Regulation ....................................................  S-23
plan assets ..............................................................  S-23
Plans ....................................................................  S-22
Pooling Agreement ..................................................... S-1, S-2
Principal Receivables ....................................................  S-14
</TABLE>

                                      S-25


<PAGE>

<PAGE>

<TABLE>

<S>                                                                 <C>
prohibited transaction .................................................... S-23
Prospectus ................................................................  S-1
Purchase Price ............................................................ S-20
qualified stated interest ................................................. S-20
Rating Agencies ...........................................................  S-5
Receivables ...............................................................  S-1
Record Date ...............................................................  S-8
Reuters LIBOR ............................................................. S-13
Seller .................................................................... S-12
Seller's Interest ................................................... S-12, S-14
Seller's Percentage ......................................................  S-12
Special Tax Counsel ......................................................  S-16
Standard & Poor's ........................................................   S-5
stripped bonds ...........................................................   S-4
stripped coupons ..............................................  S-4, S-20, S-21
Telerate LIBOR ...........................................................  S-13
Treasury Regulations .....................................................  S-20
Trust ................................................................. S-1, S-2
Trust Stripped Bond ......................................................  S-19
Trust Stripped Coupons ...................................................  S-19
Trustee ............................................................... S-1, S-2
US Certificateholder .....................................................  S-19
Underlying Certificates ..................................................   S-1
Underwriter .......................................................... S-1, S-24
Voting Rights ............................................................  S-18
Withholding Agent ........................................................  S-21
</TABLE>

                                      S-26


<PAGE>

<PAGE>



                                   APPENDIX A

                                TABLE OF CONTENTS
<TABLE>
<CAPTION>

Appendix A                                                                                Page
- ----------                                                                                ----
<S>                                                                                      <C>
ADVANTA Credit Card Master Trust II, Class A Floating Rate Asset Backed Certificates,
  Series 1996-E.........................................................................     A-1

Chase Manhattan Credit Card Master Trust, Class A Asset Backed Certificates,
  Series 1996-3 ........................................................................    A-18 

First Chicago Master Trust II, Floating Rate Credit Card Certificates,
  Series 1996-S........................................................................     A-36

First USA Credit Card Master Trust, Class A Floating Rate Asset Backed Certificates,
  Series 1996-6.........................................................................    A-80

Lehman Card Account Trust 1994-1.........................................................  A-120

MBNA Master Credit Card Trust II, Class A Floating Rate Asset Backed Certificates,
  Series 1996-M..........................................................................  A-145
</TABLE>

        This Appendix A contains either  excerpts from each prospectus  pursuant
to which the CABS were  offered  and sold or if a number of the CABS are  issued
by, and represent  interests  in, the same master trust,  excerpts from a recent
prospectus relating to securities issued by such master trust.

        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>

                       ADVANTA Credit Card Master Trust II

The following excerpts are from the Prospectus Supplement dated October 22, 1996
and the Prospectus dated October 22, 1996 relating to the Floating Rate Asset
Backed Certificates, Series 1996-E. The CABS include Series 1995-A.

<PAGE>

<PAGE>

                        [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>

<PAGE>

                        THE BANKS' CREDIT CARD ACTIVITIES

General

     The Receivables which the Sellers have 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 Advanta Consumer Credit Card 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 Advanta Consumer Credit Card Portfolio
is performed primarily by AUS; however, certain data processing and
administrative functions associated with the servicing of the Advanta Consumer
Credit Card Portfolio are currently performed on behalf of the Banks 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 Banks 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
Banks. 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 Banks' new accounts are generated through direct
mail and telemarketing solicitation of potential cardholders. Beginning in 1983
and continuing through 1987, AUS 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
AUS's evaluation of their relative strength in a geographic area. The credit
bureau identified those individuals who met AUS's predetermined credit criteria.
Selected demographic criteria were then applied to determine the individuals to
be solicited. Beginning in 1987, AUS began employing a more direct method of
identifying potential cardholders. AUS engages the credit bureau to identify
those individuals in the credit bureau's own files who meet the AUS's credit and
demographic criteria. Prior to 1987, individuals solicited were offered AUS's
credit cards, subject to AUS's verification of information regarding employment
and income, which occurred only under certain circumstances. Since March 1987,
AUS 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 by AUS 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-l


<PAGE>

<PAGE>

     Potential cardholders must meet minimum credit and income level standards
established by the Banks 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 Banks decide whether to extend additional credit.
Also, the Banks may initiate credit line increases for cardholders meeting
minimum standards for usage and payment history established by the Banks.

     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 one to three year terms.

     Each cardholder is subject to an agreement governing the terms and
conditions of the related MasterCard or VISA account. Pursuant to each such
agreement, the Bank that owns the Account 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 relevant
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 relevant Bank to
apply changes. For example, under applicable state law, certain fees and charges
are prohibited altogether. See "Risk Factors -- 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 relevant Bank to draw against the cardholder's
credit line. The Banks generally limit 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

     Each 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. Prior to April
5, 1995, cardholders were required to make a minimum monthly 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. If such amount was
less than a stated minimum monthly payment (generally $20), the stated minimum
monthly payment was due. For all monthly statements after April 5, 1995, all
cardholders must make a minimum monthly payment equal to finance and other
charges, plus 1/100th of their principal balance. In addition, the stated
minimum monthly payment was reduced from $20 to $10.

                                       A-2


<PAGE>

<PAGE>

     All fees, charges and credit insurance premiums assessed by the Banks 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 Banks are
calculated by multiplying the average daily balances of cash advances and
previously billed unpaid purchases in an account by the applicable daily
periodic rate then multiplying the resulting product by the number of days in
the billing cycle. Finance charges are not assessed in most circumstances on
purchases if all balances shown in the billing statement are paid by the Due
Date. Under certain conditions related to customer performance, the Banks may
immediately convert the annual percentage rate applicable to existing and future
balances to a higher rate.

     The Banks primarily offer cards to customers without an annual fee. The
Banks also assess 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.

Description of FDR

     Certain data processing and administrative functions associated with the
servicing of the Advanta Consumer Credit Card Portfolio are currently being
performed on behalf of the Banks 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 Banks' service center
personnel or the Banks' designees. Collection activities include statement
messages, formal collection letters and telephone calls. Collection personnel
initiate telephone contact with cardholders as early as one day contractually
delinquent. The intensity at which collection activity is pursued depends on the
risk the account presents to the Bank that owns such account which is determined
by behavioral scoring and adaptive control techniques. In the event that initial
telephone contact fails to resolve the delinquency, the Bank that owns such
account continues to contact the cardholder by telephone and by mail. Although
such arrangements are made infrequently, the Banks 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 Banks 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. The Banks charge-off accounts within 30 days after
receipt of any notice that the customer has died, and within 90 days after
receipt of any notice of fraudulent charges within such account. In August 1996,
the Banks adopted a new charge-off methodology related to bankrupt credit card
accounts. Under the previous methodology, when the appropriate Bank received
notification that a cardholder has filed a bankruptcy petition, the account was
written off within 30 days of notification. Under the new methodology, the Banks
utilize an investigative period of up to 90 days from the date of such
notification. The receivable, if not paid during such investigative period, will
be charged off unless the investigation shows that the cardholder's obligation
should not be discharged as the result of the

                                       A-3


<PAGE>

<PAGE>

bankruptcy proceeding. In no event, under the new methodology, will the
receivable be charged off later than 186 days after the receivable is
contractually delinquent. The credit evaluation, servicing and charge-off
policies and collection practices of the Banks may change from time to time in
accordance with each Bank's business judgment and applicable laws and
regulations.

     Information with respect to the delinquency and loss experience of the
Advanta Consumer Credit Card 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 International 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.

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 Banks issue 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 either 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. The Banks have primarily responded to the increased competition
by marketing cards to customers without an annual fee.

     The Trust will be dependent upon the Banks' continued ability to generate
new Receivables. The Banks' 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 Pay Out Event with
respect to a Series could occur and the Rapid Amortization Period with respect
to such Series could commence.

                           THE BANKS AND ADVANTA CORP.

     Each of the Banks is an indirect wholly owned subsidiary of Advanta Corp.
("Advanta"). AUS was chartered as a national bank in December 1962. From 1926 to
1962, AUS was a Delaware trust company. AUS was acquired by Advanta in 1982.
Prior to the enactment of the Competitive Equality Bank Act of 1987 ("CEBA"),
AUS was a "non-bank" bank which did not, and currently does not, make commercial
loans. ANB was chartered as a national bank in February 1995.

     Each Bank operates under the National Banking Act and is subject to
examination, supervision and regulation by the Office of the Comptroller of the
Currency. Each Bank's deposits are insured by the FDIC, and each Bank is a
member of the Federal Reserve Bank of Philadelphia and AUS is 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 under the Bank Holding Company Act of 1956,
as amended, because AUS 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.

     The principal executive office of AUS is located at Brandywine Corporate
Center, 650 Naamans Road, Claymont, Delaware 19703 (telephone: (302) 791-4400).
The principal executive office of ANB is located at 501 Carr Road, Wilmington,
Delaware 19809 (telephone: (302) 791-6262).

                                       A-4


<PAGE>

<PAGE>

                        THE BANKS' CREDIT CARD ACTIVITIES

Billing and Payment

     Nearly all of the accounts in the Advanta Consumer Credit Card Portfolio
are subject to finance charges at prime indexed variable rates ranging from 5.9%
to 19.8% for purchases and cash advances, or London interbank offered rate
indexed variable rates ranging from 5.9% to 22.08% for purchases and cash
advances. For more information, see "The Banks' 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 Advanta Consumer Credit Card Portfolio. As of
September 30, 1996, the Advanta Consumer Credit Card Portfolio included
receivables from accounts the receivables of which were transferred to trusts
similar to the Trust in an aggregate amount equal to $2.14 billion ("Prior
Securitizations"). As of September 30, 1996, the Advanta Consumer Credit Card
Portfolio also included approximately $8,825 million of receivables from
accounts the receivables of which were transferred by the Banks to the Trust.
Additional Accounts have been designated for inclusion in the Trust from time to
time (the "Master Trust II Sales") as set forth in Annex II. The Accounts in the
Trust Portfolio have been selected from accounts in the Advanta Consumer Credit
Card 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
                     Advanta Consumer Credit Card Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                                          As of                 As of December 31,
                                                      September 30,   --------------------------------------
                                                          1996           1995          1994          1993
                                                          ----           ----          ----          ----
<S>                                                    <C>            <C>           <C>           <C>
Receivables Outstanding(l)(2) ......................   $12,708,603    $9,984,291    $6,535,664    $3,922,086
Receivables Contractually Delinquent as a Percentage
  of Receivables Outstanding:

  30-59 days .......................................          1.47%         1.12%         0.89%         0.96%
  60-89 days .......................................          0.88          0.57          0.44          0.54
  90 or more days ..................................          1.55          0.95          0.71          0.89
                                                       -----------    ----------    ----------    ----------
        Total ......................................

                                                              3.90%         2.64%         2.04%         2.39%
                                                       ===========    ==========    ==========    ==========
</TABLE>

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

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

                                       A-5


<PAGE>

<PAGE>

                                 Loss Experience
                     Advanta Consumer Credit Card Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                           Nine Months
                                             Ended                     Year Ended December 31,
                                          September 30,      ----------------------------------------
                                              1996               1995           1994           1993
                                              ----               ----           ----           ----
<S>                                        <C>                <C>            <C>            <C>
Average Receivables Outstanding(1)(2) .... $11,968,353        $7,677,833     $4,675,005     $3,012,060
Gross Losses(3) ..........................     317,555           205,715        126,557        115,835
Recoveries ...............................      11,760            12,874         11,339          9,869
Net Losses ...............................     305,795           192,841        115,218        105,966
Net Losses as a Percentage of Average
    Receivables Outstanding ..............       3.41%(4)(5)       2.51%          2.46%          3.52%
</TABLE>

- ----------

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

(2)  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.

(3)  Total Gross Losses are presented net of adjustments made pursuant to AUS'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.

(4)  Annualized.

(5)  In August 1996, the Banks adopted a new charge-off methodology related to
     bankrupt credit card accounts. See "The Banks' Credit Card Activities --

     Delinquencies" in the Prospectus.

Interchange

     In respect of Interchange attributed to the cardholder charges for
merchandise and services in the Accounts, the Banks 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 1996-E at the end of the last day of the preceding
Monthly Period.

                                 THE RECEIVABLES

     The Receivables in the Initial Accounts were conveyed to the Trust on
December 9, 1993 (the "Initial Closing Date"). The Initial Accounts were
selected from the Advanta Consumer Credit Card Portfolio satisfying criteria set
forth in the Pooling and Servicing Agreement (the "Criteria") as applied on
October 31, 1993 (the "Initial Cut Off Date"). Receivables in Additional
Accounts have been conveyed to the Trust from time to time since the Initial
Closing Date as set forth in Annex II. Such Receivables arose in Additional
Accounts selected from the Advanta Consumer Credit Card 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 that owns such Account, 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 that owns such Account 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 Advanta Consumer Credit Card 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 Sellers 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
designate Additional Accounts and convey the Receivables therein whether such
Receivables are then existing or thereafter created. See "Description of the
Certificates -- Addition of Accounts" in the

                                       A-6


<PAGE>

<PAGE>

Prospectus. These accounts must meet the criteria set forth above as of the
Relevant Cut Off Date that the Banks designate 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 Sellers 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, each Seller 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
March 26, 1996, the Sellers caused $10,000,000 to be deposited by a party
selected by the Sellers into an Eligible Deposit Account (the "March Yield
Supplement Account") held by the Trustee for the benefit of the
certificateholders of all Series (including the Certificateholders). In
connection with the conveyance of Receivables in Additional Accounts on May 1,
1996 and May 13, 1996, the Sellers caused $15,000,000 to be deposited by a party
selected by the Sellers into an Eligible Deposit Account (the "May Yield
Supplement Account") held by the Trustee for the benefit of the
certificateholders of all Series (including the Certificateholders). In
connection with the conveyance of Receivables in Additional Accounts on June 18,
1996, the Sellers caused $6,000,000 to be deposited by a party selected by the
Sellers into an Eligible Deposit Account (the "June Yield Supplement Account")
held by the Trustee for the benefit of the certificateholders of all series
(including the "Certificateholders"). In connection with the conveyance of
Receivables in Additional Accounts to the Trust on September 1, 1996, the
Sellers caused $6,000,000 to be deposited by a party selected by the Sellers
into an Eligible Deposit Account (the "September Yield Supplement Account") held
by the Trustee for the benefit of the certificateholders of all series
(including the "Certificates"). Funds on deposit in the March Yield Supplement
Account, the May Yield Supplement Account, the June Yield Supplement Account and
the September Yield Supplement Account will be invested by the Trustee at the
direction of the Sellers in Eligible Investments. Amounts on deposit in the
March Yield Supplement Account (together with certain investment earnings
thereon) have been and will be released and deposited into the Collection
Account in nine monthly installments on the last Business Day of each month
commencing on April 30, 1996. Amounts on deposit in the May Yield Supplement
Account (together with certain investment earnings thereon) have been and will
be released and deposited into the Collection Account in eight monthly
installments on the last Business Day of each month commencing on June 28, 1996.
Amounts on deposit in the June Yield Supplement Account (together with certain
investment earnings thereon) have been and will be released and deposited into
the Collection Account in six monthly installments on the last Business Day of
each month commencing on July 31, 1996. Amounts on deposit in the September
Yield Supplement Account (together with certain investment earnings thereon)
have been and will be released and deposited into the Collection Account in four
monthly installments on the last Business Day of each month commencing September
30, 1996. Each deposit into the Collection Account from the March Yield
Supplement Account, the May Yield Supplement Account, the June Yield Supplement
Account and the September Yield Supplement Account will be treated as
collections of Finance Charge Receivables. Pursuant to the Supplement, the party
which made the deposits into the March Yield Supplement Account, the May Yield
Supplement Account, the June Yield Supplement Account and the September Yield
Supplement Account will be considered a separate Class of investor certificates
solely for purposes of voting after the occurrence of an Insolvency Event
regarding the liquidation of the Receivables and the continuance of the Trust.
See "Description of the Certificates -- Trust Pay Out Events" in the Prospectus
and "Description of the Certificates -- Series 1996-E Pay Out Events and Trust
Pay Out Events" herein.

     The Receivables (including receivables in the Additional Accounts the
receivables of which are expected to be conveyed to the Trust during the period
from the date of this Prospectus Supplement through the Closing Date), as of
September 30, 1996, totalled $9,325,586,348 in 4,262,713 Accounts. The Accounts
had an average credit limit of $6,068. The percentage of the aggregate total
Receivable balance to the aggregate total credit limit was 36.1%. The average
age of the Accounts was approximately 19.2 months.

     The following tables summarize the Trust Portfolio (including receivables
in the Additional Accounts the receivables of which are expected to be conveyed
to the Trust during the period from the date of this Prospectus Supplement
through the Closing Date) by various criteria as of the close of business on
September 30, 1996. Because the future composition of the Trust Portfolio may
change over time, these tables are not necessarily indicative of future results.

                                       A-7


<PAGE>

<PAGE>

                         Composition by Account Balance
                                 Trust Portfolio

                                       Percentage
                                         of Total                    Percentage
                            Number of   Number of                     of Total
     Account Balance        Accounts     Accounts     Receivables    Receivables
     ---------------        --------     --------     -----------    -----------

Credit balance ..........      74,447       1.7%     $  (6,435,381)       (0.1)%
$0.00 ...................   1,309,251      30.7                  0         0.0
$0.01 to $1,000.00 ......     679,668      15.9        248,815,744         2.7
$1,000.01 to $2,500.00 ..     570,687      13.4        999,912,641        10.7
$2,500.01 to $5,000.00 ..     946,064      22.2      3,590,423,675        38.5
$5,000.01 to $7,500.00 ..     538,210      12.7      3,260,150,317        35.0
Over $7,500.00 ..........     144,386       3.4      1,232,719,352        13.2
                            ---------     -----     --------------      ------
Total ...................   4,262,713     100.0%    $9,325,586,348       100.0 %
                            =========     =====     ==============       =====

                           Composition by Credit Limit
                                 Trust Portfolio

                                       Percentage
                                        of Total                     Percentage
                            Number of   Number of                     of Total
 Credit Limit Balance       Accounts     Accounts     Receivables    Receivables
 --------------------       --------     --------     -----------    -----------
$0.00 to $1,000.00 .......    121,466      2.8%     $   15,139,334         0.2%
$1,000.01 to $2,500.00 ...    310,682      7.3         298,717,937         3.2
$2,500.01 to $5,000.00 ...  1,156,437     27.1       2,276,798,854        24.4
$5,000.01 to $7,500.00 ...  1,684,712     39.6       3,895,254,066        41.8
Over $7,500.00 ...........    989,416     23.2       2,839,676,157        30.4
                            ---------    -----      --------------      ------
Total ....................  4,262,713    100.0%     $9,325,586,348       100.0%
                            =========    =====      ==============       =====


                                       A-8


<PAGE>

<PAGE>

                      Composition by Period of Delinquency
                                 Trust Portfolio

                                         Percentage
                                          of Total
Period of Delinquency                      Number                    Percentage
(Days Contractually         Number of        of                       of Total
    Delinquent)             Accounts      Accounts   Receivables     Receivables
- -------------------         ---------     --------   -----------     -----------
Not Delinquent ........     4,018,495       94.3%   $8,420,384,096        90.3%
1 to 29 days ..........       157,136        3.6       562,828,520         6.0
30 to 59 days .........        34,916        0.8       130,730,692         1.4
60 to 89 days .........        19,486        0.5        76,663,635         0.8
90 to 119 days ........        12,931        0.3        52,128,344         0.6
120 to 149 days .......         9,409        0.2        38,457,590         0.4
150 to 179 days .......         8,037        0.2        34,016,485         0.4
180 or more ...........         2,303        0.1        10,376,986         0.1
                            ---------      -----    --------------       -----
Total .................     4,262,713      100.0%   $9,325,586,348       100.0%
                            =========      =====    ==============       =====

                           Composition by Account Age
                                 Trust Portfolio

                                        Percentage
                                         of Total                    Percentage
          Age                Number of   Number of                     of Total
      (in Months)            Accounts    Accounts    Receivables     Receivables
      -----------            --------    --------    -----------     -----------
0 to 6 months .........       432,117       10.1%   $1,484,574,186        15.9%
Over 6 to 12 months ...     1,143,143       26.8     2,868,551,215        30.8
Over 12 to 24 months ..     1,598,608       37.6     3,062,848,572        32.8
Over 24 to 36 months ..       692,071       16.2     1,352,776,238        14.5
Over 36 to 48 months ..        38,207        0.9        61,934,351         0.7
Over 48 to 60 months ..        14,651        0.3        18,261,146         0.2
Over 60 to 84 months ..       206,788        4.9       277,072,348         3.0
Over 84 months ........       137,128        3.2       199,568,292         2.1
                            ---------      -----    --------------       -----
Total .................     4,262,713      100.0%   $9,325,586,348       100.0%
                            =========      =====    ==============       =====


                                       A-9


<PAGE>

<PAGE>

               Geographic Distribution of Accounts and Receivables
                                Trust Portfolio*

                                        Percentage
                               Number    of Total                     Percentage
                                 of      Number of                     of Total
         State                Accounts   Accounts     Receivables    Receivables
         -----                --------   --------     -----------    -----------
Alabama ...............        50,888        1.2%   $  106,119,590         1.1%
Alaska ................         7,005        0.2        18,488,877         0.2
Arizona ...............        60,282        1.4       138,172,961         1.5
Arkansas ..............        35,969        0.8        84,198,031         0.9
California ............       618,967       14.5     1,451,439,634        15.6
Colorado ..............        75,256        1.8       161,185,927         1.7
Connecticut ...........        58,075        1.4       126,560,172         1.4
Delaware ..............        14,501        0.3        31,187,916         0.3
District of Columbia ..         8,628        0.2        19,038,432         0.2
Florida ...............       258,185        6.1       555,142,182         6.0
Georgia ...............        92,086        2.2       201,617,426         2.2
Hawaii ................        15,018        0.4        34,319,635         0.4
Idaho .................        18,370        0.4        39,198,575         0.4
Illinois ..............       178,983        4.2       365,295,049         3.9
Indiana ...............        91,836        2.2       192,556,499         2.1
Iowa ..................        48,535        1.1        94,687,274         1.0
Kansas ................        41,910        1.0        98,365,908         1.1
Kentucky ..............        41,949        1.0        84,786,742         0.9
Louisiana .............        54,881        1.3       111,677,837         1.2
Maine .................           960        0.0         2,302,108         0.0
Maryland ..............        93,716        2.2       207,363,629         2.2
Massachusetts .........       115,256        2.7       243,898,067         2.6
Michigan ..............       146,193        3.4       327,829,588         3.5
Minnesota .............        93,033        2.2       187,058,789         2.0
Mississippi ...........        27,139        0.6        55,849,656         0.6
Missouri ..............        82,963        1.9       182,300,561         2.0
Montana ...............        12,897        0.3        26,214,504         0.3
Nebraska ..............        25,062        0.6        51,936,240         0.6
Nevada ................        31,441        0.7        76,808,723         0.8
New Hampshire .........        19,531        0.5        43,359,302         0.5
New Jersey ............       160,101        3.8       341,164,314         3.7
New Mexico ............        22,438        0.5        49,439,163         0.5
New York ..............       343,442        8.1       776,727,179         8.3
North Carolina ........        86,403        2.0       177,170,932         1.9
North Dakota ..........         9,451        0.2        18,888,705         0.2
Ohio ..................       166,456        3.9       348,386,195         3.7
Oklahoma ..............        47,012        1.1       109,747,317         1.2
Oregon ................        52,617        1.2       112,128,540         1.2
Pennsylvania ..........       184,562        4.3       363,705,980         3.9
Rhode Island ..........        18,199        0.4        39,399,461         0.4
South Carolina ........        41,596        1.0        85,755,393         0.9
South Dakota ..........         9,704        0.2        19,752,368         0.2
Tennessee .............        75,922        1.8       155,991,581         1.7
Texas .................       273,439        6.4       656,886,526         7.0
Utah ..................        26,456        0.6        52,587,803         0.6
Vermont ...............         8,927        0.2        18,816,010         0.2
Virginia ..............       101,743        2.4       218,735,423         2.3
Washington ............        91,414        2.1       210,508,967         2.2
West Virginia .........        19,724        0.5        40,360,031         0.4
Wisconsin .............        89,204        2.1       178,601,185         1.9
Wyoming ...............         7,524        0.2        16,688,238         0.2
All Others ............         6,864        0.2        15,185,203         0.2
                            ---------      -----    --------------       -----
Total .................     4,262,713      100.0%   $9,325,586,348       100.0%
                            =========      =====    ==============       =====

- ----------
* All data as of September 30, 1996.

                                       A-10


<PAGE>

<PAGE>

                              MATURITY ASSUMPTIONS

     The Pooling and Servicing Agreement provides that Class A
Certificateholders will not begin to receive payments of principal until the
Class A Expected Final Distribution Date or following the occurrence of a Series
1996-E Pay Out Event or a Trust Pay Out Event which results in the commencement
of the Rapid Amortization Period. Class B Certificateholders will not receive
payments of principal until the payment in full of the Class A Investor Amount.
Unless and until a Series 1996-E Pay Out Event or a Trust Pay Out Event occurs,
on each Distribution Date during the Accumulation Period, monthly deposits of
principal equal to the lesser of (a) Available Investor Principal Collections
and (b) the Controlled Deposit Amount will be made into the Principal Funding
Account.

     Although it is anticipated that a single principal payment will be made to
Class A Certificateholders in an amount equal to the Class A Investor Amount on
the November 2001 Distribution Date (the "Class A Expected Final Distribution
Date") and that a single principal payment will be made to Class B
Certificateholders in an amount equal to the Class B Invested Amount on the
December 2001 Distribution Date (the "Class B Expected Final Distribution
Date"), no assurance can be given in that regard.

     A "Series 1996-E Pay Out Event" occurs, with respect to Series 1996-E only,
either automatically or after specified notice, upon (a) failure of the Sellers
to make certain payments or transfers of funds for the benefit of the
Certificateholders within the time periods stated in the Pooling and Servicing
Agreement, (b) material breaches of certain representations, warranties or
covenants of the Sellers, provided, however, that such determination will be
made, for so long as the Collateral Invested Amount is greater than zero,
without reference to whether any funds are available pursuant to any Series
Enhancement, (c) (i) with respect to the end of any Monthly Period, as
determined on the third Business Day preceding the related Distribution Date
(the "Determination Date"), with respect to which the Seller Amount is less than
the Required Seller Amount as of the last day of such Monthly Period, the
failure of the Sellers to convey Receivables in Additional Accounts to the Trust
such that the Seller Amount is at least equal to the Required Seller Amount on
or prior to the tenth Business Day following such Determination Date or (ii)
with respect to the end of any Monthly Period with respect to which the
aggregate Principal Receivables in the Trust are not at least equal to the
Required Principal Balance as of the last day of such Monthly Period, the
failure of the Sellers to convey Receivables in Additional Accounts to the Trust
such that the aggregate Principal Receivables in the Trust are at least equal to
the Required Principal Balance on or prior to the tenth Business Day following
such Determination Date, (d) the average of the Net Portfolio Yield for three
consecutive Monthly Periods being a rate which is less than the average of the
Base Rate for such period, (e) the occurrence of a Servicer Default having a
material adverse effect on the Certificateholders, provided, however, that such
determination will be made, for so long as the Collateral Invested Amount is
greater than zero, without reference to whether any funds are available pursuant
to any Series Enhancement, or (f) failure to pay in full (i) the Class A
Investor Amount on the Class A Expected Final Distribution Date or (ii) the
Class B Invested Amount on the Class B Expected Final Distribution Date. The
term "Net Portfolio Yield" means, with respect to any Monthly Period, the
annualized percentage equivalent of a fraction the numerator of which is the sum
of (a) the amount of collections of Finance Charge Receivables during such
Monthly Period allocable to the Certificates and to the Collateral Interest
including any other amounts that are to be treated as Collections of Finance
Charge Receivables under the Pooling and Servicing Agreement, after subtracting
therefrom the Defaulted Amount allocable to the Class A Certificates, the Class
B Certificates and the Collateral Interest for the Distribution Date with
respect to such Monthly Period, plus (b) the amount of any Principal Funding
Investment Proceeds for the related Distribution Date, plus (c) the amount of
any investment earnings (net of investment losses and expenses) on funds on
deposit in the Pre-Funding Account for the related Distribution Date, plus (d)
the amount of funds, if any, to be withdrawn from the Reserve Account that,
pursuant to the Supplement, are required to be included in Class A Available
Funds with respect to such Distribution Date, and the denominator of which is
the Investor Amount as of the last day of the prior Monthly Period. For any
Monthly Period, the "Base Rate" will be equal to the annualized percentage
equivalent of a fraction, the numerator of which is equal to the sum of (i) the
Class A Monthly Interest, (ii) the Class B Monthly Interest, (iii) the
Collateral Monthly Interest and (iv) the Monthly Servicing Fee, each with
respect to the related Distribution Date and the denominator of which is the
Investor Amount as of

                                      A-11


<PAGE>

<PAGE>

the last day of the preceding Monthly Period; provided, however, if the Rating
Agency Condition is satisfied with respect thereto, for purposes of determining
the Base Rate, the Monthly Servicing Fee shall be replaced with an amount equal
to one-twelfth the product of (a) the Net Servicing Fee Rate and (b) the
Servicing Base Amount. A "Trust Pay Out Event" occurs, with respect to the
Certificates and each other Series automatically upon (a) an Insolvency Event
relating to any Seller, (b) the Trust becoming an "investment company" within
the meaning of the Investment Company Act of 1940, as amended (the "Investment
Company Act"), or (c) the inability of any Seller to transfer Receivables to the
Trust in accordance with the Pooling and Servicing Agreement. Although the Banks
believe that the likelihood of a Series 1996-E Pay Out Event or a Trust Pay Out
Event occurring is remote, there can be no assurance that a Series 1996-E Pay
Out Event or a Trust Pay Out Event will not occur. See "Description of the
Certificates -- Series 1996-E Pay Out Events and Trust Pay Out Events."

     In the event of the occurrence of a Series 1996-E Pay Out Event or a Trust
Pay Out Event, the Rapid Amortization Period will begin. During the Rapid
Amortization Period, first the Class A Certificateholders and then, following
the payment in full of the Class A Investor Amount, the Class B
Certificateholders will be entitled to receive monthly payments of principal
equal to the Available Investor Principal Collections received by the Trust
during the related Monthly Period (plus the principal amount on deposit in the
Principal Funding Account) until the Class A Investor Amount or Class B Invested
Amount, as applicable, are paid in full. Allocations of Principal Receivables
will be based on the Principal Allocation Percentage. See "Description of the
Certificates -- Allocation Percentages."

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

                              Monthly Payment Rates
                     Advanta Consumer Credit Card Portfolio

                                Nine Months
                                   Ended            Year Ended December 31.
                                September 30,  ---------------------------------
                                    1996         1995         1994        1993
                                    ----         ----         ----        ----
Lowest .....................        8.52%        9.29%       11.55%       13.22%
Highest ....................       10.23%       12.42%       14.25%       l5.57%
Monthly Average ............        9.36%       10.73%       12.98%       14.39%

     The amount of collections on Receivables may vary from month to month due
to seasonal variations, general economic conditions, changes in tax law 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 accumulate or receive
payments of principal on their Certificates during the Accumulation Period or
the Rapid Amortization Period, will be similar to the historical experience set
forth above. In addition, the ability of the Certificateholders to be paid the
applicable Class A Investor Amount or the Class B Invested Amount on the Class A
Expected Final Distribution Date and the Class B Expected Final Distribution
Date, respectively, may be dependent upon the availability of Shared Principal
Collections. Since the Trust, as a master trust, may issue additional Series
from time to time, there can be no assurance that the issuance of additional
Series or the terms of any additional Series might not have an impact on the
timing of payments received by Certificateholders. Further, if a Series 1996-E
Pay Out Event or a Trust Pay Out Event occurs, the average life and maturity of
the Certificates could be significantly reduced.

                         RECEIVABLE YIELD CONSIDERATIONS

     The yield on the Advanta Consumer Credit Card Portfolio for the nine months
ended September 30, 1996 and for each of the three years in the period ended
December 31, 1995 is set forth in the following table.

                                      A-12


<PAGE>

<PAGE>

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. 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
"Risk Factors" in the Prospectus.

                      Revenue From Finance Charges and Fees
                    Advanta Consumer Credit Card Portfolio(1)

                                   Nine Months
                                      Ended          Year Ended December 31,
                                   September 30,  -----------------------------
                                      1996(2)     1995(2)    1994(2)    1993(2)
                                      -------     -------    -------    -------
Average Monthly Accrued Fees and
 Charges(3)(4) ....................    $31.21     $27.03     $22.98      $21.62
Average Account Balance(5) ........     2,928      2,435      2,044       1,761
Yield From Fees and Charges(3)(4)..     12.79%(6)  13.32%     13.49%      14.73%

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

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

(5)  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.

(6)  Annualized.

     The yield for the Advanta Consumer Credit Card 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 Banks currently assess annual cardholder fees of $10 to $50 for
certain of its credit card accounts. Most accounts originated since March 1987
do not carry an annual cardholder fee. See "The Banks' 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 Banks' focus on the direct solicitation of low rate, prime rate
and London interbank offered rate based, no annual fee credit card accounts and
the fluctuations 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 Advanta
Consumer Credit Card Portfolio.

                                      A-13


<PAGE>

<PAGE>

                                                                         ANNEX I

                               OTHER SERIES ISSUED

     The Certificates will be the seventeenth Series to be issued by the Trust.
The table below sets forth the principal characteristics of the thirteen other
Series heretofore issued by the Trust and currently outstanding. Such Series are
the Series 1994-B Certificates, the Series 1994-D Certificates, the Series
1995-A Certificates, the Series 1995-B Certificates, the Series 1995-C
Certificates, the Series 1995-D Certificates, the Euro Series 1995-E
Certificates, the Series 1995-F Certificates, the Series 1995-G Certificates,
the Series 1996-A Certificates, the Series 1996-B Certificates, the Series
1996-C Certificates and the Series 1996-D Certificates. Series i995-B and Euro
Series 1995-E each were issued in an offering exempt from the registration
requirements of the Act. Solely for purposes of this Annex I, "LIBOR" shall mean
London interbank offered quotations for United States dollar deposits determined
as set forth in the related Series Supplements.

Series 1994-B

Initial Invested Amount ................  $450,000,000
Initial Pre-Funded Amount ..............  $300,000,000
Invested Amount as of September 30, 1996  $750,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .28% per annum
                                          (capped at 12% per annum)
Class B Certificate Rate ...............  One Month LIBOR plus .53% per annum
                                          (capped at 12% per annum)
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $75,000,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1994-B Termination Date ..  October 1, 2001
Series Issuance Date ...................  July 19, 1994

Series 1994-D
Initial Invested Amount ................  $600,000,000
Initial Pre-Funded Amount ..............  $400,000,000
Invested Amount as of September 30, 1996  $1,000,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .16% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .36% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $105,000,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1994-D Termination Date ..  September 1, 2000
Series Issuance Date ...................  October 11, 1994

                                      A-14


<PAGE>

<PAGE>

Series 1995-A
Initial Invested Amount ................  $600,000,000
Initial Pre-Funded Amount ..............  $100,000,000
Invested Amount as of September 30, 1996  $700,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .180% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .375% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $73,500,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1995-A Termination Date ..  January 1, 2003
Series Issuance Date ...................  January 18, 1995

Series 1995-B
Maximum Certificate Investor Amount ....  $400,000,000
Investor Amount as of September 30, 1996  $18,000,000
Certificate Rate .......................  Commercial Paper Index
Initial Enhancement Amount .............  $41,000,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1995-B Termination Date ..  November 1, 1999 (extendible)
Series Issuance Date ...................  March 22, 1995

Series 1995-C
Initial Invested Amount ................  $375,000,000
Initial Pre-Funded Amount ..............  $200,000,000
Investor Amount as of September 30, 1996  $575,000,000
Class A Certificate Rate ...............  Three Month LIBOR plus .20% per annum
Class B Certificate Rate ...............  Three Month LIBOR plus .34% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $60,375,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1995-C Termination Date ..  January 1, 2005
Series Issuance Date ...................  April 27, 1995

Series 1995-D
Initial Invested Amount ................  $450,000,000
Initial Pre-Funded Amount ..............  $150,000,000
Investor Amount as of September 30, 1996  $600,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .19% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .32% per annum
Initial Enhancement Amount .............  $63,000,000
Series Servicing Fee Rate ..............  2% per annum
Stated Series 1995-D Termination Date ..  February 1, 2004
Series Issuance Date ...................  July 25, 1995

                                      A-15


<PAGE>

<PAGE>

Euro Series 1995-E
Initial Invested Amount ................  $275,000,000
Initial Pre-Funded Amount ..............  $25,000,000
Investor Amount as of September 30, ....  $300,000,000
Class A Certificate Rate ...............  Three Month LIBOR plus .09% per annum
Class B Certificate Rate ...............  Three Month LIBOR plus .21% per annum
Initial Enhancement Amount .............  $31,500,000
Series  Servicing Fee Rate .............  2% per annum
Stated Series 1995-E Termination Date ..  December 15, 2000
Series Issuance Date ...................  September 6, 1995

Series 1995-F
Initial Invested Amount ................  $750,000,000
Initial Pre-Funded Amount ..............  $100,000,000
Investor Amount as of September 30, 1996  $850,000,000
Class A-1 Certificate Rate .............  6.05% per annum
Class A-2 Certificate Rate .............  One Month LIBOR plus .19% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .30% per annum
Initial Enhancement Amount .............  $65,875,000
Series Servicing Fee Rate ..............  2% per annum
Series 1995-F Termination Date .........  August 1, 2003
Series Issuance Date ...................  November 21, 1995

Series 1995-G
Initial Invested Amount ................  $500,000,000
Investor Amount as of September 30, 1996  $500,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .14% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .29% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $50,000,000
Series Servicing Fee Rate ..............  2% per annum
Series 1995-G Termination Date .........  June 2002 Distribution Date
Series Issuance Date ...................  December 15, 1995

Series 1996-A
Initial Invested Amount ................  $400,000,000
Initial Pre-Funded Amount ..............  $100,000,000
Investor Amount as of September 30, 1996  $500,000,000
Class A-1 Certificate Rate .............  6.0% per annum
Class A-2 Certificate Rate .............  One Month LIBOR plus .23% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .35% per annum
Collateral Rate ........................  No higher than One Month LIBOR
                                          plus 1.00% per annum
Initial Enhancement Amount .............  $43,750,000
Series Servicing Fee Rate ..............  2% per annum
Series 1996-A Termination Date .........  November 2005 Distribution Date
Series Issuance Date ...................  January 18, 1996

                                      A-16


<PAGE>

<PAGE>

Series 1996-B
Initial Invested Amount ................  $750,000,000
Investor Amount as of September 30, 1996  $750,000,000
Class A Certificate Rate ...............  Three Month LIBOR plus .230% per annum
Class B Certificate Rate ...............  Three Month LIBOR plus .375% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $75,000,000
Series Servicing Fee Rate ..............  2% per annum
Series 1996-B Termination Date .........  January 2007 Distribution Date
Series Issuance Date ...................  March 26, 1996

Series 1996-C
Initial Invested Amount ................  $700,000,000
Investor Amount as of September 30, 1996  $700,000,000
Class A Certificate Rate ...............  Three Month LIBOR plus .120% per annum
Class B Certificate Rate ...............  Three Month LIBOR plus .250% per annum
Collateral Rate ........................  No higher than Three Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $70,000,000
Series Servicing Fee Rate ..............  2% per annum
Series 1996-C Termination Date .........  November 2003 Distribution Date
Series Issuance Date ...................  May 13, 1996

Series 1996-D
Initial Invested Amount ................  $575,000,000
Initial Pre-Funded Amount ..............  $125,000,000
Investor Amount as of September 30, 1996  $700,000,000
Class A Certificate Rate ...............  One Month LIBOR plus .15% per annum
Class B Certificate Rate ...............  One Month LIBOR plus .30% per annum
Collateral Rate ........................  No higher than One Month LIBOR plus
                                          1.00% per annum
Initial Enhancement Amount .............  $70,000,000
Series Servicing Fee Rate ..............  2% per annum
Series 1996-D Termination Date .........  June 2005 Distribution Date
Series Issuance Date ...................  June 18, 1996

                                      A-17


<PAGE>

<PAGE>

                    [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>

<PAGE>

                    Chase Manhattan Credit Card Master Trust

The following excerpts are from the Prospectus Supplement dated June 12, 1996
and the Prospectus dated June 12, 1996 relating to the Asset Backed
Certificates, Series 1996-3. The CABS include Series 1995-2 and Series 1996-1.


<PAGE>

<PAGE>

                      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 (i.e., VISA Gold and Gold MasterCard) and standard accounts
(i.e., 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, except 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 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.

     During the fourth quarter of 1996, it is expected that Chase USA will
commence utilizing a credit card processor, First Data Resources, Inc. ("FDR"),
located in Omaha, Nebraska to perform certain data processing and administrative
functions associated with the servicing of the Bank Portfolio. Transactions
creating the Receivables through the use of the credit cards are also processed
through the VISA and MasterCard systems. If FDR were to fail to perform such
functions or become insolvent after commencing such functions for Chase USA or
should either of the VISA or MasterCard systems 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.

                                      A-18


<PAGE>

<PAGE>

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 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, Affinity 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.

                                      A-19


<PAGE>

<PAGE>

Billing and Payments

      For purposes of administrative convenience, the VISA and MasterCard credit
card accounts of Chase USA are currently grouped into ten billing cycles 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."

      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

                                      A-20


<PAGE>

<PAGE>

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 for purchases) a certain number of
percentage points to (or from) the prime rate as published in The Wall Street
Journal.

      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 subject to certain additional fees, including: (i) a late fee, generally in
the amount of $18, 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 of $18.
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 of less than the full debit balance on an Account will be applied
to the outstanding principal balance, periodic finance charges, fees, and any
other charges imposed by Chase USA on such account, in such order as Chase USA
determines from time to time in its sole discretion. 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.

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. In accordance with its current policies, Chase
USA may reclassify certain delinquent accounts 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.

                                      A-21


<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.

                                 THE RECEIVABLES

      The Receivables will arise in certain Accounts that have been selected
from the Initial Portfolio and from Additional Accounts designated in connection
with the Addition Date of May 1, 1995 (which Additional Accounts relate to
previous securitizations which have fully amortized) and June 1, 1995 (which
Additional Accounts included the balance of the Bank Portfolio other than
certain Purchased Accounts, certain accounts relating to student solicitation
and certain small balance accounts), in each case on the basis of criteria set
forth in the Pooling and Servicing Agreement (the "Trust Portfolio"). The
Initial Portfolio, from which the initial Accounts were selected, consisted of
the Bank Portfolio as of the initial Selection Date, excluding all Purchased
Accounts, the Chase Lincoln Accounts and all then-existing Affinity Program
Accounts and Agent Bank Accounts. An "Agent Bank Account" is an account that has
been originated by Chase USA pursuant to an agreement between Chase USA and a
bank for which Chase USA issued VISA and/or MasterCard credit cards and acted as
sponsor with VISA USA, Inc. and/or MasterCard International Incorporated. An
"Affinity Program Account" is an account that has been originated by Chase USA
through the solicitation of prospective cardholders from identifiable groups
with a common interest or a common cause, with the assistance of an organization
of the members of such group. The Additional Accounts with an Addition Date of
May 1, 1995, which relate to prior securitizations, were selected from the Bank
Portfolio in connection with such securitizations by similarly excluding all
then existing Purchased Accounts, Affinity Program Accounts and Agent Bank
Accounts. An Account in the Bank Portfolio must be an Eligible Account (as
described below) to be selected for inclusion in the Trust Portfolio.

      The Seller will transfer to the Trust all Receivables existing in the
Accounts on the date specified for transfer to the Trust and all Receivables
generated in such Accounts after such date. All monthly calculations with
respect to such Accounts are computed based on activity occurring during a
calendar month (each, a "Monthly Period"). Pursuant to the Pooling and Servicing
Agreement, the Seller 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. These Accounts must be Eligible Additional
Accounts as of the date the Seller designates such accounts as Additional
Accounts. The Pooling and Servicing Agreement provides that the Seller may, but
is not obligated to, add as Automatic Additional Accounts new accounts opened in
the ordinary course of its business. Automatic Additional Accounts may be added
if certain requirements are satisfied (the date of each such addition being an
"Automatic Addition Date"). In addition, the Seller is required to designate
Eligible Additional Accounts as Additional Accounts (x) to maintain the average
of the Seller Interest for any 30-day period such that the Seller Interest
equals or exceeds 7% or such higher percentage as may be specified in any
Prospectus Supplement (such percentage, the "Minimum Seller Interest"), of the
average Aggregate Principal Receivables for such 30 day period and (y) to
maintain, for so long as certificates

                                      A-22


<PAGE>

<PAGE>

of any Series, including the Certificates, remain outstanding, Aggregate
Principal Receivables in an amount equal to or greater than the Minimum
Aggregate Principal Receivables. The term "Aggregate Principal Receivables"
means in the case of any date of determination which occurs before the
Conversion Date, the aggregate amount of Principal Receivables as of the end of
the Billing Cycles during the Monthly Period immediately preceding such date of
determination or, in the case of any date of determination which occurs on or
after the Conversion Date the aggregate amount of Principal Receivables as of
the end of the last day of the Monthly Period immediately preceding such date of
determination. The "Minimum Aggregate Principal Receivables" required to be
maintained through the designation by the Seller of Additional Accounts shall
generally be an amount equal to or greater than the initial Investor Interests
for all Series then outstanding, other than certain Series designated as
"Excluded Series" in the applicable Supplement, provided that the Rating Agency
has determined that such exclusion will not result in a reduction or withdrawal
of the ratings of the Rating Agency then in effect, which amount in either case
shall be reduced ratably to reflect the tender and cancellation of Certificates
pursuant to any Investor Exchange. Such amount 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 such Additional Accounts
to the Trust. See "Description of the Certificates--Addition of Accounts."
Further, pursuant to the Pooling and Servicing Agreement, the Seller has the
right (subject to certain limitations and conditions discussed herein) to remove
certain Accounts designated by the Seller whether such Receivables are then
existing or thereafter created. See "Description of the Certificates--Removal of
Accounts." Throughout the term of the Trust, the Accounts from which the
Receivables arise will be the same Accounts designated by the Seller and
conveyed to the Trust on the Initial Closing Date plus any Additional Accounts
and Automatic Additional Accounts and minus any Removed Accounts. As of the
Selection Date, on the date any new Receivables are created, or the end of the
related Billing Cycle immediately preceding the date that Additional Accounts or
Automatic Additional Accounts are added to the Trust, as applicable, the Seller
has represented and warranted, or 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 and
Warranties."

      Additional Accounts have included Purchased Accounts, Chase Lincoln
Accounts, Affinity Program Accounts and Agent Bank Accounts, and Additional
Accounts added in the future may in other respects 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 Accounts
initially selected for the Trust Portfolio or the Additional Accounts the
Receivables of which have been conveyed previously to the Trust. Moreover,
Additional Accounts may contain Receivables that consist of fees, charges and
amounts that 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 herein 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 for a Series. The Seller intends to file with the Commission, on
behalf of the Trust, a Current Report on Form 8-K with respect to any addition
of Accounts that would have a material effect on the composition of the Trust
Portfolio.

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

                                      A-23


<PAGE>

<PAGE>

                              MATURITY ASSUMPTIONS

      The Pooling and Servicing Agreement provides that Class A
Certificateholders will not receive payments of principal until the Class A
Scheduled Payment Date, except in the event of a Pay Out Event, which will
result in the commencement of the Rapid Amortization Period. The Pooling and
Servicing Agreement also provides that the Class B Certificateholders will not
receive payments of principal until the Class B Scheduled Payment Date, or
earlier in the event of a Pay Out Event (in either case, only after the Class A
Investor Interest has been paid in full).

      A Pay Out Event occurs, either automatically or after specified notice,
upon (a) the failure of the Seller to make certain payments or transfers of
funds for the benefit of the Certificateholders within the time periods stated
in the Pooling and Servicing Agreement, (b) material breaches of certain
representations, warranties or covenants of the Seller, (c) certain insolvency
events involving the Seller, (d) a reduction in the Portfolio Yield averaged for
any three consecutive Monthly Periods to a rate which is less than the Base Rate
averaged for the same Monthly Periods, (e) the Trust becoming subject to
regulation by the Securities and Exchange Commission as an "investment company"
within the meaning of the Investment Company Act of 1940, as amended, (f) the
failure of the Seller to convey Receivables arising under Additional Accounts
when required by the Pooling and Servicing Agreement or (g) the occurrence of a
Servicer Default which would have a material adverse effect on the
Certificateholders. See "Series Provisions--Pay Out Events" herein and
"Description of the Certificates--Pay Out Events" in the Prospectus.

      On each Transfer Date during the Controlled Accumulation Period prior to
the payment of the Class A Investor Interest in full, an amount equal to, for
each Monthly Period, the least of (a) the Available Principal Collections, (b)
the "Controlled Deposit Amount" for such Monthly Period, which is equal to the
sum of the Controlled Accumulation Amount for such Monthly Period and the
Accumulation Shortfall, if any, for such Monthly Period and (c) the Class A
Adjusted Investor Interest prior to any deposits on such day, will be deposited
in the Principal Funding Account (the "Principal Funding Account") established
by the Servicer until the principal amount on deposit in the Principal Funding
Account (the "Principal Funding Account Balance") equals the Class A Investor
Interest. After the Class A Investor Interest has been paid in full, or
following the first Transfer Date upon which the Principal Funding Account
Balance has increased to the amount of the Class A Investor Interest, Available
Principal Collections, to the extent required, will be distributed to the Class
B Certificateholders on each Distribution Date beginning, during the Controlled
Accumulation Period, on the Class B Scheduled Payment Date, until the earlier of
the date the Class B Investor Interest has been paid in full and the Scheduled
Series 1996-3 Termination Date (or any permitted extension thereof). After the
Class A Investor Interest and the Class B Investor Interest have each been paid
in full, Available Principal Collections, to the extent required, will be
distributed to the Collateral Interest Holder on each Transfer Date until the
earlier of the date the Collateral Interest has been paid in full and the
Scheduled Series 1996-3 Termination Date (or any permitted extension thereof).
Amounts in the Principal Funding Account are expected to be available to pay the
Class A Investor Interest on the Class A Scheduled Payment Date. After the
payment of the Class A Investor Interest in full, Available Principal
Collections are expected to be available to pay the Class B Investor Interest on
the Class B Scheduled Payment Date. Although it is anticipated that collections
of Principal Receivables will be available on each Transfer Date during the
Controlled Accumulation Period to make a deposit of the applicable Controlled
Deposit Amount and that the Class A Investor Interest will be paid to the Class
A Certificateholders on the Class A Scheduled Payment Date and the Class B
Investor Interest will be paid to the Class B Certificateholders on the Class B
Scheduled Payment Date, respectively, no assurance can be given in this regard.
If the amount required to pay the Class A Investor Interest or the Class B
Investor Interest in full is not available on the Class A Scheduled Payment Date
or the Class B Scheduled Payment Date, respectively, a Pay Out Event will occur
and the Rapid Amortization Period will commence.

                                      A-24


<PAGE>

<PAGE>

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. 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.

      Should the Rapid Amortization Period commence, the Class B
Certificateholders will be entitled to receive monthly payments of principal on
each Distribution Date (beginning with the Distribution Date on which the Class
A Investor Interest has been paid in full) until the Class B Investor Interest
has been paid in full or the Scheduled Series 1996-3 Termination Date (or any
permitted extension thereof) has occurred equal to the Available Principal
Collections on deposit in the Principal Account with respect to the related
Transfer Date minus the portion of such Available Principal Collections applied
to Class A Monthly Principal on such Distribution Date. Allocations of Principal
Receivables based upon the Principal Allocation Percentage during either the
Controlled Accumulation Period or the Rapid Amortization Period may result in
allocations 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 allocated in respect of the Investor Interest.

                               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.

      Effective June 1, 1996, Chase USA acquired the credit card business of
Chemical Bank. In anticipation of such acquisition, Chase USA eliminated, as of
April 1, 1996, certain exceptions to its charge-off policy and expects to
eliminate certain other exceptions in the fourth quarter of 1996. It is expected
that the combined credit card business may be operated and serviced differently
in certain respects from Chase USA's credit card business prior to such
acquisition. Chase USA does not expect any such variations or the foregoing
transactions to have any material adverse effect on the interests of the
Certificateholders. See "Risk Factors--Ability to Change Terms of the Accounts"
in the Prospectus and "Chase USA and The Chase Manhattan Corporation" herein.

      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. It is
expected that, in connection with the combination of the credit card business of
Chase USA with that of Chemical Bank, Accounts will be removed from the Trust
Portfolio. Any such removal will be effected in compliance with the Pooling and
Servicing Agreement. See "Description of the Certificates--Removal of Accounts"
in the Prospectus. Any such removal is not expected to materially adversely
affect the interests of the Certificateholders. See "The Receivables."

                                      A-25


<PAGE>

<PAGE>

                                 Loss Experience
                                 Bank Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                       Five Months
                                          Ended               Year Ended December 31,
                                      ------------    -------------------------------------
                                      May 31, 1996        1995         1994         1993
                                      ------------    -----------   ----------   ----------
<S>                                    <C>            <C>           <C>          <C>
Average Receivables Outstanding(1) ..  $12,632,176    $11,223,195   $9,766,339   $9,590,435
Gross Charge Offs(2)(3) .............  $   238,185    $   469,306   $  456,622   $  501,301
Recoveries ..........................  $    25,023    $    43,766   $   41,060   $   44,168
Net Charge Offs(3) ..................  $   213,162    $   425,540   $  415,562   $  457,133
Net Charge Offs as Percent of Average
   Receivables Outstanding(3) .......         4.06%(4)       3.79%        4.26%        4.77%
</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. Gross Charge Offs do not include
    certain reserves established against future charge-offs of accounts affected
    by changes in Chase USA's charge off policy.

(3) The charge off amounts shown include only the principal portion of charged
    off receivables.

(4) Annualized.

                             Delinquency Experience
                                 Bank Portfolio

                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                                                         December 31,
                                              -------------------------------------------------------------------------
                         May 31, 1996               1995                     1994                     1993
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      $197,121       l.53%       $209,412      1.63%     $176,616       1.70%     $173,686       1.71%
60 to 89 Days       122,708       0.95         126,115      0.98       114,950       1.10       110,962       1.09
90 Days or
  Greater ...       217,577       1.69         237,500      1.85       209,606       2.01       237,557       2.34
                   --------       ----        --------      ----      --------       ----      --------       ----
  Total .....      $537,406       4.17%       $573,027      4.46%     $501,172       4.81%     $522,205       5.14%
                   ========       ====         ========      ====      ========       ====      ========       ====
</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.

                                      A-26


<PAGE>

<PAGE>

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, 1995 and the five months ended May 31, 1996, 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>

                                         Five Months
                                             Ended                   Year Ended December 31,
                                          ------------     -------------------------------------------
                                          May 31, 1996        1995              1994           1993
                                          ------------      ----------       ----------     ----------
<S>                                       <C>               <C>              <C>            <C>
Finance Charges and Fees(1) ............. $   814,492       $1,886,803       $1,798,895     $1,895,218
Average Receivables Outstanding(2) ...... $12,632,176       11,223,195       $9,766,339     $9,590,435
Yield From Finance Charges and Fees(3) ..       15.53%(4)        16.81%           18.42%         19.76%
</TABLE>

- ----------
(1) Finance Charges and Fees include periodic finance charges, annual membership
    fees, cash advance transaction fees and Interchange, late fees, returned
    check fees, insurance commissions, overlimit fees and other administration
    fees and services charges. Annual membership fees are presented in
    accordance with SFAS No.91.

(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.

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-27


<PAGE>

<PAGE>

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

                         Five Months
                            Ended                 Year Ended December 31,
                         ------------      ------------------------------------
                         May 31, 1996       1995           1994           1993
                         ------------      ------         ------         ------
Lowest(1) ..........        11.55%         10.20%         10.70%         10.53%
Highest(1) .........        12.67%         12.82%         12.98%         12.40%
Average(2) .........        12.08%         11.43%         11.71%         11.43%
- ----------
(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 Accumulation
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
1996-3 Certificateholders. In particular, the occurrence of a pay out event with
respect to an Excluded Series during a Rapid Amortization Period could cause the
Rapid 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.

      Because there may be a slowdown in the payment rate below the payment rate
used to determine the Controlled Accumulation 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
Scheduled Payment Date or that the Class B Certificates will be paid in full by
the Class B Scheduled 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").

      The Servicer has delivered 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 July 1, 1996, 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

                                      A-28


<PAGE>

<PAGE>

the Billing Cycles which ended during a specified period. The "Conversion Date"
is expected to occur on July 1, 1996. On each Determination Date, assuming the
Conversion Date occurs on July 1, 1996, the Aggregate Principal Receivables will
equal the actual aggregate amount thereof as of the last day of the preceding
Monthly Period without regard to when the respective Billing Cycles ended.

      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
May 1996 Distribution Date, for example, monthly collections were based on the
April 1996 Monthly Period and reflected collection activity for all Billing
Cycles commencing at the opening of business on any day during March 1996, and
ending at the close of business on the day preceding the corresponding day of
April 1996, with respect to Accounts in each of the Billing Cycles.

      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 Pooling and Servicing Agreement also provides that the Seller has the
right (subject to certain limitations and conditions) to designate from time to
time Accounts to be removed from the Trust Portfolio. See "Description of the
Certificates--Removal of Accounts" in the Prospectus. It is expected that, in
connection with the combination of the credit card business of Chase USA with
that of Chemical Bank. Accounts will be removed from the Trust Portfolio. Any
such removal is not expected to materially adversely affect the interests of the
Certificateholders. See "Chase USA and the Chase Manhattan Corporation."

      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 August 1996 Distribution Date, for
example, assuming the Conversion Date occurs on July 1, 1996, distributions
would be based on the collections received during the July 1996 Monthly Period.

      The Receivables in the Trust Portfolio, as of June 3, 1996 (based on
billing cycles ending in the preceding month), included $9.7 billion of
Principal Receivables and $0.3 billion of Finance Charge Receivables. The
Accounts had, as of June 3, 1996, an average outstanding balance of $1,343 and
an average credit limit of $5,753. The percentage of the aggregate total
Receivable balance to the aggregate total credit limit was 23.34%, and the
weighted average age of the Accounts was approximately 92 months. As of June 3,
1996, 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 3, 1996, 29.38% of the Accounts were premium
accounts and 70.62% 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 35.26% and 64.74%,
respectively.

                                      A-29


<PAGE>

<PAGE>

      The following tables summarize the Trust Portfolio's balance and account
characteristics as of June 3, 1996. 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 3, 1996.

                         Composition by Account Balance
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                         Percentage
                                          or Total                            Percentage
      Account               Number of    Number or                              of Total
   Balance Range             Accounts     Accounts         Receivables        Receivables
   -------------            ---------    ----------      ----------------     -----------
<S>                           <C>            <C>         <C>                     <C>
Credit Balance ..........     160,606        2.18%       $  (8,990,989.33)       (.09)%
No Balance ..............   2,943,901       39.88                       0           0
$0.01-$500.00 ...........   1,247,991       16.91          212,734,284.66        2.15
$500.01-$l,000.00 .......     538,368        7.29          402,985,674.92        4.07
$1,000.01-$3,000.00 .....   1,222,127       16.56        2,302,803,782.75       23.23
$3,000.01-$5,000.00 .....     661,261        8.96        2,626,047,644.34       26.49
$5,000.01-$10,000.00.....     561,293        7.60        3,837,029,492.01       38.70
Over $10,000.00 .........      45,514         .62          539,787,808.78        5.45
                            ---------      ------       -----------------      ------
      TOTAL .............   7,381,061      100.00%      $9,912,397,698.13      100.00%
                            =========      ======       =================      ======
</TABLE>

                           Composition by Credit Limit
                                 Trust Portfolio

<TABLE>
<CAPTION>

                                         Percentage
                                          or Total                            Percentage
                            Number of    Number or                              of Total
Credit Limit Range           Accounts     Accounts         Receivables        Receivables
   -------------            ---------    ----------      ----------------     -----------
<S>                          <C>           <C>          <C>                     <C>
$0.0l-$l,000.00 .........      646,538       8.76%      $  184,316,571.18         1.86%
$1,000.01-$2,000.00 .....      824,174      11.17          516,398,223.87         5.21
$2,000.01-$3,000.00 .....      710,522       9.63          691,664,495.49         6.98
$3,000.0l-$4,000.00 .....      516,040       6.99          666,809,962.73         6.73
$4,000.0l-$5,000.00 .....    1,228,095      16.64        1,629,966,852.95        16.44
$5,000.0l-$10,000.00 ....    2,647,553      35.86        4,861,534,848.74        49.04
Over $10,000.00 .........      808,139      10.95        1,361,706,743.17        13.74
                             ---------     ------       -----------------       ------
      TOTAL .............    7.381,061     100.00%      $9,912,397,698.13       100.00%
                             =========     ======       =================       ======
</TABLE>

                      Composition by Period of Delinquency
                                Trust Portfolio

<TABLE>
<CAPTION>

   Period of                             Percentage
  Delinquency                             or Total                            Percentage
(Days Contractually         Number of    Number or                              of Total
  Delinquent)                Accounts     Accounts         Receivables        Receivables
- -------------------         ---------    ----------      ----------------     -----------
<S>                          <C>           <C>          <C>                     <C>
Current(1) ..............    6,168,528      83.58%      $8,079,579,732.13        81.51%
1 to 29 days ............      472,682       6.40        1,260,776,367.96        12.72
30 to 59 Days ...........       89,489       1.21          244,871,616.30         2.47
60 or More Days .........      650,362       8.81          327,169,981.74         3.30
                             ---------     ------       -----------------       ------
    TOTAL ...............    7,381,061     100.00%      $9,912,397,698.13       100.00%
                             =========     ======       =================       ======
</TABLE>

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

                                      A-30


<PAGE>

<PAGE>

                           Composition by Account Age
                                 Trust Portfolio

                                        Percentage
                                         of Total                    Percentage
                             Number of   Number of                     of Total
   Account Age               Accounts    Accounts    Receivables     Receivables
   -----------               --------    --------    -----------     -----------
Up to 7 Months .............         0      0.00% $            0.00        0.00%
Over 7 Months to 12 Months .     5,220      0.07       9,707,186.20        0.10
Over 12 Months to 24 Months    912,000     12.36   1,376,278,986.64       13.88
Over 24 Months to 48 Months  1,292,384     17.51   1,469,223,462.70       14.82
Over 48 Months ............. 5,171,457     70.06   7,057,188,062.59       71.20
                             ---------    ------  -----------------      ------
         TOTAL ............. 7,381,061    100.00% $9,912,397,698.13      100.00%
                             =========    ======  =================      ======


                       Geographic Distribution of Accounts
                                Trust Portfolio

                                        Percentage
                                         of Total                    Percentage
                             Number of   Number of                     of Total
     State                   Accounts    Accounts    Receivables     Receivables
   -----------               --------    --------    -----------     -----------
New York .................  1,100,746    14.91%   $1,491,038,881.16       15.04%
California ...............    911,410    12.35     1,340,355,504.14       13.52
New Jersey ...............    485,266     6.57       658,931,079.05        6.65
Texas ....................    488,386     6.62       657,869,326.93        6.64
Florida ..................    450,093     6.10       577,026,074.38        5.82
Michigan .................    377,196     5.11       535,051,315.35        5.40
Pennsylvania .............    340,426     4.61       428,971,935.13        4.33
Illinois .................    253,715     3.44       335,594,761.75        3.39
Massachusetts ............    262,993     3.56       324,225,137.62        3.27
Ohio .....................    208,721     2.83       259,902,352.97        2.62
All Others ...............  2,502,109    33.90     3,303,431,329.65       33.32
                            ---------   ------   ------------------      ------
     TOTAL ...............  7,381,061   100.00%   $9,912,397,698.13      100.00%
                            =========   ======   ==================      ======

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

                  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. Chase
USA intends to apply to the United States Comptroller of the Currency (the
"Comptroller") for conversion to a national bank charter. If such application is
approved, Chase USA would become a national bank and would be regulated
primarily by the Comptroller. Chase USA expects that such conversion would have
no material adverse effect on the Trust or the Certificateholders. In addition,
Chase USA acquired, effective June 1, 1996, the credit card business of Chemical
Bank, an affiliate of Chase USA. At December 31, 1995, Chase USA's total assets
were approximately $11.1 billion, total liabilities were approximately $9.6
billion, and total stockholder's equity was approximately $1.5 billion. Such
amounts do not reflect the acquisition of the Chemical Bank credit card business
by Chase USA on June 1, 1996. Such acquisition is expected to substantially
increase the total assets of Chase USA. 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 the principal bank subsidiaries
of which are The Chase Manhattan Bank (National Association) (the "Bank") and
Chemical Bank, a New York state bank. At December 31, 1995, the Corporation's
consolidated assets were greater than $300 billion, and total stockholders'
equity was greater than $20 billion.

                                      A-31


<PAGE>

<PAGE>

                                                                       EXHIBIT A

                         PRIOR ISSUANCES OF CERTIFICATES

     The table below sets forth the principal characteristics of the Series
1991-1 Certificates, the Series 1992-1 Certificates, the Series 1995-1
Certificates, the Series 1995-2 Certificates, the Series 1996-1 Certificates and
the Series 1996-2 Certificates, the six outstanding Series previously issued by
the Trust. For more specific information with respect to any Series, any
prospective investor should contact the Controller of Chase USA at (302)
575-5450. Chase USA will provide without charge, to any prospective purchaser of
the Certificates, a copy of the Disclosure Document for any previous
publicly-issued Series.

Series 1991-1
Initial Principal Amount .........  $1,000,000,000
Certificate Rate .................  8.75%
Current Principal Amount .........  $583,333,333
Investor Percentage of Principal
    Receivables ..................  Investor interest of Series 1991-1 at
                                    end of Revolving Period divided by the
                                    greater of (a) Aggregate Principal
                                    Receivables as of the end of the
                                    Revolving Period or as of the effective
                                    date of the most recent removal of
                                    Accounts and (b) the sum of the
                                    numerators used to calculate the
                                    investor percentage with respect to
                                    Principal Receivables for all Series of
                                    certificates outstanding
Controlled Amortization Amount ...  $83,333,334
Commencement of the Controlled
    Amortization Period ..........  December 1995 Monthly Period
Monthly Servicing Fee Percentage .  2.15%
Enhancement ......................  Cash Collateral Account
Minimum Seller Interest ..........  7%
Scheduled Series Termination Date   August 1998 Distribution Date
Final Series Termination Date ....  August 1999 Distribution Date
Repurchase Terms .................  Optional repurchase by the Seller on any
                                    Distribution Date on or after the investor
                                    interest of such Series is reduced to an
                                    amount less than $50,000,000

Series 1992-1
Initial Principal Amount .........  $750,000,000
Certificate Rate .................  7.40%
Current Principal Amount .........  $750,000,000
Investor Percentage of Principal
    Receivables ..................  Investor interest of Series 1992-1 at
                                    end of Revolving Period divided by the
                                    greater of (a) Aggregate Principal
                                    Receivables as of the end of the
                                    Revolving Period or as of the effective
                                    date of the most recent removal of
                                    Accounts and (b) the sum of the
                                    numerators used to calculate the
                                    investor percentage with respect to
                                    Principal Receivables for all Series of
                                    Certificates outstanding
Controlled Amortization Amount ...  $62,500,000
Commencement of the Controlled
    Amortization Period ..........  October 1996 Distribution Date
Monthly Servicing Fee Percentage .  2.15%
Enhancement ......................  Cash Collateral Account
Minimum Seller Interest ..........  7%

                                      A-32


<PAGE>

<PAGE>

Scheduled Series Termination Date   May 1999 Distribution Date
Final Series Termination Date ....  May 2000 Distribution Date
Repurchase Terms .................  Optional repurchase by the Seller on any
                                    Distribution Date on or after the investor
                                    interest of such Series is reduced to an
                                    amount less than $37,500,000

Series 1995-1
Initial Principal Amount .........  $905,000,000
  Initial Class A Principal
    Amount .......................  $855,000,000
  Initial Class B Principal
    Amount .......................  $50,000,000
Class A Certificate Rate .........  LIBOR (one-month) plus 0.130% per annum
Class B Certificate Rate .........  LIBOR (one-month) plus 0.285% per annum
Current Principal Amount .........  $905,000,000
  Current Class A Principal
    Amount .......................  $855,000,000
  Current Class B Principal
   Amount ........................  $50,000,000
Investor Percentage of Principal
  Receivables ....................  Investor interest (which includes the
                                    Collateral Interest) of Series 1995-1 at
                                    the end of the Revolving Period divided
                                    by the greater of (a) Aggregate
                                    Principal Receivables as of the first
                                    day of the applicable Monthly Period and
                                    (b) the sum of the numerators used to
                                    calculate the investor percentage with
                                    respect to Principal Receivables for all
                                    Series of Certificates outstanding
Controlled Amortization Amount ...  One-twelfth of the Class A Investor
                                    Interest as of the end of the Revolving
                                    Period and, after the payment in full of
                                    the Class A Investor Interest, an amount
                                    equal to the Class B Investor Interest
                                    as of the end of the Revolving Period
Commencement of the Controlled
  Amortization Period ............  October 1997 Distribution Date
Monthly Servicing Fee Percentage .  2.15%
Enhancement ......................  Collateral Interest in an initial amount
                                    of $95,000,000
Minimum Seller Interest ..........  7%
Scheduled Series Termination Date   May 2000 Distribution Date
Final Series Termination Date ....  May 2001 Distribution Date
Repurchase Terms .................  Optional repurchase by the Seller on any
                                    Distribution Date on or after the investor
                                    interest (which includes the Collateral
                                    Interest) of such Series is reduced to an
                                    amount less than $50,000,000

Series 1995-2
Initial Principal Amount .........  $1,365,000,000
  Initial Class A Principal
   Amount ........................  $1,282,500,000
  Initial Class B Principal
    Amount .......................  $82,500,000
Class A Certificate Rate .........  LIBOR (one-month) plus 0.130% per annum
Class B Certificate Rate .........  LIBOR (one-month) plus 0.250% per annum
Current Principal Amount .........  $1,365,000,000


                                      A-33


<PAGE>

<PAGE>

  Current Class A Principal
    Amount .......................  $1,282,500,000
  Current Class B Principal
    Amount .......................  $82,500,000
Investor Percentage of Principal
  Receivables ....................  Investor interest (which includes the
                                    Collateral Interest) of Series 1995-2 at
                                    the end of the Revolving Period divided
                                    by the greater of (a) Aggregate
                                    Principal Receivables as of the first
                                    day of the applicable Monthly Period and
                                    (b) the sum of the numerators used to
                                    calculate the investor percentage with
                                    respect to Principal Receivables for all
                                    Series of Certificates outstanding
Controlled Amortization Amount ...  One-twelfth of the Class A Investor
                                    Interest as of the end of the Revolving
                                    Period and, after the payment in full of
                                    the Class A Investor Interest, an amount
                                    equal to the Class B Investor Interest
                                    as of the end of the Revolving Period
Commencement of the Controlled
  Amortization Period ............  January 1998 Distribution Date
Monthly Servicing Fee Percentage .  2.15%
Enhancement ......................  Collateral Interest in an initial amount
                                    of $135,000,000
Minimum Seller Interest ..........  7%
Scheduled Series Termination Date   August 2000 Distribution Date
Final Series Termination Date ....  August 2001 Distribution Date
Repurchase Terms .................  Optional repurchase by the Seller on any
                                    Distribution Date on or after the investor
                                    interest (which includes the Collateral
                                    Interest) of such Series is reduced to an
                                    amount less than $75,000,000

Series 1996-1
Initial Principal Amount .........  $1,365,000,000
  Initial Class A Principal
    Amount .......................  $1,282,500,000
  Initial Class B Principal
    Amount .......................  $82,500,000
Class A Certificate Rate .........  LIBOR (one-month) plus 0.110% per annum
Class B Certificate Rate .........  LIBOR (one-month) plus 0.240% per annum
Current Principal Amount .........  $1,365,000,000
  Current Class A Principal
    Amount .......................  $1,282,500,000
  Current Class B Principal
    Amount .......................  $82,500,000
Investor Percentage of Principal
  Receivables ....................  Investor interest (which includes the
                                    Collateral Interest) of Series 1996-1 at
                                    the end of the Revolving Period divided
                                    by the greater of (a) Aggregate
                                    Principal Receivables as of the first
                                    day of the applicable Monthly Period and
                                    (b) the sum of the numerators used to
                                    calculate the investor percentage with
                                    respect to Principal Receivables for all
                                    Series of Certificates outstanding
Controlled Amortization Amount ...  One-twelfth of the Class A Investor
                                    Interest as of the end of the Revolving
                                    Period and, after the payment in full of
                                    the Class A Investor Interest, an amount
                                    equal to the Class B Investor Interest
                                    as of the end of the Revolving Period


                                      A-34


<PAGE>

<PAGE>

Commencement of the Controlled
  Amortization Period ............   September 1998 Distribution Date
Monthly Servicing Fee Percentage     2.15%
Enhancement ......................   Collateral Interest in an initial amount
                                     of $135,000,000
Minimum Seller Interest ..........   7%
Scheduled Series Termination Date    April 2001 Distribution Date
Final Series Termination Date ....   April 2002 Distribution Date
Repurchase Terms .................   Optional repurchase by the Seller on any
                                     Distribution Date on or after the investor
                                     interest (which includes the Collateral
                                     Interest) of such Series is reduced to an
                                     amount less than
                                     $75,000,000

Series 1996-2
Initial Principal Amount .........   $269,999,000
  Initial Class A Principal Amount   $253,681,000
  Initial Class B Principal Amount   $16,318,000
Class A Certificate Rate .........   LIBOR (three-month) plus 0.08% per annum
Class B Certificate Rate .........   LIBOR (three-month) plus 0.16% per annum
Current Principal Amount .........   $269,999,000
  Current Class A Principal
    Amount .......................   $253,681,000
  Current Class B Principal
    Amount .......................   $16,318,000
Investor Percentage of Principal
  Receivables ....................   Investor interest (which includes the
                                     Collateral Interest) of Series 1996-2 at
                                     the end of the Revolving Period divided
                                     by the greater of (a) Aggregate
                                     Principal Receivables as of the first
                                     day of the applicable Monthly Period and
                                     (b) the sum of the numerators used to
                                     calculate the investor percentage with
                                     respect to Principal Receivables for all
                                     Series of Certificates outstanding
Controlled Amortization Amount ...   One-twelfth of the Class A Investor
                                     Interest as of the end of the Revolving
                                     Period and, after the payment in full of
                                     the Class A Investor Interest, an amount
                                     equal to the Class B Investor Interest
                                     as of the end of the Revolving Period
Commencement of the Controlled
  Amortization Period ............   November 1998 Distribution Date
Monthly Servicing Fee Percentage     2.15%
Enhancement ......................   Collateral Interest in an initial amount
                                     of $26,704,297
Minimum Seller Interest ..........   7%
Scheduled Series Termination Date    December 2001 Distribution Date
Final Series Termination Date ....   December 2002 Distribution Date
Repurchase Terms .................   Optional repurchase by the Seller on any
                                     Distribution Date on or after the investor
                                     interest (which includes the Collateral
                                     Interest) of such Series is reduced to an
                                     amount less than $14,835,110

                                      A-35

<PAGE>

<PAGE>



                      [THIS PAGE INTENTIONALLY LEFT BLANK]


<PAGE>

<PAGE>

                          First Chicago Master Trust II

The following excerpts are from the Prospectus Supplement dated November 14,
1996 and the Prospectus dated September 10, 1996 relating to the Floating Rate
Asset Backed Certificates, Series 1996-S. The CABS include Series 1995-M, Series
1995-0 and Series 1995-P.



<PAGE>

<PAGE>

                         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 NBD 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 two affiliated
credit card servicing companies, First Card Services, Inc. ("FCSI"), located in
Uniondale, New York, and NBD Service Corp., located in Indianapolis, Indiana, 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 NBD 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
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.

                                      A-36


<PAGE>

<PAGE>

     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 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 (i.e., 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 Prospectus Supplement relating to each Series sets forth the loss and
delinquency experience with respect to payments by cardholders for substantially
all VISA and MasterCard consumer revolving credit card accounts owned by the
Bank (excluding certain accounts not originated by the Bank or FNBC) (the
"Bank's Portfolio") during the periods shown in the Prospectus Supplement. 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
in the Prospectus Supplement for the Bank's Portfolio.

     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 generally 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

                                      A-37


<PAGE>

<PAGE>

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. Currently, the Bank is
evaluating various collection strategies which, if implemented, would alter the
reaging process for certain accounts. The delinquency information set forth in
the Prospectus Supplement reflects the application of the Bank's current reaging
process.

Revenue Experience

     The gross revenues from periodic charges and fees billed to cardholders on
the Bank's Portfolio are set forth in the Prospectus Supplement for the periods
indicated in the Prospectus Supplement.

     The revenues for the Bank's Portfolio shown in the Prospectus Supplement
are related to periodic charges (either computed on a monthly or daily basis)
and other fees billed to cardholders but do not include revenue attributable to
Interchange. The revenues related to 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 periodic charges on purchases, fees and finance charges. Revenues
related to 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. 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. Depending upon fluctuations in interest rates,
the variable rate 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. Commencing in
1994, the Bank began offering certain new non-affinity accounts, for purchase
transactions, a fixed rate periodic charge for an initial period which then
converts into a variable rate. The initial fixed rate offered on such accounts
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. In mid-1996, the Bank introduced
certain changes to the terms of the Accounts, including increased fees, a
reduced minimum monthly payment in those months when a fee is charged to an
Account and performance-based pricing whereby certain delinquent accounts are
assessed a higher periodic charge. Fluctuations in the prime interest rate,
and/or the continued use of the initial fixed/variable rate pricing for certain
new accounts, may affect future revenue experience.

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. Unless otherwise specified in the related Prospectus Supplement,
Interchange will be included in Finance Charge Receivables for purposes of
calculating the Portfolio Yield for a Series.

                                      A-38


<PAGE>

<PAGE>

                                  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 accounts not originated by either the Seller or FNBC.
Additional accounts added to each of the foregoing billing cycles in the normal
operation of the Seller's credit card business will generally be added on a
daily basis as a category of Additional Accounts. See "Description of the
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, May 1992,
or June 1996 (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 October 1996
Distribution Date, for example, monthly collections would be based on the
September 1996 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 August 1996, and ending at the close of
business of the 1st, 3rd, 6th, 9th, 12th, 15th, 18th, 21st, 24th and 27th days
of September 1996, 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 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.

     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 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 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 the
initial Invested Amounts (or other amounts, if applicable) of all outstanding
Series and (the "Minimum Aggregate Principal Receivables"). 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

                                      A-39


<PAGE>

<PAGE>

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

     The Prospectus Supplement includes tables summarizing the Accounts by
various criteria as well as certain other information relating to the Accounts,
including information supplementing the foregoing description of the Accounts.
Such information includes the amount of Principal Receivables and Finance Charge
Receivables in the Accounts, the average Receivables balance of the Accounts,
the average credit limit of the Accounts and the aggregate total Receivables
balance as a percentage of the aggregate total credit limit of the Accounts.

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 periodic charges. The Prospectus
Supplement contains information on the current billing and payment
characteristics of the Accounts.

     The Bank has the right to determine the 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 Certificates and the Agreement--Collection and Other
Servicing Procedures."

     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
periodic charges and then to billed and unpaid transactions in the order
determined by the Bank. Any excess is applied to unbilled periodic charges.
There can be no assurance that periodic rates, fees and other charges will
remain at current levels in the future. See "Description of the Certificates and
the Agreement--Collection and Other Servicing Procedures."

                                   THE SELLER

     The primary business of the Seller, a wholly-owned subsidiary of First
Chicago NBD, is the processing and issuance of VISA and MasterCard credit cards.
The Seller, which was acquired by First Chicago NBD as of July 1, 1987, from
Beneficial Corporation, was named Beneficial National Bank USA prior to its
acquisition by First Chicago NBD. The Prospectus Supplement contains additional
information relating to the Seller.

     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 NBD are located at One First
National Plaza, Chicago, Illinois 60670 (telephone 312-732-4000).

                                      A-40


<PAGE>

<PAGE>

                        THE BANK'S CREDIT CARD PORTFOLIO

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 or 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.
For a further description of the Bank's credit card business, see "The Bank's
Credit Card Business" in the Prospectus.

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 accounts not
originated by the Bank or FNBC) (the "Bank's Portfolio") during the periods
shown. As of the end of the September 1996 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.

                    Loss Experience for the Bank's Portfolio

<TABLE>
<CAPTION>

                                          Nine Months Ended
                                             September 30,                      Year Ended December 31,
                                    -----------------------------       -----------------------------------------
                                        1996             1995              1995            1994          1993
                                    -----------       -----------       -----------     ----------     ----------
                                                                    (Dollars In thousands)
<S>                                 <C>               <C>               <C>             <C>            <C>

Average Receivables
   Outstanding(1) ...............   $15,728,710       $12,019,934       $12,625,398     $9,763,242     $7,862,277
Gross Charge-offs(2) ............       806,329           448,311           645,417        451,094        365,376
Gross Charge-offs as a Percentage
   of Average Receivables
   Outstanding ..................          6.84%(3)          4.97%(3)          5.11%          4.62%          4.65%
</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 increased during 1995 and 1996 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, during 1995 and 1996, consumer debt
service burden and defaults increased as a result of the growing consumer debt
levels coupled with stagnant real wage growth. The Bank believes that the
current level of unemployment and personal bankruptcy filings make reductions in
the loss rates unlikely in the immediate future and expects the trend in
charge-offs to continue in the near term. The timing of the peak level of
charge-offs is uncertain at this time. 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

                                      A-41


<PAGE>

<PAGE>

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 generally 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. Currently, the Bank is
evaluating various collection strategies which, if implemented, would alter the
reaging process for certain accounts. The delinquency information in the
following tables reflects the application of the Bank's current reaging process.

                 Average Delinquencies for the Bank's Portfolio

<TABLE>
<CAPTION>

                                         Average of
                                       Nine Months Ended                     Average of Twelve Months Ended December 31,
                                    ------------------------  ----------------------------------------------------------------------
                                         September 30, 1996            1995                    1994                    1993
                                    ------------------------  ----------------------  ----------------------  ----------------------
                                    Delinquent                Delinquent              Delinquent              Delinquent
Payment Status                        Amount    Percentage(1)   Amount  Percentage(1)   Amount  Percentage(1)  Amount  Percentage(1)
- --------------                        ------    -------------   ------  -------------  ------   -------------  ------  -------------
                                                                       (Dollars in thousands)
<S>                                   <C>            <C>       <C>           <C>       <C>          <C>       <C>            <C>
30-59 days delin-
 quent .........................      $260,793       1.66%     $189,476      1.50%     $138,280     1.41%     $112,934       1.44%
60-89 days delin-
 quent .........................       125.603        .80        83,191       .66        57,419      .59        46,686        .59
90 days delin-
 quent or more .................       235,305       1.49       148.808      1.18       102,171     1.05        80,700       1.03
                                      --------       ----      --------      ----      --------     ----      --------       ----
      Total ....................      $621,701       3.95%     $421,475      3.34%     $297,870     3.05%     $240,320       3.06%
                                      ========       ====      ========      ====      ========     ====      ========       ====
</TABLE>

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

     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, 1995, and the nine months ended September 30, 1996 and 1995,
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 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 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 periodic charges and fees on both a billed and a cash basis will
be affected by numerous factors, including the 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

                                      A-42


<PAGE>

<PAGE>

incur periodic charges on purchases, fees and finance charges and changes in the
delinquency rate on the Receivables. See "Risk Factors" in the Prospectus.

                   Revenue Experience for the Bank's Portfolio

<TABLE>
<CAPTION>

                                         Nine Months Ended
                                            September 30,                          Year Ended December 31,
                                    -----------------------------       ----------------------------------------
                                        1996            1995               1995           1994           1993
                                    -----------       -----------       -----------     ----------     ----------
                                                                 (Dollars in thousands)
<S>                                 <C>               <C>               <C>             <C>            <C>
Average Receivables
 Outstanding(i) .................   $15,728,710       $12,019,934       $12,625,398     $9,763,242     $7,862,277
Finance Charges and Fees Billed .     1,920,851         1,499,291         2,066,872      1,601,164      1,316,326
Average Finance Charges and Fees
   Billed(2) ....................         16.28%(3)         16.63%(3)         16.37%         16.40%         16.74%
</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 periodic charges and other fees billed to cardholders but do not
include revenue attributable to Interchange. The revenues related to 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 periodic charges on purchases, fees and
finance charges. Revenues related to 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. 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. Depending upon
fluctuations in interest rates, the variable rate 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. Commencing in 1994, the Bank began offering
certain new non-affinity accounts, for purchase transactions, a fixed rate
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 generally 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 the end of the September 1996 Due Period, Receivables
assessed a variable periodic charge constituted approximately 93.89% of the
total Receivables balance of Accounts in the Trust. Fluctuations in the prime
interest rate 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% per annum or offered a
lower rate on some cash advances for certain cardholders. In 1994 and 1995, the
Bank continued to offer a lower rate and/or no cash advance fee on some cash
advances and/or purchases for certain cardholders for limited periods of time.
In addition, the Bank is currently waiving annual fees and offering a lower
variable interest rate on certain selected accounts. Commencing in mid-1996, the
Bank introduced certain other pricing changes including increased fees and
performance-based pricing whereby certain delinquent accounts are assessed a
higher variable periodic rate. Also in 1996, the Bank reduced the minimum
monthly payment required of cardholders in those months when a fee is charged to
their 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" herein.

Interchange

     Pursuant to the terms of the Series 1996-S Supplement, the Seller will
transfer to the Trust the Floating Allocation Percentage of Interchange
attributable to cardholder charges for merchandise and services in the

                                      A-43


<PAGE>

<PAGE>

Accounts. Interchange allocable to Series 1996-S in an amount equal to 1/12 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 1996-S 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

     The Receivables arising from the Accounts as of the end of the September
1996 Due Period totaled $16,166,078,620 and included $15,828,123,824 of
Principal Receivables. The Accounts had an average Principal Receivables balance
of $1,142 and an average credit limit of $7,292. The aggregate total Receivables
balance as a percentage of the aggregate total credit limit was 15.99%.

     The Receivables arising from the Accounts as of the end of the October 1996
Due Period totaled $15,978,267,238 and included $15,636,362,503 of Principal
Receivables.

     The following tables summarize the Accounts by various criteria as of the
end of the September 1996 Due Period. Approximately 201,973 cardholder accounts
included in the Accounts as of the end of the September 1996 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 higher credit limits, 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 any 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 September 1996 Due Period, approximately
989,458 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 September 1996 Due Period.

                 Composition of the Accounts by Account Balances

                                        Percentage                    Percentage
                                         of Total                     of Total
                             Number of   Number of     Receivables   Receivables
     Account Balance         Accounts    Accounts      Outstanding   Outstanding
     ---------------         --------    --------      -----------   -----------
Credit Balance(1) ....         153,010        1.10%     $(24,714,030)     (.15)%
No Balance(2)                6,235,010       44.98                 0       .00
$0.01 to $1,499.99 ...       4,020,627       29.00     1,783,034,350     11.03
$1,500.00 to $2,999.99       1,253,893        9.05     2,785,420,603     17.23
$3,000.00 to $4,499.99         878,552        6.34     3,283,081,518     20.31
$4,500.00 to $9,999.99       1,271,190        9.17     7,751,732,286     47.95
$10,000 or more ......          49,304         .36       587,523,893      3.63
                            ----------      ------   ---------------    ------
      Total ..........      13,861,586      100.00%  $16,166,078,620    100.00%
                            ==========      ======   ===============    ======

- ----------
(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.

                                      A-44


<PAGE>

<PAGE>

                     Composition of Accounts by Credit Limit

                                        Percentage                    Percentage
                                         of Total                     of Total
                             Number of   Number of     Receivables   Receivables
     Credit Limit            Accounts    Accounts      Outstanding   Outstanding
     ------------            --------    --------      -----------   -----------
$0.01 to $1,499.99 ......       355,095     2.56%    $   90,597,535       .56%
$1,500.00 to $2,999.99 ..       432,709     3.12        488,538,960      3.02
$3,000.00 to $4,499.99 ..       784,513     5.66        967,600,879      5.99
$4,500.00 to $9,999.99 ..     8,897,960    64.19     10,094,311,489     62.44
$10,000 or more(1)            3,391,309    24.47      4,525,029,757     27.99
                             ----------   ------    ---------------    ------
       Total ............    13,861,586   100.00%   $16,166,078,620    100.00%
                             ==========   ======    ===============    ======
- ----------
(1)  Maximum current credit limit on an Account is $65,000.

                    Composition of Accounts by Payment Status

                                        Percentage                    Percentage
                                         of Total                     of Total
                             Number of   Number of     Receivables   Receivables
     Payment Status          Accounts    Accounts      Outstanding   Outstanding
     ---------------         --------    --------      -----------   -----------
Current(1) ..............    13,612,187    98.20%   $15,260,501,939     94.40%
30-59 days delinquent ...       134,468      .97        451,462,277      2.79
60-89 days delinquent ...        46,066      .33        172,840,725      1.07
90 days delinquent or
    more ................        68,865      .50        281,273,679      1.74
                             ----------   ------    ---------------    ------
      Total                  13,861,586   100.00%   $16,166,078,620    100.00%
                             ==========   ======    ===============    ======
- ----------
(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 Accounts by Age

                                          Percentage                  Percentage
                                           of Total                   of Total
                               Number of   Number of   Receivables   Receivables
           Age                 Accounts    Accounts    Outstanding   Outstanding
           ---                 --------    --------    -----------   -----------
Not more than 6 months ......    596,999     4.31%   $  551,274,920     3.41%
Over 6 months to 12 months ..  1,282,661     9.25     1,587,262,530     9.82
Over 12 months to 24 months .  3,053,809    22.03     4,137,865,821    25.59
Over 24 months to 48 months .  4,002,534    28.88     4,233,546,202    26.19
Over 48 months                 4,925,583    35.53     5,656,129,147    34.99
                               ---------    -----     -------------    -----
      Total ................. 13,861,586   100.00%  $16,166,078,620   100.00%
                              ==========   ======   ===============   ======


                                    A-45


<PAGE>

<PAGE>

                     Geographic Composition of the Accounts

                                                  Percentage        Percentage
                                                   of Total          of Total
                                                   Number of        Receivables
State                                              Accounts         Outstanding
- -----                                              --------         -----------
California ...............................          13.70%             16.66%
Illinois .................................           7.20               7.91
New York .................................           7.65               7.21
Texas ....................................           5.78               6.00
Florida ..................................           6.17               5.60
New Jersey ...............................           3.91               3.52
Pennsylvania .............................           4.28               3.29
Colorado .................................           2.49               3.17
Ohio .....................................           3.55               3.14
Michigan .................................           3.29               2.95
Washington ...............................           1.98               2.22
Virginia .................................           2.09               2.16
Massachusetts ............................           2.45               2.11
Indiana ..................................           2.20               2.02
Maryland .................................           1.92               1.86
Georgia ..................................           1.80               1.84
Minnesota ................................           2.45               1.83
Missouri .................................           2.04               1.81
Tennessee ................................           1.81               1.78
North Carolina ...........................           1.82               1.74
Arizona ..................................           1.57               1.70
Oregon ...................................           1.45               1.64
Connecticut ..............................           1.28               1.19
Louisiana ................................           1.15               1.12
Hawaii ...................................           0.72               1.10
Alabama ..................................           1.07               1.09
Iowa .....................................           1.32               1.06
Oklahoma .................................           1.10               1.01
All Other(1) .............................          11.76              11.27
                                                   ------             ------
        Total ............................         100.00%            100.00%
                                                   ======             ======

- ----------
(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 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. Prior to
September 1996, each month, a cardholder generally had to make a minimum payment
equal to the sum of: (i) 1/48 of the new balance (excluding any amount that was
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 charge (due to periodic rates)
billed to the Account for the billing period, plus (ii) any amount that was past
due (unless its inclusion in the minimum payment was waived in accordance with
the Servicer's guidelines), plus (iii) the amount of any fees charged to the
Account. Commencing with a cardholder's billing date in September 1996, a
cardholder generally is required to make a minimum payment equal to the sum of:
(i) 1/48 of the new balance (excluding any amount that is past due), but not
less than the greater of $10 or the amount of the finance charge (due to
periodic rates) billed to the Account

                                      A-46


<PAGE>

<PAGE>

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).

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

     Prior to September 1996, a monthly periodic charge was assessed on the
Accounts. The monthly periodic charge was 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
were not assessed on purchases, fees or finance charges if all balances shown on
the billing statement were paid in full by the cardholder's payment due date
shown on the cardholder's billing statement each month. Commencing with a
cardholder's billing date in September 1996, a daily periodic charge is assessed
on the Accounts. Finance charges due to periodic rates for a billing cycle are
computed by applying the applicable daily periodic rates to the related daily
balances and then adding the resulting sums for each day in the billing cycle.
The daily periodic rates are determined by dividing the applicable annual
percentage rates for such billing cycle by 365. The daily balances of purchases,
advances, and fees and finance charges (on which finance charges at the
applicable daily periodic rates are computed) are determined separately by
taking the beginning balance of purchases, advances, or fees and finance
charges, adding any new purchases, advances, or fees and finance charges that
accrued or were posted that day, and subtracting any payments or credits applied
that day to such purchases, advances, or fees and finance charges. Daily
periodic charges are not assessed on purchases, finance charges and fees 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 September 1996 Due Period, the Receivables assessed a
fixed periodic rate and a variable periodic rate as a percentage of the total
Receivables balance of the Accounts was approximately 6.11% and 93.89%,
respectively. The current periodic rate assessed on Receivables arising in most
standard fixed rate Accounts is 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. With respect to the monthly periodic
charge, the interest rate index was 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
occurred. With respect to daily periodic charges, 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 first day of the month in which the
beginning date of the billing period occurs (or if that day is a Saturday,
Sunday or holiday, the prior business day).

     The spread on variable rate Accounts ranges generally from 6.9% to 12.9%
per annum. Commencing in 1994, the Bank began offering certain new non-affinity
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 periodic charge is computed as
described above for variable rate Accounts.

     Commencing in 1996, the Bank began assessing certain delinquent Accounts a
higher variable periodic rate equal to the greater of (i) the prime rate (as
determined as described above) plus a spread of 12.9% or (ii) 19.8% per annum.
If such an Account subsequently makes all required minimum payments for six
consecutive billing periods, the variable periodic rate decreases to the prime
rate plus a spread of 9.9% except that the periodic rate for cash advances will
not be less than 19.8% per annum.

     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 cardholders. In addition, the cardholder agreements governing

                                      A-47


<PAGE>

<PAGE>

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, which are not part of
an affinity program, have not been assessed an annual membership fee; in
addition, over the last few years, the Bank generally with respect to
non-affinity Accounts 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 when assessed on Accounts ranges generally
from $12 to $100, in the case of certain affinity Accounts. 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, effective with a cardholder's billing period commencing in September
1996: (i) a late fee not to exceed $20, if the Bank does not receive the
required minimum monthly payment by the billing date immediately following the
payment due date shown on the monthly billing statement; (ii) a returned payment
check fee not to exceed $20, for each cardholder check received by the Bank and
not paid by the cardholder's bank; (iii) an over-limit fee not to exceed $20, if
the new balance of an Account (less new periodic charges and fees imposed on the
current billing statement) exceeds the cardholder's stated credit limit on the
billing date; (iv) a returned convenience check fee equal to $20, 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 2.5% of
the cash advance transaction amount (with a minimum fee of $2.50) 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. Previously, the
fees described in clauses (i), (ii), (iii) and (iv) of the prior sentence were
limited to no more than $15; cash advance fees, prior to September 1996, were
equal to 2% of the cash advance transaction amount. 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 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 "Risk
Factors--Certain Legal Aspects" in the Prospectus.

     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.
The Bank has offered and, in the future, may continue to offer a reduced rate
for purchases and cash advances to certain accounts for a limited period of
time. Commencing in 1994, the Bank also 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.

                                   THE SELLER

     As of September 30, 1996, 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 $1.32 billion, total assets of approximately
$9.96 billion, net income (for the first three quarters of 1996) of
approximately $112 million and total equity capital of approximately $894
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.

                                      A-48


<PAGE>

<PAGE>

                  MATURITY AND PRINCIPAL PAYMENT CONSIDERATIONS

     The Series 1996-S Supplement provides that the Controlled Amortization
Period will commence on the Controlled Amortization Date and that the Rapid
Amortization Period will commence on the first day of the Due Period during
which a Liquidation Event occurs or is deemed to occur. Although it is
anticipated that principal payments will be made to the Class A
Certificateholders in an amount equal to the Controlled Amortization Amount
beginning on the July 2002 Distribution Date, no assurance can be given in that
regard. Payments of Class A Monthly Principal are scheduled to be made to Class
A Certificateholders on each Distribution Date during the Controlled
Amortization Period, in an amount equal to the lesser of (a) the Controlled
Amount and (b) an amount ("Class A Available Principal Collections") equal to
the sum of (i) the Class A Principal Percentage of the Fixed Allocation
Percentage of all collections of Principal Receivables in respect of the
applicable Due Period, (ii) the amount of any Unallocated Principal Collections
allocable to the Certificates on deposit in the Collection Account on such
Distribution Date, (iii) the amount of certain collections of Principal
Receivables otherwise allocable to other Series, to the extent such collections
are not needed to make payments in respect of such other Series, and (iv)
certain other amounts that are treated as Class A Available Principal
Collections in accordance with the Series 1996-S Supplement. Although the Seller
expects that there will be sufficient funds on each Distribution Date of the
Controlled Amortization Period to pay the Controlled Amount on such date, no
assurance can be given in this regard. The actual rate of payment of principal
will depend, among other factors, on the rate of repayment and the rate of
default by cardholders.

     In the event of the occurrence of a Liquidation Event, the Rapid
Amortization Period will begin on the first day of the Due Period in which such
Liquidation Event occurs. During the Rapid Amortization Period, distributions of
principal to Class A Certificateholders will not be subject to the Controlled
Amount. In addition, principal payable to Class A Certificateholders on the
Distribution Date following a sale, disposition or other liquidation of the
Receivables (or interests therein) in the event of an insolvency event as
described herein under "Description of the Class A Certificates and the
Agreement--Liquidation Events" or in connection with the Series Termination Date
as described herein under "Description of the Class A Certificates and the
Agreement--Final Payment of Principal; Termination of Trust," will be equal to
the Class A Invested Amount. A "Liquidation Event" occurs, with respect to the
Certificates, either automatically or after a specified period after notice,
upon (i) failure of the Seller to make certain payments or transfers of funds
for the benefit of the Certificateholders within the time periods stated in the
Agreement, (ii) material breaches of certain representations, warranties or
covenants of the Seller, (iii) certain insolvency events involving the Seller,
(iv) the average Portfolio Yield for any three consecutive Due Periods being
less than the average of the Base Rates for the related Interest Periods, (v)
the Trust becoming an "investment company" within the meaning of the Investment
Company Act of 1940, as amended, (vi) a failure by the Seller to convey the
Receivables in Additional Accounts to the Trust when required by the Agreement,
(vii) failure to pay the Class A Invested Amount on the December 2002
Distribution Date (the "Class A Expected Final Distribution Date") or (viii) the
occurrence of a Servicer Default which would have a material adverse effect on
the Certificateholders. The term "Portfolio Yield" means, with respect to any
Due Period, the annualized percentage equivalent of a fraction the numerator of
which is the amount of the Finance Charge Receivables (including Interchange)
collected during such Due Period, calculated on a cash basis after subtracting
certain Defaulted Receivables during such period, and the denominator of which
is Aggregate Principal Receivables. The Term "Base Rate" means, with respect to
any Interest Period, the annualized percentage equivalent of a fraction, the
numerator of which is equal to the sum of (i) Class A Monthly Interest, (ii)
Collateral Monthly Interest and (iii) the Monthly Servicing Fee, and the
denominator of which is the Invested Amount as of the end of the day on the
first day of such Interest Period. Although the Seller believes that the
likelihood of a Liquidation Event occurring is remote, there can be no assurance
that a Liquidation Event will not occur. See "Description of the Class A
Certificates and the Agreement--Liquidation Events" herein.

                                      A-49


<PAGE>

<PAGE>

     The following table sets forth the highest and lowest cardholder monthly
payment rates for the Bank's Portfolio during any month in the period shown and
the average cardholder monthly payment rates for all months during the periods
shown, in each case calculated as a percentage of total opening monthly account
balances during the periods shown. Payments shown in the table include amounts
which would be deemed payments of Principal Receivables and Finance Charge
Receivables with respect to the Accounts but do not include Interchange.

            Cardholder Monthly Payment Rates for the Bank's Portfolio

                                     Nine
                                    Months
                                    Ended
                                 September 30,     Year Ended December 31,
                                 -------------    ------------------------
                                     1996         1995      1994      1993
                                     ----         ----      ----      ----
Lowest ......................        20.30%       21.08%    19.81%    19.51%
Highest .....................        21.86        25.01     25.02     24.21
Monthly Average .............        21.09        22.58     23.27     22.45

     The amount of collections on 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 Accounts, and thus the rate at which Class A
Certificateholders can expect principal allocated on the basis of the Class A
Principal Percentage of the Fixed Allocation Percentage to be paid during the
Controlled Amortization Period or the Rapid Amortization Period, will be similar
to the historical experience set forth above. In addition, since the Trust, as a
master trust, may issue additional Series from time to time, there can be no
assurance that the issuance of additional Series or the Principal Terms of any
additional Series might not have an impact on the timing of payments received by
Class A Certificateholders. Further, if a Liquidation Event occurs, the average
life and maturity of the Class A Certificates could be significantly reduced.
Likewise, the sharing of collections of Principal Receivables allocated to other
Series with this Series during a Rapid Amortization Period could significantly
reduce the duration of such period for the Class A Certificates. See
"Description of the Class A Certificates and the Agreement--Shared Collections
of Principal Receivables" herein.

     Because there may be a slow-down in the payment rate with respect to the
Accounts or a Liquidation Event may occur which would initiate a Rapid
Amortization Period, there can be no assurance that the actual number of months
elapsed from the date of issuance of the Class A Certificates to the final
payment of the Class A Invested Amount will equal the expected number of months.
The amount of outstanding Receivables and the rates of payments, delinquencies,
charge-offs and new borrowings on the Accounts depend upon a variety of factors,
including seasonal variations, the availability of other sources of credit,
general economic conditions and consumer spending and borrowing patterns.
Accordingly, there can be no assurance that future cardholder monthly payment
rate experience will be similar to historical experience.

                DESCRIPTION OF THE CERTIFICATES AND THE AGREEMENT

     The Certificates of each Series will be issued pursuant to the Agreement
and a Supplement entered into between the Bank, as transferor of interests in
the Receivables and as Servicer of the Accounts and the Receivables, and Norwest
Bank Minnesota, National Association, as Trustee for the Certificateholders.
Pursuant to the Agreement, the Seller may execute further Supplements thereto
between the Seller and the Trustee in order to issue additional Series. See
"--Exchanges." The Trustee will provide a copy of the Agreement (without
exhibits or schedules), including any Supplements, to Certificateholders without
charge upon written request. The following summary describes certain terms of
the Agreement common to each Series of Certificates and is qualified in its
entirety by reference to the Agreement and the related Supplement.

                                      A-50


<PAGE>

<PAGE>

General

     The Certificates will represent an undivided interest in the Trust,
including the right to receive, in the aggregate, the applicable Invested
Percentage of all collections received with respect to the Receivables in the
Trust. The property of the Trust consists of the Receivables generated under the
Accounts and under any Additional Accounts hereinafter added to the Trust, all
funds to be collected from cardholders in respect of Receivables (other than
recoveries with respect to previously charged-off Receivables, unless such
recoveries are made available to one or more Series as specified in the related
Prospectus Supplement, and insurance proceeds), all moneys on deposit in the
Collection Account and any other account established for the benefit of any
Series (which account may not be for the benefit of any other Series), the right
to receive certain Interchange fees attributable to the Accounts (which right
may not be afforded to a Series) and any Enhancement issued with respect to any
particular Series (the drawing on or payment of which may not be available to
the Certificateholders of any other Series). The Trust will not include the
Receivables from any Removed Accounts which may be removed from the Trust from
time to time pursuant to the terms of the Agreement.

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

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

     For each Series of Certificates, the Seller initially will own the
Exchangeable Seller's Certificate. The Exchangeable Seller's Certificate
represents the undivided interest in the Trust not represented by the
Certificates or the rights, if any, of any Enhancement Providers to receive
payments from the Trust. The holder of the Exchangeable Seller's Certificate
will have the right to a percentage (the "First Chicago Percentage") of all
cardholder payments from the Receivables in the Trust.

     Unless otherwise specified in the related Prospectus Supplement, during the
Revolving Period for a Series, the Invested Amount of such Series will remain
constant except under certain limited circumstances. The amount of Principal
Receivables in the Trust, however, will vary each day as new Principal
Receivables are created and others are paid. The amount of the First Chicago
Amount will fluctuate each day, to reflect the changes in the amount of the
Principal Receivables in the Trust. When a Series is amortizing, or when
principal with respect thereto is accumulating in the Principal Funding Account
for such Series, the Invested Amount of such Series will decline as customer
payments of Principal Receivables are collected and distributed to or
accumulated for distribution to the Certificateholders. As a result, the First
Chicago Amount will generally increase to reflect reductions in the Invested
Amount for such Series and will also change to reflect the variations in the
amount of Principal Receivables in the Trust. The First Chicago Amount may also
be reduced as the result of an Exchange.

     Unless otherwise specified in the related Prospectus Supplement,
Certificates of each Series initially will be represented by certificates
registered in the name of the nominee of DTC (together with any successor
depository selected by the Seller, the "Depository"), except as set forth below.
Unless otherwise specified in the related Prospectus Supplement, with respect to
each Series of Certificates, beneficial interests in the Certificates will be
available for purchase in minimum denominations of $1,000 and integral multiples
thereof in book-entry form only. The Seller has been informed by DTC that DTC's
nominee will be Cede. Accordingly, Cede is expected to be the holder of record
of each Series of Certificates offered hereby. No Certificate Owner acquiring an
interest in the Certificates will be entitled to receive a certificate
representing such person's interest in the Certificates.

                                      A-51


<PAGE>

<PAGE>

Interest Payments

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

Principal Payments

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

                                      A-52


<PAGE>

<PAGE>

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

Conveyance of Receivables

     As of each of June 28, 1990, October 25, 1990, June 12, 1991, August 1,
1991, June 1, 1992, and July 1, 1996, the Seller transferred and assigned to the
Trust the Receivables in the applicable portion of the Accounts outstanding as
of the relevant Cut Off Date, all of the Receivables thereafter created under
the Accounts and the proceeds of all of the foregoing (other than recoveries
with respect to previously charged-off Receivables and insurance proceeds).

     In connection with the transfer of the Receivables to the Trust, and the
sale of the previously issued Series of Certificates and the Certificates
offered hereby, the Seller has reflected and will reflect the transfer of a
portion of the Receivables in an amount equal to the sum of the initial Invested
Amounts of the previously issued Series of Certificates and the initial Invested
Amount of the Series of Certificates offered hereby to the Trust on its books
and records. In addition, the Seller has provided or will provide to the Trustee
a computer file or a microfiche list containing a true and complete list showing
for each Account, as of the applicable Cut Off Date, (i) its account number and
billing cycle, (ii) its collection status, (iii) the aggregate amount
outstanding in such Account and (iv) the aggregate amount of Principal
Receivables in such Account. The Bank, as initial Servicer, is retaining and is
not delivering to the Trustee any other records or agreements relating to the
Accounts or the Receivables. The records and agreements relating to the Accounts
and the Receivables are not segregated from those relating to other credit card
accounts and receivables and neither the computer files nor the physical
documentation relating to the Accounts or Receivables are stamped or marked to
reflect the transfer of Receivables to the Trust. The Seller has filed or will
file UCC financing statements with respect to the Receivables meeting the
requirements of New York, Illinois and Delaware state law. See "Risk Factors"
and "Certain Legal Aspects of the Receivables."

Exchanges

     The Agreement provides for the Trustee to issue two types of certificates:
(i) one or more Series of Certificates which are transferable and have the
characteristics described below and (ii) the Exchangeable Seller's Certificate,
a certificate which evidences the First Chicago Interest, presently is held by
the Seller and generally is not transferable. The Agreement also provides that,
pursuant to any one or more Supplements, the Seller may tender the Exchangeable
Seller's Certificate, or the Exchangeable Seller's Certificate and the
certificates evidencing any Series of Certificates, to the Trustee in exchange
for one or more new Series and a reissued Exchangeable Seller's Certificate.
Under the Agreement, the Seller may define, with respect to any newly issued
Series: (i) its name or designation; (ii) its initial principal amount (or
method for calculating such amount); (iii) its coupon rate (or formula for the
determination thereof); (iv) the interest payment date or dates and the date or
dates from which interest shall accrue; (v) the method for allocating to
Certificateholders of such Series collections; (vi) the names of any accounts to
be used by such Series and the terms governing the operation of any such
accounts; (vii) the percentage used to calculate monthly servicing fees; (viii)
the Minimum First Chicago Interest Percentage; (ix) the minimum amount of
Aggregate Principal Receivables required to be maintained through the
designation by the Seller of Additional Accounts; (x) the issuer and terms of a
letter of credit or other form of Enhancement with respect thereto; (xi) the
Base Rate applicable to such Series; (xii) the terms on which the Certificates
of such Series may be repurchased by the Seller or remarketed to other
investors;

                                      A-53


<PAGE>

<PAGE>

(xiii) the Series Termination Date; (xiv) any deposit into any account
maintained for the benefit of Certificateholders of such Series; (xv) the number
of Classes of such Series, and if more than one Class, the rights and priorities
of each such Class; (xvi) the extent to which the Certificates of such Series
will be issuable in temporary or permanent global form (and, in such case, the
Depositary for such global certificate or certificates, the terms and
conditions, if any, upon which such global certificate may be exchanged, in
whole or in part, for definitive certificates, and the manner in which any
interest payable on a temporary or global certificate will be paid); (xvii)
whether the Certificates of such Series may be issued in bearer form and any
limitations imposed thereon; (xviii) whether Interchange will be included in
funds available to Certificateholders of such Series; (xix) the priority of any
Series with respect to any other Series; (xx) the rights of the holders of the
Exchangeable Seller's Certificate that have been transferred to the holders of
such Series; and (xxi) any other relevant terms (all such terms, the "Principal
Terms" of such Series). None of the Seller, the Servicer, the Trustee or the
Trust is required or intends to obtain the consent of any Certificateholder to
issue any additional Series. However, as a condition of an Exchange, the Seller
will deliver to the Trustee written confirmation that the Exchange will not
result in the applicable Rating Agency reducing or withdrawing its rating of any
outstanding Series. The Seller may offer any Series to the public under a
Disclosure Document in transactions either registered under the Act or exempt
from registration thereunder directly, through one or more underwriters or
placement agents, in fixed-price offerings or in negotiated transactions or
otherwise. Any such Series may be issued in fully registered or book-entry form
in minimum denominations determined by the Seller. A chart set forth in the
Prospectus Supplement provides the Principal Terms and other relevant
characteristics of the other outstanding Series which have been issued or are
proposed to be issued by the Trust. The Seller intends to offer, from time to
time, additional Series.

     The Agreement provides that the Seller may perform Exchanges and define
Principal Terms such that each Series has a period during which amortization or
accumulation of the principal amount thereof is intended to occur which may have
a different length and begin on a different date than such period for any other
Series. Further, one or more Series may be in their Amortization Periods or
Accumulation Periods while other Series are not. Thus, certain Series may not be
amortizing, or accumulating principal for ultimate payment to
Certificateholders, while other Series are in such Amortization Period or
Accumulation Period. Moreover, each Series may have the benefits of a letter of
credit, Cash Collateral Account, Collateral Interest, interest rate swap or
other form of Enhancement provided by entities different from those providing
the letters of credit, Cash Collateral Accounts, Collateral Interests, interest
rate swaps or other form of Enhancement with respect to any other Series. Under
the Agreement, any such letter of credit, Cash Collateral Account, Collateral
Interests, interest rate swap or other form of Enhancement shall only be
available for the Series to which it relates. Likewise, with respect to each
such letter of credit, Cash Collateral Account, Collateral Interest, interest
rate swap or other form of Enhancement, the Seller may deliver a different
letter of credit, loan, collateral, swap or other form of Enhancement agreement.
The Agreement also provides that the Seller may specify different coupon rates
and monthly servicing fees with respect to each Series. Collections allocated to
Finance Charge Receivables not used to pay interest on the Certificates, the
Monthly Servicing Fee, the Investor Default Amount, Investor Charge-Offs or
other amounts payable with respect to any Series will be allocated as provided
in such letter of credit, loan, collateral, swap or other form of Enhancement
agreement, if applicable. The Seller also has the option under the Agreement to
vary between Series the terms upon which a Series may be repurchased by the
Seller or remarketed to other investors. Additionally, certain Series may be
subordinated to other Series, or Classes within a Series may have different
priorities. There is no limit to the number of Exchanges that the Seller may
perform under the Agreement. The Trust will terminate only as provided in the
Agreement.

     Under the Agreement and pursuant to a Supplement, an Exchange may only
occur upon the satisfaction of certain conditions provided in the Agreement.
Under the Agreement, the Seller may perform an Exchange by notifying the Trustee
at least three days in advance of the date upon which the Exchange is to occur.
Under the Agreement, the notice will state the designation of any Series to be
issued on the date of the Exchange and, with respect to each such Series: (i)
its initial principal amount (or method for calculating such amount), (ii) its
Certificate Rate and (iii) the provider of a letter of credit, Cash Collateral
Account, Collateral Interest, interest

                                      A-54


<PAGE>

<PAGE>

rate swap or other form of Enhancement, if any, with respect to such Series. On
the date of the Exchange, the Agreement provides that the Trustee will issue any
such Series only upon delivery to it of the following: (i) a Supplement in form
satisfactory to the Trustee signed by the Seller and specifying the Principal
Terms of such Series, (ii) an opinion of counsel to the effect that, unless
otherwise specified in the related Supplement, the Certificates of such Series
will be characterized as debt under existing law for Federal income tax purposes
and that the issuance of such Series will not materially adversely impact the
Federal income tax characterization of any outstanding Series, (iii) the letter
of credit, Cash Collateral Account, funds for the purchase of the Collateral
Interest, interest rate swap or other form of Enhancement, if any, and a letter
of credit, loan, collateral, swap or other form of Enhancement agreement with
respect thereto executed by the Seller and the provider of the letter of credit,
Cash Collateral Account, Collateral Interest, interest rate swap or other form
of Enhancement, (iv) written confirmation from the applicable Rating Agency that
the Exchange will not result in such Rating Agency reducing or withdrawing its
rating on any outstanding Series and (v) the existing Exchangeable Seller's
Certificate and the applicable Certificates of the Series to be exchanged, if
applicable. Upon satisfaction of such conditions, the Trustee will cancel the
existing Exchangeable Seller's Certificate and the Certificates of the exchanged
Series, if applicable, and issue the new Series and a new Exchangeable Seller's
Certificate.

Covenants, Representations and Warranties

     The Seller has covenanted to the Trustee for the benefit of all
Certificateholders of all Series which from time to time may have an interest in
the Trust that, as to the Receivables and the Accounts, unless cured within 60
days from receipt of notice from the Trustee, the Seller will accept the
transfer of any Receivable which is written off as uncollectible or any
Receivable the proceeds of which are unavailable to the Trust, if (i) such
Receivable is not an Eligible Receivable or (ii) the Agreement does not
constitute either (a) a valid transfer and assignment to the Trust of all right,
title and interest of the Seller in and to such Receivable, whether then
existing or thereafter created, and of all proceeds thereof (including amounts
in the Collection Account) or (b) a grant of a first priority perfected security
interest in such Receivable and, with certain exceptions and for certain limited
periods of time, the proceeds thereof (including amounts in the Collection
Account), which security interest is effective as to each Receivable upon the
creation thereof. Additionally, under certain conditions, the Seller covenants
in the Agreement to accept the transfer of each Receivable which is subject to
certain specified liens immediately upon the discovery of such liens.

     The Seller shall accept the transfer of any Receivable, as described above,
by deducting the principal balance of such Receivable from the aggregate amount
of Principal Receivables used to calculate the First Chicago Interest; provided,
however, that if such deduction would reduce the First Chicago Interest below
zero or would otherwise not be permitted by law, the Seller will be obligated to
make a deposit in the Collection Account in immediately available funds equal to
the Transfer Deposit Amount. Such deposit shall be considered a payment in full
of the ineligible Receivable. Any amounts so paid by the Seller shall be
allocated in respect of Finance Charge Receivables and Principal Receivables as
provided in the Agreement.

     The Seller represented and warranted as of the issuance dates for all
previous Series, and will represent and warrant as of the issuance date of the
Certificates offered hereby, to the Trustee for the benefit of all
Certificateholders of all Series which from time to time may have an interest in
the Trust, that (i) the Agreement constitutes a legal, valid, binding and
enforceable obligation of the Seller, (ii) all material information with respect
to the Accounts and the Receivables in the list provided to the Trustee was true
and correct in all material respects as of the applicable Cut Off Dates and
(iii) any Additional Accounts conformed as of the applicable date to the
computer file or list of Additional Accounts provided by the Seller to the
Trustee on or prior to the date the Receivables in such Additional Accounts were
added to the Trust (or in the case of Automatic Additional Accounts, to the
computer file or list of Additional Accounts provided by the Seller to the
Trustee on the applicable Determination Date as described in "--Addition of
Accounts" below). In the event that (x) any of the representations and
warranties described in clause (i), (ii) or (iii) above are not true and correct
or (y) a material amount of Receivables are not Eligible Receivables, and such
event has a material adverse effect on the interests of holders of the
Certificates, then either the Trustee or the holders of Certificates evidencing
undivided interests in the Trust aggregating more than 50% of the aggregate
Invested Amount of all Series, by written

                                      A-55


<PAGE>

<PAGE>

notice to the Seller (and to the Trustee and the Servicer, if given by the
Certificateholders), may direct the Seller to purchase all Series outstanding
within 60 days of such notice. The Seller is obligated to purchase all Series on
a Distribution Date occurring within such applicable period, unless the
representations and warranties shall then be true and correct in all material
respects or there shall no longer be a material amount of Receivables which are
not Eligible Receivables, as the case may be. The purchase price is equal to the
aggregate Invested Amount of all Series on the Record Date related to the
applicable payment date on which the purchase is scheduled to be made plus an
amount equal to all interest accrued but unpaid on all Series at the applicable
Certificate Rates through the end of the Interest Periods of such Series. The
payment of such purchase price into the Collection Account in immediately
available funds will be considered a prepayment in full of all Receivables and
will be paid in full to the Certificateholders upon presentation and surrender
of their Certificates. The obligations described above shall be the sole
remedies respecting the foregoing representations, warranties and events
available to the Trustee or the Certificateholders.

     An "Eligible Receivable" is defined to mean each Receivable (i) which has
arisen under an Eligible Account or an Eligible Additional Account, (ii) which
was created in compliance with all requirements of law and pursuant to a credit
card agreement which complies with all requirements of law in either case the
failure to comply with which would have a material adverse effect upon
certificateholders, (iii) with respect to which all consents or authorizations
of, or registrations with, any governmental authority required to be obtained or
given by the Seller in connection with the creation of such Receivable or the
execution, delivery and performance by the Seller of the related credit card
agreement have been duly obtained or given and are in full force and effect as
of such date of creation, (iv) as to which the Trust will at all times have good
and marketable title, free and clear of all liens, encumbrances, charges and
security interests (except those permitted by the Agreement), (v) which will at
all times be the legal, valid and binding payment obligation of the cardholder
thereof enforceable against such cardholder in accordance with its terms,
subject to certain bankruptcy and equity related exceptions, (vi) which
constitutes either an "account" or a "general intangible" under and as defined
in Article 9 of the UCC as then in effect in the States of Delaware, Illinois
and New York, (vii) which, at the time of its transfer to the Trust, has not
been waived or modified except as permitted by the Agreement, (viii) which is
not subject to any right of rescission, setoff, counterclaim or other defense
(including the defense of usury), other than certain bankruptcy and equity
related defenses and adjustments permitted by the Agreement to be made by the
Servicer, (ix) as to which the Seller has satisfied all obligations to be
fulfilled at the time it is transferred to the Trust and (x) as to which the
Seller has done nothing, at the time of its transfer to the Trust, to impair the
rights of the Trust or certificateholders therein. An "Eligible Account" is
defined to mean an account (i) which is a VISA or MasterCard consumer revolving
credit card account and was in existence and owned by the Bank at the close of
business on its Cut Off Date, (ii) which is payable in United States dollars,
(iii) the credit card or cards for which accounts have not been reported lost or
stolen, (iv) the receivables in which have not been written off, (v) which was
not originated or originally purchased by Beneficial National Bank USA, (vi)
which is not part of certain affinity programs and (vii) which was not
originated by The Society for Savings, Hartford, Connecticut.

     It is not required or anticipated that the Trustee will make any initial or
periodic general examination of the Receivables or any records relating to the
Receivables for the purpose of establishing the presence or absence of defects,
compliance with the Seller's representations and warranties or for any other
purpose. The Servicer, however, is required to deliver to the Trustee on or
before March 31 of each year an opinion of counsel with respect to the validity
of the security interest of the Trust in and to the Receivables.

Addition of Accounts

     As described above under "The Accounts," the Seller has the right and, in
some circumstances is obligated, to designate from time to time Additional
Accounts 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

                                      A-56


<PAGE>

<PAGE>

Seller is required to add Additional Accounts if, on a Determination Date, the
First Chicago Amount for the related Due Period is less than the Minimum First
Chicago Interest Percentage of the Aggregate Principal Receivables for the same
Due Period or if, on any Determination Date, Aggregate Principal Receivables are
less than the Minimum Aggregate Principal Receivables (or such higher amount
established pursuant to a Supplement). Each such Additional Account must be an
"Eligible Additional Account." An "Eligible Additional Account" is either: (i)
an account (a) which is a VISA or MasterCard consumer revolving credit card
account which was in existence and owned by the Bank on the date on which such
account is to be added to the Trust, (b) which is payable in United States
dollars, (c) the credit card or cards for which have not been reported lost or
stolen and (d) the receivables in which have not been charged off; (ii) any
Automatic Additional Account; or (iii) any other consumer revolving credit card
account which the applicable Rating Agency permits to be added to the Trust. The
Seller is required to give prior written notice of such additions to the Rating
Agency and prior to the date of such addition shall not have received notice
from any Rating Agency of its intention to reduce or withdraw the rating of any
Series of Certificates.

     Accounts opened during the normal operation of the Seller's credit card
business in the billing cycles the Receivables of which are included in the
Trust (or any other billing cycle of the Seller of which a substantial portion
of the Receivables have been transferred to the Trust in the future) may also be
added to the Trust automatically on a daily basis ("Automatic Additional
Accounts"). Automatic Additional Accounts will not include those accounts
purchased by the Seller from another credit card issuer or accounts included in
any affinity program or other special program, the accounts of which are not
then currently included in the Trust. The Seller, at its option, may terminate
or suspend the inclusion of Automatic Additional Accounts at any time. The
Seller will provide to the Trustee on each Determination Date a computer file or
a microfiche list containing a true and complete list showing each Automatic
Additional Account included during the Due Period relating to such Determination
Date and indicating for each such Automatic Additional Account as of its first
billing date (i) its account number and billing cycle, (ii) its collection
status, (iii) the aggregate amount outstanding in such Automatic Additional
Account and (iv) the aggregate amount of Principal Receivables in such Automatic
Additional Account.

Removal of Accounts

     Subject to the conditions set forth in the next succeeding sentence, on
each Determination Date on which the First Chicago Amount exceeds 15% of
Aggregate Principal Receivables with respect to such Determination Date, the
Seller may, but shall not be obligated to, accept all Receivables and proceeds
thereof from certain Accounts offered to it by the Trustee, without notice to
the Certificateholders. The Seller may, at its sole discretion, accept such
offer in an aggregate amount equal to an amount not greater than the excess of
the First Chicago Amount over the amount of Aggregate Principal Receivables
required to be maintained pursuant to the Agreement and any Supplement for
deletion and removal from the Trust. The Seller is permitted to designate and
require reassignment to it of the Receivables from Removed Accounts only upon
satisfaction of the following conditions: (i) the Seller shall have delivered to
the Trustee for execution a written reassignment and a computer file or
microfiche list containing a true and complete list of all Accounts in the Trust
after such removal, the Accounts to be identified by, among other things,
account number and their aggregate amount of Principal Receivables; (ii) the
Seller shall represent and warrant that no selection procedure used by the
Seller which is adverse to the interests of the Certificateholders was utilized
in selecting the Removed Accounts; (iii) the removal of any Receivables of any
Removed Accounts shall not, in the reasonable belief of the Seller,

                                      A-57


<PAGE>

<PAGE>

cause a Liquidation Event to occur; (iv) the Seller shall have delivered prior
written notice of the removal to each Rating Agency which has rated any
outstanding Series and prior to the date on which such Receivables are to be
removed shall not have received notice from any Rating Agency of its intention
to reduce or withdraw the rating of any Series of Certificates; and (v) the
Seller shall have delivered to the Trustee an officer's certificate confirming
the items set forth in clauses (i) through (iv) above.

Collection Account

     The Trustee has established and maintains in the name of the Trustee, on
behalf of the Trust, a segregated trust account for the benefit of the
Certificateholders. The Collection Account has been established and is
maintained with the trust department of The First National Bank of Chicago, an
Eligible Institution. An "Eligible Institution" is defined as a depository
institution organized under the laws of the United States or any one of the
States thereof, which is a member of the FDIC and which has a short-term
unsecured debt rating of at least A-1 and P-1 by the applicable Rating Agency;
provided, however, that no such rating shall be required of an institution which
maintains the Collection Account as a fully segregated trust account with the
trust department of such institution. The Trustee, the Seller or the Servicer,
or any affiliate of either of them, may qualify as an Eligible Institution.
Funds in the Collection Account may be invested, at the direction of the
Servicer, in: (i) obligations fully guaranteed by the United States of America;
(ii) demand deposits, time deposits, certificates of deposit or bankers'
acceptances of certain depository institutions or trust companies having the
highest rating from the applicable Rating Agency; (iii) commercial paper having,
at the time of the Trust's investment, a rating in the highest rating category
from the applicable Rating Agency; (iv) money market funds which have the
highest rating from the applicable Rating Agency; or (v) any other investment if
the applicable Rating Agency confirms in writing that such investment will not
adversely affect its rating on any Series (collectively, the "Eligible
Investments"). Any earnings (net of losses and investment expenses) on funds in
the Collection Account are paid monthly to the Seller. The Servicer has the
revocable power to withdraw funds from the Collection Account and to instruct
the Trustee to make withdrawals and payments from the Collection Account for the
purpose of carrying out the Servicer's or the Trustee's duties under the
Agreement.

Other Trust Accounts

     If so specified in the Prospectus Supplement relating to a Series, the
Trustee shall have the power to establish one or more accounts for such Series,
including an Interest Funding Account, a Principal Funding Account, a
Pre-Funding Account or such other account specified in the related Prospectus
Supplement, each of which series accounts shall be held for the benefit of
Certificateholders of the related Series and for the purposes set forth in the
related Prospectus Supplement. Such series account will be established at an
Eligible Institution (which may be the Trustee or an affiliate of the Seller,
Servicer or Trustee) unless otherwise specified in the related Prospectus
Supplement. Funds in any series account established by a Series Supplement may
be invested in Eligible Investments or otherwise as provided in the related
Prospectus Supplement. Any earnings (net of losses and investment expenses) on
funds in such series accounts will be paid to, or for the account of, the Seller
or as otherwise specified in the related Prospectus Supplement. Unless otherwise
specified in the related Prospectus Supplement, the Servicer will have revocable
power to withdraw funds from the series accounts for the purpose of carrying out
the Servicer's duties under the Agreement and related Supplement.

Funding Period

     For any Series of Certificates, the related Prospectus Supplement may
specify that during a Funding Period, all or a portion of the principal amount
of such Series (the "Pre-Funding Amount") will be held in a Pre-Funding Account
pending the transfer of additional Receivables to the Trust or pending the
reduction of the Invested Amounts of one or more other Series issued by the
Trust. The related Prospectus Supplement will specify the initial Invested
Amount with respect to such Series, the Full Invested Amount and the date by
which the Invested Amount is expected to equal the Full Invested Amount. The
Invested Amount will increase as Receivables are added to the Trust or as the
Invested Amounts of the other Series of the Trust are reduced. If the Invested

                                      A-58


<PAGE>

<PAGE>

Amount does not equal the Full Invested Amount by the end of the Funding Period,
Certificateholders of the affected Series will receive principal repayments
prior the expected date of receipt. See "Risk Factors--Pre-Funding Account."

     During the Funding Period, funds on deposit in the Pre-Funding Account for
a Series of Certificates will be withdrawn and paid to the holder of the
Exchangeable Seller's Certificate to the extent of any increases in the Invested
Amount of such Series. In the event that the Invested Amount does not for any
reason equal the Full Invested Amount by the end of the Funding Period, any
amount remaining in the Pre-Funding Account will be payable to the
Certificateholders of such Series in the manner and at such time as set forth in
the related Prospectus Supplement. Such payment will reduce the aggregate
principal amount of such Certificates. In addition, if so specified in the
related Prospectus Supplement, a prepayment premium or penalty or similar amount
may be payable to the Certificateholders of such Series.

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

Paired Series

     If specified in the Prospectus Supplement relating to a Series, such Series
may be paired with another Series (each, a "Paired Series"), such that a
reduction in the Invested Amount of one such Series generally results in an
increase in the Invested Amount of the other such Series. The effects of this
feature will be described in the related Prospectus Supplements of the Paired
Series.

Allocation Percentages

     Pursuant to the Agreement, during each Due Period the Servicer will
allocate between the Series issued by the Trust and the First Chicago Interest
all amounts collected on Finance Charge Receivables and all amounts collected on
Principal Receivables and the amount of all Defaulted Receivables. Collections
of Finance Charge Receivables (including the applicable portion of Interchange)
and Defaulted Receivables will be allocated at all times to a Series, and
collections of Principal Receivables will be allocated during the Revolving
Period with respect to a Series and generally paid to the Seller or, in certain
circumstances, to the Enhancement Provider or to other Series, based on the
percentage equivalent of a fraction, the numerator of which is the Invested
Amount for such Distribution Date, and the denominator of which is Aggregate
Principal Receivables for the related Due Period (the "Floating Allocation
Percentage"). During an Amortization Period or Accumulation Period with respect
to a Series (or Class thereof), collections of Principal Receivables will be
allocated thereto based on the percentage equivalent of a fraction, the
numerator of which is the Invested Amount as of the end of the day on the last
Distribution Date relating to the Revolving Period (or such other amount
determined in the manner specified in the related Prospectus Supplement) and the
denominator of which is the greater of (a) Aggregate Principal Receivables for
the Due Period related to the current Distribution Date and (b) the sum of the
numerators used to calculate the Invested Percentages with respect to Principal
Receivables for all Series outstanding for the current Distribution Date (the
"Fixed Allocation Percentage").

     "Invested Percentage" means, on any date of determination with respect to
any Distribution Date: (a) when used with respect to Principal Receivables
during an Amortization Period or Accumulation Period with respect to a Series
(or Class thereof), the Fixed Allocation Percentage; and (1)) when used with
respect to Principal Receivables during the Revolving Period with respect to a
Series (or Class thereof) and Finance Charge Receivables and Defaulted
Receivables at any time, the Floating Allocation Percentage.

                                      A-59


<PAGE>

<PAGE>

     "First Chicago Percentage" means when used with respect to allocations of
collections of Finance Charge Receivables and Principal Receivables and the
amount of Defaulted Receivables, 100% minus the sum of the applicable Invested
Percentages with respect to all Series then issued and outstanding.

Application of Collections

     The Bank, as Servicer, uses for its own benefit all collections received
with respect to the Receivables in each Due Period until the related Transfer
Date at which time such collections are applied as described below. Under the
Agreement, collections on the Receivables for any Due Period are allocated such
that all collections up to the amount of Finance Charge Receivables billed at
the beginning of such Due Period are deemed collections of Finance Charge
Receivables and the remaining amount of such collections are deemed collections
of Principal Receivables. If the short-term deposit ratings of the Seller are
reduced below A-1 or P-1 by the applicable Rating Agency, then the Seller will,
within five business days, commence the deposit of collections directly into the
Collection Account within one business day of the date of processing and will
move the Collection Account, if then held by the Seller, to an Eligible
Institution other than the Seller, which Eligible Institution may be an
affiliate of the Seller. In addition, if at any time the Seller is not the
Servicer, the Servicer will, within five business days, commence the deposit of
all collections received with respect to the Receivables in each Due Period into
the Collection Account within one business day of the date of processing, and,
in such event, the Collection Account, if then held by the Seller, will be moved
to an Eligible Institution other than the Seller. Should the Seller be required
to make daily deposits into the Collection Account as described above, the
Seller, upon the approval of each Rating Agency, may make an estimated
allocation of collections between Finance Charge Receivables and Principal
Receivables.

     Throughout the existence of the Trust, the Servicer allocates to the
Seller, as holder of the Exchangeable Seller's Certificate, an amount equal to
the First Chicago Percentage of the aggregate amount of collections allocable to
Principal Receivables and Finance Charge Receivables in respect of such Due
Period. On each Determination Date with respect to the Revolving Period for a
Series, the Servicer will allocate to the Seller or, in certain circumstances,
to the Enhancement Provider for such Series or to other Series, from
collections, an amount equal to the Floating Allocation Percentage of the
aggregate amount of collections in respect of Principal Receivables for the
related Distribution Date, except that the amount of such allocation with
respect to Principal Receivables shall not exceed the amount of the First
Chicago Interest in Principal Receivables (after giving effect to any new
Receivables transferred to the Trust for the Due Period relating to such
Determination Date).

     On each Determination Date with respect to a Controlled Amortization Period
or a Controlled Accumulation Period for a Series, the Servicer will allocate to
the Seller or, in certain circumstances, to the Enhancement Provider for such
Series or to other Series, from collections, an amount equal to the excess of
the Fixed Allocation Percentage for the related Distribution Date of the
aggregate amount of collections in respect of Principal Receivables over the
amount required to be distributed or accumulated as principal with respect to
such Series, except that the amount of such allocation with respect to Principal
Receivables shall not exceed the amount of the First Chicago Interest in
Principal Receivables (after giving effect to any new Receivables transferred to
the Trust for the Due Period relating to such Determination Date).

     On each Distribution Date with respect to a Principal Amortization Period,
a Rapid Amortization Period or a Rapid Accumulation Period for a Series, the
Servicer will distribute, or accumulate, collections of Principal Receivables
allocable to the Certificateholders of such Series in payment of principal, or
as accumulation of principal, on the Certificates of such Series.

     The Servicer need not deposit amounts allocable to the Seller as holder of
the Exchangeable Seller's Certificate into the Collection Account and instead
may pay, or be deemed to pay, to the Seller such amounts as collected.

     Any amounts in respect of Principal Receivables not distributed to the
Seller because such Principal Receivables would exceed the First Chicago
Interest in Principal Receivables (after giving effect to any new

                                      A-60


<PAGE>

<PAGE>

Receivables transferred to the Trust for the Due Period relating to such
Determination Date) ("Unallocated Principal Collections") will be held in the
Collection Account until distributable to the Seller or to one or more Series.
Any Transfer Deposit Amounts, any Adjustment Payments, any proceeds from any
repurchase of the Certificates occurring in connection with a Service Transfer
and the proceeds of any sale, disposition or liquidation of Receivables
following the occurrence of a Liquidation Event caused by the appointment of a
receiver or conservator for the Seller or in connection with a Series
Termination Date will also be deposited into the Collection Account immediately
upon receipt and will be allocated as collections of Principal Receivables or
Finance Charge Receivables, as applicable.

     Payments to Certificateholders will be made from the Collection Account. In
addition to the amounts deposited in the Collection Account, as described above,
from payments on the Receivables, amounts required for any optional repurchase
or other purchase of the Certificates by the Seller or the proceeds of any sale
of the Receivables will be deposited in the Collection Account.

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

     The Paying Agent will initially be FNBC. The Paying Agent shall have the
revocable power to withdraw funds from the Collection Account for the purposes
of making distributions to the Certificateholders.

Discount Option

     If so specified in the Prospectus Supplement for a Series, the Seller may
at any time designate a specified fixed or variable percentage as specified in
such Prospectus Supplement (the "Discount Percentage") of the amount of
Receivables arising in the Accounts on and after the date such option is
exercised that otherwise would have been treated as Principal Receivables to be
treated as Finance Charge Receivables. Such designation may be applicable to one
or more Series. Such designation will become effective upon satisfaction of the
requirements set forth in the Agreement, including written confirmation by each
Rating Agency in writing of its then current rating on each outstanding Series
affected thereby. On the date of processing of any collections, the product of
the Discount Percentage and collections of Receivables that arise in the
Accounts on such day on or after the date such option is exercised that
otherwise would be Principal Receivables will be deemed collections of Finance
Charge Receivables and will be applied accordingly, unless otherwise provided in
the related Prospectus Supplement.

Shared Collections of Finance Charge Receivables

     To the extent that collections of Finance Charge Receivables allocated to a
Series are not needed to make payments to Certificateholders of such Series or
other payments required in respect of such Series, such collections ("Excess
Finance Charge Collections") may be applied to cover shortfalls in amounts
payable from collections of Finance Charge Receivables allocable to one or more
other Series. There can be no assurance, however, that such Excess Finance
Charge Collections will be available to cover such shortfalls.

Shared Collections of Principal Receivables

     To the extent that collections of Principal Receivables allocated to a
Series are not needed to make payments to or for the benefit of the
Certificateholders of such Series, such collections ("Excess Principal
Collections") may be applied to cover principal payments due to or for the
benefit of one or more other Series. Any such application of collections will
not result in a reduction of the Invested Amount of the Series to which such
collections were initially allocated. There can be no assurance, however, that
such Excess Principal Collections will be available to cover any shortfall of
principal due on any Distribution Date for any Series.

                                      A-61


<PAGE>

<PAGE>

Defaulted Receivables; Rebates and Fraudulent Charges

     The term "Investor Default Amount" means, with respect to any Series and
for any Due Period, the product of the Floating Allocation Percentage for such
Distribution Date times the amount of Defaulted Receivables; the term "Defaulted
Receivables" means, for any Due Period, Receivables which in such Due Period
were written off as uncollectible in accordance with the Servicer's policies and
procedures for servicing credit card receivables comparable to the Receivables.
Under existing policies of the Servicer, Receivables which are unpaid will be
written off by the last day of the Due Period in which they become 180 days
delinquent (210 days after the date of the billing statement) unless the
cardholder cures such default by making a partial payment which qualifies under
the standards customarily applied by the Servicer.

     In the case of a Series of Certificates having more than one Class, the
Investor Default Amount will be allocated among the Classes in the manner
described in the related Prospectus Supplement. If so provided in the related
Prospectus Supplement, an amount equal to the Investor Default Amount for any
Due Period may be paid from other amounts, including from collections of Finance
Charge Receivables available therefor or from Enhancement, and applied to pay
principal to Certificateholders or the holder of the Exchangeable Seller's
Certificates, as appropriate. In the case of a Series of Certificates having one
or more Classes of Subordinated Certificates, the related Prospectus Supplement
may provide that all or a portion of amounts otherwise allocable to such
Subordinated Certificates may be paid to the Senior Certificates to make up any
Investor Default Amount allocable to such Senior Certificates. Any portion of
the Investor Default Amount allocable to a Class of Certificates and not covered
by collections of Finance Charge Receivables, Enhancement or subordination (or
any other source specified in the related Prospectus Supplement) will result in
a reduction in the Invested Amount of such Class (such reduction, an "Investor
Charge-Off"). An Investor Charge-Off for a Class of Certificates will slow down
or reduce the return of principal to the Certificateholders of the affected
Class. Investor Charge-Offs will be reimbursed on any Distribution Date to the
extent Finance Charge Receivables, Enhancement, subordination (or any other
source specified in the related Prospectus Supplement) is allocable to such
affected Class in excess of other required payments to be made to or in respect
of such affected Class on such Distribution Date. Any such reimbursement will
result in an increase in the Invested Amount with respect to such Class. In the
case of a Series of Certificates having more than one Class, the related
Prospectus Supplement will describe the manner and priority of allocating
Investor Charge-Offs and reimbursements thereof among the Classes of such
Series.

     If the Servicer adjusts the amount of any Receivable because of a rebate,
refund or billing error to a cardholder, or because such Receivable was created
in respect of merchandise which was refused or returned by a cardholder, the
amount of the First Chicago Interest for any Due Period will be reduced by the
amount of the adjustment. In addition, the amount of the First Chicago Interest
in the Trust will be reduced by the principal amount of any Receivable which was
discovered as having been created through a fraudulent or counterfeit charge.
After the Due Period in which any such reduction in the amount of the First
Chicago Interest occurred, the principal amount of such Receivable described
above will not be included in the calculation of any Invested Percentage.
Furthermore, to the extent that the reduction in the First Chicago Interest in
Principal Receivables would reduce such interest below zero, the Seller will
deposit an offsetting amount of cash into the Collection Account (an "Adjustment
Payment") on the related Distribution Date for such Due Period.

Defeasance

     If so specified in the Prospectus Supplement relating to a Series, the
Seller may terminate its substantive obligations in respect of such Series by
depositing with the Trustee, from amounts representing, or acquired with,
collections of Receivables, money or certain Eligible Investments as described
in the related Prospectus Supplement sufficient to make all remaining scheduled
interest and principal payments on such Series, on the dates scheduled for such
payments, and to pay all amounts owing to any Enhancement Provider with respect
to such Series, if such action would not result in a Liquidation Event for any
Series. Prior to its first exercise of its right to substitute money or Eligible
Investments for Receivables, the Seller will deliver to the Trustee (i) an
opinion of counsel to the effect that such deposit and termination of
obligations will not result in the Trust being

                                      A-62


<PAGE>

<PAGE>

required to register as an "investment company" within the meaning of the
Investment Company Act of 1940, as amended, and (ii) an opinion of counsel to
the effect that unless otherwise specified in the related Supplement, the
defeasance will not materially adversely impact the Federal income tax
characterization of the Series or any other outstanding Series.

Final Payment of Principal; Termination of Trust

     The Certificates of each Series will be subject to optional repurchase by
the Seller on any Distribution Date on or after which the Invested Amount of
such Series is reduced to an amount less than or equal to 5% of the initial
Invested Amount thereof (or such other amount specified in the related
Prospectus Supplement), unless certain events of bankruptcy, insolvency or
receivership have occurred with respect to the Seller. The repurchase price of
the Certificates of a Series will be equal to the Invested Amount plus accrued
and unpaid interest on the Certificates through, and including, the day
preceding the Distribution Date with respect to which the repurchase occurs (or
such other amount specified in the related Prospectus Supplement). In any event,
the last payment of principal and interest on the Certificates of a Series will
be due and payable no later than the Series Termination Date for such Series. In
the event that the Invested Amount of a Series is greater than zero on the
applicable Series Termination Date, the Trustee will sell or cause to be sold
interests in the Receivables or certain Receivables, as specified in the
Agreement and the related Supplement, in an amount up to 110% of the Invested
Amount of such Series at the close of business on such date (but not more than
the total amount of Receivables allocable to such Series). The net proceeds of
such sale and any collections on the Receivables will be paid to the
Certificateholders of such Series in the priority specified in the related
Prospectus Supplement on the Series Termination Date as final payment of the
Certificates of such Series.

     Unless the Seller instructs the Trustee otherwise, the Trust will only
terminate on the earlier of: (a) the day following the day on which funds shall
have been deposited in the Collection Account sufficient to pay in full the
aggregate Invested Amounts of all Series outstanding plus accrued interest
thereon at the applicable Certificate Rates through the applicable Interest
Period or (b) June 1, 2100. Upon the termination of the Trust and the surrender
of the Exchangeable Seller's Certificate, the Trustee shall convey to the Seller
all right, title and interest of the Trust in and to the Receivables and other
funds of the Trust (other than funds on deposit in the Collection Account).

Liquidation Events

     Unless otherwise specified in the related Prospectus Supplement, the
Revolving Period for a Series will continue through the date specified in the
related Prospectus Supplement, unless a Liquidation Event with respect to such
Series occurs. A Rapid Amortization Period or Rapid Accumulation Period will
commence at the beginning of the Due Period during which a Liquidation Event
occurs or is deemed to occur. A "Liquidation Event" occurs with respect to all
Series issued by the Trust upon the occurrence of any of the following events:

          (i) certain events of insolvency, conservatorship or receivership
     relating to the Seller; or

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

     In the case of any event described in clause (i) or (ii), a Liquidation
Event with respect to all Series will be deemed to have occurred without any
notice or other action on the part of the Trustee or the Certificateholders
immediately upon the occurrence of such event. In addition, a Liquidation Event
may occur with respect to any Series upon the occurrence of any other event
specified in the related Prospectus Supplement. If a Liquidation Event occurs
and the FDIC is appointed as the receiver for the Bank and no Liquidation Event
other than such receivership or insolvency exists, the FDIC may have the power
to prevent commencement of a Rapid Amortization Period or a Rapid Accumulation
Period.

     In addition to the consequences of a Liquidation Event discussed above, if
pursuant to certain provisions of Federal law, the Seller voluntarily goes into
liquidation or the FDIC or any other person is appointed a receiver

                                      A-63


<PAGE>

<PAGE>

or conservator of the Seller, on the day of such appointment the Seller will
immediately cease to transfer Principal Receivables to the Trust and promptly
give notice to the Trustee of such appointment. Within 15 days, the Trustee will
publish a notice of the liquidation or the appointment stating that the Trustee
intends to sell, dispose of or otherwise liquidate the Receivables in a
commercially reasonable manner and to the best of its ability. Unless otherwise
instructed within a specified period by certificateholders representing
undivided interests aggregating more than 50% of the Invested Amount of any
Preexisting Series, the Trustee will sell, dispose of or otherwise liquidate the
Receivables of all Series in a commercially reasonable manner and on
commercially reasonable terms. Furthermore, even if the Receivables are not sold
pursuant to the preceding sentence, with respect to Series issued on or after
April 19, 1995 (except as otherwise may be specified in the related Supplement),
unless otherwise instructed within a specified period by holders representing
undivided interests aggregating more than 50% of the Invested Amount of each
Class of each such Series (including a majority in interest in each Collateral
Interest), each holder of an interest in the First Chicago Interest, the holders
of more than 50% of the Invested Amount of each Preexisting Series and any other
person specified in any Supplement, the Trustee will sell, dispose of or
otherwise liquidate the portion of the Receivables allocable to all Series other
than the Preexisting Series in a commercially reasonable manner and on
commercially reasonable terms in accordance with the Agreement. The proceeds
from the sale, disposition or liquidation of the Receivables will be treated as
collections on the Receivables and such proceeds will be distributed to the
applicable Certificateholders. See "Certain Legal Aspects of the
Receivables--Certain Matters Relating to Receivership" for a discussion of how
Federal legislation may affect the Trustee's ability to liquidate the
Receivables.

Indemnification

     The Agreement provides that the Servicer will indemnify the Trust, for the
benefit of Certificateholders and the Trustee, from and against any loss,
liability, expense, damage or injury suffered or sustained arising out of the
activities of the Trust or the Trustee pursuant to the Agreement, including
those arising from acts or omissions of the Servicer; provided, however, that
the Servicer will not indemnify (i) the Trust or the Certificateholders for any
liabilities, costs and expenses with respect to Federal, state or local income
or franchise taxes required to be paid by the Trust or the Certificateholders or
(ii) the Trust, the Certificateholders or the Trustee for liabilities imposed by
reason of any wrongful actions taken by or omissions of the Trustee.

     Under the Agreement, the Seller will indemnify an injured party for the
entire amount of any losses, claims, damages or liabilities (other than those
incurred by a Certificateholder in the capacity of an investor in the
Certificates) arising out of or based on the Agreement as though the Agreement
created a partnership under the Uniform Partnership Act. The Seller will also
indemnify each Certificateholder for any such losses, claims, damages or
liabilities except to the extent that they arise from any action by such
Certificateholder. In the event of a Service Transfer, the successor Servicer
will indemnify the Seller for any losses, claims, damages and liabilities of the
Seller as described in this paragraph arising from the actions or omissions of
such successor Servicer.

     The Agreement provides that none of the Seller, the Servicer or any of
their directors, officers, employees or agents will be under any other liability
to the Trustee, the Certificateholders or any other person for any action taken,
or for refraining from taking any action, in good faith pursuant to the
Agreement. However, none of the Seller, the Servicer or any of their directors,
officers, employees or agents will be protected against any liability which
would otherwise be imposed by reason of willful misfeasance, bad faith or gross
negligence of any such person in the performance of their duties or by reason of
reckless disregard of their obligations and duties thereunder.

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

                                      A-64


<PAGE>

<PAGE>

Collection and Other Servicing Procedures

     Pursuant to the Agreement, the Servicer is responsible for servicing,
collecting, enforcing and administering the Receivables in accordance with the
policies and procedures for servicing credit card receivables and exercising a
degree of skill and care consistent with those of a reasonable and prudent
servicer of credit card receivables, but in any event at least comparable with
the policies and procedures and the degree of skill and care applied or
exercised with respect to its own credit card receivables. The Servicer is
required to maintain fidelity bond coverage insuring against losses through
wrongdoing of its officers and employees who are involved in the servicing of
credit card receivables covering such actions and in such amounts as the
Servicer believes to be reasonable from time to time.

     In the Agreement, the Servicer covenants that, except as otherwise required
by any requirement of law or as is deemed by the Servicer to be necessary in
order for the Servicer to maintain its credit card business on a competitive
basis based on a good faith assessment by the Servicer of the nature of the
competition in the credit card business, it will not reduce the annual
percentage rate of the periodic charge assessed on the Receivables or other fees
on the Accounts, if as a result of such reduction, its reasonable expectation of
the Portfolio Yield is a rate less than the Base Rate for any Series. The
Servicer also covenants that it may change the terms relating to the Accounts,
only if in the reasonable judgment of the Servicer, if the Seller owns a
comparable segment of accounts, such change is made applicable to any comparable
segment of consumer revolving credit card accounts owned by the Seller which
have characteristics the same as or substantially similar to the Accounts and if
the Seller does not own such a comparable segment, such change is not made with
the intent to benefit materially the Seller over the Certificateholders.

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

Servicer Covenants

     In the Agreement, the Servicer covenants to the Certificateholders and the
Trustee as to each Receivable and related Account that: (i) it will duly fulfill
all obligations on its part to be fulfilled under or in connection with the
Receivable or Account, and will maintain in effect all qualifications required
in order to service the Receivable or Account and will comply with all
requirements of law in connection with servicing the Receivables and the
Accounts the failure to comply with which would have a material adverse effect
on Certificateholders; (ii) it will not permit any rescission or cancellation of
the Receivable, except as ordered by a court of competent jurisdiction; and
(iii) it will do nothing to impair the rights of the Certificateholders in the
Receivables and will not reschedule, revise or defer payments due on the
Receivables, except that, in the case of clauses (ii) and (iii) above, the
Servicer may make customer service, curing and delinquency adjustments in the
ordinary course of business in accordance with prudent servicing practices.

     Under the terms of the Agreement, the Servicer is obligated to accept the
transfer of any Receivable if it discovers, or receives written notice from the
Trustee, that (i) any covenant of the Servicer set forth above has not been
complied with or (ii) the Servicer has not complied in all material respects
with all requirements of law applicable to the Receivables or Accounts, and in
either case such noncompliance has not been cured within 60 days thereafter and
the Receivable has been written off as uncollectible or the proceeds of the
Receivables are not available to the Trust. Such transfer will be effected by
the Servicer depositing the Transfer Deposit Amount of such Receivable in the
Collection Account. This transfer obligation constitutes the sole remedy
available to the Certificateholders, if such covenant or warranty of the
Servicer is not satisfied. The Trust's interest in any such repurchased
Receivable shall be automatically assigned to the Servicer.

                                      A-65


<PAGE>

<PAGE>

Servicing Compensation and Payment of Expenses

     The Servicer's compensation for its servicing activities and reimbursement
for its expenses is a monthly servicing fee (the "Servicing Fee") in an amount,
on any Distribution Date, equal to the sum of, with respect to all Series, 1/12
of the product of (a) the applicable servicing fee percentages with respect to
each Series and (b) the sum of an allocable portion of the amount of the First
Chicago Interest and the aggregate Invested Amount of all Series with respect to
the related Due Period. The Servicing Fee will be allocated among the First
Chicago Interest and Certificateholders of all Series. The portion of the
Servicing Fee allocable to the Certificateholders of a Series on each
Distribution Date (the "Monthly Servicing Fee") generally will be equal to 1/12
of the product of (a) the applicable servicing fee percentage with respect to
such Series and (b) the Invested Amount of such Series with respect to the
related Due Period. All or a portion of the Monthly Servicing Fee for a Series
will be paid from collections of Finance Charge Receivables allocable or
otherwise available to such Series. A portion of the Monthly Servicing Fee for a
Series may be payable from Interchange allocable to such Series. Amounts
available from Enhancement or other sources specified in the related Prospectus
Supplement may also be available to pay the Monthly Servicing Fee for a Series.
The remaining portion of the Servicing Fee will be allocable to the First
Chicago Interest. The Monthly Servicing Fee for each Series will be paid from
the Collection Account on each Distribution Date.

     The Servicer pays from its servicing compensation certain expenses incurred
in connection with servicing the Accounts and the Receivables including, without
limitation, expenses related to enforcement of the Receivables, payment of fees
and disbursements of the Trustee and independent accountants and all other fees
and expenses which are not expressly stated in the Agreement to be payable by
the Trust or the Certificateholders other than Federal, state and local income
and franchise taxes, if any, of the Trust.

Certain Matters Regarding the Servicer

     The Servicer may not resign from its obligations and duties under the
Agreement, except upon determination that such duties are no longer permissible
under applicable law. No such resignation will become effective until the
Trustee or a successor to the Servicer has assumed the Servicer's
responsibilities and obligations under the Agreement.

     Any person into which, in accordance with the Agreement, the Seller or the
Servicer may be merged or consolidated or any person resulting from any merger
or consolidation to which the Seller or the Servicer is a party, or any person
succeeding to the business of the Seller or the Servicer, will be the successor
to the Seller or the Servicer, as the case may be, under the Agreement.

Servicer Default

     In the event of any Servicer Default, either the Trustee or
Certificateholders evidencing undivided interests aggregating more than 50% of
the aggregate Invested Amount of all Series, by written notice to the Servicer
(and to the Trustee, if given by the Certificateholders), may terminate all of
the rights and obligations of the Servicer, in its capacity as servicer under
the Agreement, to all of the Receivables held by the Trust with respect to all
Series, and the proceeds thereof, and appoint a new Servicer (a "Service
Transfer"), subject to the right of Enhancement Providers, if applicable, to
approve such new Servicer. The rights and interests of the Seller under the
Agreement in the First Chicago Interest will not be affected by any Service
Transfer. The Trustee shall as promptly as possible appoint a successor Servicer
and if no successor Servicer has been appointed by the Trustee and has accepted
such appointment by the time the Servicer ceases to act as Servicer, all
authority, power and obligations of the Servicer under the Agreement will pass
to, and be vested in, the Trustee. Prior to any Service Transfer, the Trustee
will seek to obtain bids from potential Servicers meeting certain eligibility
requirements set forth in the Agreement to serve as a successor Servicer for
servicing compensation not in excess of the Servicing Fee. If the Trustee is
unable to obtain any bids from eligible Servicers and the Servicer delivers an
officer's certificate to the effect that it cannot in good faith cure the
Servicer Default which gave rise to a Service Transfer, then the Trustee will
offer the Servicer the right to accept the transfer of all of the Receivables.
The deposit

                                      A-66


<PAGE>

<PAGE>

amount for such a transfer for each Series shall be equal to the greater of (i)
the principal amount of such Series, plus accrued interest thereon, at the
applicable Certificate Rate, through the end of the applicable Interest Period
for such Series and (ii) the average bid price quoted by at least two recognized
securities dealers for similar securities rated in the highest rating category
by each Rating Agency and having a remaining maturity approximately equal to the
remaining maturity of the Certificates of such Series. However, if the FDIC is
appointed as the receiver or conservator for the Servicer, and no Servicer
Default other than such receivership, conservatorship or insolvency exists, the
FDIC may have the power to prevent either the Trustee or the majority of the
Certificateholders from effecting a Service Transfer.

     A "Servicer Default" refers to any of the following events:

          (i) failure by the Servicer or, for so long as the Seller is the
     Servicer, the Seller to make any payment, transfer or deposit, or to give
     instructions to the Trustee, or to give notice to the Trustee to make such
     payment, transfer or deposit, or to give notice of any required withdrawal,
     drawing or payment required to be made under any form of Enhancement, on
     the date the Servicer or the Seller, as the case may be, is required to do
     so under the Agreement or any Supplement (or within a five-day grace
     period);

          (ii) failure on the part of the Servicer or, for so long as the Seller
     is the Servicer, the Seller duly to observe or perform any other covenants
     or agreements of the Servicer or the Seller in the Agreement or any
     Supplement which has a material adverse effect on the Certificateholders,
     which continues unremedied for a period of 60 days after written notice, or
     the Servicer assigns its duties under the Agreement, except as specifically
     permitted thereunder;

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

          (iv) the occurrence of certain events of bankruptcy, insolvency,
     receivership or conservatorship of the Servicer.

     Notwithstanding the foregoing, a delay in or failure of performance
referred to under clause (i) above for a period of 10 business days or referred
to under clause (ii) or (iii) for a period of 60 business days shall not
constitute a Servicer Default, if such delay or failure could not be prevented
by the exercise of reasonable diligence by the Servicer and such delay or
failure was caused by an act of God or other similar occurrence. Upon the
occurrence of any such event, the Servicer shall not be relieved from using its
best efforts to perform its obligations in a timely manner in accordance with
the terms of the Agreement or any Supplement and the Servicer shall provide the
Trustee, the Enhancement Providers, if any, applicable to any Series, the Seller
and the Certificateholders prompt notice of such failure or delay by the
Servicer, together with a description of its efforts to so perform its
obligations. The Servicer will immediately notify the Trustee in writing of any
Servicer Default.

Reports to Certificateholders

     Unless otherwise specified in the related Prospectus Supplement, for each
Series, on each Distribution Date, there will be forwarded to each
Certificateholder of record a statement (the "Monthly Servicer Report") prepared
by the Servicer setting forth: (i) the total amount distributed with respect to
the Certificates of such Series; (ii) the amount of the distribution on such
Distribution Date allocable to principal; (iii) the amount of such distribution
allocable to interest; (iv) the amount of collections processed during the
preceding Due Period and allocated in respect of the Certificates of such
Series; (v) the Invested Amount of such Series and the Invested Percentages with
respect to such Series; (vi) the aggregate outstanding balance of Accounts which
are 30 days or more delinquent as of the close of business at the end of the
preceding Due Period; (vii) the Investor Default Amount for such Distribution
Date; (viii) the amount of Investor Charge-Offs for such Distribution Date and
the amount of reimbursements of such Investor Charge-Offs; (ix) the amount of
the Monthly Servicing Fee for such

                                      A-67


<PAGE>

<PAGE>

Distribution Date; (x) the amount available under any Enhancement at the close
of business on such Distribution Date; (xi) the amount, if any, by which the
principal balance of the Certificates of such Series exceeds the Invested Amount
of such Series as of the end of the day on the Record Date; and (xii) the "pool
factor" as of the end of the related Record Date (consisting of an eight-digit
decimal expressing the ratio of the Invested Amount to the initial Invested
Amount). In the case of a Series having more than one Class, the Monthly
Servicer Report will provide information as to each Class of Certificates.

     On or before January 31 of each calendar year, there will be furnished to
each person who at any time during the preceding calendar year was a
Certificateholder of record (or, if so provided in applicable Treasury
regulations, made available to Certificate Owners) a statement prepared by the
Servicer containing the information required to be provided by an issuer of
indebtedness under the Code for such calendar year or the applicable portion
thereof during which such person was a Certificateholder, together with such
other customary information as the Servicer deems necessary or desirable to
enable the Certificateholders to prepare their tax returns. See "Tax Matters."

Evidence as to Compliance

     The Agreement provides that on or before March 31 of each calendar year,
the Servicer will cause a firm of independent public accountants to furnish a
report to the effect that such firm has applied certain agreed-upon procedures
to certain documents and records relating to the servicing of the Receivables
and that, based upon such agreed-upon procedures, no matters came to their
attention that caused them to believe that such servicing was not conducted in
compliance with certain applicable terms and conditions set forth in the
Agreement except for such exceptions or errors as such firm shall believe to be
immaterial and such other exceptions as shall be set forth in such statement. In
addition, on or before March 31 of each calendar year, such accountants will
compare the mathematical calculations of the amounts contained in the Monthly
Servicer Reports and other certificates delivered during such year with the
computer reports of the Servicer and statements of any agents engaged by the
Servicer to perform servicing activities which were the source of such amounts
and deliver a certificate to the Trustee confirming that such amounts are in
agreement except for such exceptions as they believe to be immaterial and such
other exceptions which shall be set forth in such report.

     The Agreement provides for delivery to the Trustee on or before March 31 of
each calendar year of a statement signed by an officer of the Servicer to the
effect that the Servicer has, or has caused to be, fully performed its
obligations in all material respects under the Agreement throughout the
preceding year or, if there has been a default in the performance of any such
obligation, specifying the nature and status of the default.

     Copies of all statements, certificates and reports furnished to the Trustee
may be obtained by a request in writing delivered to the Trustee.

Conveyance of Accounts

     Subject to the conditions set forth in the succeeding sentence, the Seller
may transfer or otherwise convey its interest in Accounts, including the
Receivables in such Accounts (subject to the interest of the Trustee), in whole
or in part, and, in conjunction with such transfer will execute (and the Trustee
will authenticate and deliver to the transferee) a certificate substantially in
the form of the Exchangeable Seller's Certificate which represents the
transferred interest in such Accounts. The Seller will be permitted to convey
Accounts only upon satisfaction of the following conditions: (i) the acquiring
person will (a) be organized and existing under the laws of the United States of
America or any state or the District of Columbia, and be a bank or other entity
that is not subject to the Bankruptcy Code of 1978, and (b) expressly assume by
an agreement supplemental to the Agreement the performance of the Seller's
obligations with respect to such Accounts; (ii) the Seller will deliver to the
Trustee and, as required, any Enhancement Provider of a Series, opinions of
counsel (a) stating that all conditions precedent to the conveyance have been
complied with and (b) to the effect that the conveyance will not adversely
affect the treatment of the Certificates as debt for Federal and applicable
state income tax purposes or materially adversely

                                      A-68


<PAGE>

<PAGE>

impact the Federal income tax consequences that affect any Certificateholder;
(iii) the Seller will obtain from each Rating Agency a letter confirming that
the rating of the Certificates, after such conveyance, will not be lowered or
withdrawn; and (iv) the Seller will obtain the consent to the conveyance, as
required, of any Enhancement Provider of a Series and of more than 51% of the
principal amount of Certificateholders of each Series.

Amendments

     The Agreement and any Supplement may be amended by the Seller, the Servicer
and the Trustee, without Certificateholder consent, to cure any ambiguity, to
correct or supplement any provision therein which may be inconsistent with any
other provision therein and to add any other provisions with respect to matters
or questions arising under the Agreement or any Supplement which are not
inconsistent with the provisions of the Agreement or any Supplement. In
addition, the Agreement and any Supplement may be amended from time to time by
the Seller, the Servicer and the Trustee, without Certificateholder consent, to
add to or change any of the provisions of the Agreement to provide that bearer
certificates issued with respect to any Series may be registrable as to
principal, to change or eliminate any restrictions on the payment of principal
of or any interest on such bearer certificates, to permit such bearer
certificates to be issued in exchange for registered certificates or bearer
certificates of other authorized denominations or to permit the issuance of
uncertificated certificates. Moreover, any Supplement and any amendments
regarding the addition or removal of Receivables from the Trust will not be
considered amendments requiring Certificateholder consent under the provisions
of the Agreement or any Supplement.

     The Agreement and any Supplement may be amended by the Seller, the Servicer
and the Trustee with the consent of the holders of Certificates evidencing
undivided interests aggregating not less than 66 2/3% of the Invested Amount of
all Series adversely affected for the purpose of adding any provisions to,
changing in any manner or eliminating any of the provisions of the Agreement or
any Supplement or of modifying in any manner the rights of Certificateholders of
any Series then issued and outstanding. No such amendment, however, may (i)
reduce in any manner the amount of, or delay the timing of, distributions
required to be made on such Series, (ii) change the definition or the manner of
calculating the interest of any Certificateholder of such Series, or (iii)
reduce the aforesaid percentage of undivided interests the holders of which are
required to consent to any such amendment, in each case without the consent of
all Certificateholders of all Series adversely affected. Promptly following the
execution of any amendment to the Agreement or any Supplement, the Trustee will
furnish written notice of the substance of such amendment to each
Certificateholder of all Series (or with respect to an amendment of a
Supplement, to the applicable Series).

List of Certificateholders

     Upon written request of three or more Certificateholders of record of a
Series or any Certificateholder or group of Certificateholders of record
representing undivided interests in the Trust aggregating not less than 5% of
the Invested Amount of a Series, the Trustee will afford such Certificateholders
access during business hours to the current list of Certificateholders of the
Trust for purposes of communicating with other certificateholders with respect
to their rights under the Agreement.

     The Agreement generally does not provide for any annual or other meetings
of Certificateholders.

The Trustee

     Norwest Bank Minnesota, National Association, is Trustee under the
Agreement. The Seller, the Servicer and their respective affiliates may from
time to time enter into normal banking and trustee relationships with the
Trustee and its affiliates. The Trustee, the Seller, the Servicer and any of
their respective affiliates may hold Certificates in their own names; however,
any Certificates so held shall not be entitled to participate in any decisions
made or instructions given to the Trustee by the Certificateholders as a group.
The Trustee's address is Sixth Street and Marquette Avenue, Minneapolis,
Minnesota 55479, Attention: Corporate Trust Department.

                                      A-69


<PAGE>

<PAGE>

     For purposes of meeting the legal requirements of certain local
jurisdictions, the Trustee will have the power to appoint a co-trustee or
separate trustees of all or any part of the Trust. In the event of such
appointment, all rights, powers, duties and obligations conferred or imposed
upon the Trustee will be conferred or imposed upon and exercised or performed by
the Trustee and such separate trustee or co-trustee jointly, or, in any
jurisdiction in which the Trustee will be incompetent or unqualified to perform
certain acts, singly upon such separate trustee or co-trustee who shall exercise
and perform such rights, powers, duties and obligations solely at the direction
of the Trustee.

     The Trustee may resign at any time, in which event the Seller will be
obligated to appoint a successor Trustee. The Trustee has agreed that it will
not resign, however, without written confirmation from each Rating Agency that
such resignation will not result in the Rating Agency reducing or withdrawing
its rating on any then outstanding Series rated by it. The Servicer may also
remove the Trustee, if the Trustee ceases to be eligible to continue as such
under the Agreement or if the Trustee becomes insolvent. In such circumstances,
the Servicer will be obligated to appoint a successor Trustee. Any resignation
or removal of the Trustee and appointment of a successor Trustee does not become
effective until acceptance of the appointment by the successor Trustee.

                                      A-70


<PAGE>

<PAGE>

                                     ANNEX I

                         PRIOR ISSUANCES OF CERTIFICATES

     The table below sets forth the principal characteristics of the 14 Series
heretofore issued by the Trust that are currently outstanding. The table also
sets forth the proposed terms of the Series 1996-R Certificates which are
expected to be issued concurrently with the issuance of the Certificates. For
more specific information with respect to any Series, any prospective investor
should contact First Chicago NBD. First Chicago NBD will provide, without
charge, to any prospective purchaser of the Certificates, a copy of the
Disclosure Document for any previous publicly-issued Series. Requests should be
addressed to First Chicago NBD Corporation, One First National Plaza, Chicago,
Illinois 60670. Attention: Investor Relations (312) 732-4812.

Series 1991-D

      Initial Principal Amount .................... $1,000,000,000
      Certificate Rate ............................ 8.40%
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                    month (or, if such day is
                                                    not a business day, the
                                                    next succeeding business
                                                    day)
      Current Principal Amount .................... $83,333,333.26
      Invested Percentage of Principal Receivables.  Principal Amount at the
                                                     end of the Revolving
                                                     Period divided by the
                                                     greater of Aggregate
                                                     Principal Receivables or
                                                     the sum of all numerators
                                                     specified for all Series
                                                     in respect of Principal
                                                     Receivables
      Controlled Amortization Amount .............. $83,333,333.33
      Controlled Amortization Date ................ First day of the Due
                                                     Period relating to the
                                                     January 1996 Distribution
                                                     Date
      Monthly Servicing Fee ....................... 2.00%
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $30,000,000
      Minimum First Chicago Interest Percentage ... 7%
      Series Termination Date ..................... June 1998 Distribution Date
      Repurchase Terms ............................ Optional repurchase by
                                                     the Seller on any
                                                     Distribution Date on or
                                                     after the Invested Amount
                                                     is reduced to an amount
                                                     less than or equal to
                                                     $50,000,000

Series 1992-E

      Initial Principal Amount .................... $1,000,000,000
      Certificate Rate ............................ 6.25%
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day
                                                     is not a business day,
                                                     the next succeeding
                                                     business day)
      Current Principal Amount .................... $1,000,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the
                                                     end of the Revolving
                                                     Period divided by the
                                                     greater of Aggregate
                                                     Principal Receivables or
                                                     the sum of all
                                                     numerators specified for
                                                     all Series in respect of
                                                     Principal Receivables
      Controlled Amortization Amount .............. $83,333,333.33
      Controlled Amortization Date ................ First day of the Due
                                                     Period relating to the
                                                     March 1997 Distribution
                                                     Date

                                      A-71


<PAGE>

<PAGE>

      Monthly Servicing Fee ....................... 2.00%
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $120,000,000
      Minimum First Chicago Interest Percentage ... 7%
      Series Termination Date ..................... August 1999 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by
                                                     the Seller on any
                                                     Distribution Date on or
                                                     after the Invested
                                                     Amount is reduced to an
                                                     amount less than or
                                                     equal to $50,000,000

Series 1993-F

      Initial Principal Amount .................... $700,000,000
      Certificate Rate ............................ LIBOR plus a spread of
                                                     0.30% per annum, but in
                                                     no event in excess of
                                                     12% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day
                                                     is not a business day,
                                                     the next succeeding
                                                     business day)
      Current Principal Amount .................... $700,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the
                                                     end of the Revolving
                                                     Period divided by the
                                                     greater of Aggregate
                                                     Principal Receivables or
                                                     the sum of all
                                                     numerators specified for
                                                     all Series in respect of
                                                     Principal Receivables
      Controlled Amortization Amount .............. $58,333,333.33
      Controlled Amortization Date ................ First day of the Due
                                                     Period relating to the
                                                     January 1998
                                                     Distribution Date
      Monthly Servicing Fee ....................... 2.10% (of which 1.60% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1993-F)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $91,000,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower
                                                     percentage acceptable to
                                                     the Rating Agencies)
      Series Termination Date ..................... February 2000
                                                     Distribution Date
      Repurchase Terms ............................ Optional repurchase by
                                                     the Seller on any
                                                     Distribution Date on or
                                                     after the Invested
                                                     Amount is reduced to an
                                                     amount less than or
                                                     equal to $35,000,000

Series 1993-G

      Initial Principal Amount .................... $300,000,000
      Certificate Rate ............................ LIBOR plus a spread of
                                                     0.18% per annum, but in
                                                     no event in excess of
                                                     12% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day
                                                     is not a business day,
                                                     the next succeeding
                                                     business day)
      Current Principal Amount .................... $25,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the
                                                     end of the Revolving
                                                     Period divided by the
                                                     greater of Aggregate
                                                     Principal Receivables or
                                                     the sum of all
                                                     numerators specified for
                                                     all Series in respect of
                                                     Principal Receivables

                                      A-72


<PAGE>

<PAGE>

      Controlled Amortization Amount .............. $25,000,000
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the January
                                                     1996 Distribution Date
      Monthly Servicing Fee ....................... 2.10% (of which 1.60% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1993-G)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $9,000,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... February 1998 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $15,000,000

Series 1993-H

      Initial Principal Amount .................... $700,000,000
      Certificate Rate ............................ LIBOR plus a spread of 0.20%
                                                     per annum, but in no event
                                                     in excess of 12% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $700,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Controlled Amortization Amount .............. $58,333,333.33
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the March 1998
                                                     Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1993-H)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $91,000,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... April 2000 Distribution Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $35,000,000

Series 1994-I

      Initial Principal Amount .................... $500,000,000
      Certificate Rate ............................ LIBOR plus a spread of 0.17%
                                                     per annum, but in no event
                                                     in excess of 11% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)

                                      A-73


<PAGE>

<PAGE>

      Current Principal Amount .................... $500,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Controlled Amortization Amount .............. $41,666,666.67
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the December
                                                     1996 Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1994-I)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $62,500,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... January 1999 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $25,000,000

Series 1994-J

      Initial Principal Amount .................... $500,000,000
      Certificate Rate ............................ LIBOR plus a spread of 0.22%
                                                     per annum, but in no event
                                                     in excess of 12% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)

      Current Principal Amount .................... $500,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Controlled Amortization Amount .............. $41,666,666.67
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the December
                                                     1998 Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1994-J)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $65,000,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... January 2001 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $25,000,000

                                      A-74


<PAGE>

<PAGE>

Series 1994-K

      Initial Principal Amount .................... $500,000,000
      Certificate Rate ............................ LIBOR plus a spread of
                                                     0.1875% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $500,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Controlled Amortization Amount .............. $41,666,666.67
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the March 1999
                                                     Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1994-K)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $72,500,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... April 2001 Distribution Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $25,000,000

Series 1994-L

      Initial Principal Amount .................... $500,000,000
      Certificate Rate ............................ 7.15% per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $500,000,000
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Controlled Amortization Amount .............. $41,666,666.67
      Controlled Amortization Date ................ First day of the Due Period
                                                     relating to the March 1999
                                                     Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1 994-L)
      Enhancement ................................. Cash Collateral Account
      Remaining Cash Collateral Amount ............ $57,500,000
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... April 2001 Distribution Date

                                      A-75


<PAGE>

<PAGE>

      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $25,000,000

Series 1995-M

      Initial Principal Amount .................... $571,428,572 (including
                                                     Collateral Interest)
      Class A Certificate Rate .................... LIBOR plus a spread of 0.24%
                                                     per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $571,428,572
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Class A Controlled Amortization Amount ...... $41,666,666.67
      Class A Controlled Amortization Date ........ First day of the Due Period
                                                     relating to the November
                                                     2001 Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series I 995-M)
      Enhancement ................................. Collateral Interest and Cash
                                                     Collateral Account
      Initial Collateral Invested Amount .......... $71,428,572
      Initial Cash Collateral Amount .............. $5,714,286
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... December 2003 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $28,571,428

Series 1995-N

      Initial Principal Amount .................... $571,428,572 (including
                                                     Collateral Interest)
      Class A Certificate Rate .................... LIBOR plus a spread of 0.16%
                                                     per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $571,428,572
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Class A Controlled Amortization Amount ...... $41,666,666.67
      Class A Controlled Amortization Date ........ First day of the Due Period
                                                     relating to the November
                                                     1998 Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1995-N)
      Enhancement ................................. Collateral Interest and Cash
                                                     Collateral Account
      Initial Collateral Invested Amount .......... $71,428,572

                                      A-76


<PAGE>

<PAGE>

      Initial Cash Collateral Amount .............. $5,714,286
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... December 2000 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $28,571,428

Series 1995-0

      Initial Principal Amount .................... $571,428,572 (including
                                                     Collateral Interest)
      Class A Certificate Rate .................... LIBOR plus a spread of 0.23%
                                                     per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $571,428,572
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Class A Controlled Amortization Amount ...... $41,666,666.67
      Class A Controlled Amortization Date ........ First day of the Due Period
                                                     relating to the January
                                                     2002 Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1995-0)
      Enhancement ................................. Collateral Interest and Cash
                                                     Collateral Account
      Initial Collateral Invested Amount .......... $71,428,572
      Initial Cash Collateral Amount .............. $5,714,286
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... February 2004 Distribution
                                                     Date
      Repurchase Terms ............................ Optional repurchase by
                                                     the Seller on any
                                                     Distribution Date on or
                                                     after the Invested Amount
                                                     is reduced to an amount
                                                     less than or equal to
                                                     $28,571,428

Series 1995-P

      Initial Principal Amount .................... $571,428,572 (including
                                                     Collateral Interest)
      Class A Certificate Rate .................... LIBOR plus a spread of 0.18%
                                                     per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $571,428,572
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Class A Controlled Amortization Amount ...... $41,666,666.67
      Class A Controlled Amortization Date ........ First day of the Due Period
                                                     relating to the January
                                                     2000 Distribution Date


                                      A-77


<PAGE>

<PAGE>

      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1995-P)
      Enhancement ................................. Collateral Interest and Cash
                                                     Collateral Account
      Initial Collateral Invested Amount .......... $71,428,572
      Initial Cash Collateral Amount .............. $5,714,286
      Minimum First Chicago Interest Percentage ... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date ..................... February 2002 Distribution
                                                      Date
      Repurchase Terms ............................ Optional repurchase by
                                                     the Seller on any
                                                     Distribution Date on or
                                                     after the Invested
                                                     Amount is reduced to an
                                                     amount less than or equal
                                                     to $28,571,428

Series 1996-Q

      Initial Principal Amount .................... $1,028,571,429 (including
                                                     Collateral Interest)
      Class A Certificate Rate .................... LIBOR plus a spread of 0.13%
                                                     per annum
      Scheduled Interest Payment Dates ............ The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Current Principal Amount .................... $1,028,571,429
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables
      Class A Controlled Amortization Amount ...... $75,000,000
      Class A Controlled Amortization Date ........ First day of the Due Period
                                                     relating to the March 2001
                                                     Distribution Date
      Monthly Servicing Fee ....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1996-Q)
      Enhancement ................................. Collateral Interest and Cash
                                                     Collateral Account
      Initial Collateral Invested Amount .......... $128,571,429
      Initial Cash Collateral Amount .............. $10,285,714
      Minimum First Chicago Interest Percentage.... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
      Series Termination Date...................... April 2003 Distribution Date
                                                     Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested
      Repurchase Terms............................. Amount is reduced to an
                                                     amount less than or equal
                                                     to $51,428,571

Series 1996-R*

      Initial Principal Amount..................... $457,142,858 (including
                                                     Collateral Interest)
      Class A Certificate Rate..................... LIBOR plus a spread of 0.07%
                                                     per annum
      Scheduled Interest Payment Dates............. The fifteenth day of each
                                                     month (or, if such day is
                                                     not a business day, the
                                                     next succeeding business
                                                     day)
      Invested Percentage of Principal Receivables. Principal Amount at the end
                                                     of the Revolving Period
                                                     divided by the greater of
                                                     Aggregate Principal
                                                     Receivables or the sum of
                                                     all numerators specified
                                                     for all Series in respect
                                                     of Principal Receivables

                                      A-78


<PAGE>

<PAGE>

       Class A Controlled Amortization Amount...... $33,333,333.33
       Class A Controlled Amortization Date........ First day of the Due Period
                                                     relating to the June 1999
                                                     Distribution Date
       Monthly Servicing Fee....................... 2.00% (of which 1.25% is
                                                     payable solely from
                                                     Interchange allocable to
                                                     Series 1996-R)
       Enhancement................................. Collateral Interest and Cash
                                                     Collateral Account
       Initial Collateral Invested Amount.......... $57,142,858
       Initial Cash Collateral Amount.............. $4,571,429
       Minimum First Chicago Interest Percentage... 7% (or such lower percentage
                                                     acceptable to the Rating
                                                     Agencies)
       Series Termination Date .................... July 2001 Distribution Date
       Repurchase Terms............................ Optional repurchase by the
                                                     Seller on any Distribution
                                                     Date on or after the
                                                     Invested Amount is reduced
                                                     to an amount less than or
                                                     equal to $22,857,142

- ----------
* All terms subject to change.

                                      A-79

<PAGE>

<PAGE>


                          [THIS PAGE INTENTIONALLY LEFT BLANK]

<PAGE>

<PAGE>

                       First USA Credit Card Master Trust

The following excerpts are from the Prospectus Supplement dated October 17, 1996
and the Prospectus dated October 17, 1996 relating to the Floating Rate Asset
Backed Certificates, Series 1996-6. The CABS include Series 1994-7, Series
1995-2, Series 1995-4 and Series 1995-5. 
<PAGE>

<PAGE>

                        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 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.

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 three ways: (i)
direct solicitation of First USA brand products, (ii) affinity group, agent bank
and co-branding programs, and (iii) the acquisition of credit card portfolios
from other financial institutions. These programs (excluding portfolio
acquisitions) principally consist of direct mail, telemarketing, events,
application displays and other programs. 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.

     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 high quality prospects and
exhibit similar credit quality results as compared to non-preapproved
solicitations.

                                      A-80


<PAGE>

<PAGE>

     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 is located in Omaha, Nebraska and provides computer data processing
services primarily to the bankcard industry. FDR is a subsidiary of First Data
Corp.

     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 Incorporated and
MasterCard International Incorporated. 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.

                                      A-81


<PAGE>

<PAGE>

     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 and Charge Offs

     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. Efforts to
collect delinquent credit card receivables currently are made by the Bank's
collection department personnel with regional collection units located in
Wilmington, Delaware, 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 are generally 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. Charge offs may
occur earlier in some circumstances, as in the case of bankrupt cardholders. 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. In some cases charged off accounts are
sold to outside collection agencies. 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.

                                      A-82


<PAGE>

<PAGE>

     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 RECEIVABLES

     The Receivables conveyed to the Trust arise in Accounts selected from the
Bank Portfolio on the basis of criteria set forth in the Pooling and Servicing
Agreement (the "Trust Portfolio"). Pursuant to the Pooling and Servicing
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 Pooling and Servicing Agreement must be
Eligible Accounts as of the date the Transferor designates such accounts as
Additional Accounts. In addition, the Transferor is required to designate
Additional Accounts (x) to maintain the Transferor Interest so that, during any
period of 30 consecutive days, the Transferor Interest averaged over that period
equals or exceeds such percentage as may be specified in any Supplement (such
percentage, the "Minimum Transferor Interest") of the average of the aggregate
amount of Principal Receivables for the same period, or (y) to maintain, for so
long as certificates of any Series (including the Certificates) remain
outstanding, an aggregate amount of Principal Receivables in amount equal to or
greater than the Minimum Aggregate Principal Receivables. "Minimum Aggregate
Principal Receivables" shall mean (i) an amount equal to the sum of the initial
invested amounts for 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 its amortization period, the invested amount of such Series at
the end of the last day of the Revolving Period for such Series. The Transferor
will convey the Receivables then existing or thereafter created under such
Additional Accounts to the Trust. Furthermore, pursuant to the Pooling and
Servicing Agreement, the Transferor has the right (subject to certain
limitations and conditions) to designate certain 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 Original Cut Off Date plus any
Additional Accounts minus any Removed Accounts.

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

                                      A-83


<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 September 30,
1996, approximately 65% of the accounts in the Bank Portfolio were premium
accounts and approximately 35% 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 $20 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 $20, for each payment check that is dishonored or
that is unsigned or otherwise irregular, an overlimit fee, generally ranging
from $10 to $20, 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 $10 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 1.83% corresponding to annual percentage rates
of between 9.9% and 22%. The introductory rates on the accounts in the Bank
Portfolio are primarily fixed annual percentage rates. The annual percentage
rates, after the introductory rate period, are usually fixed or floating Monthly
Periodic Rates that adjust periodically according to an index.

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"). As of the close of
business on September 30, 1996, the Receivables in the Trust Portfolio
(including the Receivables in the Additional Accounts added to the Trust on
October 3, 1996 and in the Additional Accounts to be added to the Trust on the
Closing Date) represented approximately 93.4% of the Bank Portfolio. The
accounts in the Bank Portfolio that are not included in the Trust Portfolio are
primarily newly originated accounts with lower delinquency and loss rates than
the average accounts in the Trust Portfolio which are generally more seasoned.
Therefore, the actual delinquency and loss experience with respect to the
Receivables in the Trust Portfolio may

                                      A-84


<PAGE>

<PAGE>

be different from that set forth below. 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.

                             Delinquency Experience
                                 Bank Portfolio
                             (dollars in thousands)

<TABLE>
<CAPTION>

                                                                            As of June 30,
                            As of           ----------------------------------------------------------------------------
                     September 30, 1996               1996                      1995                      1994
                  ------------------------  ------------------------  ------------------------  ------------------------
                               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)  $19,782,723     100.00%   $18,721,130     100.00%   $13,287,452     100.00%    $7,520,458     100.00%
                  ===========     ======    ===========     ======    ===========     ======     ==========     ======
Receivables
  Delinquent:
  35-64 days ...  $   343,878       1.74%   $   272,380       1.45%   $   141,181       1.06%    $   60,024       0.80%
  65-94 days ...      202,392       1.02        159,791       0.85         76,416       0.57         32,255       0.43
  95 or more
    days .......      456,370       2.31        378,179       2.03        176,250       1.33         74,458       0.99
                  -----------     ------    -----------     ------    -----------     ------     ----------     ------
    Total ......  $ 1,002,640       5.07%   $   810,350       4.33%   $   393,847       2.96%    $  166,737       2.22%
                  ===========     ======    ===========     ======    ===========     ======     ==========     ======
</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, --------------------------------------
                                         1996           1996          1995          1994
                                      -----------   -----------   -----------   ----------
<S>                                   <C>           <C>           <C>           <C>
Average Receivables Outstanding(l) .  $19,083,015   $16,667,917   $10,446,438   $5,339,689
Gross Charge-Offs(2) ...............      231,642       603,249       245,572      132,279
Gross Charge-Offs as a percentage of
  Average Receivables Outstanding(4)         4.86%         3.62%         2.35%        2.48%
Recoveries(3) ......................       16,804        40,098        15,099       13,889
Net Losses(3) ......................      214,838       563,151       230,473      118,390
Net Losses as a percentage of
  Average Receivables Outstanding(4)         4.50%         3.38%         2.21%        2.22%
</TABLE>

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

(2)  Gross Charge-Offs are principal 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)  Recoveries are included in the Trust as of July 1, 1996.
(4)  Annualized.

     The Bank's delinquency and net credit loss rates at any time reflect, among
other factors, the quality of the credit card loans, the average seasoning of
the Bank's accounts, the success of the Bank's collection efforts and general
economic conditions. Receivables delinquent as a percentage of total receivables
outstanding increased

                                      A-85


<PAGE>

<PAGE>

from 2.22% at June 30, 1994, 2.96% at June 30, 1995 and 4.33% at June 30, 1996
to 5.07% at September 30, 1996. Gross charge-offs as a percentage of average
receivables outstanding decreased from 2.48% for fiscal 1994 to 2.35% for fiscal
1995 and have increased to 3.62% for fiscal 1996 and 4.86% for the three months
ended September 30, 1996. Newly booked accounts historically have exhibited
rising delinquencies and losses which reach a steady state within approximately
two to three years after origination. As new loan originations continue to
become a smaller percentage of the Bank Portfolio, delinquency, gross charge-off
and net credit loss rates for the Bank Portfolio have increased. In addition,
industry losses and delinquencies have increased over recent periods. The
industry also continues to experience intense competition, which results in
increased account turnover and higher costs per account. 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 segments of the credit market which have been highly
profitable, and the Bank believes its delinquency and loss rates will move to
more closely reflect the overall industry. In response to market conditions, the
Bank continues to tighten credit standards and believes future loan growth will
slow, but remain strong.

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 (including the Additional Accounts
added to the Trust on October 3, 1996 and certain Additional Accounts designated
to be added to the Trust on the Closing Date), as of the close of business on
September 30, 1996, consisted of $17,953,842,869 of Principal Receivables and
$529,752,796 of Finance Charge Receivables. On August 22, 1996 and September 24,
1996 (the "Relevant Cut Off Dates"), the Transferor designated Additional
Accounts, which included approximately $635,767,475 of Principal Receivables as
of the close of business on September 30, 1996, and will transfer the
Receivables arising therein to the Trust on the Closing Date. The Transferor may
determine to add to the Trust on or about the Closing Date, in compliance with
the provisions of the Pooling and Servicing Agreement, Receivables in Additional
Accounts in addition to those reflected in the two preceding sentences. 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 $1,876 (including accounts with a zero balance) and an
average credit limit of $7,084. The percentage of the aggregate total Receivable
balance to the aggregate total credit limit was 27.3%.

     As of September 30, 1996, 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 September 30, 1996, 66% of the Accounts, including such
Additional Accounts, were premium accounts and 34% were standard accounts, and
the aggregate Principal Receivable balances of premium accounts and standard
accounts, as a percentage of the aggregate total Principal Receivables, were 76%
and 24%, 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 its amortization period, the invested amount of such Series at
the end of the last day of the revolving period for such Series.

                                      A-86


<PAGE>

<PAGE>

     The following tables summarize the Trust Portfolio (including the
Additional Accounts added to the Trust on October 3, 1996 and certain Additional
Accounts designated to be added to the Trust on the Closing Date) by various
criteria as of the close of business on September 30, 1996. 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. The Transferor may determine to add to the Trust on or about
the Closing Date, in compliance with the provisions of the Pooling and Servicing
Agreement, Receivables in Additional Accounts in addition to those reflected in
the tables below.

                         Composition by Account Balance
                                 Trust Portfolio

                                       Percentage
                                       of Total                   Percentage of
             Credit         Number of  Number of     Amount of   Total Amount of
          Limit Range       Accounts   Accounts     Receivables    Receivables
          -----------       --------   --------     -----------  ---------------
Credit Balance ...........    140,535     1.5%   $    (21,889,202)   (0.l)%
No Balance ...............  3,080,433    32.2                --       --
$0.01 to $2,000.00 .......  3,136,842    32.8       2,157,478,639     11.7
$2,000.01 to $5,000.00 ...  1,927,445    20.1       6,925,488,492     37.5
$5,000.01 to $10,000.00 ..  1,166,162    12.2       7,936,222,870     42.9
$10,000.01 or More .......    118,139     1.2       1,486,294,866      8.0
                            ---------   -----    ----------------    -----
     TOTAL ...............  9,569,556   100.0%   $ 18,483,595,665    100.0%
                            =========   =====    ================    =====

                           Composition by Credit Limit
                                 Trust Portfolio

                                       Percentage
                                       of Total                   Percentage of
             Credit         Number of  Number of     Amount of   Total Amount of
          Limit Range       Accounts   Accounts     Receivables    Receivables
          -----------       --------   --------     -----------  ---------------
$0.00 to $2,000.00 .......    863,543     9.0%   $    555,670,792      3.0%
$2,000.01 to $5,000.00 ...  3,166,364    33.1       5,276,518,351     28.5
$5,000.01 to $10,000.00 ..  4,049,086    42.3       9,104,516,827     49.3
$10,000.01 or More .......  1,490,563    15.6       3,546,889,695     19.2
                            ---------   -----    ----------------    -----
      TOTAL ..............  9,569,556   100.0%   $ 18,483,595,665    100.0%
                            =========   =====    ================    =====

                      Composition by Period of Delinquency
                                 Trust Portfolio

                                       Percentage
   Period of Delinquency               of Total                   Percentage of
    (Days Contractually     Number of  Number of     Amount of   Total Amount of
       Delinquent)          Accounts   Accounts     Receivables    Receivables
   ---------------------    --------   --------     -----------  ---------------
Not Delinquent ...........  9,038,492    94.5%   $16,306,471,811      88.2%
Up to 34 Days ............    313,395     3.3      1,199,611,953       6.5
35 to 64 Days ............     80,101     0.8        335,204,366       1.8
65 to 94 Days ............     44,448     0.5        197,308,283       1.1
95 or More Days ..........     93,120     0.9        444,999,252       2.4
                            ---------   -----    ---------------     -----
      TOTAL ..............  9,569,556   100.0%   $18,483,595,665     100.0%
                            =========   =====    ===============     =====


                                      A-87


<PAGE>

<PAGE>

                     Composition by Geographic Distribution
                                 Trust Portfolio

                                       Percentage
                                       of Total                  Percentage of
                            Number of  Number of    Amount of   Total Amount of
            State            Accounts  Accounts    Receivables    Receivables
            -----            --------  --------    -----------    -----------
Alabama ..................     92,684     1.0%    $  189,690,824      1.0%
Alaska ...................     24,525     0.3         61,684,676      0.3
Arizona ..................    155,515     1.6        310,057,794      1.7
Arkansas .................     79,845     0.8        142,487,677      0.8
California ...............  1,158,194    12.1      2,623,302,638     14.2
Colorado .................    144,278     1.5        289,911,738      1.6
Connecticut ..............    144,922     1.5        280,645,714      1.5
Delaware .................     19,947     0.2         42,557,420      0.2
District of Columbia .....     20,573     0.2         44,637,414      0.2
Florida ..................    648,409     6.8      1,286,438,273      7.0
Georgia ..................    220,582     2.3        471,728,762      2.6
Hawaii ...................     45,183     0.5        101,009,205      0.5
Idaho ....................     37,701     0.4         72,497,743      0.4
Illinois .................    466,182     4.9        802,524,993      4.3
Indiana ..................     61,120     0.6         96,947,361      0.5
Iowa .....................      8,207     0.1         13,878,764      0.1
Kansas ...................     87,528     0.9        165,518,501      0.9
Kentucky .................     96,702     1.0        165,791,141      0.9
Louisiana ................    240,549     2.5        392,761,772      2.1
Maine ....................     32,232     0.3         62,499,382      0.3
Maryland .................    247,975     2.6        516,936,740      2.8
Massachusetts ............    305,259     3.2        536,581,176      2.9
Michigan .................    323,236     3.4        625,873,842      3.4
Minnesota ................     64,533     0.7         88,208,711      0.5
Mississippi ..............     61,443     0.6        116,544,214      0.6
Missouri .................    160,632     1.7        291,350,620      1.6
Montana ..................     36,626     0.4         66,789,197      0.4
Nebraska .................     61,058     0.6         97,715,628      0.5
Nevada ...................     74,314     0.8        161,654,847      0.9
New Hampshire ............     50,273     0.5         87,487,099      0.5
New Jersey ...............    417,304     4.4        732,072,085      4.0
New Mexico ...............     60,748     0.6        109,577,909      0.6
New York .................    746,869     7.8      1,478,448,366      8.0
North Carolina ...........    177,596     1.9        361,180,447      2.0
North Dakota .............     20,753     0.2         30,075,535      0.2
Ohio .....................    361,842     3.8        651,765,893      3.5
Oklahoma .................    173,280     1.8        296,795,209      1.6
Oregon ...................    130,053     1.4        253,496,344      1.4
Pennsylvania .............    404,358     4.2        640,863,817      3.5
Rhode Island .............     40,168     0.4         70,325,155      0.4
South Carolina ...........     90,543     0.9        168,864,658      0.9
South Dakota .............     22,124     0.2         36,845,389      0.2
Tennessee ................     59,751     0.6        103,808,443      0.6
Texas ....................  1,015,907    10.6      1,960,176,568     10.6
Utah .....................     60,011     0.6        102,508,871      0.6
Vermont ..................     21,403     0.2         35,776,138      0.2
Virginia .................    260,129     2.7        547,352,110      3.0


                                      A-88


<PAGE>

<PAGE>

                                       Percentage
                                       of Total                  Percentage of
                            Number of  Number of    Amount of   Total Amount of
            State            Accounts  Accounts    Receivables    Receivables
            -----            --------  --------    -----------    -----------
Washington ............... $  228,210     2.4%       503,489,811      2.7%
West Virginia ............     48,099     0.5         89,874,873      0.4
Wisconsin ................     15,325     0.2         25,581,443      0.1
Wyoming ..................     17,256     0.2         31,297,394      0.1
Other U.S. territories
  and possessions ........     27,600     0.4         47,705,341      0.2
                           ----------   -----    ---------------    -----
       TOTAL ............. $9,569,556   100.0%   $18,483,595,665    100.0%
                           ==========   =====    ===============    =====

     Since the largest number of cardholders (based on billing addresses) whose
accounts were included in the Trust as of September 30, 1996 were in California,
Texas, 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

                                       Percentage
                                       of Total                  Percentage of
                            Number of  Number of    Amount of   Total Amount of
            Age              Accounts  Accounts    Receivables    Receivables
            ---              --------  --------    -----------    -----------
Less than or equal
  to 6 Months ...........   $  809,116    8.5%    $ 2,295,903,515     12.4%
Over 6 Months to
  12 Months .............    1,627,459   17.0       3,696,720,409     20.0
Over 12 Months to
  24 Months .............    2,914,852   30.5       5,805,746,909     31.4
Over 24 Months to
  36 Months .............    1,961,378   20.5       3,276,411,346     17.7
Over 36 Months to
  48 Months .............      949,867    9.9       1,337,499,893      7.2
Over 48 Months to
  60 Months .............      343,329    3.6         427,260,103      2.3
Over 60 Months ..........      963,555   10.0       1,644,053,490      9.0
                            ----------  -----     ---------------    -----
         TOTAL ..........   $9,569,556  100.0%    $18,483,595,665    100.0%
                            ==========  =====     ===============    =====


                                      A-89


<PAGE>

<PAGE>

                             MATURITY CONSIDERATIONS

     The Pooling and Servicing Agreement provides that Class A
Certificateholders will not begin to receive payments of principal until the
Class A Scheduled Payment Date, which is the November 2003 Distribution Date, or
earlier in the event of a Pay Out Event which results in the commencement of the
Rapid Amortization Period. The Class B Certificateholders will not begin to
receive payments of principal until the Class A Invested Amount has been paid in
full. Principal on the Class B Certificates is expected to be paid on the Class
B Scheduled Payment Date which is the November 2003 Distribution Date.

     On each Transfer Date during the Accumulation Period prior to the payment
of the Class A Invested Amount in full, an amount equal to, for each Monthly
Period, the least of (a) the Available Investor Principal Collections, (b) the
applicable "Controlled Deposit Amount," which is equal to the sum of the
applicable Controlled Accumulation Amount for such Monthly Period and the
applicable Accumulation Shortfall, if any, and (c) the Class A Adjusted Invested
Amount prior to any deposits on such day will be deposited in the Principal
Funding Account until the amount on deposit in the Principal Funding Account
(the "Principal Funding Account Balance") equals the Class A Invested Amount.
After the full amount of the Class A Invested Amount has been deposited in the
Principal Funding Account, an amount equal to, for each Monthly Period, the
least of (a) the Available Investor Principal Collections remaining after the
application thereof to the Class A Invested Amount, if any, (b) the applicable
Controlled Deposit Amount (minus the Class A Monthly Principal) and (c) the
Class B Adjusted Invested Amount prior to any deposits on such day, will be
deposited in the Principal Funding Account until the Principal Funding Account
Balance equals the sum of the Class A Invested Amount and the Class B Invested
Amount and such amount will be distributed to the Class B Certificateholders on
the Class B Scheduled Payment Date and, if the Class B Invested Amount is not
paid in full on such date, on each subsequent Distribution Date until the
earlier of the date the Class B Invested Amount has been paid in full and the
Stated Series Termination Date. After the Class A Invested Amount and the Class
B Invested Amount have each been paid in full, an amount equal to, for each
Monthly Period, the least of (a) the Available Investor Principal Collections
remaining after the application thereof to the Class A Invested Amount and the
Class B Invested Amount, if any, (b) the applicable Controlled Deposit Amount
(minus the Class A Monthly Principal and Class B Monthly Principal) and (c) the
CIA Adjusted Invested Amount prior to any deposits on such day will be deposited
in the Principal Funding Account until the Principal Funding Account Balance
equals the sum of the Class A Invested Amount, the Class B Invested Amount and
the CIA Invested Amount and such amount will be distributed to the CIA
Certificateholders on the CIA Scheduled Payment Date and, if the CIA Invested
Amount is not paid in full on such date, on each subsequent Distribution Date
until the earlier of the date on which the Invested Amount has been paid in full
and the Stated Series Termination Date. Amounts in the Principal Funding Account
are expected to be available to pay the Class A Invested Amount on the Class A
Scheduled Payment Date and the Class B Invested Amount on the Class B Scheduled
Payment Date. Although it is anticipated that collections of Principal
Receivables will be available on each Transfer Date during the Accumulation
Period to make a deposit of the applicable Controlled Deposit Amount and that
the Class A Invested Amount will be paid to the Class A Certificateholders on
the Class A Scheduled Payment Date and the Class B Invested Amount will be paid
to the Class B Certificateholders on the Class B Scheduled Payment Date,
respectively, no assurance can be given in this regard. If the amount required
to pay the Class A Invested Amount or the Class B Invested Amount in full is not
available on the Class A Scheduled Payment Date or the Class B Scheduled Payment
Date, respectively, the Rapid Amortization Period will commence.

     If a Pay Out Event occurs during the Accumulation Period, the Rapid
Amortization Period will commence and any amount on deposit in the Principal
Funding Account will be paid to the Class A Certificateholders on the next
Distribution Date. In addition, to the extent that the Class A Invested Amount
has not been paid in full on the Class A Scheduled Payment Date, the Class A
Certificateholders will be entitled to monthly payments of principal on each
succeeding Distribution Date equal to the Available Investor Principal
Collections until the Class A Certificates have been paid in full. After the
Class A Certificates have been paid in full, Available Investor Principal
Collections will be paid to the Class B Certificates on each Distribution Date
until the earlier of the date on which the Class B Invested Amount has been paid
in full and the Stated Series Termination Date.

                                      A-90


<PAGE>

<PAGE>

     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 Pooling and Servicing Agreement, (b) material breaches of certain
representations, warranties or covenants of the Transferor, (c) certain events
of insolvency or receivership relating to 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 to the Trust when required by the Pooling and
Servicing Agreement, (f) the Trust's becoming an "investment company" within the
meaning of the Investment Company Act of 1940, as amended, or (g) a reduction in
the average Portfolio Yield for any three consecutive Monthly Periods to a rate
which is less than the weighted average Base Rate for such three consecutive
Monthly Periods. The "Base Rate" means, with respect to any Monthly Period, the
weighted average of the Class A Certificate Rate, the Class B Certificate Rate
and the CIA Certificate Rate as of the last day of such Monthly Period (weighted
based on the Class A Invested Amount, the Class B Invested Amount and the CIA
Invested Amount, respectively, as of the last day of such Monthly Period) plus
the product of 2.00% per annum and the percentage equivalent of a fraction the
numerator of which is the sum of the Class A Adjusted Invested Amount, the Class
B Adjusted Invested Amount and the CIA Adjusted Invested Amount and the
denominator of which is the Invested Amount, each as of the last day of such
Monthly Period. The term "Portfolio Yield" means, with respect to any Monthly
Period, the annualized percentage equivalent of a fraction, the numerator of
which is an amount equal to the sum of (i) the amount of collections of Finance
Charge Receivables allocable to the Certificateholders for such Monthly Period,
(ii) the investment proceeds on amounts on deposit in the Principal Funding
Account which are deposited in the Finance Charge Account on the Transfer Date
related to such Monthly Period and (iii) the amount, if any, withdrawn from the
Reserve Account to be deposited in the Finance Charge Account on the Transfer
Date relating to such Monthly Period, calculated on a cash basis after
subtracting an amount equal to the Investor Default Amount for such Monthly
Period, and the denominator of which is the Invested Amount as of the last day
of the preceding Monthly Period. See "Description of the Certificates--Pay Out
Events" herein and in the Prospectus.

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

                        Cardholder Monthly Payment Rates
                                 Bank Portfolio

                                   Three Months
                                      Ended         Fiscal Year Ended June 30,
                                   September 30, -------------------------------
                                       1996        1996        1995        1994
                                   -------------  ------      ------      ------
Lowest Month ...................      10.71%       9.86%      10.46%      10.74%
Highest Month ..................      11.39       11.79       11.63       13.23
Monthly Average ................      11.12       10.98       10.96       11.86

     The amount of collections of Receivables may vary from month to month due
to seasonal variations, general economic conditions and payment habits of
individual cardholders. There can be no assurance that collections of Principal
Receivables with respect to the Trust Portfolio will be similar to the
historical experience set forth above. If a Pay Out Event occurs, the average
life and maturity of the Certificates could be significantly reduced. In
addition, there can be no assurance that the issuance of other Series or the
terms of any other Series might not have an impact on the timing of the payments
received by the Certificateholders.

     Because there may be a slowdown in the payment rate below the payment rate
used to determine the Controlled Accumulation Amount or a Pay Out Event may
occur which would initiate the Rapid Amortization Period, there can be no
assurance that the actual number of months elapsed from the date of issuance of
the Class A Certificates and the Class B Certificates to their respective final
Distribution Dates will equal the expected number of months. See "Risk
Factors--Payments and Maturity" in the Prospectus. As described under

                                      A-91


<PAGE>

<PAGE>

"Description of the Certificates--Postponement of Accumulation Period" herein
the Servicer may shorten the Accumulation Period and, in such event, there can
be no assurance that the duration of the Accumulation Period will be sufficient
for the accumulation of all amounts necessary to pay the Class A Invested Amount
and the Class B Invested Amount on the Class A Scheduled Payment Date and the
Class B Scheduled Payment Date, respectively, especially if a pay out event were
to occur with respect to one or more other Series thereby limiting the amount of
Excess Principal Collections allocable to Series 1996-6 (the "Offered Series").

                         RECEIVABLE YIELD CONSIDERATIONS

     The portfolio yield on the Bank Portfolio for each of the three fiscal
years contained in the period ended June 30, 1996 and for the three months ended
September 30, 1996 is set forth in the following table. The portfolio yields in
the table are calculated on an accrual basis. The portfolio yield on Receivables
included in the Trust is calculated on a cash basis. Portfolio yields calculated
on an accrual basis may differ from portfolio yields calculated on a cash basis
due to (a) a lag between when finance charges and fees are charged to cardholder
accounts and when such finance charges and fees are collected and (b) finance
charges and fees that are not ultimately collected from the cardholder. However,
during the three fiscal years contained in the period ended June 30, 1996 and
for the three months ended September 30, 1996, portfolio yield on an accrual
basis approximated portfolio yield on a cash basis. Portfolio yield on both an
accrual and a cash basis will also be affected by numerous factors, including
changes in the Monthly Periodic Rates, variations in the rate of payments and
new borrowings on the Accounts, the amount of the Annual Membership Fees and
Other Charges, changes in the delinquency and loss rates on the Receivables and
the percentage of cardholders who pay their balances in full each month and do
not incur Periodic Finance Charges, which may in turn be caused by a variety of
factors, including seasonal variations, the availability of other sources of
credit and general economic conditions. See "Maturity Assumptions" in the
Prospectus. Interchange allocated to the Trust with respect to the Receivables
may vary from the amounts included in the table below because Interchange will
be included in the Trust on an estimated basis by initially treating 1.3% of
collections on the Receivables, other than collections with respect to Periodic
Finance Charges, Annual Membership Fees and Other Charges, as Discount
Receivables.

                                 Portfolio Yield
                                 Bank Portfolio

                                Three Months
                                   Ended           Fiscal Year Ended June 30,
                                September 30, ---------------------------------
                                    1996        1996        1995        1994
                                  ---------   ---------   ---------   ---------
Average account monthly accrued
  fees and charges (1)(2) ......  $   38.07   $   34.43   $   29.90   $   25.73
Average account balance(3) .....      2,793       2,711       2,415       1,976
Portfolio yield from fees
  and charges (l)(4) ...........      16.36%      15.24%      14.85%      15.62%

- ----------
(1)  Fees and charges are comprised of Periodic Finance Charges, Interchange,
     Annual Membership Fees and Other Charges.

(2)  Average account monthly accrued fees and charges are presented net of
     adjustments made pursuant to the Bank's normal servicing procedures,
     including removal of incorrect or disputed Periodic Finance Charges, and
     include Interchange.

(3)  Average account balance includes Purchases, Cash Advances and accrued and
     unpaid Periodic Finance Charges, Annual Membership Fees and Other Charges
     and is calculated based on the average of the month end balances for
     accounts with balances.

(4)  Annualized.

     The increase in portfolio yield for the fiscal year ended June 30, 1996 and
for the three months ended September 30, 1996 reflects changes in the overall
pricing distribution of the Bank Portfolio. The decline in portfolio yield for
fiscal year 1995 was primarily the result of the Bank's focus on the direct
solicitation of low-rate, no annual fee credit cards which on average had a
lower introductory rate and had the effect of lowering finance charge income and
annual fee income. The accounts in the Bank Portfolio that are not included in
the Trust Portfolio are primarily newly originated accounts with a greater
proportion of Receivables arising under accounts generated under this type of
solicitation than the average accounts in the Trust Portfolio, which are more
seasoned. Therefore, the actual portfolio yield with respect to the Receivables
in the Trust Portfolio may be different from that set forth above.

                                      A-92


<PAGE>

<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

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

General

     The Certificates of each Series will represent undivided interests in
certain assets of the Trust, including the right to the applicable allocation
percentage of all cardholder payments on the Receivables. For each Series of
Certificates, unless otherwise specified in the related Prospectus Supplement,
the Invested Amount on any date will be equal to the Initial Invested Amount as
of the related Closing Date for such Series minus the amount of principal paid
to the related Certificateholders prior to such date and minus the amount of
unreimbursed Investor Charge-Offs with respect to such Series prior to such
date. If so specified in the Prospectus Supplement relating to any Series of
Certificates, under certain circumstances the Invested Amount may be further
adjusted by the amount of principal allocated to Certificateholders, the funds
on deposit in any specified account, and any other amount specified in the
related Prospectus Supplement.

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

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

     For each Series of Certificates, the Transferor initially will own the
Exchangeable Transferor Certificate. The Exchangeable Transferor Certificate
will represent the undivided interest in the Trust not represented by the
Certificates issued and outstanding under the Trust or the rights, if any, of
any Enhancement Providers to receive payments from the Trust. The holder of the
Exchangeable Transferor Certificate will have the right to a percentage (the
"Transferor Percentage") of all cardholder payments from the Receivables in the
Trust.

                                      A-93


<PAGE>

<PAGE>

     Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Certificates, during the Revolving Period, the
Invested Amount will remain constant except under certain limited circumstances.
See "--Defaulted Receivables; Rebates and Fraudulent Charges" and "--Investor
Charge-Offs." The amount of Principal Receivables in the Trust, however, will
vary each day as new Principal Receivables are created and others are paid or
charged-off. The amount of the Transferor Interest will fluctuate each day,
therefore, to reflect the changes in the amount of the Principal Receivables in
the Trust. When a Series is amortizing, the Invested Amount of such Series will
generally decline as payments of principal are distributed to the
Certificateholders. As a result, the Transferor Interest will generally increase
each month during an Amortization Period for any Series to reflect the
reductions in the Invested Amount of such Series and will also change to reflect
the variations in the amount of Principal Receivables in the related Trust. The
Transferor Interest may also be reduced as the result of an Exchange. See
"--Exchanges."

     Unless otherwise specified in the related Prospectus Supplement,
Certificates of each Series initially will be represented by certificates
registered in the name of the nominee of DTC (together with any successor
depository selected by the Transferor, the "Depository") except as set forth
below. Unless otherwise specified in the related Prospectus Supplement, with
respect to each Series of Certificates, beneficial interests in the Certificates
will be available for purchase in minimum denominations of $1,000 and integral
multiples thereof in book-entry form only. The Transferor has been informed by
DTC that DTC's nominee will be Cede. No Certificate Owner acquiring an interest
in the Certificates will be entitled to receive a certificate representing such
person's interest in the Certificates unless Definitive Certificates are issued.
Unless and until Definitive Certificates are issued for any Series under the
limited circumstances described herein, all references herein to actions by
Certificateholders shall refer to actions taken by DTC upon instructions from
its Participants (as defined below), and all references herein to distributions,
notices, reports and statements to Certificateholders shall refer to
distributions, notices, reports and statements to DTC or Cede, as the registered
holder of the Certificates, as the case may be, for distribution to Certificate
Owners in accordance with DTC procedures. See "--Book-Entry Registration" and
"--Definitive Certificates."

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

Interest Payments

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

                                      A-94


<PAGE>

<PAGE>

Principal Payments

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

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

Shared Excess Finance Charge Collections

     If so specified in the related Prospectus Supplement, the
Certificateholders of a Series or any Class thereof may be entitled to receive
all or a portion of Excess Finance Charge Collections with respect to another
Series to cover any shortfalls with respect to amounts payable from collections
of Finance Charge Receivables allocable to such Series or Class.

Shared Collections of Principal Receivables

     Unless otherwise specified in the related Prospectus Supplement, to the
extent that collections of Principal Receivables and certain other amounts that
are allocated to the Invested Amount of any Series are not needed to make
payments or deposits with respect to such Series, such collections ("Excess
Principal Collections") will be applied to cover principal payments due to or
for the benefit of Certificateholders of another Series. Any such reallocation
will not result in a reduction in the Invested Amount of the Series to which
such collections were initially allocated.

Companion Series

     If so provided in the Prospectus Supplement relating to a Series, each such
Series is subject to being paired with another Series (in such case, a
"Companion Series"). The Prospectus Supplement for such Series and the
Prospectus Supplement for the Companion Series will each specify the
relationship between the Series.

Transfer and Assignment of Receivables

     With respect to the Trust, the Transferor has transferred and assigned to
the Trust all its rights, title and interest in and to Receivables in certain
Accounts which were selected from its portfolio based upon criteria set forth in
the Pooling and Servicing Agreement.

                                      A-95


<PAGE>

<PAGE>

      In connection with the transfer of the Receivables to the Trust, the
Transferor has indicated in its computer files that the Receivables have been
conveyed to the Trust. In addition, the Transferor has provided to the Trustee
computer files or microfiche lists containing a true and complete list showing
each Account, including each Additional Account, identified by account number
and by total outstanding balance, respectively. The Transferor has not delivered
and will not deliver to the Trustee any other records or agreements relating to
the Accounts or the Receivables, except in connection with additions or removals
of Accounts. Except as stated above, the records and agreements relating to the
Accounts and the Receivables maintained by the Transferor or the Servicer are
not segregated by the Transferor or the Servicer from other documents and
agreements relating to other credit card accounts and receivables and are not
stamped or marked to reflect the transfer of the Receivables to the Trust, but
the computer records of the Transferor are required to be marked to evidence
such transfer. The Transferor has filed UCC financing statements with respect to
the Receivables meeting the requirements of Delaware state law. See "Risk
Factors--Certain Legal Aspects" and "Certain Legal Aspects of the Receivables."

Exchanges

      The Pooling and Servicing Agreement provides for the Trustee to issue two
types of certificates: (i) one or more Series of certificates which are
transferable and have the characteristics described below and (ii) the
Exchangeable Transferor Certificate, a certificate which evidences the
Transferor Interest, which initially is held by the Transferor and is
transferable only as provided in the Pooling and Servicing Agreement. The
Pooling and Servicing Agreement also provides that, pursuant to any one or more
Supplements, the holder of the Exchangeable Transferor Certificate may tender
such certificate, or the Exchangeable Transferor Certificate and the
certificates evidencing any Series of certificates, to the Trustee in exchange
for one or more new Series and a reissued Exchangeable Transferor Certificate.
Under the Pooling and Servicing Agreement, the holder of the Exchangeable
Transferor Certificate may define, with respect to any newly issued Series,
certain terms including: (i) its name or designation; (ii) its initial investor
interest (or method for calculating such amount); (iii) its certificate rate (or
formula for the determination thereof); (iv) the closing date; (v) the rating
agency or agencies, if any, rating the Series; (vi) the interest payment date or
dates and the date or dates from which interest shall accrue; (vii) the name of
the clearing agency, if any; (viii) the method for allocating collections to
certificateholders of such Series with respect to Principal Receivables, Finance
Charge Receivables and Receivables in Defaulted Accounts and the method by which
the principal amount of such Series shall amortize or accrete; (ix) the names of
any accounts to be used by such Series and the terms governing the operation of
any such accounts; (x) the percentage used to calculate monthly servicing fees;
(xi) the Minimum Transferor Interest; (xii) the Enhancement Provider, if
applicable, and the terms of any Enhancement with respect to such Series; (xiii)
the base rate applicable to such Series; (xiv) the terms on which the
certificates of such Series may be repurchased or remarketed to other investors;
(xv) the series termination date; (xvi) any deposit into any account provided
for such Series; (xvii) the number of classes of such Series, and if more than
one class, the rights and priorities of each such class; (xviii) whether
interchange or other fees will be included in funds available to
certificateholders in such Series; (xix) the priority of such Series with
respect to any other Series; (xx) the rights, if any, of the holder of the
Exchangeable Transferor Certificate that have been transferred to the holders of
such Series; (xxi) the pool factor (consisting of a seven-digit decimal
expressing the ratio of the investor interest to the initial investor interest);
(xxii) the Minimum Aggregate Principal Receivables; (xxiii) whether such Series
will be part of a group; and (xxiv) any other relevant terms, including whether
or not such Series will be pledged as collateral for an issuance of any other
securities, including commercial paper (all such terms, the "Principal Terms" of
such Series). None of the Transferor, the Servicer, the Trustee or the Trust is
required or intends to obtain the consent of any Certificateholder to issue any
additional Series. However, as a condition of an Exchange, the holder of the
Exchangeable Transferor Certificate will deliver to the Trustee written
confirmation that the Exchange will not result in the Rating Agency reducing or
withdrawing its rating of any outstanding Series, including the Certificates.
The Transferor may offer any Series to the public under a Disclosure Document in
transactions either registered under the Securities Act or exempt from
registration thereunder directly, through the Underwriters or one or more other
underwriters or placement agents, in fixed-price offerings or in negotiated
transactions or otherwise. Any such Series may be issued in fully registered or
book-entry form in minimum denominations determined by the Transferor. Other
Series have been or are being issued by the Trust. The Transferor intends to
offer, from time to time, additional Series issued by the Trust.

                                      A-96


<PAGE>

<PAGE>

      The Pooling and Servicing Agreement provides that the holder of the
Exchangeable Transferor Certificate may perform Exchanges and define Principal
Terms such that each Series has a period during which amortization of the
principal amount thereof is intended to occur which may have a different length
and begin on a different date than such period for any other Series.
Furthermore, one or more Series may be in their amortization periods while other
Series are not. Thus, certain Series may not be amortizing, while other Series
are amortizing. Moreover, each Series may have the benefit of an Enhancement
which is available only to such Series. Under the Pooling and Servicing
Agreement, the Trustee shall hold any such form of Enhancement only on behalf of
the Series with respect to which it relates. Likewise, with respect to each such
form of Enhancement, the holder of the Exchangeable Transferor Certificate may
deliver a different form of Enhancement agreement. The Pooling and Servicing
Agreement also provides that the holder of the Exchangeable Transferor
Certificate may specify different coupon rates and monthly servicing fees with
respect to each Series (or a particular class within such Series). Collections
allocated to Finance Charge Receivables not used to pay interest on the
certificates, the monthly servicing fee, the investor default amount or investor
charge-offs with respect to any Series will be allocated as provided in such
Enhancement agreement, if applicable. The holder of the Exchangeable Transferor
Certificate also has the option under the Pooling and Servicing Agreement to
vary between Series the terms upon which a Series (or a particular class within
such Series) may be repurchased by the Transferor or remarketed to other
investors. Additionally, certain Series may be subordinated to other Series, or
classes within a Series may have different priorities. There is no limit to the
number of Exchanges that may be performed under the Pooling and Servicing
Agreement. The Trust will terminate only as provided in the Pooling and
Servicing Agreement.

      Under the Pooling and Servicing Agreement and pursuant to a Supplement, an
Exchange may only occur upon the satisfaction of certain conditions provided in
the Pooling and Servicing Agreement. Under the Pooling and Servicing Agreement,
the holder of the Exchangeable Transferor Certificate may perform an Exchange by
notifying the Trustee at least five days in advance of the date upon which the
Exchange is to occur. Under the Pooling and Servicing Agreement, the notice will
state the designation of any Series to be issued on the date of the Exchange
and, with respect to each such Series: (i) its initial principal amount (or
method for calculating such amount) which amount may not be greater than the
current principal amount of the Exchangeable Transferor Certificate, (ii) its
certificate rate (or method of calculating such rate) and (iii) the provider of
the Enhancement, if any, which is expected to provide credit support with
respect to it. On the date of the Exchange, the Pooling and Servicing Agreement
provides that the Trustee will authenticate any such Series only upon delivery
to it of the following, among others, (i) a Supplement specifying the Principal
Terms of such Series, (ii) an opinion of counsel to the effect that, unless
otherwise stated in the related Supplement, the certificates of such Series will
be characterized as indebtedness for federal income tax purposes under existing
law, and that the issuance of such Series will not have a material adverse
effect on the federal income tax characterization of any outstanding Series,
(iii) if required by the related Supplement, the form of Enhancement, (iv) if an
Enhancement is required by the Supplement, an appropriate Enhancement agreement
with respect thereto, (v) written confirmation from each Rating Agency that the
Exchange will not result in such Rating Agency's reducing or withdrawing its
rating on any then outstanding Series rated by it, (vi) the existing
Exchangeable Transferor Certificate and, if applicable, the certificates
representing the Series to be exchanged, and (vii) an officer's certificate of
the Transferor to the effect that on the date of the Exchange the Transferor,
after giving effect to the Exchange, would not be required to add the
Receivables Additional Accounts pursuant to the Pooling and Servicing Agreement,
and the Transferor Interest would be at least equal to a Minimum Transferor
Interest. Upon satisfaction of such conditions, the Trustee will cancel the
existing Exchangeable Transferor Certificate and the certificates of the
exchanged Series, if applicable, and authenticate the new Series and a new
Exchangeable Transferor Certificate.

                                      A-97


<PAGE>

<PAGE>

Representations and Warranties

      The Transferor has made and will make certain representations and
warranties to the Trust to the effect that, among other things, (a) as of the
date of issuance of a Series (a "Series Closing Date"), the Transferor was duly
incorporated and in good standing and that it has the authority to consummate
the transactions contemplated by the Pooling and Servicing Agreement and (b) as
of the cut off date for each Series, as defined herein and in the related
Prospectus Supplement (the "Series Cut Off Dates"), each Account was an Eligible
Account (as defined below). If (i) any of these representations and warranties
proves to have been incorrect in any material respect when made, and continues
to be incorrect for 60 days after notice to the Transferor by the Trustee or to
the Transferor and the Trustee by the Certificateholders holding more than 50%
of the Investor Interest, and (ii) as a result the interests of the
Certificateholders are materially adversely affected, and continue to be
materially adversely affected during such period, then the Trustee or
Certificateholders holding more than 50% of the Investor Interest may give
notice to the Transferor (and to the Trustee in the latter instance) declaring
that a Pay Out Event has occurred, thereby commencing the Rapid Amortization
Period. See "--Pay Out Events."

      The Transferor has made and will make representations and warranties to
the Trust relating to the Receivables to the effect, among other things, that
(a) as of the Series Closing Date for the 1992-1 Series (the "Initial Closing
Date"), each of the Receivables then existing is an Eligible Receivable (as
defined below) and (b) as of the date of creation of any new Receivable, such
Receivable is an Eligible Receivable and the representation and warranty set
forth in clause (b) in the immediately following paragraph is true and correct
with respect to such Receivable. In the event (i) of a breach of any
representation and warranty set forth in this paragraph, within 60 days, or such
longer period as may be agreed to by the Trustee, of the earlier to occur of the
discovery of such breach by the Transferor or Servicer or receipt by the
Transferor of written notice of such breach given by the Trustee, or, with
respect to certain breaches relating to prior liens, immediately upon the
earlier to occur of such discovery or notice and (ii) that as a result of such
breach, the Receivables in the related Accounts are charged off as
uncollectible, the Trust's rights in, to or under the Receivables or its
proceeds are impaired or the proceeds of such Receivables are not available for
any reason to the Trust free and clear of any lien, the Transferor shall accept
reassignment of each Principal Receivable as to which such breach relates (an
"Ineligible Receivable" on the terms and conditions set forth below; provided,
however, that no such reassignment shall be required to be made with respect to
such Ineligible Receivable if, on any day within the applicable period (or such
longer period as may be agreed to by the Trustee), the representations and
warranties with respect to such Ineligible Receivable shall then be true and
correct in all material respects. The Transferor shall accept reassignment of
each such Ineligible Receivable by (i) directing the Servicer to deduct the
amount of each such Ineligible Receivable from the aggregate amount of Principal
Receivables used to calculate the Transferor Interest and (ii) depositing into
the Collection Account an amount equal to the finance charge at the annual
percentage rate applicable to such Ineligible Receivable from the last date
billed through the end of the Monthly Period in which such reassignment
obligation arises. In the event that the exclusion of an Ineligible Receivable
from the calculation of the Transferor Interest would cause the Transferor
Interest to be a negative number, on the date of reassignment of such Ineligible
Receivable the Transferor shall make a deposit in the Principal Account in
immediately available funds in an amount equal to the amount by which the
Transferor Interest would be reduced below zero. Any such deduction or deposit
shall be considered a repayment in full of the Ineligible Receivable. The
obligation of the Transferor to accept reassignment of any Ineligible Receivable
is the sole remedy respecting any breach of the representations and warranties
set forth in this paragraph with respect to such Receivable available to the
Certificateholders or the Trustee on behalf of Certificateholders.

                                      A-98


<PAGE>

<PAGE>

      The Transferor has made representations and warranties to the Trust to the
effect, among other things, that as of the Initial Closing Date (a) the Pooling
and Servicing Agreement constituted a legal, valid and binding obligation of the
Transferor and (b) the transfer of Receivables by it to the Trust under the
Pooling and Servicing Agreement constituted either a valid transfer and
assignment to the Trust of all right, title and interest of the Transferor in
and to the Receivables (other than Receivables in Additional Accounts), whether
then existing or thereafter created and the proceeds thereof (including amounts
in any of the accounts established for the benefit of certificateholders) or the
grant of a first priority perfected security interest in such Receivables
(except for certain tax liens) and the proceeds thereof (including amounts in
any of the accounts established for the benefit of certificateholders), which is
effective as to each such Receivable upon the creation thereof. In the event of
a breach of any of the representations and warranties described in this
paragraph, either the Trustee or the holders of certificates evidencing
undivided interests in the Trust aggregating more than 50% of the investor
interest of all Series outstanding, by written notice to the Transferor (and to
the Trustee and the Servicer if given by the certificateholders of all Series
outstanding), may direct the Transferor to accept reassignment of the Trust
Portfolio within 60 days of such notice, or within such longer period specified
in such notice. The Transferor will be obligated to accept reassignment of such
Receivables on a Distribution Date occurring within such applicable period. Such
reassignment will not be required to be made, however, if at any time during
such applicable period, or such longer period, the representations and
warranties shall then be true and correct in all material respects. The deposit
amount for such reassignment, unless otherwise specified in the related
Prospectus Supplement, will be equal to the invested amount for all Series of
certificates required to be repurchased on the last day of the Monthly Period
preceding the Distribution Date on which the reassignment is scheduled to be
made less the amount, if any, previously allocated for payment of principal to
such certificateholders on such Distribution Date, plus an amount equal to all
interest accrued but unpaid on such certificates at the applicable certificate
rate through such last day of such Monthly Period, less the amount transferred
to the Distribution Account from the Finance Charge Account in respect of
interest on such certificates. The payment of the reassignment deposit amount
and the transfer of all other amounts deposited for the preceding month in the
Distribution Account will be considered a payment in full of the invested amount
for all Series of certificates required to be repurchased and will be
distributed upon presentation and surrender of the certificates for each such
Series. If the Trustee or certificateholders give a notice as provided above,
the obligation of the Transferor to make any such deposit will constitute the
sole remedy respecting a breach of the representations and warranties available
to the Trustee or such certificateholders.

      An "Eligible Account" is defined to mean, as of the Original Cut Off Date
(or, with respect to Additional Accounts, as of their date of designation for
inclusion or their date of inclusion in the Trust), each Account owned by the
Transferor (a) which was in existence and maintained with the Transferor, (b)
which is payable in United States dollars, (c) the cardholder of which has
provided, as his most recent billing address, an address located in the United
States or its territories or possessions, (d) which has not been identified by
the Transferor in its computer files as being involved in a voluntary or
involuntary bankruptcy proceeding, (e) which has not been identified as an
Account with respect to which the related card has been lost or stolen, (f)
which is not sold or pledged to any other party at the time of its inclusion in
the Trust, (g) which does not have receivables which are sold or pledged to any
other party at the time of their inclusion in the Trust, and (h) which is a VISA
or MasterCard revolving credit card account.

      An "Eligible Receivable" is defined to mean each Receivable (a) which has
arisen under an Eligible Account, (b) which was created in compliance, in all
material respects, with all requirements of law applicable to the Transferor,
and pursuant to a credit card agreement which complies in all material respects
with all requirements of law applicable to the Transferor, (c) with respect to
which all consents, licenses or authorizations of, or registrations with, any
governmental authority required to be obtained or given by the Transferor in
connection with the creation of such Receivable or the execution, delivery,
creation and performance by the Transferor or the related credit card agreement
have been duly obtained or given and are in full force and effect as of the date
of the creation of such Receivable, (d) as to which, at the time of its
inclusion in the Trust, the Transferor or the Trust had good and marketable
title, free and clear of all liens and security interests arising under or
through the Transferor (other than certain tax liens for taxes not then due or
which the Transferor is contesting), (e) which is the legal, valid and binding
payment obligation of the cardholder thereof, legally enforceable against such
cardholder in accordance with its terms (with certain bankruptcy-related
exceptions), and (f) which constitutes an "account" under Article 9 of the UCC
as then in effect in the State of Delaware.

                                      A-99


<PAGE>

<PAGE>

      It is not required or anticipated that the Trustee will make any initial
or periodic general examination of the Receivables or any records relating to
the Receivables for the purpose of establishing the presence or absence of
defects, compliance with the Transferor's representations and warranties or for
any other purpose. The Servicer, however, will deliver to the Trustee on or
before March 31 of each year an opinion of counsel with respect to the validity
of the security interest of the Trust in and to the Receivables.

Addition of Accounts

      As described above in "The Receivables," the Transferor has the right and,
in some circumstances, is obligated to designate from time to time Additional
Accounts to be included as Accounts. The Transferor will be required to
designate Additional Accounts, (i) if the average of the Transferor Interest for
any 30-day period is less than the Minimum Transferor Interest, or (ii) if, on
the last day of any Monthly Period, the aggregate amount of Principal
Receivables is less than the Minimum Aggregate Principal Receivables.
Receivables from such Additional Accounts shall be transferred to the Trust on
or before the tenth Business Day following such 30-day period or the last day of
any Monthly Period, as the case may be. The Transferor will convey to the Trust
its interest in all Receivables of such Additional Accounts, whether such
Receivables are then existing or thereafter created, subject to the following
conditions, among others: (i) each such Additional Account must be an Eligible
Account and (ii) no selection procedure believed by the Transferor to be
materially adverse to the interests of the holders of any Series of certificates
was used in selecting the Additional Accounts.

      Each Additional Account must be an Eligible Account at the time of its
designation. However, Additional Accounts may not be of the same credit quality
as the initial Accounts; Additional Accounts may have been originated by the
Transferor using credit criteria different from those which were applied by the
Transferor to the initial Accounts or may have been acquired by the Transferor
from a third-party financial institution who had different credit criteria.

Removal of Accounts

      Subject to the conditions set forth in the next succeeding sentence, the
Transferor may, but shall not be obligated to, designate from time to time all
Receivables from certain Accounts for deletion and removal from the Trust (such
Accounts, the "Removed Accounts"); provided, however, that the Transferor shall
not make more than one such designation in any Monthly Period. The Transferor
will be permitted to designate and require reassignment to it of the Receivables
from Removed Accounts only upon satisfaction of the following conditions: (i)
the removal of any Receivables of any Removed Accounts shall not, in the
reasonable belief of the Transferor, cause a Pay Out Event to occur, cause the
Transferor Interest as a percentage of the aggregate amount of Principal
Receivables to be less than 7% on such date of removal, or result in the failure
to make any payment specified in the related Supplement with respect to any
Series; (ii) the Transferor shall have delivered to the Trustee for execution a
written assignment and, within five business days thereafter, a computer file or
microfiche list containing a true and complete list of all Removed Accounts
identified by account number and the aggregate amount of the Receivables in such
Removed Accounts; (iii) not more than 15% of the Trust Portfolio is more than 34
days delinquent; (iv) the Transferor shall represent and warrant that no
selection procedures believed by the Transferor to be materially adverse to the
interests of the Certificateholders were utilized in selecting the Removed
Accounts to be removed from the Trust; (v) the Rating Agency shall have received
notice of such proposed removal of Accounts and the Transferor shall not have
received notice from the Rating Agency that such proposed removal will result in
a downgrade of its then-current rating for any Series of Certificates; (vi) the
Principal Receivables of the Removed Accounts shall not equal or exceed 5% of
the aggregate amount of the Principal Receivables in the Trust at such time;
provided, that if any Series has been paid in full, the Principal Receivables in
such Removed Accounts may equal the initial invested amount of such Series; and
(vii) the Transferor shall have delivered to the Trustee an officer's
certificate confirming the items set forth in clauses (i) through (vi) above.

                                      A-100


<PAGE>

<PAGE>

Collection and Other Servicing Procedures

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

Trust Accounts

      The Trustee has established and maintains in the name of the Trust two
separate accounts in a segregated trust account (which need not be a deposit
account), a "Finance Charge Account" and a "Principal Account" for the benefit
of the certificateholders of each Series. The Trustee has also established a
"Distribution Account" (a non-interest bearing segregated demand deposit account
established with a "Qualified Institution" other than the Transferor). The
Servicer has established and maintains, in the name of the Trust, for the
benefit of certificateholders of all Series, a "Collection Account," which is a
non-interest bearing segregated account established and maintained with the
Servicer or with a Qualified Institution, defined as a depository institution,
which may include the Trustee, organized under the laws of the United States or
any one of the states thereof, which at all times has a certificate of deposit
rating of P-1 by Moody's Investors Service, Inc. ("Moody's") and of A-1+ by
Standard & Poor's Ratings Services, a division of The McGraw-Hill Companies,
Inc. ("Standard & Poor's") or long-term unsecured debt obligation (other than
such obligation the rating of which is based on collateral or on the credit of a
person other than such institution or trust company) rating of Aa3 by Moody's
and AA- by Standard & Poor's and deposit insurance provided by either the Bank
Insurance Fund ("BIF") or the Savings Association Insurance Fund ("SAIF"), each
administered by the FDIC, or a depository institution, which may include the
Trustee, which is acceptable to the Rating Agency. Funds in the Principal
Account and the Finance Charge Account will be invested, at the direction of the
Servicer, in (i) obligations fully guaranteed by the United States of America,
(ii) demand deposits, time deposits or certificates of deposit of depository
institutions or trust companies, the certificates of deposit of which have the
highest rating from Moody's and Standard & Poor's, (iii) commercial paper
having, at the time of the Trust's investment, a rating in the highest rating
category from Moody's and Standard & Poor's, (iv) bankers acceptances issued by
any depository institution or trust company described in clause (ii) above, (v)
money market funds which have the highest rating from, or have otherwise been
approved in writing by, Moody's and Standard & Poor's, (vi) certain open end
diversified investment companies, and (vii) any other investment if the Rating
Agency confirms in writing that such investment will not adversely affect its
then current rating of the Investor Certificates (such investment, "Permitted
Investments"). Any earnings (net of losses and investment expenses) on funds in
the Finance Charge Account or the Principal Account will be paid to the
Transferor. The Servicer has the revocable power to withdraw funds from the
Collection Account and to instruct the Trustee to make withdrawals and payments
from the Finance Charge Account and the Principal Account for the purpose of
carrying out the Servicer's duties under the Pooling and Servicing Agreement.
The Paying Agent has the revocable power to withdraw funds from the Distribution
Account for the purpose of making distributions to the Certificateholders.

                                      A-101


<PAGE>

<PAGE>

Discount Receivables

      The Pooling and Servicing Agreement provides that 1.3% (the "Yield
Factor") of the amount of Receivables consisting of amounts charged by
cardholders for goods and services and cash advances be treated as Finance
Charge Receivables (the "Discount Receivables"). On the date of processing of
any collections, the product of the Yield Factor and collections of Receivables
consisting of amounts charged by cardholders for goods and services and cash
advances on such day which otherwise would be Principal Receivables will be
deemed "Discount Receivable Collections." An amount equal to the product of (i)
the investor percentage with respect to Finance Charge Receivables for each
Series of certificates issued and outstanding and (ii) the amount of such
Discount Receivables Collections will be deposited by the Transferor into the
Collection Account and an amount equal to the product of (iii) the Transferor
Percentage and (iv) the amount of the Discount Receivable Collections will be
paid to the holder of the Exchangeable Transferor Certificate. The former amount
deposited into the Collection Account will be applied as provided below
regarding payments with respect to Finance Charge Receivables. The Transferor
may at any time increase the Yield Factor to a fixed percentage up to 4%;
provided that the Transferor must provide 30 days' prior written notice to the
Servicer, the Trustee, any provider of Enhancement and the Rating Agency of any
such designation, and such designation will become effective on the date
specified therein only if (i) in the reasonable belief of the Transferor such
designation would not cause a Pay Out Event to occur or an event, which with
notice or the lapse of time or both would constitute a Pay Out Event and (ii)
the Rating Agency confirms in writing its then current rating on any outstanding
Series.

Application of Collections

      Allocations. Except as otherwise provided below or in a Series Supplement,
the Servicer will deposit into the Collection Account, no later than the second
business day following the date of processing, any payment collected by the
Servicer on the Receivables provided, however, that the Servicer need not
deposit amounts to be paid to the holder of the Exchangeable Transferor
Certificate and certain amounts allocated to Certificateholders of a Series, as
specified in the related Series Supplement, into the Collection Account, and
provided, further that for as long as the Bank remains the Servicer under the
Pooling and Servicing Agreement, and (a)(i) the Servicer provides to the Trustee
a letter of credit covering risk collection of the Servicer acceptable to the
Rating Agency and (ii) the Transferor shall not have received a notice from the
Rating Agency that such letter of credit would result in the lowering of such
Rating Agency's then-existing rating of any Series of certificates then
outstanding, or (b) the Servicer has and maintains a certificate of deposit
rating of P-l by Moody's and of A-1 by Standard & Poor's and deposit insurance
provided by either BIF or SAIF, then the Servicer may make such deposits and
payments on the business day immediately prior to the Distribution Date (the
"Transfer Date") in an amount equal to the net amount of such deposits and
payments which would have been made had the conditions of this proviso not
applied.

      Any amounts collected in respect of Principal Receivables not paid to the
Transferor because the Transferor Interest has been reduced to zero
("Unallocated Principal Collections"), together with any adjustment payments, as
described below, will be paid to and held in the Principal Account and paid to
the Transferor if and to the extent that the Transferor Interest is greater than
zero. If an Amortization Period has commenced, Unallocated Principal Collections
will be held for distribution to the Certificateholders on the related
Distribution Date.

Funding Period

      For any Series of Certificates, the related Prospectus Supplement may
specify that for a period beginning on the Closing Date and ending on a
specified date before the commencement of an Amortization Period or Accumulation
Period with respect to such Series (the "Funding Period"), the aggregate amount
of Principal Receivables in the Trust allocable to such Series may be less than
the aggregate principal amount of the

                                      A-102


<PAGE>

<PAGE>

Certificates of such Series and that the amount of such deficiency (the
"Pre-Funding Amount") will be held in a trust account established with the
trustee for the benefit of the Certificateholders of such Series (the
"Pre-Funding Account") pending the transfer of additional Receivables to the
Trust or pending the reduction of the Invested Amounts of other Series. The
related Prospectus Supplement will specify the Initial Invested Amount with
respect to such Series, the aggregate principal amount of such Series (the "Full
Invested Amount") and the date by which the Invested Amount is expected to equal
the Full Invested Amount. The Invested Amount will increase as Receivables are
delivered to the Trust or as the Invested Amounts of other Series are reduced.
The Invested Amount may also decrease due to Investor Charge-Offs as provided in
the related Prospectus Supplement.

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

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

Defaulted Receivables; Rebates and Fraudulent Charges

      On the first business day on or before the eighth calendar day prior to
each Distribution Date (the "Determination Date"), the Servicer will calculate
the Investor Default Amount for the preceding Monthly Period. Receivables in any
Account will be charged off as uncollectible in accordance with the Servicer's
customary and usual policies and procedures for servicing its own comparable
credit card accounts (such an Account, a "Defaulted Account"). A portion of all
Receivables in Defaulted Accounts (the "Investor Default Amount") will be
allocated to the Certificateholders for each Distribution Date in an amount
equal to the product of the Investor Percentage for the relevant Series
applicable during the related Monthly Period and the amount of Receivables in
Defaulted Accounts for such related Monthly Period. In the case of a Series of
Certificates having more than one Class, the Investor Default Amount will be
allocated among the Classes in the manner described in the related Prospectus
Supplement. If so provided in the related Prospectus Supplement, an amount equal
to the Investor Default Amount for any Monthly Period may be paid from other
amounts, including from Enhancement, and applied to pay principal to
Certificateholders or the holder of the Exchangeable Transferor Certificate, as
appropriate. In the case of a Series of Certificates having one or more Classes
of Subordinated Certificates, the related Prospectus Supplement may provide that
all or a portion of amounts otherwise allocable to such Subordinated
Certificates may be paid to the Senior Certificateholders to make up any
Investor Default Amount allocable to such Senior Certificateholders.

      If the Servicer adjusts the amount of any Principal Receivable because of
transactions occurring in respect of a rebate or refund to a cardholder, or
because such Principal Receivable was created in respect of merchandise which
was refused or returned by a cardholder, then the amount of the Transferor
Interest in the Trust will be reduced, on a net basis, by the amount of the
adjustment. In addition, the Transferor Interest in the Trust will be reduced,
on a net basis, as a result of transactions in respect of any Principal
Receivable which was discovered as having been created through a fraudulent or
counterfeit charge.

Investor Charge-Offs

      With respect to each Series of Certificates, if the amount payable on a
Distribution Date or other specified date in respect of interest on the
Certificates, the Investor Servicing Fee (unless otherwise specified in the
related

                                      A-103


<PAGE>

<PAGE>

Prospectus Supplement), the Investor Default Amount and other required fees
exceeds the amount on deposit in the Collection Account available therefor,
available Enhancement amounts, if any, and amounts available from other
specified sources, then the Invested Amount with respect to such Series will be
reduced by the amount of such excess, but not more than the Investor Default
Amount (an "Investor Charge-Off"). Investor Charge-Offs will be reimbursed on
any Distribution Date to the extent amounts on deposit in the Collection Account
and otherwise available therefor exceed such interest, fees and any aggregate
Investor Default Amount payable on such date. Such reimbursement of Investor
Charge-Offs will result in an increase in the Invested Amount with respect to
such Series. In the case of a Series of Certificates having more than one Class,
the related Prospectus Supplement will describe the manner and priority of
allocating Investor Charge-Offs and reimbursements thereof among the Invested
Amounts of the Classes.

Final Payment or Principal; Termination

      With respect to each Series, the Certificates will be subject to optional
repurchase by the Transferor on any Distribution Date after the Invested Amount
is reduced to an amount less than or equal to 5% (or such other amount specified
in the related Prospectus Supplement) of the initial outstanding principal
amount of the Certificates, if certain conditions set forth in the related
Pooling and Servicing Agreement are met. Unless otherwise specified in the
related Prospectus Supplement, the repurchase price will be equal to the
Invested Amount plus accrued and unpaid interest on the Certificates.

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

      Unless the Servicer and the holder of the Exchangeable Transferor
Certificate instruct the Trustee otherwise, the Trust will terminate on the
earlier of (a) the day after the Distribution Date with respect to any Series
following the date on which funds shall have been deposited in the Distribution
Account for the payment to certificateholders of each Series outstanding
sufficient to pay in full the aggregate investor interest of all Series
outstanding plus interest thereon at the applicable certificate rates through
the end of the related Monthly Period, or (b) August 1, 2032. Upon the
termination of the Trust and the surrender of the Exchangeable Transferor
Certificate, the Trustee shall convey to the holder of the Exchangeable
Transferor Certificate all right, title and interest of the Trust in and to the
Receivables and other funds of the Trust (other than funds on deposit in the
Distribution Account and other similar bank accounts of the Trust with respect
to other Series).

Pay Out Events

      Unless otherwise specified in the related Prospectus Supplement, as
described above, the Revolving Period will continue through the date specified
in the related Prospectus Supplement unless a Pay Out Event occurs prior to such
date. A "Pay Out Event" occurs with respect to all Series issued by the Trust
upon the occurrence of either of the following events:

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

      Transferor; or

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

      In addition, a Pay Out Event may occur with respect to any specific Series
upon the occurrence of any other event specified in the related Prospectus
Supplement. On the date on which a Pay Out Event is deemed to have

                                      A-104


<PAGE>

<PAGE>

occurred, the Rapid Amortization Period will commence. If, because of the
occurrence of a Pay Out Event, the Rapid Amortization Period begins earlier than
the scheduled commencement of an Amortization Period or prior to a Scheduled
Payment Date, Certificateholders will begin receiving distributions of principal
earlier than they otherwise would have, which may shorten the average life of
the Certificates.

      If the only Pay Out Event to occur is either the insolvency of the
Transferor or the appointment of a receiver or conservator for the Transferor,
the receiver or conservator for the Transferor may have the power to delay or
prevent commencement of the Rapid Amortization Period.

      In addition to the consequences of a Pay Out Event discussed above, if
pursuant to certain provisions of federal law, the Transferor voluntarily enters
liquidation or a receiver is appointed for the Transferor, on the day of such
event the Transferor will immediately cease to transfer Principal Receivables to
the Trust and promptly give notice to the Trustee of such event. Within 15 days,
the Trustee will publish a notice of the liquidation or the appointment stating
that the Trustee intends to sell, dispose of, or otherwise liquidate the
Receivables in a commercially reasonable manner. Unless otherwise instructed
within a specified period by certificateholders representing undivided interests
aggregating more than 50% of the invested amount of each Series (or, if any
Series has more than one class, of each class of such Series and with respect to
any Series any additional person specified in such Prospectus Supplement), the
Trustee will sell, dispose of, or otherwise liquidate the portion of the
Receivables allocated to the Certificates and the Receivables allocable to other
Series with respect to which all outstanding classes did not vote to continue
the Trust in accordance with the Pooling and Servicing Agreement in a
commercially reasonable manner and on commercially reasonable terms. The
proceeds from the sale, disposition or liquidation of the Receivables will be
treated as collections of the Receivables and applied with respect to such
Series as provided above in "--Application of Collections."

      If the only Pay Out Event to occur is either the insolvency of the
Transferor or the appointment of a conservator or receiver for the Transferor,
the conservator or receiver may have the power to prevent the early sale,
liquidation or disposition of the Receivables and the commencement of the Rapid
Amortization Period. In addition, a conservator or receiver may have the power
to cause the early sale of the Receivables and the early retirement of the
Certificates.

Certain Matters Regarding the Transferor and the Servicer

      The Servicer may not resign from its obligations and duties under the
Pooling and Servicing Agreement, except upon determination that performance of
its duties is no longer permissible under applicable law. No such resignation
will become effective until the Trustee or a successor to the Servicer has
assumed the Servicer's responsibilities and obligations under the Pooling and
Servicing Agreement. The Bank, as initial Servicer, intends to delegate some of
its servicing duties to FDR; however, such delegation will not relieve it of its
obligation to perform such duties in accordance with the Pooling and Servicing
Agreement.

      The Pooling and Servicing Agreement provides that the Servicer will
indemnify the Trust and the Trustee from and against any reasonable loss,
liability, expense, damage or injury suffered or sustained by reason of any acts
or omissions or alleged acts or omissions of the Servicer with respect to the
activities of the Trust or the Trustee; provided, however, that the Servicer
shall not indemnify (a) the Trustee for liabilities imposed by reason of fraud,
negligence, or willful misconduct by the Trustee in the performance of its
duties under the Pooling and Servicing Agreement, (b) the Trust, the
Certificateholders or the Certificate Owners for liabilities arising from
actions taken by the Trustee at the request of Certificateholders, (c) the
Trust, the Certificateholders or the Certificate Owners for any losses, claims,
damages or liabilities incurred by any of them in their capacities as investors,
including, without limitation, losses incurred as a result of defaulted
Receivables or Receivables which are written off as uncollectible, or (d) the
Trust, the Certificateholders or the Certificate Owners for any liabilities,
costs or expenses of the Trust, the Certificateholders or the Certificate Owners
arising under any tax law, including without limitation, any federal, state or
local income or franchise tax or any other tax imposed on or measured by income
(or any interest or penalties with respect thereto or arising from a failure to
comply therewith) required to be paid by the Trust, the Certificateholders or
the Certificate Owners in connection with the Pooling and Servicing Agreement to
any taxing authority.

                                      A-105


<PAGE>

<PAGE>

      In addition, the Pooling and Servicing Agreement provides that, subject to
certain exceptions, the Transferor will indemnify the Trust and the Trustee from
and against any reasonable loss, liability, expense, damage or injury arising
out of or based upon the arrangement created by the Pooling and Servicing
Agreement as though the Pooling and Servicing Agreement created a partnership
under the New York Uniform Partnership Act in which the Transferor is a general
partner.

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

      The Pooling and Servicing Agreement provides that, in addition to
Exchanges, the Transferor may transfer its interest in a portion of the
Exchangeable Transferor Certificate, provided that prior to any such transfer
(a) the Trustee receives written notification from each Rating Agency that such
transfer will not result in a lowering of its then-existing rating of the
certificates rated by it and (b) the Trustee receives a written opinion of
counsel confirming that such transfer would not adversely affect the treatment
of the certificates for each outstanding Series as debt for federal income tax
purposes.

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

Servicer Default

      In the event of any Servicer Default (as defined below), either the
Trustee or certificateholders representing undivided interests aggregating more
than 50% of the aggregate investor interests for all outstanding Series, by
written notice to the Servicer (and to the Trustee if given by the
certificateholders), may terminate all of the rights and obligations of the
Servicer as servicer under the Pooling and Servicing Agreement and in and to the
Receivables and the proceeds thereof and the Trustee may appoint a new Servicer
(a "Service Transfer"). The rights and interest of the Transferor under the
Pooling and Servicing Agreement and in the Transferor Interest will not be
affected by such termination. The Trustee shall as promptly as possible appoint
a successor Servicer. If no such Servicer has been appointed and has accepted
such appointment by the time the Servicer ceases to act as Servicer, all
authority, power and obligations of the Servicer under the Pooling and Servicing
Agreement shall pass to and be vested in the Trustee. If the Trustee is unable
to obtain any bids from eligible servicers and the Servicer delivers an
officer's certificate to the effect that it cannot in good faith cure the
Servicer Default which gave rise to a transfer of servicing, and if the Trustee
is legally unable to act as Successor Servicer, then the Trustee shall give the
Transferor the right of first refusal to purchase the Receivables on terms
equivalent to the best purchase offer as determined by the Trustee.

      A "Servicer Default" refers to any of the following events:

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

                                      A-106


<PAGE>

<PAGE>

            (b) failure on the part of the Servicer duly to observe or perform
      in any respect any other covenants or agreements of the Servicer which has
      a material adverse effect on the certificateholders of any Series then
      outstanding and which continues unremedied for a period of 60 days after
      written notice and continues to have a material adverse effect on the
      certificateholders of any Series, including the Certificates (which
      determination shall be made without regard to whether funds are available
      from any Enhancement), then outstanding for such period; or the delegation
      by the Servicer of its duties under the Pooling and Servicing Agreement,
      except as specifically permitted thereunder;

            (c) any representation, warranty or certification made by the
      Servicer in the Pooling and Servicing Agreement, or in any certificate
      delivered pursuant to the Pooling and Servicing Agreement, proves to have
      been incorrect when made which has a material adverse effect on the
      certificateholders of any Series, including the Certificates (which
      determination shall be made without regard to whether funds are available
      from any Enhancement), then outstanding, and which continues to be
      incorrect in any material respect for a period of 60 days after written
      notice and continues to have a material adverse effect on such
      certificateholders for such period; or

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

      Notwithstanding the foregoing, a delay in or failure of performance
referred to in clause (a) above for a period of 10 business days, or referred to
under clause (b) or (c) for a period of 60 business days, shall not constitute a
Servicer Default if such delay or failure could not be prevented by the exercise
of reasonable diligence by the Servicer and such delay or failure was caused by
an act of God or other similar occurrence. Upon the occurrence of any such
event, the Servicer shall not be relieved from using its best efforts to perform
its obligations in a timely manner in accordance with the terms of the Pooling
and Servicing Agreement, and the Servicer shall provide the Trustee, any
provider of Enhancement, the Transferor and the holders of certificates of all
Series outstanding prompt notice of such failure or delay by it, together with a
description of the cause of such failure or delay and its efforts to perform its
obligations.

      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 the insolvency of the Servicer exists, the
conservator or receiver may have the power to prevent either the Trustee or the
majority of the certificateholders from effecting a Service Transfer.

Reports to Certificateholders

      On each Distribution Date, the Trustee or any paying agent appointed by
the Trustee will forward to each Certificateholder of record a statement
prepared by the Servicer setting forth certain information with respect to the
Trust and the Certificates of each Series, including: (a) the total amount
distributed, (b) the amount of the distribution allocable to principal on the
Certificates, (c) the amount of such distribution allocable to interest on the
Certificates, (d) the amount of collections of Principal Receivables processed
during the related Monthly Period and allocated in respect of the Certificates,
(e) the amount of collections of Finance Charge Receivables processed during the
related Monthly Period and allocated in respect of the Certificates, (f) the
Investor Percentage for the related Monthly Period, (g) the aggregate
outstanding balance of Accounts which are 35 or more days contractually
delinquent, by class of delinquency, as of the end of the last day of the
related Monthly Period, (h) the applicable Investor Default Amount for the
related Monthly Period, (i) the applicable Investor Charge-Offs for the related
Monthly Period and the amount of Investor Charge-Offs reimbursed on the Transfer
Date immediately preceding the Distribution Date, (j) the amount of the Investor
Servicing Fee for the related Monthly Period, (k) the Invested Amount at the
close of business on the last day of the related Monthly Period, (1) the Pool
Factor as of the end of the last day of the related Monthly Period, and (m) the
amount available, if any, pursuant to the applicable Enhancement.

      On or before January 31 of each calendar year, the Trustee or any paying
agent appointed by the Trustee will furnish to each person who at any time
during the preceding calendar year was a Certificateholder of record a statement
prepared by the Servicer containing the information required to be contained in
the regular monthly

                                      A-107


<PAGE>

<PAGE>

report to Certificateholders, as set forth in clauses (a), (b) and (c) above
aggregated for such calendar year or the applicable portion thereof during which
such person was a Certificateholder, together with such other customary
information (consistent with the treatment of the Certificates as debt) as the
Trustee or the Servicer deems necessary or desirable to enable the
Certificateholders to prepare their United States tax returns.

Reports; Notices

      The Trustee will publish or will cause to be published following each
Distribution Date in a daily newspaper in Luxembourg (expected to be the
Luxemburger Wort) a notice to the effect that the information set forth in the
foregoing paragraph will be available for review at the main office of the
Listing Agent of the Trust in Luxembourg, Luxembourg.

      Notices to Certificateholders will be given by publication in a daily
newspaper in Luxembourg, which is expected to be the Luxemburger Wort. In the
event that Definitive Certificates are issued, notices to Certificateholders
will also be given by mail to the addresses of such holders as they appear in
the Certificate Register.

Evidence as to Compliance

      The Pooling and Servicing Agreement provides that the Servicer will cause
a firm of independent public accountants to furnish to the Trustee on an annual
basis a report to the effect that such firm has reviewed the Servicer's computer
reports regarding the Receivables, including information regarding
delinquencies, charge-offs and yield and that such reports are in agreement with
monthly statements prepared by the Servicer and distributed to the Trustee and
the Certificateholders, except as set forth in such report.

      The Pooling and Servicing Agreement provides that the Servicer will cause
a firm of independent public accountants to furnish to the Trustee on an annual
basis a report to the effect that such firm has made a study and evaluation in
accordance with generally accepted auditing standards of the Servicer's internal
accounting controls relative to the servicing of the Accounts and that, on the
basis of such examination, such firm is of the opinion (assuming the accuracy of
reports by the Servicer's third party agents) that the system of internal
controls in effect for the reporting period relating to servicing procedures
performed by the Servicer, taken as a whole, provided reasonable assurance that
the internal control system was sufficient for the prevention and detection of
errors and irregularities and that such servicing was conducted in compliance
with such provisions of the Pooling and Servicing Agreement with which such
accountants can reasonably be expected to possess adequate knowledge of the
subject matter, which are susceptible of positive assurance by such accountants
and for which their professional competence is relevant, except for such
exceptions as such firm shall believe to be immaterial and such other exceptions
as shall be set forth in such statement.

      The Pooling and Servicing Agreement also provides for delivery to the
Trustee, on or before a certain date each year, of a certificate signed by an
officer of the Servicer stating that the Servicer has fulfilled its obligations
under the Pooling and Servicing Agreement throughout the preceding twelve months
or, if there has been a default in the fulfillment of any such obligations,
describing each such default.

Amendments

      The Pooling and Servicing Agreement and any Supplement may be amended by
the Transferor, the Servicer and the Trustee, without the consent of
certificateholders of any Series then outstanding for any purpose, provided that
(i) the Transferor shall deliver an opinion of counsel acceptable to the Trustee
to the effect that such amendment will not adversely affect in any material
respect the interest of such certificateholders, and (ii) such amendment will
not result in a withdrawal or reduction of the rating of any outstanding Series.
Such an amendment may be entered into in order to comply with or obtain the
benefits of certain future tax legislation (such as legislation creating FASITs)
as described below under "Certain U.S. Federal Income Tax Consequences--Recent
Legislation."

                                      A-108


<PAGE>

<PAGE>

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

List of Certificateholders

      Upon written request of Certificateholders of record representing
undivided interests in the Trust aggregating not less than 10% of the Invested
Amount of a Series, the Trustee after having been adequately indemnified by such
Certificateholders for its costs and expenses, and having given the Servicer
notice that such request has been made, will afford such Certificateholders
access during business hours to the current list of Certificateholders of the
Trust for purposes of communicating with other Certificateholders with respect
to their rights under the Pooling and Servicing Agreement. See "--Book-Entry
Registration" and "--Definitive Certificates" above.

The Trustee

      The Bank of New York (Delaware) is currently the Trustee under the Pooling
and Servicing Agreement. The Transferor, the Servicer and their respective
affiliates may from time to time enter into normal banking and trustee
relationships with the Trustee and its affiliates. The Trustee, the Transferor,
the Servicer and any of their respective affiliates may hold Certificates in
their own names. In addition, for purposes of meeting the legal requirements of
certain local jurisdictions, the Trustee shall have the power to appoint a
co-trustee or separate trustees of all or any part of the Trust. In the event of
such appointment, all rights, powers, duties and obligations conferred or
imposed upon the Trustee by the Pooling and Servicing Agreement shall be
conferred or imposed upon the Trustee and such separate trustee or co-trustee
jointly, or, in any jurisdiction in which the Trustee shall be incompetent or
unqualified to perform certain acts, singly upon such separate trustee or
co-trustee who shall exercise and perform such rights, powers, duties and
obligations solely at the direction of the Trustee.

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

Other Litigation

      The Bank was named a defendant in a class action lawsuit filed on May 26,
1995 in the District Court of Willacy County, Texas by a former cardmember of
the Bank. In this action, the plaintiff contends that he and all others
similarly situated are entitled to statutory penalties for alleged violations by
the Bank of the Texas Debt Collection Act and the Texas Deceptive Trade
Practices Act. Similar class action lawsuits have been filed in Texas against
other banks and entities. The Bank believes that plaintiff's claim under these
statutes is not valid. The Bank removed the case to the United States District
Court for the Southern District of Texas, Brownsville Division. On April 8,
1996, the United States District Court for the Southern District of Texas,
Brownsville Division granted the Bank's motion for summary judgment and
dismissed the plaintiff's claim. The plaintiff has appealed the judgment and the
Bank intends to vigorously defend against all claims arising under such appeal.
While it is impossible to predict the outcome of such lawsuit, the Bank believes
that any liability arising from such lawsuit will not have a material adverse
effect on the Transferor's business or on the Receivables in the Trust.

                                      A-109


<PAGE>

<PAGE>

                                                                         ANNEX I

                                  OTHER SERIES

      The table below sets forth the principal characteristics of the
twenty-three Series heretofore issued by the Trust: Series 1992-1, Series
1993-1, Series 1993-2, Series 1993-3, Series 1994-1, Series 1994-2, Series
1994-3, Series 1994-4, Series 1994-5, Series 1994-6, Series 1994-7, Series
1994-8, Series 1995-1, Series 1995-2, Series 1995-3, Series 1995-4, Series
1995-5, Series 1995-6, Series 1996-1, Series 1996-El, Series 1996-2, Series
1996-3 and Series 1996-4. For more specific information with respect to any
Series, any prospective investor should contact the Servicer at (214) 849-3700.
The Servicer will provide, without charge, to any prospective purchaser of the
Certificates, a copy of the disclosure documents for any previous publicly
issued Series.

Series 1992-1

1. Class A Certificates

  Initial Invested Amount ............. $308,000,000
  Certificate Rate .................... 5.20%
  Controlled Amortization Amount ...... $25,666,667
  Commencement of Controlled
    Amortization Period ............... October 1, 1995
  Annual Servicing Fee Percentage ..... 2.0%
  Initial Cash Collateral Amount ...... N/A
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... October 15, 1996
  Scheduled Series Termination Date ... June 15, 1998
  Series Issuance Date ................ September 24,1992

2. Class B Certificates

  Initial Invested Amount ............. $42,000,000
  Certificate Rate .................... 5.80%
  Controlled Amortization Amount ...... $21,000,000
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Cash Collateral Amount ...... $14,000,000
  Expected Final Payment Date ......... December 15, 1996
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1993-1

  Initial Invested Amount ............. $500,000,000
  Certificate Rate .................... One Month LIBOR + 0.30%
  Controlled Amortization Amount ...... $41,666,667
  Commencement of Controlled
    Amortization Period ............... May 1, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Cash Collateral Amount ...... $70,000,000
  Expected Series Termination Date .... May 15, 1998
  Scheduled Series Termination Date ... February 15, 2000
  Series Issuance Date ................ May 13, 1993

                                      A-110


<PAGE>

<PAGE>

Series 1994-3

1. Class A Certificates

  Initial Invested Amount ............. $532,350,000
  Certificate Rate .................... One Month LIBOR + 0.22%
  Controlled Amortization Amount ...... $133,087,500
  Commencement of Controlled
    Amortization Period ............... March 1, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $63,000,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... July 15, 1997
  Scheduled Series Termination Date ... December 15, 1999
  Series Issuance Date ................ June 9, 1994

2. Class B Certificates

  Initial Invested Amount ............. $34,650,000
  Certificate Rate .................... One Month LIBOR +0.40%
  Controlled Amortization Amount ...... $34,650,000
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... August 15, 1997
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1994-4

1. Class A Certificates

  Initial Invested Amount ............. $726,450,000
  Certificate Rate .................... One Month LIBOR + 0.37%
  Controlled Amortization Amount ...... $60,537,500
  Commencement of Controlled
    Amortization Period ............... November 1, 2000
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $87,000,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... November 15, 2001
  Scheduled Series Termination Date ... August 15, 2003
  Series Issuance Date ................ June 9, 1994

2. Class B Certificates

  Initial Invested Amount ............. $56,550,000
  Certificate Rate .................... One Month LIBOR + 0.58%
  Controlled Amortization Amount ...... $56,550,000
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... December 15, 2001
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-111


<PAGE>

<PAGE>

Series 1994-5

1. Class A Certificates

  Initial Invested Amount ............. $500,000,000
  Certificate Rate .................... One Month LIBOR + 0.14%
  Controlled Amortization Amount ...... $250,000,000
  Commencement of Controlled
    Amortization Period ............... July 1, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $63,250,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... September 15,1997
  Scheduled Series Termination Date ... April 15, 2000
  Series Issuance Date ................ August 24, 1994

2. Class B Certificates

  Initial Invested Amount ............. $39,160,000
  Certificate Rate .................... One Month LIBOR + 0.34%
  Controlled Amortization Amount ...... $39,160,000
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... October 15, 1997
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1994-6

1. Class A Certificates

  Initial Invested Amount ............. $750,000,000
  Certificate Rate .................... One Month LIBOR +0.35%
  Controlled Amortization Amount ...... $62,500,000
  Commencement of Controlled
    Amortization Period ............... January 1,2001
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $89,820,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... January 15, 2002
  Scheduled Series Termination Date ... October 15, 2003
  Series Issuance Date ................ August 24, 1994

2. Class B Certificates

  Initial Invested Amount ............. $58,380,000
  Certificate Rate .................... One Month LIBOR +0.58%
  Controlled Amortization Amount ...... $58,380,000
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... February 15, 2002
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-112


<PAGE>

<PAGE>

Series 1994-7

1. Class A Certificates

  Initial Invested Amount ............. $750,000,000
  Certificate Rate .................... One Month LIBOR + 0.18%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $62,500,000
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... October 31, 1998
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $94,880,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... November 15, 1999
  Scheduled Series Termination Date ... June 15, 2002
  Series Issuance Date ................ November 8, 1994

2. Class B Certificates

  Initial Invested Amount ............. $58,735,000
  Certificate Rate .................... One Month LIBOR + 0.40%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1994-S

1. Class A Certificates

  Initial Invested Amount ............. $500,000,000
  Certificate Rate .................... Three Month LIBOR + 0.24%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $41,666,667
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... October 31, 2000
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $63,253,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... November 15, 2001
  Scheduled Series Termination Date ... June 15, 2004
  Series Issuance Date ................ November 8, 1994

2. Class B Certificates

  Initial Invested Amount ............. $39,157,000
  Certificate Rate .................... Three Month LIBOR + 0.45%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-113


<PAGE>

<PAGE>

Series 1995-1

1. Class A Certificates

   Initial Invested Amount ............ $1,000,000,000
    Certificate Rate .................. One Month LIBOR + 0.14%
   Controlled Accumulation Amount
     (subject to adjustment) .......... $83,333,333
   Commencement of Controlled
     Accumulation Period
     (subject to adjustment) .......... February 28, 1998
   Annual Servicing Fee Percentage .... 1.5%, subject to increase to 2.0%
   Initial Collateral Invested Amount . $126,500,000
   Other Enhancement .................. Subordination of Class B Certificates
   Expected Final Payment Date ........ March 15, 1999
   Scheduled Series Termination Date .. October 15, 2001
   Series Issuance Date ............... March 1, 1995

2. Class B Certificates

  Initial Invested Amount ............. $78,300,000
  Certificate Rate .................... One Month LIBOR + 0.35%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1995-2

1. Class A Certificates

  Initial In vested Amount ............ $660,000,000
  Certificate Rate .................... One Month LIBOR + 0.24%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $55,000,000
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... February 28, 2001
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $83,500,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... March 15, 2002
  Scheduled Series Termination Date ... October 15, 2004
  Series Issuance Date ................ March 1, 1995

2. Class B Certificates

  Initial Invested Amount ............. $51,700,000
  Certificate Rate .................... One Month LIBOR + 0.425%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-114


<PAGE>

<PAGE>

Series 1995-3

1. Class A Certificates

  Initial Invested Amount ............. $830,000,000
   Certificate Rate ................... One Month LIBOR + 0.10%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $69,166,667
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... April 30, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $105,000,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... May 15, 1998
  Scheduled Series Termination Date ... December 15, 2000
  Series Issuance Date ................ May 16, 1995

2. Class B Certificates

  Initial Invested Amount ............. $65,000,000
  Certificate Rate .................... One Month LIBOR + 0.27%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1995-4

1. Class A Certificates

  Initial Invested Amount ............. $750,000,000
  Certificate Rate .................... One Month LIBOR + 0.12%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $62,500,000
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... August 29, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $85,845,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... September 15, 1998
  Scheduled Series Termination Date ... April 15, 2001
  Series Issuance Date ................ September 14, 1995

2. Class B Certificates

  Initial Invested Amount ............. $67,770,000
  Certificate Rate .................... One Month LIBOR + 0.24%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-115


<PAGE>

<PAGE>

Series 1995-5

1. Class A Certificates

  Initial Invested Amount ............. $500,000,000
  Certificate Rate .................... One Month LIBOR + 0.17%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $41,666,667
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... August 31, 1999
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $57,230,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... September 15, 2000
  Scheduled Series Termination Date ... April 15, 2003
  Series Issuance Date ................ September 14, 1995

2. Class B Certificates

  Initial Invested Amount ............. $45,180,000
  Certificate Rate .................... One Month LIBOR + 0.29%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1995-6

1. Class A Certificates

  Initial Invested Amount ............. $1,245,000,000
  Certificate Rate .................... One Month LIBOR + 0.17%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $103,750,000
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... October 31, 1999
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial Collateral Invested Amount .. $142,500,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... November 10, 2000
  Scheduled Series Termination Date ... July 10, 2003
  Series Issuance Date ................ December 7, 1995

2. Class B Certificates

  Initial Invested Amount ............. $112,500,000
  Certificate Rate .................... One Month LIBOR +0.33%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial Collateral Invested Amount .. Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-116


<PAGE>

<PAGE>

Series 1996-1

1. Class A Certificates

  Initial Invested Amount ............. $750,000,000
  Certificate Rate .................... One Month LIBOR + 0.16%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $75,301,250
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... February 29, 2000
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial CIA Invested Amount ......... $85,845,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... March 15, 2001
  Scheduled Series Termination Date ... November 15, 2003
  Series Issuance Date ................ March 6, 1996

2. Class B Certificates

  Initial Invested Amount ............. $67,770,000
  Certificate Rate .................... One Month LIBOR + 0.29%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial CIA Invested Amount ......... Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1996-El

  Initial Invested Amount ............. $500,000,000
  Outstanding Invested Amount .........
    as of October 17, 1996 ............ $454,200,000
  Certificate Rate .................... One month LIBOR + 1.00% (or such lesser
                                          rate as designated in the Exchangeable
                                          Certificate Purchase Agreement)
  Controlled Accumulation Amount ...... Invested Amount at the end of Revolving
    (subject to adjustment)               Period divided by 3
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... November 30, 1997
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Other Enhancement ................... Group E Spread Account
  Group ............................... Group E1
  Exchange Period ..................... 18 months from Series Issuance Date
  Expected Final Payment Date ......... March 15, 1998
  Scheduled Series Termination Date ... November 15, 2000
  Series Issuance Date ................ May 2, 1996

                                      A-117


<PAGE>

<PAGE>

Series 1996-2

1. Class A Certificates

  Initial Invested Amount ............. $600,000,000
  Certificate Rate .................... One Month LIBOR + 0.18%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $60,250,000
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... May 31,2002
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial CIA Invested Amount ......... $68,700,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... June 10, 2003
  Scheduled Series Termination Date ... February 10, 2006
  Series Issuance Date ................ June 4, 1996

2. Class B Certificates

  Initial Invested Amount ............. $54,300,000
  Certificate Rate .................... One Month LIBOR + 0.33%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial CIA Invested Amount ......... Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

Series 1996-3

1. Class A Certificates

  Initial Invested Amount ............. $400,000,000
  Certificate Rate .................... One Month LIBOR +0.10%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $40,166,667
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... May 31, 1998
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial CIA Invested Amount ......... $45,800,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... June 10, 1999
  Scheduled Series Termination Date ... February 10, 2002
  Series Issuance Date ................ June 6, 1996

2. Class B Certificates

  Initial Invested Amount ............. $36,200,000
  Certificate Rate .................... One Month LIBOR + 0.23%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial CIA Invested Amount ......... Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-118


<PAGE>

<PAGE>

Series 1996-4

1. Class A Certificates

  Initial Invested Amount ............. $500,000,000
  Certificate Rate .................... One Month LIBOR + 0.19%
  Controlled Accumulation Amount
    (subject to adjustment) ........... $50,200,834
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ........... July 31, 2005
  Annual Servicing Fee Percentage ..... 1.5%, subject to increase to 2.0%
  Initial CIA Invested Amount ......... $57,230,000
  Other Enhancement ................... Subordination of Class B Certificates
  Expected Final Payment Date ......... August 10, 2006
  Scheduled Series Termination Date ... April10, 2009
  Series Issuance Date ................ August 6, 1996

2. Class B Certificates

  Initial Invested Amount ............. $45,180,000
  Certificate Rate .................... One Month LIBOR + 0.37%
  Controlled Accumulation Amount
    (subject to adjustment) ........... Same as above for Class A Certificates
  Commencement of Controlled
    Accumulation Period
    (subject to adjustment) ....s....... Same as above for Class A Certificates
  Annual Servicing Fee Percentage ..... Same as above for Class A Certificates
  Initial CIA Invested Amount ......... Same as above for Class A Certificates
  Expected Final Payment Date ......... Same as above for Class A Certificates
  Scheduled Series Termination Date ... Same as above for Class A Certificates
  Series Issuance Date ................ Same as above for Class A Certificates

                                      A-119


<PAGE>

<PAGE>

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

The following excerpts are from the 1994-1 Prospectus Supplement only. The
1994-1 Prospectus is virtually identical to the Prospectus for LCAT 1995-1.
Please refer to the 1995-1 Prospectus for defined terms not defined herein.


<PAGE>

<PAGE>

                                   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 be made through the
facilities of The Depository Trust Company ("DTC") (in the United States) or
Cede I 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.

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.

                                      A-120


<PAGE>

<PAGE>

      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 A1 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
LIB OR 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-121


<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 A1 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
Collateial 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.

Distributions on the CABS; Collection Account

      A1l 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.

                                      A-122


<PAGE>

<PAGE>

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

      A1l 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 CERTIFICATES

General

      The Certificates will be issued pursuant to the Trust Agreement dated as
of June 1, 1994, among the Depositor, LGSI and Wilmington Trust Company as Owner
Trustee. The Depositor will provide a copy of the Trust Agreement to prospective
investors without charge upon request.

      The following summaries describe certain terms of the 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 Certificates will be issued in fully registered, certificated form
only and will represent undivided interests in the Trust. Subject to the
limitations described in this paragraph, the Certificates will be freely
transferable and exchangeable at the corporate trust office of the Owner
Trustee. The Certificates will be issued in minimum denominations of $1,660,000
and will not be eligible to be resold or subdivided in units smaller than the
minimum denomination for issuance, except for one Certificate issued in a
denomination of $324,850 which will be held by the Depositor. In addition,
non-United States persons will not be permitted to purchase Certificates. Such
restrictions will be set forth in a legend contained in the registered form of
Certificate. By accepting delivery of a Certificate the holder will be deemed to
have agreed to comply with such restrictions. Any attempt to transfer
Certificates in violation of the foregoing restrictions will be null and void
and such transfer will not be recorded by the registrar. The Depositor will
retain at least 1.0% of the outstanding principal amount of the Certificates at
all times prior to the termination of the Trust Agreement.

Distributions on 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 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 Certificates are registered on the Record Date. Distributions to each
Certificateholder will be made by the Administrator 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 Certificate will be made only upon surrender of the
Certificate to the Owner Trustee at the office thereof specified in the notice
to 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
Certificate is expected to be made to the holder thereof.

                                      A-123


<PAGE>

<PAGE>

Distributions of Interest

      Interest on the principal balance of the Class A3 Certificates will accrue
at the per annum interest rate specified below and will be distributable monthly
on each Payment Date. Interest in respect of a Payment Date will accrue on the
outstanding principal of the Certificates 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"). Interest will be calculated on the basis of the actual number
of days in each Interest Accrual Period divided by 360.

      Calculation of LIBOR: LIBOR applicable to the calculation of the interest
rates on the Class A3 Certificates 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 CABS immediately prior to such CABS Distribution Date)
applicable to the distributions of interest on the 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 Certificates has been made prior to
the Closing Date.

      Class A3. The Class A3 Certificates will bear interest on the aggregate
principal amount of the Class A3 Certificates at an annual rate equal to (x)
LIBOR (calculated as described above) plus (y) the sum of (i) 0.25% multiplied
by the ratio that the principal amount of the Group I CABS bears to the
aggregate principal amount of the CABS, such amount being subject to a maximum
rate of 12%, plus (ii) 0.20% multiplied by the ratio that the principal amount
of the Group II CABS bears to the aggregate principal amount of the CABS, such
amount being subject to a maximum rate of 12%.

Distributions of Principal

      Principal distributions to Certificateholders are expected to commence on
the March 1998 Payment Date. If, however, a CABS Amortization Event (as defined
herein) shall occur, principal distributions on the Certificates 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
CABS, principal distributions will, subject to the prior rights of the holders
of the Notes described under "Subordination" below, be made on the Class A3
Certificates in an amount generally equal to 3% (the "Group I Certificate
Percentage") of the principal distributed on the Group I CABS and 3% (the "Group
II Certificate Percentage") of the principal distributed on the Group II CABS.
Such principal will be applied pro rata in accordance with the outstanding
principal balances of the Class A3 Certificates. The principal balance of the
Class A3 Certificates at any time will be equal to the outstanding principal
balance of the CABS at such time multiplied by the Class A3 Certificate
Percentage at such time. As more fully described herein, the outstanding
principal balance of the CABS will be reduced as a result of principal payments
on the Receivables that are distributed in respect of the CABS.

Subordination

      Distributions of interest on the Certificates with respect to the Group I
CABS and the Group II CABS will be subordinated in priority of payment to the
payment of interest due on the Class A1 Notes and Class A2 Notes, respectively.
Distributions of principal on the Certificates with respect to the Group I CABS
and the Group II CABS will be subordinated in priority of payment to the payment
of principal due on the Class A1 Notes and Class A2 Notes, respectively.
Consequently, the Certificateholders will not receive any distributions of
interest with respect to the Group I CABS or the Group II CABS with respect to a
Payment Date until the full amount of interest due on the respective Class of
Notes on such Payment Date is paid in full and will not receive any
distributions of principal with respect to the Group I CABS or the Group II CABS
until the full amount of principal due on the respective Class of Notes on such
Payment Date is paid in full.

Termination

      A1l obligations of the Depositor and the Owner Trustee created by the
Trust Agreement will terminate upon the distribution to Certificateholders of
all amounts required to be distributed to them pursuant to the Trust Agreement.
In addition, the occurrence of certain CABS Amortization Events (as defined
herein) 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. The CABS are not listed on any securities exchange.

                                      A-124


<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(1) ......................   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, l998
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(1) ......................   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-125


<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 II 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-126


<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 of 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-127


<PAGE>

<PAGE>

     (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 Seller's Certificate,
Exchangeable Seller's Certificate and Exchangeable Transferor's Certificate.
"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.

CABS Amortization Events

     The following is a summary of the typical CABS Amortization Events for each
series of CABS. Certain additional CABS Amortization Events unique to particular
series of CABS are described following this summary:

     (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 transfer Receivables or
          Accounts to a CABS Issuer,

     (f)  certain events of bankruptcy or insolvency 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.

Household Affinity Credit Card Master Trust I, Series 1993-1

     (a) failure to distribute either the full invested amount of the Class A
Certificates by March 15, 1999 or the full invested amount of the Class B
Certificates by April 15, 1999,

     (b) if invested amount of the Class B Certificates is less than 1% on
initial invested amount on a payment date.

                                      A-128


<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.

                                  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
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 Notes is limited to distributions on the underlying
CABS and Interest Rate Cap Payments 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

                                      A-129


<PAGE>

<PAGE>

action will be reimbursable to the Indenture Trustee 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 Noteholders. Payments on the Notes will be reduced by an aggregate amount
equal to such fees and expenses in proportion to the payments of principal and
interest that would have been otherwise made on the Notes on the Payment Date
following the recovery of any such proceeds. 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 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 Noteholders.

Reports to Noteholders

     The Indenture Trustee will mail to each Noteholder, at such 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 Notes, (ii) the outstanding
principal balance of each Class of Notes and (iii) the outstanding balances of
the Group I CABS or the Group II CABS.

     The Indenture Trustee shall forward by mail to each 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 Notes, "Events of Default" under the Indenture will
consist of: (i) a default for five days or more in the payment of any interest
on any Note; (ii) a default in the payment of the principal of or any
installment of the principal of any 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 Indenture Trustee by the holders of at least 25%
in principal amount of the 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 Notes then outstanding; or (v) certain events of bankruptcy,
insolvency, receivership or liquidation of the Trust. The amount of principal
required to be paid to 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 a Class of Notes generally will not result in the
occurrence of an Event of Default until the final scheduled Payment Date for
such Class of Notes.

     If there is an Event of Default with respect to a Note due to late payment
or nonpayment of interest due on a Note, additional interest will accrue on such
unpaid interest at the interest rate on the 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 Note, interest will continue to accrue
on such principal at the interest rate on the Note until such principal is paid.

     If an Event of Default should occur and be continuing with respect to the
Notes, the Indenture Trustee or holders of a majority in principal amount of
each Class of Notes then outstanding may declare the principal of such Class of
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 applicable Class of Notes then outstanding.

     If the Notes are due and payable following an Event of Default 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

                                      A-130


<PAGE>

<PAGE>

and continue to apply collections on the CABS as if there had been no
declaration or acceleration. The Indenture Trustee is prohibited from selling
the CABS following an Event of Default, other than a default in the payment of
any principal of or a default for five days or more in the payment of any
interest on any Note, unless (i) the holders of all outstanding Notes consent to
such sale, (ii) the proceeds of such sale are sufficient to pay in full the
principal of and the accrued interest on the outstanding Notes at the date of
such sale or (iii) the Indenture Trustee determines that the proceeds of CABS
would not be sufficient on an ongoing basis to make all payments on the Notes as
such payments would have become due if such obligations had not been declared
due and payable, and the Indenture Trustee obtains the consent of the holders of
at least 66 2/3% of the aggregate outstanding amount of the Notes.

     If an Event of Default occurs and is continuing with respect to the 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 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 the provisions for
indemnification and certain limitations contained in the Indenture, the holders
of a majority in principal amount of the outstanding 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 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
Notes.

     No holder of a 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 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 Notes.

     In addition, the Indenture Trustee and the Noteholders, by accepting the
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.

     With respect to the Trust, neither the Indenture Trustee nor the Owner
Trustee in its individual capacity, nor any holder of a 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 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 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 Noteholder or 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 Notes (other than amounts

                                      A-131


<PAGE>

<PAGE>

withheld under the Code or applicable state law) or assert any claim against any
present or former holder of Notes because of the payment of taxes levied or
assessed upon the Trust, (iii) 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
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.

     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 Notes 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 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 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 Notes upon the delivery to the Indenture Trustee for cancellation of all the
Notes or, with certain limitations, upon deposit with the Indenture Trustee of
funds sufficient for the payment in full of all the Notes.

Modification of Indenture

     With the consent of the holders of a majority of the outstanding Notes, 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
Noteholders.

     Without the consent of the holder of each outstanding Note affected
thereby, however, no supplemental indenture will: (i) change the due date of any
installment of principal of or interest on any 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 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 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
Notes held by the Trust, the Depositor, LGSI or an affiliate of any of them; (v)
reduce the percentage of the aggregate outstanding amount of 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 Notes; (vi)
decrease the percentage of the aggregate principal amount of Notes required to
amend the sections of the Indenture which specify the applicable percentage of
aggregate principal amount of the Notes necessary to amend the Indenture or
certain other related agreements; or (vii) permit the creation of any lien
ranking prior

                                      A-132


<PAGE>

<PAGE>

to or on a parity with the lien of the Indenture with respect to any of the
collateral for the 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 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 Noteholders, 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 Noteholders; provided that such action will not materially and
adversely affect the interest of any Noteholder.

Voting Rights

     At all times, the voting rights of Noteholders under the Indenture will be
allocated among the 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 related 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.

     Subject to certain limitations set forth in the Indenture, the Indenture
Trustee and any director, officer, employee or agent of the Indenture Trustee
shall be indemnified by the Trust and held harmless against any loss, liability
or expense incurred in connection with investigating, preparing to defend or
defending any legal action, commenced or threatened, relating to the Indenture
or the underlying CABS other than any loss, liability or expense incurred by
reason of willful malfeasance, bad faith or gross negligence in the performance
of its duties under such Indenture or by reason of reckless disregard of its
obligations and duties under the Indenture. Any such indemnification by the
Trust will reduce the amount distributable to the Noteholders.

     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 each Indenture.

                               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 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 Certificates will be made to Certificateholders
by the Administrator acting on behalf of the Owner Trustee.

                                      A-133


<PAGE>

<PAGE>

Exercise of Remedies

     The Trust Agreement provides that until all the 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 Certificateholder, at such
Certificateholder's request, at its address listed on the 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
Certificates and (ii) the outstanding balances of the CABS.

     The Owner Trustee shall forward by mail to each 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, LGSI and the Owner
Trustee, without consent of the Noteholders or Certificateholders, 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 Noteholders or
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 Noteholders or Certificateholders. The
Trust Agreement may also be amended by the Depositor, LGSI and the Owner Trustee
with the consent of the holders of Notes evidencing at least a majority in
principal amount of then outstanding Notes and Certificateholders owning Voting
Interests (as herein defined) aggregating not less than a majority of the
aggregate Voting Interests 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 Noteholders or
Certificateholders; 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 Noteholders or Certificateholders or (ii) reduce the aforesaid
percentage of the Notes or the Voting Interests of Certificates which are
required to consent to any such amendment, without the consent of all the
outstanding Notes or Certificates, as the case may be.

Insolvency Event

     "Insolvency Event" means, with respect to any Person, any of the following
events or actions; certain events of insolvency, readjustment of debt,
marshaling of assets and liabilities or similar proceedings with respect to such
Person and certain actions by such Person indicating its insolvency,
reorganization pursuant to bankruptcy proceedings or inability to pay its
obligations.

     If an Insolvency Event occurs with respect to the Depositor, the CABS will
be liquidated and the Trust will be terminated. Upon termination of the Trust,
the Owner Trustee shall direct the Indenture Trustee promptly to sell the assets
of the Trust (other than the Collection Account) in a commercially reasonable
manner and on commercially reasonable terms. The proceeds from any such sale,
disposition or liquidation of the CABS will be treated as collections on the
CABS and deposited in the Collection Account. If the proceeds from the
liquidation of the Group I CABS or the Group II CABS and any respective amounts
on deposit in the Collection Account are not sufficient to pay the Class A1
Notes or Class A2 Notes, respectively, and the Certificates in full, the amount
of principal returned to the respective Noteholders and Certificateholders will
be reduced and some or all of the Noteholders and Certificateholders will incur
a loss.

     The Trust Agreement will provide that the Owner Trustee does not have the
power to commence a voluntary proceeding in bankruptcy with respect to the Trust
without the unanimous prior approval of all Certificateholders (including the
Depositor) of the Trust and the delivery to the Owner Trustee by

                                      A-134


<PAGE>

<PAGE>

each Certificateholder (including the Depositor) of a certificate certifying
that the Certificateholder reasonably believes that the Trust is insolvent.

Liability of the Depositor

     Under the Trust Agreement, the Depositor will agree to be liable directly
to an injured party for the entire amount of any losses, claims, damages or
liabilities (other than those incurred by a Noteholder or a Certificateholder in
the capacity of an investor with respect to the Trust) arising out of or based
on the arrangement created by the Trust Agreement.

Voting Interests

     As of any date, the aggregate principal balance of all Certificates
outstanding will constitute the voting interest of the Issuer (the "Voting
Interests"), except that, for purposes of determining Voting Interests,
Certificates owned by the Issuer or its affiliates (other than 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
Certificates that the Owner Trustee knows to be so owned will be so disregarded.
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 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 related 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 negligence in the performance of duties or by
reason of reckless disregard of obligations and duties under the Trust
Agreement.

     Subject to certain limitations set forth in the Trust Agreement, the Owner
Trustee and any director, officer, employee or agent of the Owner Trustee shall
be indemnified by the Trust and held harmless against any loss, liability or
expense incurred in connection with investigating, preparing to defend or
defending any legal action, commenced or threatened, relating to the Trust
Agreement or the underlying CABS other than any loss, liability or expense
incurred by reason of willful malfeasance, bad faith or gross negligence in the
performance of its duties under such Trust Agreement or by reason of reckless
disregard of its obligations and duties under the Trust Agreement. Any such
indemnification by the Trust will reduce the amount distributable to the
Certificateholders.

     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 each Trust Agreement.

                            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 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.

                                      A-135


<PAGE>

<PAGE>

                               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 Certificates and the Notes, which are
expected to be $1,077,610,844, 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 Notes and 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 debt and equity interests issued by a trust with
terms similar to those of the Notes and the 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 Noteholders and Certificateholders.

     This discussion does not purport to deal with all aspects of federal income
taxation that may be relevant to the Noteholders and Certificateholders in light
of their personal 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 Notes or Certificates in the initial distribution thereof, who are
citizens or residents of the United States, including domestic corporations and
partnerships, and who hold the Notes or 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 NOTES OR CERTIFICATES.

     For purposes of this discussion, references to a "Certificateholder" or a
"Noteholder" are to the beneficial owner of a Certificate or Note, respectively.

Tax Considerations Relating to the CABS

     The CABS are the primary assets of the Trust. Each CABS evidences an
interest in 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 Mayer,

                                      A-136


<PAGE>

<PAGE>

Brown & Platt, special tax counsel to the Depositor ("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 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.

Tax Treatment of the Notes

     Characterization as Debt. The Depositor, the Owner Trustee, the Indenture
Trustee, the Certificateholders by their purchase of the Certificates, and the
Noteholders by their purchase of the Notes will agree to treat the Notes as debt
for purposes of any federal, state and local income taxes based on or measured
by income or capital. 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 Notes, based on the terms of
the Notes, the Notes will be treated as debt for federal income tax purposes.
See "Tax Consequences to Holders of the Certificates--Possible Alternative
Characterization of the Trust as a Partnership" and "Other Possible Alternative
Characterizations of the Trust" for a discussion of the potential federal income
tax consequences if the IRS were successful in challenging the characterization
of the Trust as a grantor trust and "--Possible Alternative Characterizations of
the Notes" for a discussion of potential alternative characterizations of the
Notes for federal income tax purposes.

     Treatment of Stated Interest. Based on the foregoing opinion, subject to
the discussion below regarding original issue discount ("OID") the stated
interest on the Notes will be taxable to a Noteholder as ordinary income when
received or accrued in accordance with such 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 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 Note. The Trust intends to treat the Notes as issued with no OID
(other than any de minimis OID).

     Market Discount. If a Noteholder purchases a 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.

     Under the market discount rules, a 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 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 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 Note, unless the Noteholder
elects to accrue market discount on a yield to maturity basis.

     A 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 Note with market discount until the maturity of the Note or
its earlier disposition in a taxable transaction. A 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 Noteholder purchases a Note for an amount that is greater
than its stated redemption price at maturity, such Noteholder will be considered
to have purchased the Note with "amortizable bond premium" equal in amount to
such excess. A Noteholder may elect to amortize such premium using a constant
yield method over the remaining term of the Note. Premium amortizations

                                      A-137


<PAGE>

<PAGE>

may offset only interest otherwise required to be included in respect of the
Note and are not treated as a separate deduction.

     Sale or Other Disposition. If a Noteholder sells a 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 Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by any OID, market discount, acquisition discount,
and gain previously included by such Noteholder in income with respect to the
Note and decreased by the amount of bond premium (if any) previously amortized
and by the amount of principal payments previously received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the 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 or a
"controlled foreign corporation" with respect to which the issuer of the debt 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. See, however, "Tax Treatment of the Notes--Possible
Alternative Characterizations of the Notes" for a discussion of the potential
adverse United States federal income and withholding tax consequences to
Noteholders if the IRS were successful in treating the Trust as a partnership
and the Notes as partnership interests for federal income tax purposes.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a 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 Notes.

     If the interest, gain or income on a 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 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 Notes to a
Noteholder must be reported to the IRS, unless the Noteholder is an exempt
recipient or establishes an exemption.

     In addition, upon the sale of a 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 Noteholder which is a foreign person, certifies that such
seller is a foreign person (and

                                      A-138


<PAGE>

<PAGE>

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 Notes. Despite Tax Counsel's
opinion that the Notes will be treated as debt 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, Tax Counsel is of the
opinion that, if the IRS successfully challenged treatment of some or all of the
Notes as debt for federal income tax purposes, such 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 treatment of some or all of the Notes as
debt for federal income tax purposes, such Notes may be treated as interests in
a grantor trust or trusts. If such Notes were treated as interests in a grantor
trust or trusts, a 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
Certificates--Treatment of the Trust as a Grantor Trust" and "--Tax Consequences
to Foreign Certificateholders."

     Alternatively, if the IRS successfully challenged treatment of some or all
of the Notes as debt for federal income tax purposes, such Notes might be
treated as interests in a partnership. If such Notes were treated as interests
in a partnership, such partnership would be a "publicly traded partnership"
under the Code. Accordingly, such a partnership would be treated as a publicly
traded partnership taxable as a corporation for any taxable year if 10% or more
of the income of such partnership for such taxable year were not "qualifying
income" (for these purposes interest income is qualifying income, but income
from the Interest Rate Cap Agreements may not constitute qualifying income). If
the Notes were treated as interests in a partnership, certain holders could
suffer adverse consequences. For example, a cash basis Noteholder might be
required to report income when it accrued to the partnership rather than when it
is received by the Noteholder.

     Further, it is not clear whether the Trust, as a partnership, would be
required to withhold amounts payable to foreign Noteholders, as deemed partners
of the Trust, because there is no clear authority regarding the treatment of a
partnership under facts substantially similar to those described herein. It is
also unclear whether such withholding would be required to be on a net basis
(which would be at the rate of 35% for foreign corporations and 39.6% for all
other foreign holders) or on a gross basis (which would be at a rate of 30%). If
the Notes were treated as interests in a partnership, the Trust would be
required to withhold with respect to the Notes in order to protect the Trust
from adverse consequences of a failure to withhold.

Tax Consequences to Holders of the Certificates

     Treatment of the Trust as a Grantor Trust. The Depositor and the
Certificateholders will agree to treat the Trust as a grantor trust for federal
and state tax purposes, with the assets of the grantor trust being the assets
held by the Trust and the Notes being the debt of the grantor trust. In the
opinion of Tax Counsel, 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 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 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 Certificateholder must
report on its federal income tax return its pro rata share of the gross income
and deductions of the Trust. The Trust will derive income from the CABS and may
derive income from the Interest Rate Cap Agreements.

                                      A-139


<PAGE>

<PAGE>

Accordingly, a Certificateholder will be required to report its pro rata share
of the gross income derived from such items. In addition, if the Notes are sold
at a premium, a 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. The Trust will derive deductions from interest paid on the Notes
and amortization of amounts paid to acquire the Interest Rate Cap Agreements.
Accordingly, a Certificateholder will be entitled to deduct its pro rata share
of the interest paid on the Notes and amortization of the amounts paid to
acquire the Interest Rate Cap Agreements. However, because the timing of the
inclusion in income of amortization of any premium attributable to issuance of
the Notes may not correspond precisely to the timing of deductions attributable
to amortization of amounts paid for the Interest Rate Cap Agreements, the amount
of taxable income recognized by a Certificateholder may not correspond precisely
to the Certificateholder's yield from its Certificates. However, any such
variations are expected to be insubstantial.

     All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) will constitute "unrelated business
taxable income" generally taxable to such holder under the Code.

     For additional rules with respect to the tax treatment of grantor trusts,
see "Tax Status as a Grantor Trust" in the Prospectus.

     Possible Alternative Characterization of the Trust as a Partnership.
Despite Tax Counsel's opinion that the Trust should be treated as a grantor
trust 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, Tax Counsel is of the opinion that, if the IRS successfully
challenged treatment of the Trust as a grantor trust for federal income tax
purposes, the Trust would be classified as a partnership and not as an
association or publicly traded partnership taxable as a corporation. Generally,
except as described below under "Tax Consequences to Foreign
Certificateholders", such treatment would not result in materially adverse tax
consequences to Certificateholders as compared to the consequences from
treatment of the Trust as a grantor trust for federal income tax purposes. If
the Trust were treated as a partnership (and not a publicly traded partnership),
the following rules would apply.

     Partnership Taxation. As a partnership, the Trust would not be subject to
federal income tax. Rather, each Certificateholder would be required to
separately take into account such holder's allocated share of income, gains,
losses, deductions and credits of the Trust. The Trust's income would consist
primarily of interest on the CABS and any gain upon collection or disposition of
the CABS, amortization of premium on the sale of the Notes, and any amounts
received on the Interest Rate Cap Agreements, and the Trust's deductions would
consist primarily of interest paid or accrued on the Notes and amortization of
amounts paid to acquire the Interest Rate Cap Agreements.

     The tax items of a partnership are allocable to the partners in accordance
with the Code, Treasury regulations and the partnership agreement. It should be
noted that special rules apply to the amortization of payments made to acquire
an interest rate cap and amounts received as bond premium. See "Treatment of the
Trust as a Grantor Trust." Further, because tax allocations and tax reporting
would be done on a uniform basis for all Certificateholders and
Certificateholders might be purchasing Certificates at different times and at
different prices, Certificateholders might be required to report on their tax
returns taxable income that is greater or less than the amount that would be
reported to them by the Trust.

     All of the taxable income allocated to a Certificateholder that is a
pension, profit sharing or employee benefit plan or other tax-exempt entity
(including an individual retirement account) would constitute "unrelated
business taxable income" generally taxable to such holder under the Code.

     Section 708 Termination. Under Section 708 of the Code, the Trust would be
deemed to terminate for federal income tax purposes if 50% or more of the
capital and profits interests in the Trust were sold or exchanged within a 12
month period. If such a termination were to occur, the Trust would be considered
to distribute its assets to the partners, who would then be treated as
recontributing those assets to the Trust, as a new partnership. The Trust would
not comply with certain technical requirements that might apply when such a
constructive termination occurs. As a result, the Trust may be subject to
certain tax penalties and may incur additional expenses if it were required to
comply with those requirements. Furthermore, the Trust might not be able to
comply due to lack of data.

                                      A-140


<PAGE>

<PAGE>

     Allocations Between Transferors and Transferees. In general, the Trust's
taxable income and losses would be determined monthly and the tax items for a
particular calendar month would be apportioned among the Certificateholders in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of such month. As a result, a holder purchasing Certificates
might be allocated tax items (which would affect tax liability and tax basis)
attributable to periods before the actual transfer.

     The use of such a monthly convention might not be permitted by existing
regulations. If a monthly convention were not allowed (or only applied to a
transfer of less than all of the partner's interest), taxable income or losses
of the Trust might be reallocated among the Certificateholders.

     Section 754 Election. In the event that a Certificateholder sold its
Certificates at a profit (or loss), the purchasing Certificateholder would have
a higher (or lower) basis in the Certificates than the selling
Certificateholder. The tax basis of the Trust's assets would not be adjusted to
reflect that higher (or lower) basis unless the Trust were to file an election
under Section 754 of the Code. In order to avoid the administrative complexities
that would be involved in keeping accurate accounting records, as well as
potentially onerous information reporting requirements, the Trust would not make
such election. As a result, Certificateholders might be allocated a greater or
lesser amount of Trust income than would be appropriate based on their own
purchase price for Certificates.

     Administrative Matters. The Owner Trustee would be required to maintain the
books of the Trust for financial reporting and tax purposes on an accrual basis
and the fiscal year of the Trust would be the calendar year. The Owner Trustee
would file a partnership information return (IRS Form 1065) with the IRS for
each taxable year of the Trust and would report each Certificateholder's
allocable share of items of Trust income and expense to holders and the IRS on
Schedule K-1. The Trust would provide the Schedule K-1 information to nominees
that fail to provide the Trust with the information statement described below
and such nominees would be required to forward such information to the
beneficial owners of the Certificates. Generally, holders would be required to
file tax returns that are consistent with the information return filed by the
Trust or be subject to penalties unless the holder notifies the IRS of all such
inconsistencies.

     Disposition of Certificates. Generally, capital gain or loss would be
recognized on a sale of Certificates in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificates sold.
A Certificateholder's tax basis in a Certificate would generally equal the
holder's cost increased by the holder's share of Trust income and decreased by
any distributions received with respect to such Certificate. In addition, both
the tax basis in the Certificates and the amount realized on a sale of a
Certificate would include the holder's share of the Notes and other liabilities
of the Trust. A holder acquiring Certificates at different prices may be
required to maintain a single aggregate adjusted tax basis in such Certificates,
and upon sale or other disposition of some of the Certificates, allocate a
portion of such aggregate tax basis to the Certificates sold (rather than
maintaining a separate tax basis in each Certificate for purposes of computing
gain or loss on a sale of that Certificate).

     If a Certificateholder were required to recognize an aggregate amount of
income over the life of the Certificate that exceeds the aggregate cash
distributions with respect thereto, such excess would generally give rise to a
capital loss upon the retirement of the Certificate.

     Tax Consequences to Foreign Certificateholders. Although Tax Counsel has
opined that, while the matter is not free from doubt, the Trust should be
treated as a grantor trust, if the Trust were treated as a partnership for
federal income tax purposes, it is not clear whether the Trust would be
considered to be engaged in a trade or business in the United States for
purposes of United States federal withholding taxes with respect to foreign
holders because there is no clear authority regarding the issue under facts
substantially similar to those described herein. It is expected that the Trust
would either (i) be required to withhold on the portion of its taxable income
that is allocable to foreign Certificateholders pursuant to Code Section 1446,
as if such income were effectively connected to a United States trade or
business, at a rate of 35% for foreign holders that are taxable as corporations
and 39.6% for all other foreign holders (in which event Certificateholders might
be subject to the branch profits tax and related IRS reporting requirements), or
(ii) might be required to withhold at a 30% rate on a gross basis, in which
event its ability to make distributions and fully comply with its withholding
obligations is unclear.

                                      A-141


<PAGE>

<PAGE>

     BECAUSE OF UNCERTAINTY AS TO THE PROPER UNITED STATES FEDERAL INCOME TAX
TREATMENT OF FOREIGN CERTIFICATEHOLDERS. THE CERTIFICATES ARE NOT A SUITABLE
INVESTMENT FOR NON-UNITED STATES PERSONS. ACCORDINGLY, NON-UNITED STATES PERSONS
WILL NOT BE PERMITTED TO PURCHASE CERTIFICATES.

     Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in general, the 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 Tax Counsel's opinion that the Notes will be treated as debt for
federal income tax purposes and that the Trust should be treated as a grantor
trust 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 Certificates (and
Certificateholders could be liable for any such tax that is unpaid by the
Trust). However, 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.

     Even if the Notes are treated as debt and the Trust were not an association
taxable as a corporation, it would be subject to corporate income tax if it were
a "publicly traded partnership" taxable as a corporation. Under Notice 88-75 of
the IRS, in general, a partnership interest will not be considered to be
publicly traded if each transfer of partnership interests by a partner is with
respect to partnership interests representing in the aggregate more than 5
percent of the total interests in partnership capital or profits. The
Certificates will be issued in minimum denominations of 5.1% of the total amount
of the Certificates, and will not be eligible for resale or to be subdivided in
units smaller than such minimum denominations, except that one Certificate will
be issued in a denomination equal to 1% of the total amount of the Certificates
and will be retained by the Depositor. Also, any attempt to transfer the
Certificates in violation of the foregoing restrictions will be null and void
and such transfer will not be recorded by the registrar. The Certificates will
contain a legend setting forth such restrictions. In the opinion of Tax Counsel,
assuming that (i) such restrictions are complied with and (ii) the Notes are
treated as debt for federal income tax purposes, the Trust will not be treated
as a publicly traded partnership. Moreover, even if treated as a publicly traded
partnership, assuming that income attributable to the CABS is interest income or
other "qualifying income" (as to which Tax Counsel has not rendered any
opinions) the Trust would not be taxable as a corporation for any taxable year
unless more than 10% of the income of the Trust for such taxable year was
derived from the Interest Rate Cap Agreements and such income was not classified
as "qualifying income" under Section 7704 of the Code. See "Tax Treatment of the
Notes--Possible Alternative Characterizations of the Notes." Nonetheless, if the
Trust were treated as a publicly traded partnership and the Certificates were
treated as equity interests in such a partnership, certain holders could suffer
adverse consequences.

                             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.

                                      A-142


<PAGE>

<PAGE>

                              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 Asset Regulation

     The United States Department of Labor ("Labor") 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 Asset Regulation"). The Plan Asset 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 Asset
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 Asset 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 Notes were 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 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 Asset 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

                                      A-143


<PAGE>

<PAGE>

of which law constitutes "applicable local law" for this purpose, Labor 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, Labor 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 Notes will
be classified as indebtedness without substantial equity features for ERISA
purposes. ERISA Counsel's opinion is based upon the terms of the Notes, the
opinion of Tax Counsel that the Notes will be classified as debt instruments for
federal income tax purposes and the ratings which have been assigned to the
Notes. However, if contrary to ERISA Counsel's opinion the 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 Notes.

Review by Plan Fiduciaries

     Any Plan fiduciary considering whether to purchase any 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 a party in interest with respect to the Plan, the
availability of the exemptive relief provided in the Plan Asset Regulations and
the availability of any other prohibited transaction exemptions.

     In particular, purchasers that are insurance companies should consult with
their counsel with respect to the recent United States Supreme Court case, John
Hancock Mutual Life Insurance Co. v. Harris Bank and Trust (decided December 13,
1993). 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. Purchasers should analyze whether the decision may
have an impact with respect to purchases of the Notes.

                                      A-144


<PAGE>

<PAGE>

                        MBNA Master Credit Card Trust II

The following excerpts are from the Prospectus Supplement dated November 19,
1996 and the Prospectus dated November 19, 1996 relating to the Floating Rate
Asset Backed Certificates, Series 1996-M. The CABS include Series 1994-C.


<PAGE>

<PAGE>

                          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 Hallmark
Information Services, Inc. ("MBNA Hallmark"). See "--Description of MBNA
Hallmark." MBNA Hallmark 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 that are approved are reviewed individually by a credit
analyst, who approves the application and assigns a credit line 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 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. Credit analysts review applications obtained through pre-approved offers
to ensure adherence to credit standards and that the appropriate credit limit is
assigned. MBNA's Loan Review Department independently reviews selected
applications to ensure quality and consistency. Less than half 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 use special cash advance checks issued by MBNA to draw against
their MasterCard or VISA credit lines. Cardholders may draw against their MBNA
credit lines by transferring balances owed to other creditors to their MBNA
accounts.

                                      A-145


<PAGE>

<PAGE>

Description of MBNA Hallmark

     Credit card processing services performed by MBNA Hallmark include data
processing, payment processing, statement rendering, card production and network
services. MBNA Hallmark's data network provides an interface to MasterCard
International Inc. and VISA U.S.A., Inc. for performing authorizations and funds
transfers. Most data processing and network functions are performed at MBNA
Hallmark'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.

                                 THE RECEIVABLES

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

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

                                      A-146


<PAGE>

<PAGE>

                          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 Hallmark Information Services, Inc. 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 on purchases assessed monthly are calculated by
multiplying the account's average daily purchase balance 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 on the previous billing
statement are paid by the due date, which is generally 25 days after the billing
date. The finance charges assessed monthly on cash advances are calculated by
multiplying the account's average cash advance balance by the applicable daily
periodic rate, and multiplying the result by the number of days in the billing
cycle. Finance charges are calculated on cash advances (including balance
transfers) 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.

     MBNA offers fixed rate and variable rate credit card accounts. Generally,
fixed annual percentage rates range from 13.9% to 20.9%, and variable rates
range from 7.1% 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,
overlimit and returned check charges (generally $18). MBNA generally assesses a
fee on cash advances and certain purchase transactions typically ranging from 1%
to 2% of the cash advance or purchase amount with a $2 minimum fee. In some
cases, the fee is capped at $10 or $25. Generally, a cash advance fee is not
assessed on balance transfers.

Delinquency and Gross Charge-off 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

                                      A-147


<PAGE>

<PAGE>

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 gross charge-off
experience for each of the periods shown for the Bank Portfolio of credit card
accounts. The Bank Portfolio's delinquency and gross charge-off experience is
comprised of segments which may, when taken individually, have delinquency and
gross charge-off characteristics different from those of the overall Bank
Portfolio of credit card accounts. As of the beginning of the day on November 5,
1996, the Receivables in the Trust II Portfolio represented approximately 72% of
the Bank Portfolio. Because the Trust II Portfolio is only a portion of the Bank
Portfolio, actual delinquency and gross charge-off 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 gross charge-off
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, 1996               1995                       1994                       1993
                            ------------------------  ------------------------  -------------------------  -------------------------
                                         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)  $30,160,243               $24,269,670                $17,162,700                $11,483,205
Receivables Delinquent:
  35-64 Days ............   $   538,862     1.79%     $   393,142     1.62%      $   234,686     1.37%      $   140,512     1.22%
  65-94 Days ............       250,786     0.83          178,038     0.73           106,309     0.62            70,988     0.62
  95 or More Days .......       500,690     1.66          352,813     1.46           187,764     1.09           160,305     1.40
                            -----------     ----      -----------     ----       -----------     ----       -----------     ----
        Total ...........   $ 1,290,338     4.28%     $   923,993     3.81%      $   528,759     3.08%      $   371,805     3.24%
                            ===========     ====      ===========     ====       ===========     ====       ===========     ====
</TABLE>

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

                           Gross Charge-Off Experience
                                 Bank Portfolio

                             (Dollars in Thousands)

<TABLE>
<CAPTION>

                                         Nine Months                         Year Ended December 31,
                                            Ended             ----------------------------------------------------
                                      September 30, 1996          1995                 1994                1993
                                      ------------------      -----------          -----------          ----------
<S>                                       <C>                 <C>                  <C>                  <C>
Average Receivables Outstanding(1) .      $26,599,241         $20,562,315          $13,594,814          $9,905,037
Total Gross Charge-Offs(2) .........          856,218             686,687              423,551             344,956
Total Gross Charge-Offs as a
  percentage of Average
  Receivables Outstanding(3) .......             4.29%               3.34%                3.12%               3.48%
</TABLE>

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

(2)  Total Gross Charge-Offs are total principal and interest change-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, 1996 is an
     annualized figure.


                                      A-148


<PAGE>

<PAGE>

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 and the Collateral Interest 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. MasterCard and
VISA may from time to time change the amount of Interchange reimbursed to banks
issuing their credit cards. Interchange will be treated as collections of
Finance Charge Receivables for the purposes of determining the amount of Finance
Charge Receivables, allocating collections of Finance Charge Receivables, making
required monthly payments, and calculating the Portfolio Yield. Under the
circumstances described herein, Interchange will be used to pay a portion of the
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.

                                 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,
November 15, 1994, March 30, 1995, July 6, 1995, October 3, 1995, March 8, 1996,
May 30, 1996, September 4, 1996, October 3, 1996 and November 5, 1996, the
Seller designated Additional Accounts and conveyed the Receivables arising
therein to Trust II, which included approximately $1.487 billion, $1.087
billion, $1.288 billion, $1.094 billion, $l.193 billion, $l.981 billion, $1 .685
billion, $1 .986 billion, $1 .087 billion and $690.6 million of Principal
Receivables, respectively. In addition, the Seller will be required to designate
Additional Accounts, to the extent available, (a) 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 (b) 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 to be set forth in Agreement II. "Minimum Aggregate
Principal Receivables" means, with respect to all Series then outstanding,
unless otherwise provided in the related Series Supplement, an amount equal to
the sum of the numerators used in the calculation of the Investor Percentages
with respect to Principal Receivables for all outstanding Series on such date;
provided, however, that with respect to any Series in its Rapid Accumulation
Period, or such other period as designated in the related Series Supplement,
with an investor interest as of such date of determination equal to the
principal funding account balance relating to such Series, taking into account
any deposit to be made to the principal funding account relating to such Series
on the Transfer Date following such date of determination, the numerator used in
the calculation of the Investor Percentage with respect to Principal Receivables
relating to such Series shall, solely for the purpose of the definition of
Minimum Aggregate Principal Receivables, be deemed to equal zero; provided
further, however, 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

                                      A-l49


<PAGE>

<PAGE>

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 November 5, 1996, included $21,974,861,513 of Principal Receivables and
$334,987,286 of Finance Charge Receivables. The Accounts had an average
Principal Receivable balance of $1,261 and an average credit limit of $7,533.
The percentage of the aggregate total Receivable balance to the aggregate total
credit limit was 17.0%. The average age of the Accounts was approximately 28
months. As of the beginning of the day on November 5, 1996, cardholders whose
Accounts are included in the Trust II Portfolio had billing addresses in all 50
States and the District of Columbia or other United States territories and
possessions. As of the beginning of the day on November 5, 1996, 56.4% of the
Accounts were standard accounts and 43.6% 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
42.2% and 57.8%, respectively.

     The following tables summarize the Trust II Portfolio by various criteria
as of the beginning of the day on November 5, 1996. 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 II 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 ..................       203,175       1.2%    $   (18,735,185)     (0.1)%
No Balance ......................     9,827,600      56.4                   0       0.0
$.01 - $5,000.00 ................     5,742,393      33.0       8,428,114,192      37.8
$5,000.01 - $10,000.00 ..........     1,315,653       7.5       8,988,356,704      40.3
$10,000.01 - $15,000.00 .........       241,411       1.4       2,889,437,765      13.0
$15,000.01 - $20,000.00 .........        60,620       0.3       1,033,704,054       4.6
$20,000.01 - $25,000.00 .........        21,101       0.1         469,469,775       2.1
$25,000.01 or More ..............        15,953       0.1         519,501,494       2.3
                                     ----------     -----     ---------------     -----
       Total ....................    17,427,906     100.0%    $22,309,848,799     100.0%
                                     ==========     =====     ===============     =====
</TABLE>


                           Composition by Credit Limit
                               Trust II 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 .     6,302,025      36.2%    $ 3,520,267,826      15.8%
$5,000.01 - $10,000.00 ..........     7,391,771      42.4      10,229,689,423      45.8
$10,000.01 -$15,000.00 ..........     2,451,292      14.1       4,564,637,665      20.5
$15,000.01 - $20,000.00 .........       699,413       4.0       1,859,332,478       8.3
$20,000.01 - $25,000.00 .........       305,692       1.7         963,197,636       4.3
$25,000.01 or More ..............       277,713       1.6       1,172,723,771       5.3
                                     ----------     -----     ---------------     -----
       Total ....................    17,427,906     100.0%    $22,309,848,799     100.0%
                                     ==========     =====     ===============     =====
</TABLE>

                                      A-150


<PAGE>

<PAGE>

                      Composition by Period of Delinquency
                               Trust II 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 ..................    16,790,233      96.3%    $19,806,421,533      88.8%
Up to 34 Days ...................       395,085       2.3       1,539,055,039       6.9
35 to 64 Days ...................       101,507       0.6         393,279,312       1.8
65 to 94 Days ...................        48,968       0.3         185,824,998       0.8
95 or More Days .................        92,113       0.5         385,267,917       1.7
                                     ----------     -----     ---------------     -----
       Total ....................    17,427,906     100.0%    $22,309,848,799     100.0%
                                     ==========     =====     ===============     =====
</TABLE>

                           Composition by Account Age
                               Trust II 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 ..........     3,104,242      17.8%    $ 3,162,813,083      14.2%
Over 6 Months to 12 Months ......     2,600,423      14.9       2,330,677,725      10.4
Over 12 Months to 24 Months .....     5,392,425      30.9       5,592,334,111      25.1
Over 24 Months to 36 Months .....     3,877,959      22.3       5,990,686,544      26.9
Over 36 Months to 48 Months .....       379,735       2.2         538,161,239       2.4
Over 48 Months to 60 Months .....       184,776       1.1         300,134,721       1.3
Over 60 Months to 72 Months .....       137,007       0.8         274,540,361       1.2
Over 72 Months ..................     1,751,339      10.0       4,120,501,015      18.5
                                     ----------     -----     ---------------     -----
       Total ....................    17,427,906     100.0%    $22,309,848,799     100.0%
                                     ==========     =====     ===============     =====
</TABLE>

                                     A-151


<PAGE>

<PAGE>

                       Geographic Distribution of Accounts
                               Trust II Portfolio

<TABLE>
<CAPTION>

                                                  Percentage
                                                   of Total                      Percentage
                                      Number of     Number                        of Total
State                                 Accounts    of Accounts    Receivables    Receivables
- -----                                ----------   -----------    -----------    -----------
<S>                                  <C>            <C>       <C>                 <C>
Alabama .........................       163,370       0.9%    $   224,461,890       1.0%
Alaska ..........................        31,816       0.2          59,700,071       0.3
Arizona .........................       277,608       1.6         393,231,681       1.8
Arkansas ........................       127,534       0.7         171,376,839       0.8
California ......................     1,873,724      10.8       3,159,485,808      14.2
Colorado ........................       295,045       1.7         380,507,575       1.7
Connecticut .....................       300,688       1.7         364,317,734       1.6
Delaware ........................        71,882       0.4          90,928,301       0.4
Florida .........................       886,747       5.1       1,203,394,320       5.4
Georgia .........................       396,056       2.3         557,670,225       2.5
Hawaii ..........................        65,304       0.4         103,863,258       0.5
Idaho ...........................        76,479       0.4          93,398,850       0.4
Illinois ........................       658,919       3.8         799,240,772       3.6
Indiana .........................       385,168       2.2         394,961,596       1.8
Iowa ............................       195,517       1.1         163,303,329       0.7
Kansas ..........................       158,053       0.9         182,359,619       0.8
Kentucky ........................       196,423       1.1         214,627,597       1.0
Louisiana .......................       228,781       1.3         285,975,340       1.3
Maine ...........................       127,518       0.7         133,358,102       0.6
Maryland ........................       585,319       3.4         853,557,876       3.8
Massachusetts ...................       575,641       3.3         632,811,103       2.8
Michigan ........................       601,371       3.5         645,145,572       2.9
Minnesota .......................       336,999       1.9         341,962,748       1.5
Mississippi .....................        97,378       0.6         126,131,363       0.6
Missouri ........................       305,826       1.8         353,476,393       1.6
Montana .........................        58,742       0.3          59,651,840       0.3
Nebraska ........................       140,410       0.8         141,780,973       0.6
Nevada ..........................       109,521       0.6         191,486,407       0.9
New Hampshire ...................       108,946       0.6         126,163,482       0.6
New Jersey ......................       696,862       4.0         938,181,125       4.2
New Mexico ......................       102,076       0.6         143,712,831       0.6
New York ........................     1,295,906       7.4       1,638,150,765       7.3
North Carolina ..................       414,924       2.4         516,887,061       2.3
North Dakota ....................        41,271       0.2          38,036,212       0.2
Ohio ............................       702,201       4.0         732,608,857       3.3
Oklahoma ........................       182,282       1.1         257,023,070       1.1
Oregon ..........................       138,051       0.8         194,408,522       0.9
Pennsylvania ....................       965,386       5.5         924,558,428       4.1
Rhode Island ....................        85,742       0.5          93,720,202       0.4
South Carolina ..................       204,059       1.2         246,631,711       1.1
South Dakota ....................        49,725       0.3          49,564,080       0.2
Tennessee .......................       347,711       2.0         484,791,649       2.2
Texas ...........................     1,167,935       6.7       1,646,278,019       7.4
Utah ............................       122,332       0.7         131,820,889       0.6
Vermont .........................        49,903       0.3          56,903,921       0.2
Virginia ........................       489,250       2.8         668,858,382       3.0
Washington ......................       342,316       2.0         491,197,899       2.2
West Virginia ...................        94,739       0.5         107,201,980       0.5
Wisconsin .......................       392,183       2.3         339,895,025       1.5
Wyoming .........................        38,390       0.2          44,162,737       0.2
District of Columbia ............        45,271       0.3          76,995,877       0.3
Other ...........................        22,606       0.1          39,928,893       0.2
                                     ----------     -----     ---------------     -----
       Total ....................    17,427,906     100.0%    $22,309,848,799     100.0%
                                     ==========     =====     ===============     =====
</TABLE>

                                      A-152


<PAGE>

<PAGE>

                              MATURITY ASSUMPTIONS

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

     Controlled Accumulation Period. On each Transfer Date during the Controlled
Accumulation Period prior to the payment of the Class A Investor Interest in
full, an amount equal to, for each Monthly Period, the least of (a) the
Available Investor Principal Collections, (b) the applicable "Controlled Deposit
Amount," which is equal to the sum of the applicable Controlled Accumulation
Amount for such Monthly Period and the applicable Accumulation Shortfall, if
any, and (c) the Class A Adjusted Investor Interest prior to any deposits on
such day, will be deposited in the Principal Funding Account established by the
Trustee until the amount on deposit in the Principal Funding Account (the
"Principal Funding Account Balance") equals the Class A Investor Interest. After
the Class A Investor Interest has been paid in full, Available Investor
Principal Collections, to the extent required, will be distributed to the Class
B Certificateholders on each related Distribution Date until the earlier of the
date the Class B Investor Interest has been paid in full and the Series 1996-M
Termination Date. After the Class A Investor Interest and the Class B Investor
Interest have each been paid in full, Available Investor Principal Collections,
to the extent required, will be distributed to the Collateral Interest Holder on
each related Transfer Date until the earlier of the date the Collateral Interest
has been paid in full and the Series 1996-M Termination Date. Amounts in the
Principal Funding Account are expected to be available to pay the Class A
Investor Interest in full on the Class A Scheduled Payment Date. Also, after the
payment of the Class A Investor Interest in full, Available Investor Principal
Collections are expected to be available to pay the Class B Investor Interest in
full on the Class B Scheduled Payment Date. Although it is anticipated that
collections of Principal Receivables will be available on each Transfer Date
during the Controlled Accumulation Period to make a deposit of the applicable
Controlled Deposit Amount and that the Class A Investor Interest will be paid to
the Class A Certificateholders on the Class A Scheduled Payment Date and the
Class B Investor Interest will be paid to the Class B Certificateholders on the
Class B Scheduled Payment Date, respectively, no assurance can be given in this
regard. If the amount required to pay the Class A Investor Interest or the Class
B Investor Interest in full is not available on the Class A Scheduled Payment
Date or the Class B Scheduled Payment Date, respectively, a Pay Out Event will
occur and the Rapid Amortization Period will commence.

     Rapid Amortization Period. If a Pay Out Event occurs during the Controlled
Accumulation Period, the Rapid Amortization Period will commence and any amount
on deposit in the Principal Funding Account will be paid to the Class A
Certificateholders on the Distribution Date in the month following the
commencement of the Rapid Amortization Period. In addition, to the extent that
the Class A Investor Interest has not been paid in full, the Class A
Certificateholders will be entitled to monthly payments of principal equal to
the Available Investor Principal Collections until the earlier of the date on
which the Class A Certificates have been paid in full and the Series 1996-M
Termination Date. After the Class A Certificates have been paid in full and if
the Series 1996-M Termination Date has not occurred, Available Investor
Principal Collections will be paid to the Class B Certificateholders on each
Distribution Date until the earlier of the date on which the Class B
Certificates have been paid in full and the Series 1996-M Termination Date.

     Pay Out Events. A Pay Out Event occurs, either automatically or after
specified notice, upon (a) the failure of the Seller to make certain payments or
transfers of funds for the benefit of the Certificateholders within the time
periods stated in Agreement II, (b) certain material breaches of certain
representations, warranties or covenants of the Seller, (c) certain insolvency
events involving the Seller, (d) the average of the Portfolio Yields for any
three consecutive Monthly Periods being less than the average of the Base Rates
for such period, (e) Trust II becoming an "investment company" within the
meaning of the Investment Company Act of 1940, as amended, (f) the failure of
the Seller to convey Receivables arising under Additional Accounts or
Participations to Trust II when required by Agreement II, (g) the occurrence of
a Servicer Default which would have a material adverse effect on the
Certificateholders, (h) insufficient monies in the Distribution Account to pay
the Class A Investor Interest or the Class B Investor Interest in full on the
Class A Scheduled Payment Date or the Class B Scheduled Payment Date,
respectively, or (i) the Seller

                                      A-153


<PAGE>

<PAGE>

becomes unable for any reason to transfer Receivables to Trust II in accordance
with the provisions of Agreement II. See "Description of the Certificates--Pay
Out Events." The term "Base Rate" means, with respect to any Monthly Period, the
annualized percentage equivalent of a fraction, the numerator of which is the
sum of the Class A Monthly Interest, the Class B Monthly Interest and the
Collateral Monthly Interest, each for the related Interest Period and the
Certificateholder Servicing Fee and the Servicer Interchange, each for such
Monthly Period, and the denominator of which is the Investor Interest as of the
close of business on the last day of such Monthly Period. The term "Portfolio
Yield" means, with respect to any Monthly Period, the annualized percentage
equivalent of a fraction, the numerator of which is the sum of collections of
Finance Charge Receivables, annual membership fees, Principal Funding Investment
Proceeds, the amount of any investment earnings (net of investment losses and
expenses) on funds on deposit in the Interest Funding Account for the related
Transfer Date ("Interest Funding Investment Proceeds") and amounts withdrawn
from the Reserve Account deposited into the Finance Charge Account and allocable
to the Certificates and the Collateral Interest for such Monthly Period,
calculated on a cash basis after subtracting the Investor Default Amount for
such Monthly Period, and the denominator of which is the Investor Interest as of
the close of business on the last day of such Monthly Period.

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

                        Cardholder Monthly Payment Rates
                                 Bank Portfolio

                             Nine Months            Year Ended December 31,
                                Ended             --------------------------
                         September 30, 1996        1995      1994      1993
                         ------------------       ------    ------    ------
     Lowest Month              10.69%             10.22%    10.46%    12.55%
     Highest Month             11.56%             11.34%    12.93%    14.10%
     Monthly Average           11.14%             10.79%    11.79%    13.24%

     Prior to May 1, 1991, the Seller required each cardholder to make monthly
minimum payments of 3.0% of the statement balance plus past due amounts,
insurance payments and other fees. Between May 1, 1991 and September 20, 1993,
the Seller required each cardholder to make monthly minimum payments of 2.5% of
the statement balance plus past due amounts. Currently, cardholders must make a
monthly minimum payment equal to 2.0% of the statement balance plus past due
amounts. However, the cardholder was and is generally required to make a monthly
minimum payment (generally $15) plus past due amounts. There can be no assurance
that the cardholder monthly payment rates in the future will be similar to the
historical experience set forth above. In addition, the amount of collections of
Receivables may vary from month to month due to seasonal variations, general
economic conditions and payment habits of individual cardholders. There can be
no assurance that collections of Principal Receivables with respect to the Trust
II Portfolio will be similar to the historical experience set forth above or
that deposits into the Principal Funding Account or the Distribution Account, as
applicable, will be made in accordance with the applicable Controlled
Accumulation Amount. If a Pay Out Event occurs, the average life of the
Certificates could be significantly reduced.

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

                                      A-154


<PAGE>

<PAGE>

Payment Date and the Class B Scheduled Payment Date, respectively. See "Maturity
Assumptions" and "Risk Factors--Payments and Maturity" in the Prospectus.

                         RECEIVABLE YIELD CONSIDERATIONS

     The gross revenues from finance charges and fees billed to accounts in the
Bank Portfolio for each of the three calendar years contained in the period
ended December 31, 1995 and the nine calendar months contained in the period
ended September 30, 1996 are set forth in the following table.

     The historical yield figures in the following table are calculated on an
accrual basis. Collections of Receivables included in 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, 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 contained in the period
ended December 31, 1995 and the nine calendar months contained in the period
ended September 30, 1996, the yield on an accrual basis closely approximated the
yield on a cash basis. The yield on both an accrual and a cash basis will be
affected by numerous factors, including the monthly periodic finance charges on
the Receivables, the amount of 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 "Risk Factors" in the Prospectus.

                              Bank Portfolio Yield

<TABLE>
<CAPTION>

                                              Nine Months            Year Ended December 31,
                                                 Ended        --------------------------------------
                                          September 30, 1996     1995          1994          1993
                                          ------------------  ----------    ----------    ----------
<S>                                           <C>             <C>           <C>           <C>
Average Account Monthly Accrued Finance
  Charges and Fees(1)(2) ...............      $   23.59       $   23.70     $   22.27     $   23.11
Average Account Balance(3) .............      $1,713.77       $1,718.08     $1,624.11     $1,593.64
Yield from Finance Charges and Fees(4) .          16.52%          16.55%        16.45%        17.40%
Yield from Interchange(5) ..............           1.08%           1.20%         1.58%         1.84%
Yield from Finance Charges, Fees and
  Interchange(6) .......................          17.60%          17.75%        18.03%        19.24%
</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.

(6)  The percentage reflected for the nine months ended September 30, 1996 is an
     annualized figure.

     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 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.

                                      A-155


<PAGE>

<PAGE>

                           MBNA AND MBNA CORPORATION

     MBNA America Bank, National Association, a national banking association
located in Wilmington, Delaware, conducts nationwide consumer lending programs
principally comprised of credit card related activities. MBNA International Bank
Limited, a private limited company incorporated under the laws of England and
Wales, is a wholly-owned subsidiary of MBNA. As of June 30, 1996, MBNA was the
second largest MasterCard and VISA lender based on managed loans according to an
August 1996 issue of The Nilson Report, a bi-weekly industry publication. On a
managed basis, including loans originated by MBNA International Bank Limited,
MBNA maintained loan accounts with aggregate outstanding balances of $34.4
billion as of September 30, 1996. Of this amount, $30.6 billion were MasterCard
and VISA credit card loans originated in the United States. As of September 30,
1996, the premium credit card portfolio in the United States accounted for 48%
of MBNA's domestic MasterCard and VISA credit card accounts with outstanding
balances and 62% of MBNA's outstanding domestic MasterCard and VISA credit card
loans.

     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 September 30, 1996, MBNA had assets of $14.4 billion, deposits
of $9.9 billion and capital and surplus accounts of $1.3 billion.

     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, 1996, the Corporation had consolidated assets of $15.6 billion,
consolidated deposits of $9.6 billion and capital and surplus accounts of $1.6
billion. The principal asset of the Corporation is the capital stock of MBNA.

     Legal Matters and Litigation. In May 1996, a lawsuit was filed against MBNA
in the United States District Court for the Middle District of Florida. This
suit is a purported class action. The plaintiff complains that MBNA's
advertising of its cash advance promotional rate program was deceptive. The
plaintiff seeks to recover unspecified damages which the plaintiff alleges
resulted from MBNA's breach of contract and violation of federal and state law.
In October 1996, the case was transferred to the District Court of Delaware.
MBNA believes its advertising practices are proper under applicable federal and
state law and intends to defend vigorously against the action.

                                      A-156


<PAGE>

<PAGE>

                               OTHER SERIES ISSUED

     The table below sets forth the principal characteristics of the twenty-six
other Series previously issued by Trust II, as well as another Series that is
expected to be issued by Trust II on or about December 3, 1996, all of which are
in Group One. For more specific information with respect to any Series, any
prospective investor should contact MBNA at (800) 362-6255 or (302) 456-8588.
MBNA will provide, without charge, to any prospective purchaser of the
Certificates, a copy of the Disclosure Documents for any previous
publicly-issued Series.

<TABLE>

<S>  <C>                                                <C>
1.   Series 1994-A

     Initial Class A Investor Interest...........................................................$661,200,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.17% per annum
     Initial Class B Investor Interest............................................................$34,200,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.37% per annum
     Class A Controlled Accumulation Amount......................................................$55,100,000*
     Class A Scheduled Payment Date.............................................August 1999 Distribution Date
     Class B Scheduled Payment Date..........................................September 1999 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$64,600,000
     Other Enhancement for the Class A Certificates ....................Subordination of Class B Certificates
     Series 1994-A Termination Date............................................January 2002 Distribution Date
     Series Issuance Date......................................................................August 4, 1994

2.   Series 1994-B

     Initial Class A Investor Interest...........................................................$870,000,000
     Class A Certificate Rate................................Thirteen-week Treasury Bill plus 0.45% per annum
     Initial Class B Investor Interest............................................................$45,000,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.35% per annum
     Class A Controlled Accumulation Amount......................................................$72,500,000*
     Class A Scheduled Payment Date.............................................August 1999 Distribution Date
     Class B Scheduled Payment Date..........................................September 1999 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$85,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1994-B Termination Date............................................January 2002 Distribution Date
     Series Issuance Date.....................................................................August 18, 1994

3.   Series 1994-C

     Initial Class A Investor Interest...........................................................$870,000,000
     Class A Certificate Rate.............................................One-Month LIBOR plus .25% per annum
     Initial Class B Investor Interest............................................................$45,000,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .45% per annum
     Class A Controlled Accumulation Amount......................................................$72,500,000*
     Class A Scheduled Payment Date............................................October 2001 Distribution Date
     Class B Scheduled Payment Date...........................................November 2001 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$85,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1994-C Termination Date..............................................March 2004 Distribution Date
     Series Issuance Date....................................................................October 26, 1994

</TABLE>

                                     A-157


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
4.   Series 1994-D

     Initial Class A Investor Interest...........................................................$870,000,000
     Class A Certificate Rate....................................Daily Federal Funds Rate plus .33% per annum
     Initial Class B Investor Interest............................................................$45,000,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .35% per annum
     Class A Controlled Accumulation Amount......................................................$72,500,000*
     Class A Scheduled Payment Date............................................October 1997 Distribution Date
     Class B Scheduled Payment Date...........................................November 1997 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$85,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1994-D Termination Date..............................................March 2000 Distribution Date
     Series Issuance Date....................................................................October 26, 1994

5.   Series 1994-E

     Initial Investor Interest...................................................................$500,000,000
     Current Investor Interest as of October 31, 1996............................................$700,000,000
     Maximum Investor Interest...................................................................$700,000,000
     Certificate Rate..................................................................Commercial Paper Index
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Cash Collateral Amount...............................................................$20,000,000
     Series Issuance Date...................................................................December 15, 1994

6.   Series 1995-A

     Initial Class A Investor Interest...........................................................$500,250,000
     Class A Certificate Rate.............................................One-Month LIBOR plus .27% per annum
     Initial Class B Investor Interest............................................................$25,875,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .45% per annum
     Class A Controlled Accumulation Amount......................................................$41,687,500*
     Class A Scheduled Payment Date.............................................August 2004 Distribution Date
     Class B Scheduled Payment Date..........................................September 2004 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$48,875,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-A Termination Date............................................January 2007 Distribution Date
     Series Issuance Date......................................................................March 22, 1995

7.   Series 1995-B

     Initial Class A Investor Interest...........................................................$652,500,000
     Class A Certificate Rate.............................................One-Month LIBOR plus .16% per annum
     Initial Class B Investor Interest............................................................$33,750,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .32% per annum
     Class A Controlled Accumulation Amount......................................................$54,375,000*
     Class A Scheduled Payment Date................................................May 2000 Distribution Date
     Class B Scheduled Payment Date...............................................June 2000 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$63,750,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-B Termination Date............................................October 2002 Distribution Date
     Series Issuance Date.........................................................................May 23,1995

</TABLE>

                                     A-158


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
8.   Series 1995-C

     Initial Class A Investor Interest...........................................................$500,250,000
     Class A Certificate Rate.................................................................6.45% per annum
     Initial Class B Investor Interest............................................................$25,875,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .42% per annum
     Class A Controlled Accumulation Amount......................................................$41,687,500*
     Class A Scheduled Payment Date...............................................June 2005 Distribution Date
     Class B Scheduled Payment Date...............................................July 2005 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$48,875,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-C Termination Date...........................................February 2008 Distribution Date
     Series Issuance Date.......................................................................June 29, 1995

9.   Series 1995-D

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate.................................................................6.05% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate.............................................One-Month LIBOR plus .29% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date...............................................June 2000 Distribution Date
     Class B Scheduled Payment Date...............................................July 2000 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-D Termination Date...........................................November 2002 Distribution Date
     Series Issuance Date.......................................................................June 29, 1995

10.  Series 1995-E

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.22% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.32% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date.............................................August 2002 Distribution Date
     Class B Scheduled Payment Date..........................................September 2002 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-E Termination Date............................................January 2005 Distribution Date
     Series Issuance Date......................................................................August 2, 1995

</TABLE>

                                     A-159


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
11.  Series 1995-F

     Initial Class A Investor Interest...........................................................$455,000,000
     Class A Certificate Rate.................................................................6.60% per annum
     Initial Class B Investor Interest............................................................$18,750,000
     Class B Certificate Rate.................................................................6.75% per annum
     Class A Controlled Accumulation Amount...................................................$37,916,666.67*
     Class A Scheduled Payment Date.............................................August 2000 Distribution Date
     Class B Scheduled Payment Date..........................................September 2000 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$26,250,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-F Termination Date............................................January 2003 Distribution Date
     Series Issuance Date.....................................................................August 30, 1995

12.  Series 1995-G

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.21% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.33% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date............................................October 2002 Distribution Date
     Class B Scheduled Payment Date...........................................November 2002 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-G Termination Date..............................................March 2005 Distribution Date
     Series Issuance Date..................................................................September 27, 1995

13.  Series 1995-H

     Initial Class A Investor Interest...........................................................$285,245,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.07% per annum
     Initial Class B Investor Interest............................................................$14,755,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.19% per annum
     Class A Controlled Accumulation Amount...................................................$23,770,416.67*
     Class A Scheduled Payment Date............................................October 1998 Distribution Date
     Class B Scheduled Payment Date...........................................November 1998 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$27,875,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-H Termination Date..............................................March 2001 Distribution Date
     Series Issuance Date..................................................................September 28, 1995

</TABLE>

                                     A-160


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
14.  Series 1995-I

     Initial Class A Investor Interest...........................................................$652,500,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.17% per annum
     Initial Class B Investor Interest............................................................$33,750,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.27% per annum
     Class A Controlled Accumulation Amount......................................................$54,375,000*
     Class A Scheduled Payment Date............................................October 2000 Distribution Date
     Class B Scheduled Payment Date...........................................November 2000 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$63,750,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-I Termination Date..............................................March 2003 Distribution Date
     Series Issuance Date....................................................................October 26, 1995

15.  Series 1995-J

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.23% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.35% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date...........................................November 2002 Distribution Date
     Class B Scheduled Payment Date...........................................December 2002 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1995-J Termination Date..............................................April 2005 Distribution Date
     Series Issuance Date...................................................................November 21, 1995

16.  Series 1996-A

     Initial Class A Investor Interest...........................................................$609,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.21% per annum
     Initial Class B Investor Interest............................................................$31,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.34% per annum
     Class A Controlled Accumulation Amount......................................................$50,750,000*
     Class A Scheduled Payment Date...........................................February 2003 Distribution Date
     Class B Scheduled Payment Date..............................................March 2003 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$59,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-A Termination Date...............................................July 2005 Distribution Date
     Series Issuance Date...................................................................February 28, 1996

</TABLE>

                                     A-161


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
17.  Series 1996-B

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.26% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.37% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date..............................................March 2006 Distribution Date
     Class B Scheduled Payment Date..............................................April 2006 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-B Termination Date.............................................August 2008 Distribution Date
     Series Issuance Date.......................................................................March 26,1996

18.  Series 1996-C

     Initial Class A Investor Interest...........................................................$435,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.14% per annum
     Initial Class B Investor Interest............................................................$22,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.28% per annum
     Class A Controlled Accumulation Amount......................................................$36,250,000*
     Class A Scheduled Payment Date..............................................March 2001 Distribution Date
     Class B Scheduled Payment Date..............................................April 2001 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$42,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-C Termination Date.............................................August 2003 Distribution Date
     Series Issuance Date......................................................................March 27, 1996

19.  Series 1996-D

     Initial Class A Investor Interest...........................................................$850,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.15% per annum
     Initial Class B Investor Interest............................................................$75,000,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.29% per annum
     Class A Controlled Accumulation Amount...................................................$70,833,333.33*
     Class A Scheduled Payment Date..............................................April 2001 Distribution Date
     Class B Scheduled Payment Date................................................May 2001 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$75,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-D Termination Date..........................................September 2003 Distribution Date
     Series Issuance Date.........................................................................May 1, 1996

</TABLE>

                                     A-162


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
20.  Series 1996-E

     Initial Class A Investor Interest...........................................................$637,500,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.17% per annum
     Initial Class B Investor Interest............................................................$56,250,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.31% per annum
     Class A Controlled Accumulation Amount......................................................$53,125,000*
     Class A Scheduled Payment Date................................................May 2003 Distribution Date
     Class B Scheduled Payment Date...............................................June 2003 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$56,250,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-E Termination Date............................................October 2005 Distribution Date
     Series Issuance Date........................................................................May 21, 1996

21.  Series 1996-F

     Initial Class A Investor Interest...........................................................$470,000,000
     Initial Collateral Interest..................................................................$30,000,000
     Current Investor Interest as of October 31, 1996............................................$500,000,000
     Maximum Investor Interest...................................................................$500,000,000
     Certificate Rate..................................................................Commercial Paper Index
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Series Issuance Date.......................................................................June 25, 1996

22.  Series 1996-G

     Initial Class A Investor Interest...........................................................$425,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.18% per annum
     Initial Class B Investor Interest............................................................$37,500,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.35% per annum
     Class A Controlled Accumulation Amount...................................................$35,416,666.67*
     Class A Scheduled Payment Date...............................................July 2006 Distribution Date
     Class B Scheduled Payment Date.............................................August 2006 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$37,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-G Termination Date...........................................December 2008 Distribution Date
     Series Issuance Date.......................................................................July 17, 1996

23.  Series 1996-H

     Initial Class A Investor Interest.........................................................$1,020,000,000
     Class A Certificate Rate..........................................Three-Month LIBOR plus 0.10% per annum
     Initial Class B Investor Interest............................................................$90,000,000
     Class B Certificate Rate..........................................Three-Month LIBOR plus 0.27% per annum
     Class A Controlled Accumulation Amount......................................................$85,000,000*
     Class A Scheduled Payment Date.............................................August 2001 Distribution Date
     Class B Scheduled Payment Date..........................................September 2001 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$90,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-H Termination Date............................................January 2004 Distribution Date
     Series Issuance Date.....................................................................August 14, 1996

</TABLE>

                                     A-163


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
24.  Series 1996-I

     Initial Class A Deutsche Mark ("DM") Investor Interest..................................DM 1,000,000,000
     Initial Class A Investor Interest........................................................$666,444,518.49
     Class A Certificate Rate.......................................Three-Month DM LIBOR plus 0.09% per annum
     Class A Floating Dollar Rate.....................................Three-Month LIBOR plus 0.115% per annum
     Initial Class B Investor Interest............................................................$58,804,000
     Class B Certificate Rate............................Not to Exceed Three-Month LIBOR plus 0.50% per annum
     Class A Controlled Accumulation Amount...................................................$55,537,043.21*
     Class A Scheduled Payment Date........................................................September 19, 2001
     Class B Scheduled Payment Date............................................October 2001 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$58,804,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-I Termination Date.........................................................February 18, 2004
     Series Issuance Date..................................................................September 25, 1996

25.  Series 1996-J

     Initial Class A Investor Interest...........................................................$850,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.15% per annum
     Initial Class B Investor Interest............................................................$75,000,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.36% per annum
     Class A Controlled Accumulation Amount...................................................$70,833,333.33*
     Class A Scheduled Payment Date..........................................September 2003 Distribution Date
     Class B Scheduled Payment Date............................................October 2003 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$75,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-J Termination Date...........................................February 2006 Distribution Date
     Series Issuance Date..................................................................September 19, 1996

26.  Series 1996-K

     Initial Class A Investor Interest...........................................................$850,000,000
     Class A Certificate Rate............................................One-Month LIBOR plus 0.13% per annum
     Initial Class B Investor Interest............................................................$75,000,000
     Class B Certificate Rate............................................One-Month LIBOR plus 0.35% per annum
     Class A Controlled Accumulation Amount...................................................$70,833,333.34*
     Class A Scheduled Payment Date............................................October 2003 Distribution Date
     Class B Scheduled Payment Date...........................................November 2003 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$75,000,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-K Termination Date..............................................March 2006 Distribution Date
     Series Issuance Date....................................................................October 24, 1996

</TABLE>

                                     A-164


<PAGE>

<PAGE>

<TABLE>

<S>  <C>                                                <C>
27.  Series 1996-L

     Initial Class A Investor Interest...........................................................$425,000,000
     Class A Certificate Rate..........................................Three-Month LIBOR plus 0.03% per annum
     Initial Class B Investor Interest............................................................$37,500,000
     Class B Certificate Rate..........................................Three-Month LIBOR plus 0.24% per annum
     Class A Controlled Accumulation Amount...................................................$35,416,666.67*
     Class A Scheduled Payment Date...........................................November 1999 Distribution Date
     Class B Scheduled Payment Date...........................................December 1999 Distribution Date
     Annual Servicing Fee Percentage...........................................................2.0% per annum
     Initial Collateral Interest..................................................................$37,500,000
     Other Enhancement for the Class A Certificates.....................Subordination of Class B Certificates
     Series 1996-L Termination Date...........................................November 2001 Distribution Date
     Series Issuance Date....................................................................December 3, 1996

</TABLE>

- ----------
*    Subject to change if the commencement of the Accumulation Period or
     Controlled Accumulation Period, as applicable, is delayed.

                                     A-165


<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.

    Purchases  of CABS  Securities  for a Series by the Seller or the  Depositor
will be made in secondary market transactions,  not from the issuer of such CABS
Securities or any affiliate thereof. See "Trust Assets--CABS Securities.

    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 11 herein
and on page S-6 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
                The date of this Prospectus is December 31, 1996




<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:  Midwest
Regional Office,  Citicorp Center, 500 West Madison  Street,Suite 1400, Chicago,
Illinois 60661; and Northeast Regional Office, 7 World Trade Center, Suite 1300,
New York, New York 10048.  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. In addition, the Securities
And   Exchange   Commission   (the   "Commission")   maintains  a  Web  site  at
http://www.sec.gov   containing   reports,   proxy  and  information   regarding
registrants,   including  the  Depositor,  that  file  electronically  with  the
Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

    All documents  filed with respect to each Trust pursuant to Sections  13(a),
13(c),  14 and  15(d)  of the  Securities  Exchange  Act of  1934,  as  amended,
subsequent to the date of any Prospectus Supplement and prior to the termination
of any offering of Securities  shall be deemed to be  incorporated  by reference
into such Prospectus Supplement and this Prospectus.  Any statement contained in
a  document  incorporated  or  deemed to be  incorporated  by  reference  in any
Prospectus  Supplement or in this  Prospectus  shall be deemed to be modified or
superseded for purposes of such Prospectus Supplement and this Prospectus to the
extent  that a  statement  contained  in any  Prospectus  Supplement  or in this
Prospectus  modifies or supersedes such statement.  Any statement so modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute part of any Prospectus Supplement.

                               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.

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  maybe
                                 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.

                               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

                                        3




<PAGE>

<PAGE>




                                 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 issued 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.

                               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

                                        4




<PAGE>

<PAGE>




                                 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 secondary  market
                                 transactions,  not from the issuer of such CABS
                                 Securities or an affiliate thereof,  or, in the
                                 case   of   the   Receivables,   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).

                               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

                                        5




<PAGE>

<PAGE>




                                 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  an  existing
                                 Receivables  are  collected,   charged  off  as
                                 uncollectible     or    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  assetbacked  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 (a) 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 or
                                 (b)  purchased in a  transaction  not involving
                                 any public offering from a person who is not an
                                 affiliate of the issuer of such  securities  at
                                 the time of sale (nor an  affiliate  thereof at
                                 any time  during the three  preceding  months);
                                 provided  a period of three  years has  elapsed
                                 since the later of the date the securities were
                                 acquired   from  the  issuer  or  an  affiliate
                                 thereof   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

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

                                        6




<PAGE>

<PAGE>


                                 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  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

                                        7




<PAGE>

<PAGE>




                                 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 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
                                 across-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."

                                        8




<PAGE>

<PAGE>




      (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  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  resignor be
                                 removed, in which event either the Trustee or a
                                 third-party servicer

                                        9




<PAGE>

<PAGE>



                                 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    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.

                                       10




<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

                                       11




<PAGE>

<PAGE>



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  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.

        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  similar  lawsuits  or  other
administrative  actions.  In December 1994,  the Superior Court of  Pennsylvania
reinstated  a  class-action  law suit,  stating  that not all of  Pennsylvania's
consumer  protection  laws  which  purport  to  prohibit  credit  card  fees and
contingent  default  charges have been  preempted by federal law.  This case has
been  appealed  to  the  Pennsylvania  Supreme  Court.  The  Supreme  Courts  of
California,  Colorado and New Jersey have also recently handed down decisions in
similar actions.  The California and Colorado Supreme Courts opined that federal
law governs late fees and found for the defendant credit card issuers, while the
New Jersey Supreme Court found that late payment fees are not interest and that,
therefore,  state law is not preempted by federal law with respect to such fees.
On January 19, 1996, the United States Supreme Court accepted an appeal from the
California Supreme Court's decision, which found that the charge in question was
governed by federal law and was,  therefore,  proper.  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

                                       12




<PAGE>

<PAGE>



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.

        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 September  1994, the
United States Court of Appeals reversed the trial court's decision upholding the
verdict,  and held VISA's conduct did not violate the antitrust laws. The United
States  Court of Appeals  denied Dean  Witter,  Discover  and Co.'s motion for a
rehearing

                                       13




<PAGE>

<PAGE>



en banc, and in June 1995, the United Stated Supreme Court refused to review the
decision of the Court of Appeals.  While the United Stated Supreme Court refused
to review the Court of Appeals  decision with regard to Dean Witter,  Discover &
Co.'s antitrust claims, the case is continuing on Dean Witter,  Discover & Co.'s
state law claims and VISA's counterclaims.

        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 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

                                       14




<PAGE>

<PAGE>



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 (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

                                       15




<PAGE>

<PAGE>



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 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.

                                       16




<PAGE>

<PAGE>



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.

        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.

                                       17




<PAGE>

<PAGE>



        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  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.

                                       18




<PAGE>

<PAGE>



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   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

                                       19




<PAGE>

<PAGE>



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.

        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.

                                       20




<PAGE>

<PAGE>



                                  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 secondary  market  transactions,  not
from the issuer of such CABS Securities or an affiliate thereof, or, in the case
of the  Receivables,  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.

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

                                       21




<PAGE>

<PAGE>



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 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.

                                       22




<PAGE>

<PAGE>



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  (a)  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  or (b)  purchased  in a  transaction  not
involving  any  public  offering  from a person who is not an  affiliate  of the
issuer of such  securities at the time of sale (nor an affiliate  thereof at any
time during the three  preceding  months);  provided a period of three years has
elapsed since the later of the date the securities were acquired from the issuer
or an affiliate  thereof.  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.

        All  purchases  of CABS  Securities  for a Series  by the  Seller or the
Depositor will be made in secondary market transactions,  not from the issuer of
such CABS Securities or any affiliate thereof. As a result, no such purchases of
CABS  Securities  offered and distributed to the public pursuant to an effective
registration  statement  will be made by the  Seller or  Depositor  for at least
ninety days after the initial  issuance of such CABS  Securities.  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, 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

                                       23




<PAGE>

<PAGE>



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  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

                                       24




<PAGE>

<PAGE>



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.

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

                                       25




<PAGE>

<PAGE>



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

                                       27




<PAGE>

<PAGE>



        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  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.

                                       28




<PAGE>

<PAGE>




        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 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

                                       29




<PAGE>

<PAGE>



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.

                                 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

                                       30




<PAGE>

<PAGE>



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 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.

                                       31




<PAGE>

<PAGE>



        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;

               (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;

                                       32




<PAGE>

<PAGE>



               (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 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.

                                       33




<PAGE>

<PAGE>



        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  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

                                       34




<PAGE>

<PAGE>



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 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.

                                       35




<PAGE>

<PAGE>




        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.

                    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.

                                       36




<PAGE>

<PAGE>



        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.

        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

                                       37




<PAGE>

<PAGE>



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  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

                                       38




<PAGE>

<PAGE>



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.

        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.

                                       39




<PAGE>

<PAGE>



                                 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.

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

                                       40




<PAGE>

<PAGE>



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  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

                                       41




<PAGE>

<PAGE>



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.

        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

                                              42




<PAGE>

<PAGE>



        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,  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.

                                       43




<PAGE>

<PAGE>



        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 LLP,  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%.

        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

                                       44




<PAGE>

<PAGE>



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.

        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

                                       45




<PAGE>

<PAGE>



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.

                              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

                                       46




<PAGE>

<PAGE>



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 LLP, New York,
New York.

                             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.

                                       47




<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.
CABS or CABS  Security may also include a  certificate  evidencing  an undivided
interest in, or a note or a loan secured by CABS.

        "CABS Servicer" means the servicer or servicers of the CABS.

        "CABS Trustee" means the trustee or trustees of the Securities.

                                       48




<PAGE>

<PAGE>



        "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 Cedel Bank, societe anonyme.

        "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.

        "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.

                                       49




<PAGE>

<PAGE>



        "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  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.

                                       50




<PAGE>

<PAGE>



        "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.

        "Nonresidents" means a nonresident alien individual, foreign partnership
or foreign corporation.

                                       51




<PAGE>

<PAGE>



        "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

                                       52




<PAGE>

<PAGE>



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.

        "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.

                                       53




<PAGE>

<PAGE>




        "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.

        "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.

                                       54






<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.

                                       I-1




<PAGE>

<PAGE>




        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,  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

                                       I-2




<PAGE>

<PAGE>



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.

        (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

                                       I-3




<PAGE>

<PAGE>


        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-4






<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-6
The Trust.........................................    S-6
Description of the Certificates...................    S-7
Description of the CABS...........................    S-9
The Depositor.....................................   S-16
The Pooling Agreement.............................   S-16
The Trustee.......................................   S-18
Use of Proceeds...................................   S-19
Tax Considerations................................   S-19
ERISA Considerations..............................   S-22
Legal Investment Considerations...................   S-23
Underwriting......................................   S-24
Legal Matters.....................................   S-24
Rating............................................   S-24
Index of Defined Terms............................   S-25
Appendix A........................................    A-1
 
                    PROSPECTUS
Prospectus Supplement.............................     2
Available Information.............................     2
Incorporation of Certain Documents by Reference...     2
Reports to Holders................................     2
Summary of Terms..................................     3
Risk Factors......................................    11
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.....................................    39
Use of Proceeds...................................    40
Certain Federal Income Tax Considerations.........    40
State Tax Considerations..........................    46
ERISA Considerations..............................    46
Plan of Distribution..............................    46
Legal Matters.....................................    47
Additional Information............................    47
Glossary of Terms.................................    48
Annex I...........................................   I-1
</TABLE>
 

                                  LEHMAN CARD
                                 ACCOUNT TRUST
                                     1996-1
 
                                 $2,082,115,000
                             CLASS A FLOATING RATE
                           ASSET BACKED CERTIFICATES
                              CLASS S CERTIFICATES
 
                             LEHMAN ABS CORPORATION
                                  (DEPOSITOR)
 
                          ---------------------------
                             PROSPECTUS SUPPLEMENT
                               DECEMBER 31, 1996
                          ---------------------------
 
                                LEHMAN BROTHERS
 
_____________________________________      _____________________________________


<PAGE>






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