MBNA AMERICA BANK NATIONAL ASSOCIATION
424B2, 1999-05-25
ASSET-BACKED SECURITIES
Previous: FIRST DEARBORN INCOME PROPERTIES LP II, 10-Q, 1999-05-25
Next: REDWOOD EMPIRE BANCORP, 8-K, 1999-05-25



<PAGE>


             Prospectus Supplement to Prospectus Dated May 21, 1999

                        MBNA Master Credit Card Trust II
                                     Issuer

                    MBNA America Bank, National Association
                              Seller and Servicer

                                 SERIES 1999-D

                     $462,500,000 Asset Backed Certificates


                         The Trust will issue--
<TABLE>
<CAPTION>

                                           Class A Certificates Class B Certificates
                                           -------------------- --------------------
<S>                      <C>               <C>                  <C>
 Consider                Principal amount  $425,000,000          $37,500,000
 carefully the           Certificate rate  One-Month LIBOR       6.50% annually
 risk factors                              plus 0.19% annually
 beginning on page       Interest paid     Monthly               Monthly
 10 in the               First interest    July 15, 1999         July 15, 1999
 prospectus.              payment date
                         Scheduled         June 15, 2006         June 15, 2006
 A certificate is         principal
 not a deposit and        payment date
 neither the             Legal final       November 17, 2008     November 17, 2008
 certificates nor         maturity
 the underlying
 accounts or             Credit Enhancement--
 receivables are
 insured or              The Class B Certificates are subordinated to the
 guaranteed by the       Class A Certificates. Subordination of the Class B
 Federal Deposit         Certificates provides credit enhancement for the
 Insurance               Class A Certificates.
 Corporation or
 any other               The Trust is also issuing a Collateral Interest in
 governmental            the amount of $37,500,000 that is subordinated to the
 agency.                 Class A Certificates and the Class B Certificates.
                         Subordination of the Collateral Interest provides
 The certificates        credit enhancement for both the Class A and the Class
 will represent          B Certificates.
 interests in the
 trust only and          This prospectus supplement and the accompanying
 will not                prospectus relate to the offering of the Certificates
 represent               only.
 interests in or
 obligations of
 MBNA or any MBNA
 affiliate.

 This prospectus
 supplement may be
 used to offer and
 sell
 the certificates
 only if
 accompanied by
 the prospectus.

</TABLE>


Neither the SEC nor any state securities commission has approved the
certificates or determined that this prospectus supplement or the accompanying
prospectus is accurate or complete. Any representation to the contrary is a
criminal offense.

                    Underwriters of the Class A Certificates

Salomon Smith Barney
                Banc One Capital Markets, Inc.
                            Credit Suisse First Boston
                                           Goldman, Sachs & Co.
                                                              J.P. Morgan & Co.

                    Underwriter of the Class B Certificates

                              Salomon Smith Barney

                                  May 21, 1999
<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

  We provide information to you about the certificates in two separate
documents that progressively provide more detail: (a) the accompanying
Prospectus, which provides general information, some of which may not apply to
your Series of certificates and (b) this Prospectus Supplement, which describes
the specific terms of your Series of certificates.

  If the terms of your Series of certificates vary between this Prospectus
Supplement and the accompanying Prospectus, you should rely on the information
in this Prospectus Supplement.

  We include cross-references in this Prospectus Supplement and the
accompanying Prospectus to captions in these materials where you can find
further related discussions. The following Table of Contents and the Table of
Contents included in the accompanying Prospectus provide the pages on which
these captions are located.

  You can find a listing of the pages where capitalized terms used in this
Prospectus Supplement and the accompanying Prospectus are defined under the
caption "Index of Terms for Prospectus Supplement" beginning on page S-50 in
this document and under the caption "Index of Terms for Prospectus" beginning
on page 58 in the accompanying Prospectus.

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

                                      S-2
<PAGE>

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
SUMMARY OF TERMS...........................................................  S-5
 Offered Securities........................................................  S-5
  Interest Payments........................................................  S-5
  Principal Payments.......................................................  S-6
 The Collateral Interest...................................................  S-6
 Credit Enhancement........................................................  S-6
 Other Interests in the Trust..............................................  S-6
  Other Series of Certificates.............................................  S-6
  The Seller Interest......................................................  S-7
 Information About the Receivables.........................................  S-7
 Collections by the Servicer...............................................  S-7
 Allocations and Payments to You and Your Series...........................  S-7
  Allocations of Collections of Finance Charge Receivables.................  S-8
  Allocations of Collections of Principal Receivables......................  S-9
   Revolving Period........................................................ S-11
   Controlled Accumulation Period.......................................... S-11
   Rapid Amortization Period............................................... S-11
   Pay Out Events.......................................................... S-11
 Shared Principal Collections.............................................. S-12
 Denominations............................................................. S-12
 Registration, Clearance and Settlement.................................... S-12
 Tax Status................................................................ S-13
 ERISA Considerations...................................................... S-13
 Certificate Ratings....................................................... S-13
 Exchange Listing.......................................................... S-13
MBNA'S CREDIT CARD PORTFOLIO............................................... S-14
 General................................................................... S-14
 Billing and Payments...................................................... S-14
 Delinquency and Gross Charge-Off Experience............................... S-14
 Interchange............................................................... S-16
THE RECEIVABLES............................................................ S-16
MATURITY ASSUMPTIONS....................................................... S-19
 Controlled Accumulation Period............................................ S-19
 Rapid Amortization Period................................................. S-20
 Pay Out Events............................................................ S-20
 Payment Rates............................................................. S-21
RECEIVABLE YIELD CONSIDERATIONS............................................ S-21
</TABLE>

<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                         <C>
MBNA AND MBNA CORPORATION.................................................. S-22
 Year 2000................................................................. S-23
  Project Overview......................................................... S-23
  Project Readiness........................................................ S-23
  Costs.................................................................... S-24
  Risks.................................................................... S-24
  Contingency Plans........................................................ S-24
  Safe Harbor for Forward-Looking Statements............................... S-25
DESCRIPTION OF SERIES PROVISIONS........................................... S-25
 General................................................................... S-25
 New Issuances............................................................. S-26
 Interest Payments......................................................... S-26
 Principal Payments........................................................ S-28
 Postponement of Controlled Accumulation Period............................ S-29
 Subordination............................................................. S-29
 Allocation Percentages.................................................... S-30
 Reallocation of Cash Flows................................................ S-32
 Application of Collections................................................ S-34
  Allocations.............................................................. S-34
  Payment of Interest, Fees and Other Items................................ S-34
  Excess Spread............................................................ S-35
  Payments of Principal.................................................... S-37
 Shared Principal Collections.............................................. S-38
 Defaulted Receivables; Investor Charge-Offs............................... S-39
 Principal Funding Account................................................. S-40
 Reserve Account........................................................... S-41
 Pay Out Events............................................................ S-42
 Servicing Compensation and Payment of Expenses............................ S-43
 Reports to Certificateholders............................................. S-44
 Amendments................................................................ S-44
ERISA CONSIDERATIONS....................................................... S-44
 General................................................................... S-44
 Class A Certificates...................................................... S-45
 Class B Certificates...................................................... S-46
 Consultation with Counsel................................................. S-47
UNDERWRITING............................................................... S-48
INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT................................... S-50
ANNEX I: OTHER SERIES ISSUED AND OUTSTANDING...............................  A-1
</TABLE>

                                      S-3
<PAGE>

                    [THIS PAGE IS INTENTIONALLY LEFT BLANK]

                                      S-4
<PAGE>

                                SUMMARY OF TERMS

 . This summary highlights selected information from this document and does not
  contain all of the information that you need to consider in making your
  investment decision. To understand all of the terms of the offering of the
  certificates, read carefully this entire document and the accompanying
  Prospectus.

 . This summary provides an overview of certain calculations, cash flows and
  other information to aid your understanding and is qualified by the full
  description of these calculations, cash flows and other information in this
  Prospectus Supplement and the accompanying Prospectus.

OFFERED SECURITIES

MBNA Master Credit Card Trust II (the "Trust") is offering the Class A Floating
Rate Asset Backed Certificates (the "Class A Certificates") and the Class B
6.50% Asset Backed Certificates (the "Class B Certificates") as part of Series
1999-D. The Class A Certificates and the Class B Certificates (together, the
"Certificates") represent an interest in the assets of the Trust.

The Class B Certificates are subordinated to the Class A Certificates.

Interest Payments

The Class A Certificates will accrue interest for each Interest Period at the
Class A Certificate Rate set on the related LIBOR Determination Date. The
"Class A Certificate Rate" is an annual rate equal to LIBOR plus 0.19%.

The Class B Certificates will accrue interest for each Interest Period at the
Class B Certificate Rate. The "Class B Certificate Rate" is an annual rate
equal to 6.50%.

Interest accrued during each Interest Period will be due on each Distribution
Date. Any interest due but not paid on a Distribution Date will be payable on
the next Distribution Date together with additional interest at the applicable
certificate rate plus 2% per annum.

 . A "Distribution Date" is the 15th day of each month, or if that day is not a
  business day, the next business day. The first Distribution Date is July 15,
  1999.

 . Each "Interest Period" begins on and includes a Distribution Date and ends on
  but excludes the next Distribution Date. However, the first Interest Period
  will begin on and include June 3, 1999 (the "Closing Date") and end on but
  exclude July 15, 1999, the first Distribution Date.

 . LIBOR is the rate for deposits in U.S. dollars for a one-month period which
  appears on the Dow Jones Telerate Page 3750 (or similar replacement page) as
  of 11:00 a.m., London time, on the related LIBOR Determination Date. In
  addition, see "Description of Series Provisions--Interest Payments" in this
  Prospectus Supplement for a discussion of the determination of LIBOR if that
  rate does not appear on Dow Jones Telerate Page 3750 (or similar replacement
  page).

 . "LIBOR Determination Dates" are:

 . June 1, 1999, for the period beginning on and including the Closing Date
   and ending on but excluding July 15, 1999; and

 . the second London business day prior to the first day of each Interest
   Period, for each Interest Period following the first Interest Period.

The following time line shows the relevant dates for the first two Interest
Periods.

                          First Two Interest Periods


Closing                    Interest                      Interest
Date                       Payment                       Payment
(6/3/99)                   (7/15/99)                     (8/16/99)
 |                          |                             |
- ------------------------------------------------------------------->>
|                          |                             |
LIBOR                      LIBOR                         LIBOR
Set                        Re-set                        Re-set
(6/1/99)                   (7/13/99)                     (8/12/99)

                                      S-5
<PAGE>


Other Interest Periods will follow sequentially after the second Interest
Period in the same manner as is shown in the time line.

See "Description of Series Provisions--Interest Payments" in this Prospectus
Supplement for a discussion of the determination of amounts available to pay
interest and for the definition of business day and London business day.

You may obtain the Class A Certificate Rate for the current and immediately
preceding Interest Periods by telephoning The Bank of New York, the Trustee, at
its Corporate Trust Office at (212) 815-5738.

Principal Payments

You are expected to receive payment of principal in full on the "Scheduled
Payment Date" which is June 15, 2006, or, if that date is not a business day,
the next business day. However, certain circumstances could cause principal to
be paid earlier or later, or in reduced amounts. No principal will be paid to
the Class B Certificateholders until the Class A Certificateholders are paid in
full. See "Maturity Assumptions" in this Prospectus Supplement and in the
accompanying Prospectus and "Description of Series Provisions--Allocation
Percentages" in this Prospectus Supplement.

The final payment of principal and interest on the Certificates will be made no
later than November 17, 2008, or, if that date is not a business day, the next
business day, called the "Legal Final Maturity" or the "Series 1999-D
Termination Date."

See "Description of Series Provisions--Principal Payments" in this Prospectus
Supplement for a discussion of the determination of amounts available to pay
principal.

THE COLLATERAL INTEREST

The Trust is also issuing an interest in the assets of the Trust that is
subordinated to the Certificates called the "Collateral Interest." The initial
Collateral Interest Amount is $37,500,000, representing 7.5% of the initial
aggregate principal amount of the Certificates plus the initial Collateral
Interest Amount. As a subordinated interest, the Collateral Interest is a form
of Credit Enhancement for the Certificates. The Collateral Interest Holder will
have voting and certain other rights as if the Collateral Interest were a
subordinated class of certificates.

The Collateral Interest is not being offered through this Prospectus Supplement
and the accompanying Prospectus.

CREDIT ENHANCEMENT

Credit Enhancement for your Series is for your Series's benefit only, and you
are not entitled to the benefits of any credit enhancement available to other
Series.

Subordination of the Class B Certificates provides Credit Enhancement for the
Class A Certificates. Subordination of the Collateral Interest provides Credit
Enhancement for both the Class A Certificates and the Class B Certificates. The
Collateral Interest Amount and the Class B Investor Interest must be reduced to
zero before the Class A Investor Interest will suffer any loss of principal.
The Collateral Interest Amount must be reduced to zero before the Class B
Investor Interest will suffer any loss of principal. For a description of the
events which may lead to a reduction of the Class A Investor Interest, the
Class B Investor Interest and the Collateral Interest Amount, see "Description
of Series Provisions--Reallocation of Cash Flows," "--Application of
Collections" and "--Defaulted Receivables; Investor Charge-Offs" in this
Prospectus Supplement.

OTHER INTERESTS IN THE TRUST

Other Series of Certificates

The Trust has issued other Series of certificates and expects to issue
additional Series of certificates. When issued by the Trust, the certificates
of each of those Series also represent an interest in the assets of the Trust.
You can review a summary of each Series previously issued and currently
outstanding under the caption "Annex I: Other Series Issued and Outstanding"
included at the end of this Prospectus Supplement. The Trust may issue
additional Series with terms that may be different from any other Series
without prior review or consent by any Certificateholders.


                                      S-6
<PAGE>

The Seller Interest

MBNA will own the "Seller Interest," which represents the remaining interest in
the assets of the Trust not represented by the Certificates, the Collateral
Interest and the other interests issued by the Trust. The Seller Interest does
not provide credit enhancement for your Series or any other Series.

INFORMATION ABOUT THE RECEIVABLES

The Trust assets include Receivables from certain MasterCard/(R)/ and VISA/(R)*/
revolving credit card accounts selected from MBNA's credit card account
portfolio.

The Receivables consist of both Principal Receivables and Finance Charge
Receivables.

"Principal Receivables" are, generally, (a) amounts charged by cardholders for
goods and services and (b) cash advances.

"Finance Charge Receivables" are (a) the related finance charges and credit
card fees and (b) for your Series, certain amounts of fees, called Interchange,
collected through MasterCard and VISA and annual membership fees collected from
cardholders.

See "MBNA's Credit Card Portfolio--Interchange" in this Prospectus Supplement
and "MBNA's Credit Card Activities--Interchange" and "Description of the
Certificates--Transfer of Annual Membership Fees" in the accompanying
Prospectus.

COLLECTIONS BY THE SERVICER

The Servicer will collect payments on the Receivables and will deposit those
collections in an account. The Servicer will keep track of those collections
that are Finance Charge Receivables and those collections that are Principal
Receivables.

ALLOCATIONS AND PAYMENTS TO YOU AND YOUR SERIES

Each month, the Servicer will allocate collections and the amount of
Receivables that are not collected and are written off as uncollectible, called
the Default Amount, among:

 . your Series, based on the size of the Investor Interest (initially
  $500,000,000);

 . other outstanding Series, based on the size of their respective interests in
  the Trust; and

 . MBNA, based on the size of the Seller Interest.

The Trust assets allocated to your Series will be allocated to the following,
based on varying percentages:

 . holders of the Class A Certificates, based on the Class A Investor Interest
  (initially $425,000,000);

 . holders of the Class B Certificates, based on the Class B Investor Interest
  (initially $37,500,000); and

 . the holder of the Collateral Interest, based on the Collateral Interest
  Amount (initially $37,500,000).

See the following chart and "Description of Series Provisions--Allocation
Percentages" in this Prospectus Supplement.

The chart on the following page illustrates the Trust's general allocation
structure only and does not reflect the relative percentages of collections or
other amounts allocated to the Seller Interest, to any Series, including your
Series, or to holders of the Class A Certificates, the Class B Certificates or
the Collateral Interest.
- --------
* MasterCard/(R)/ and VISA/(R)/ are federally registered servicemarks of
  MasterCard International Inc. and Visa U.S.A., Inc., respectively.

                                      S-7
<PAGE>

            Allocation of Trust Assets

                  ------------
                  Trust Assets
                  ------------
                       |
    ----------------------------------------
    |                  |                   |
 ------------      ------------       ------------
    Other              Your              Seller
    Series            Series            Interest
- -------------      ------------       ------------
                       |
    ----------------------------------------
    |                  |                   |
- -------------      ------------       ------------
 Class A             Class B           Collateral
 Certificates      Certificates         Interest
- -------------      ------------       ------------


You are entitled to receive payments of interest and principal based upon
allocations to your Series. The Investor Interest, which is the basis for
allocations to your Series, is the sum of (a) the Class A Investor Interest,
(b) the Class B Investor Interest and (c) the Collateral Interest Amount. The
Class A Investor Interest, the Class B Investor Interest and the Collateral
Interest Amount will initially equal the outstanding principal amount of the
Class A Certificates, the Class B Certificates and the Collateral Interest. The
Investor Interest will decline as a result of principal payments and may
decline due to the writing off of Receivables or other reasons. If your
investor interest declines, amounts allocated and available for payment to your
Series and to you will be reduced. For a description of the events which may
lead to these reductions, see "Description of Series Provisions--Reallocation
of Cash Flows" in this Prospectus Supplement.

Allocations of Collections of Finance Charge Receivables

The chart on the following page demonstrates the manner in which collections of
Finance Charge Receivables are allocated and applied to your Series. The chart
is a simplified demonstration of certain allocation and payment provisions and
is qualified by the full descriptions of these provisions in this Prospectus
Supplement and the accompanying Prospectus.

Step 1: Collections of Finance Charge Receivables for your Series are
 allocated, based on varying percentages, among the Class A Investor Interest,
 the Class B Investor Interest and the Collateral Interest Amount.

Step 2: Collections of Finance Charge Receivables allocated to the Class A
 Investor Interest are applied to cover, in the following priority: the
 interest payment due to Class A, Class A's portion of the servicing fee due to
 the Servicer and Class A's portion of the Default Amount.

 Collections of Finance Charge Receivables allocated to the Class B Investor
 Interest are applied to cover, in the following priority: the interest
 payment due to Class B and Class B's portion of the servicing fee due to the
 Servicer.

 Collections of Finance Charge Receivables allocated to the Collateral
 Interest Amount are applied, under certain circumstances, to cover the
 Collateral Interest's portion of the servicing fee due to the Servicer.

 Remaining collections of Finance Charge Receivables allocated to the Class B
 Investor Interest and the Collateral Interest Amount are applied in Step 3
 because of their subordinated status.

Step 3: Collections of Finance Charge Receivables allocated to your Series and
 not used in Step 2 are treated as Excess Spread and applied, in the following
 priority, to cover:

 . the interest payment due to Class A, Class A's portion of the servicing fee
  due to the Servicer and Class A's portion of the Default Amount, each to the
  extent not covered in Step 2;

 . reimbursement of certain reductions of the Class A Investor Interest;

 . the interest payment due to Class B and Class B's portion of the servicing
  fee due to the Servicer, each to the extent not covered in Step 2;

 . Class B's portion of the Default Amount;

 . reimbursement of certain reductions of the Class B Investor Interest;


                                      S-8
<PAGE>

 . the interest payment due to the Collateral Interest;

 . the Collateral Interest's portion of the servicing fee due to the Servicer,
  to the extent not covered in Step 2;

 . the Collateral Interest's portion of the Default Amount;

 . reimbursement of certain reductions of the Collateral Interest Amount; and

 . funding, if necessary, of a reserve account maintained to cover certain
  interest payment shortfalls, if any.

Remaining Excess Spread is then paid to the holder of the Collateral Interest.

See "Description of Series Provisions--Application of Collections" in this
Prospectus Supplement.

<TABLE>
<S>         <C>                          <C>                             <C>
                       ALLOCATIONS OF COLLECTIONS OF FINANCE CHARGE RECEIVABLES

                               ----------------------------------------------------
                                         Collections of Finance Charge
                                      Receivables Allocated to Your Series
                               ----------------------------------------------------
                                                        |
                         ----------------------------------------------------------------
                         |                              |                               |
- --------        --------------------           --------------------           ---------------------
 Step 1           Class A Investor               Class B Investor              Collateral Interest
- --------              Interest                       Interest                        Amount
                --------------------           --------------------           ---------------------
                         |                              |                               |
- --------    -----------------------------  -----------------------------  -----------------------------
 Step 2      1. Class A Interest Payment
- --------     2. Class A Servicing Fee       1. Class B Interest Payment      1. Collateral Interest
             3. Class A Default Amount      2. Class B Servicing Fee            Servicing Fee
            -----------------------------  -----------------------------  -----------------------------
                         |                              |                               |
                         ----------------------------------------------------------------
                                                        |
- --------                                   -----------------------------
 Step 3                                            Excess Spread
- --------                                   -----------------------------
                                                        |
                         ----------------------------------------------------------------
                                    1. Class A Interest Payment
                                    2. Class A Servicing Fee
                                    3. Class A Default Amount
                                    4. Reimburse Class A Investor Interest
                                    5. Class B Interest Payment
                                    6. Class B Servicing Fee
                                    7. Class B Default Amount
                                    8. Reimburse Class B Investor Interest
                                    9. Apply Remaining Excess Spread to
                                       Collateral Interest and Other Items as
                                       Described Above in the Accompanying Text
                         ----------------------------------------------------------------
</TABLE>

Allocations of Collections of Principal Receivables

The chart on the following page demonstrates the manner in which collections of
Principal Receivables are allocated and applied to your Series. The chart is a
simplified demonstration of certain allocation and payment provisions and is
qualified by the full descriptions of these provisions in this Prospectus
Supplement and the accompanying Prospectus.


Step 1: Collections of Principal Receivables for your Series are allocated,
 based on varying percentages, among the Class A Investor Interest, the Class B
 Investor Interest and the Collateral Interest Amount.


                                      S-9
<PAGE>

Step 2: Collections of Principal Receivables allocated to the Collateral
 Interest Amount and the Class B Investor Interest may be reallocated and made
 available to pay amounts due to the Class A Investor Interest that have not
 been paid by either the Class A's share of collections of Finance Charge
 Receivables or Excess Spread. If required Class A amounts are satisfied, the
 Collateral Interest Amount also provides the same type of protection to the
 Class B Investor Interest. Certain collections which are reallocated for Class
 A or Class B will not be made part of Available Investor Principal
 Collections.

Step 3: Collections of Principal Receivables allocated to your Series and not
 used in Step 2 above are combined with shared principal collections from other
 Series, to the extent necessary and available, and treated as Available
 Investor Principal Collections.

 Available Investor Principal Collections may be paid, or accumulated and then
 paid, to you as payments of principal. The amount, priority and timing of
 your principal payments, if any, depend on whether your Series is in the
 Revolving Period, the Controlled Accumulation Period or a Rapid Amortization
 Period, as described below.

 The Class A Certificates will be paid in full before the Class B Certificates
 and the Collateral Interest receive any payments of principal. The Class B
 Certificates will be paid in full before the Collateral Interest receives any
 payments of principal.

 See "Maturity Assumptions" and "Description of Series Provisions--Application
 of Collections" in this Prospectus Supplement.

Step 4: Collections of Principal Receivables allocated to your Series and not
 used in Steps 2 and 3 above may be paid to other Series, to the extent
 necessary, or to the Seller.

<TABLE>
<S>             <C>                        <C>                            <C>
                            ALLOCATIONS OF COLLECTIONS OF PRINCIPAL RECEIVABLES

                               ----------------------------------------------------
                                       Collections of Principal Receivables
                                            Allocated to Your Series
                               ----------------------------------------------------
                                                        |
                         ----------------------------------------------------------------
                         |                              |                               |
- --------        --------------------           --------------------           ---------------------
 Step 1           Class A Investor               Class B Investor              Collateral Interest
- --------              Interest                       Interest                        Amount
                --------------------           --------------------           ---------------------
                         |                              |                               |
- --------                 |                 -----------------------------  -----------------------------
 Step 2                  |                   Reallocation for Class A,      Reallocation for Class A
- --------                 |                            if any                    & Class B, if any
                         |                 -----------------------------  -----------------------------
                         |                              |                               |
                         ----------------------------------------------------------------
                                                        |
- --------                                   ------------------------------     ------------------------------
 Step 3                                     Available Investor Principal       Shared Principal Collections
- --------                                            Collections           ---        from Other Series
                                           ------------------------------     ------------------------------
                                                        |
                                 -------------------------------------------------
                                      1. Class A Principal Payment
                                      2. Class B Principal Payment
                                      3. Collateral Interest Principal Payment
                                 -------------------------------------------------
                                                        |
- --------                                   ------------------------------
 Step 4                                     Shared Principal Collections
- --------                                          to Other Series
                                           ------------------------------
</TABLE>


                                      S-10
<PAGE>

Revolving Period: Series 1999-D will have a period of time, called the
"Revolving Period," when the Trust will not pay, or accumulate, principal for
Certificateholders or the holder of the Collateral Interest. In general, during
the Revolving Period the Trust will pay available principal to other Series or
the holder of the Seller Interest. See "Description of Series Provisions--
Principal Payments" and "--Application of Collections" in this Prospectus
Supplement.

The Revolving Period starts on the Closing Date and ends on the earlier to
begin of:

 . the Controlled Accumulation Period; or

 . a Rapid Amortization Period.

Controlled Accumulation Period: During the period called the "Controlled
Accumulation Period," each month the Servicer will deposit a specified amount
in the Principal Funding Account in order to pay the Certificates and the
Collateral Interest in full on the Scheduled Payment Date.

Each month, the Trust will pay principal not required to be deposited in the
Principal Funding Account to other Series or the holder of the Seller Interest.
Each month, if the amount actually deposited in the Principal Funding Account
is less than the required deposit, the amount of this deficiency will be
carried forward as a shortfall and included in the next month's required
deposit.

See "Description of Series Provisions--Principal Payments" and "--Application
of Collections" in this Prospectus Supplement. For information about the
application of money on deposit in the Principal Funding Account, including any
net investment earnings, see "Description of Series Provisions--Principal
Funding Account" in this Prospectus Supplement.

On the Scheduled Payment Date, the Trust will use the money on deposit in the
Principal Funding Account to pay (a) the Class A Investor Interest, (b) if the
Class A Investor Interest is paid in full, the Class B Investor Interest and
(c) if the Class B Investor Interest is paid in full, the Collateral Interest
Amount.

You should be aware that there may not be sufficient amounts available to pay
principal in full for the Class A Investor Interest, the Class B Investor
Interest and the Collateral Interest Amount on the Scheduled Payment Date. In
addition, if the money on deposit in the Principal Funding Account is
insufficient to pay these amounts on the Scheduled Payment Date or if a Pay Out
Event occurs, the Rapid Amortization Period will begin and the timing of your
principal payments could change. See "Maturity Assumptions" in this Prospectus
Supplement and in the accompanying Prospectus.

The Controlled Accumulation Period is scheduled to begin at the close of
business on May 31, 2005, but in some cases may be delayed to no later than the
close of business on April 30, 2006. See "Description of Series Provisions--
Postponement of Controlled Accumulation Period" in this Prospectus Supplement.

The Controlled Accumulation Period will end when any one of the following
occurs:

 . the Investor Interest is paid in full;

 . a Rapid Amortization Period begins; or

 . the Series 1999-D Termination Date.

Rapid Amortization Period: If a period called the "Rapid Amortization Period"
begins, the Trust will use any available principal collections allocated to
your Series to pay (a) the Class A Investor Interest, (b) if the Class A
Investor Interest is paid in full, the Class B Investor Interest and (c) if the
Class B Investor Interest is paid in full, the Collateral Interest Amount.
These payments will begin on the Distribution Date in the month after the Rapid
Amortization Period begins.

The Rapid Amortization Period will begin if a Pay Out Event occurs and will end
when any one of the following occurs:

 . the Investor Interest is paid in full;

 . the Series 1999-D Termination Date; or

 . the Trust Termination Date.

Pay Out Events: Certain adverse events called Pay Out Events might lead to the
start of a Rapid Amortization Period and the end of either the Revolving Period
or the Controlled Accumulation Period.

                                      S-11
<PAGE>


A Pay Out Event for your Series will include the following events:

 . the Seller does not make any required payment or deposit (within the
  applicable grace period);

 . the Seller materially violates any other obligation or agreement causing you
  to be adversely affected, if (a) the Seller does not remedy the violation
  within 60 days after it has received written notice and (b) you continue to
  be materially and adversely affected for the 60-day period;

 . the Seller provides certain representations, warranties or other information
  which were materially incorrect at the time they were provided causing you to
  be adversely affected, if (a) they continue to be materially incorrect 60
  days after the Seller has received written notice and (b) you continue to be
  materially and adversely affected for the 60-day period;

 . the three-month average net yield on the Receivables is below the three-month
  average of a minimum level called the Base Rate;

 . the Seller fails to transfer additional assets to the Trust when required;

 . certain defaults by the Servicer that have a material adverse effect on you;

 . you are not paid in full on the Scheduled Payment Date;

 . certain events of insolvency or receivership relating to the Seller;

 . the Seller is unable to transfer Receivables to the Trust as required under
  the Agreement; or

 . the Trust becomes an "investment company" under the Investment Company Act of
  1940.

For a more detailed discussion of these Pay Out Events, see "Description of
Series Provisions--Pay Out Events" in this Prospectus Supplement. In addition,
see "Description of the Certificates--Pay Out Events" in the accompanying
Prospectus for a discussion of the consequences of an insolvency or
receivership of the Seller.

SHARED PRINCIPAL COLLECTIONS

This Series is included in a group of Series designated as "Group One." Each
Series identified under the caption "Annex I: Other Series Issued and
Outstanding" included at the end of this Prospectus Supplement is, and other
Series in the future may be, included in Group One. To the extent that
collections of Principal Receivables allocated to your Series are not needed to
make payments or deposits to the Principal Funding Account for your Series,
these collections, called Shared Principal Collections, will be applied to
cover principal payments for other Series within Group One. Any reallocation
for this purpose will not reduce your Series's Investor Interest. In addition,
you may receive the benefits of collections of Principal Receivables and
certain other amounts allocated to other Series in Group One, to the extent
those collections are not needed for those other Series. See "Description of
Series Provisions--Shared Principal Collections" in this Prospectus Supplement
and "Description of the Certificates--Shared Principal Collections" in the
accompanying Prospectus.

DENOMINATIONS

Beneficial interests in the Certificates will be offered in minimum
denominations of $1,000 and integral multiples of that amount.

REGISTRATION, CLEARANCE AND SETTLEMENT

Your Certificates will be registered in the name of Cede & Co., as the nominee
of the Depository Trust Company ("DTC"). You will not receive a definitive
certificate representing your interest, except in limited circumstances
described in the accompanying Prospectus when Certificates in fully registered,
certificated form are issued. See "Description of the Certificates--Definitive
Certificates" in the accompanying Prospectus.

You may elect to hold your Certificates through DTC, in the United States, or
Cedelbank, societe anonyme ("Cedelbank") or the Euroclear System ("Euroclear"),
in Europe. Transfers within DTC, Cedelbank or Euroclear, as the case may be,
will be made in accordance with the usual rules and operating procedures of
those systems. Cross-market transfers between persons holding directly or
indirectly through DTC and counterparties holding directly or indirectly
through Cedelbank or

                                      S-12
<PAGE>

Euroclear will be made in DTC through the relevant depositaries of Cedelbank or
Euroclear. See "Description of the Certificates--Book-Entry Registration" in
the accompanying Prospectus.

We expect that the Certificates will be delivered in book-entry form through
the facilities of DTC, Cedelbank and Euroclear on or about the Closing Date.

TAX STATUS

Special Counsel to the Seller is of the opinion that under existing law your
Certificates will be characterized as debt for federal income tax purposes.
Under the Agreement, you and the Seller will agree to treat your Certificates
as debt for federal, state and local income tax purposes and franchise tax
purposes. See "Federal Income Tax Consequences" in the accompanying Prospectus
for additional information concerning the application of federal income tax
laws.

ERISA CONSIDERATIONS

Subject to important considerations described under "ERISA Considerations" in
this Prospectus Supplement and in the accompanying Prospectus, the Class A
Certificates are eligible for purchase by persons investing assets of employee
benefit plans or individual retirement accounts.

Subject to important considerations described under "ERISA Considerations" in
this Prospectus Supplement and the accompanying Prospectus, the Class B
Certificates may be eligible for purchase by persons investing assets of
employee benefit plans or individual retirement accounts.

CERTIFICATE RATINGS

The Class A Certificates are required to be rated in the highest rating
category by at least one nationally recognized rating organization.

The Class B Certificates are required to be rated in one of the three highest
rating categories by at least one nationally recognized rating organization.
See "Certificate Ratings" in the accompanying Prospectus for a discussion of
the primary factors upon which the ratings are based.

EXCHANGE LISTING

We will apply to list the Certificates on the Luxembourg Stock Exchange. We
cannot guaranty that the application for the listing will be accepted. You
should consult with Bankers Trust Luxembourg S.A., the Luxembourg listing agent
for the Certificates, 14 Boulevard F.D. Roosevelt, L-2450 Luxembourg, phone
number (352) 46 02 41, to determine whether or not the Certificates are listed
on the Luxembourg Stock Exchange.

                                      S-13
<PAGE>

                          MBNA'S CREDIT CARD PORTFOLIO

General

  The receivables (the "Receivables") conveyed or to be conveyed to the Trust
by MBNA America Bank, National Association ("MBNA") pursuant to a pooling and
servicing agreement dated as of August 4, 1994 (as amended from time to time,
the "Agreement") between MBNA, as seller (the "Seller") and as servicer of the
Receivables, and The Bank of New York, as trustee (the "Trustee"), have been or
will be generated from transactions made by holders of selected MasterCard and
VISA credit card accounts (the "Accounts"), including premium accounts and
standard accounts, from the portfolio of MasterCard and VISA accounts owned by
the Seller (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 which are 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 new purchases if all balances shown on the
previous billing statement are paid by the due date, which is generally at
least 25 days after the billing date. Monthly periodic finance charges are not
assessed in most circumstances on previous purchases if all balances shown on
the two previous billing statements are paid by their respective due dates. The
finance charges which are assessed monthly on cash advances (including balance
transfers) 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 on which a cash advance check is
deposited or cashed as the transaction date for such check.

  MBNA offers fixed rate and variable rate credit card accounts. MBNA also
offers temporary promotional rates.

  MBNA assesses annual membership fees 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.
MBNA generally assesses a fee on cash advances and certain purchase
transactions. 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.

                                      S-14
<PAGE>

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

  In February 1999, the Federal Financial Institutions Examination Council
published a revised policy statement on the classification of consumer loans.
The revised policy establishes uniform guidelines for charge-off of loans to
delinquent, bankrupt and deceased borrowers, for charge-off of fraudulent
accounts, and for re-aging, extending, deferring or rewriting delinquent
accounts. The guidelines must be implemented by June 30, 1999, unless
programming resources are required, in which case they must be implemented by
December 31, 2000. The Bank, as Servicer, will accelerate charge-off of some
delinquent loans when it implements the guidelines but does not expect
implementation to have an effect upon the payment of principal and interest on
the Certificates. This statement is a forward-looking statement, subject to
certain risks and uncertainties. The implementation of the guidelines could, in
combination with other adverse changes, such as a material increase in charge-
off rates or in the rate of interest payable to Certificateholders, have a
material adverse effect upon the payments of principal and interest on the
Certificates.

  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 April 12,
1999, the Receivables in the Trust Portfolio represented approximately 92% of
the Bank Portfolio. Because the Trust 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>
                                March 31,                                     December 31,
                         ----------------------- -----------------------------------------------------------------------
                                  1999                    1998                    1997                    1996
                         ----------------------- ----------------------- ----------------------- -----------------------
                                     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 Outstand-
 ing(1)                  $46,629,192             $46,946,483             $41,567,876             $33,070,523
Receivables Delinquent:
 30 - 59 Days            $   796,345    1.71%    $   842,557    1.79%    $   799,458    1.92%    $   619,940    1.87%
 60 - 89 Days                435,133    0.93         459,367    0.98         386,276    0.93         282,815    0.86
 90 or more                1,055,433    2.26       1,009,157    2.15         833,957    2.01         606,650    1.83
                         -----------   ------    -----------   ------    -----------   ------    -----------   ------
  Total                  $ 2,286,911    4.90%    $ 2,311,081    4.92%    $ 2,019,691    4.86%    $ 1,509,405    4.56%
                         ===========   ======    ===========   ======    ===========   ======    ===========   ======
</TABLE>
- --------
(1) The Receivables Outstanding on the accounts consist of all amounts due from
    cardholders as posted to the accounts as of the end of the period shown.


                                      S-15
<PAGE>

                          Gross Charge-Off Experience
                                 Bank Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                            Three Months
                               Ended            Year Ended December 31,
                             March 31,    -------------------------------------
                                1999         1998         1997         1996
                            ------------  -----------  -----------  -----------
<S>                         <C>           <C>          <C>          <C>
Average Receivables Out-
 standing(1)............... $46,267,314   $43,205,658  $36,651,499  $27,781,061
Total Gross Charge-
 Offs(2)...................     666,077     2,415,466    1,897,006    1,193,375
Total Gross Charge-Offs as
 a percentage of Average
 Receivables
 Outstanding(3)............        5.76%         5.59%        5.18%        4.30%
</TABLE>
- --------
(1) Average Receivables Outstanding is the average of the daily receivable
    balance during the period indicated.
(2) Total Gross Charge-Offs as a percentage of Average Receivables Outstanding
    for the month ended April 30, 1999 was 6.13% calculated as an annualized
    figure. Total Gross Charge-Offs are total principal and interest charge-
    offs before recoveries and do not include the amount of any reductions in
    Average Receivables Outstanding due to fraud, returned goods, customer
    disputes or other miscellaneous credit adjustments.
(3) The percentage reflected for the three months ended March 31, 1999 is an
    annualized figure.

Interchange

  The Seller will be required, pursuant to the terms of the Agreement, to
transfer to the Trust a percentage of the Interchange attributed to cardholder
charges for goods and services in the Accounts. 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 Series Provisions--Servicing Compensation
and Payment of Expenses" in this Prospectus Supplement and "MBNA's Credit Card
Activities--Interchange" in the accompanying Prospectus.

                                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 Agreement as applied
on June 22, 1994 (the "Cut-Off Date") and, with respect to Additional Accounts,
as of the related date of their designation (the "Trust Portfolio"). Pursuant
to the Agreement, the 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 the Trust all Receivables of such Additional
Accounts, whether such Receivables are then existing or thereafter created. Any
Additional Accounts designated pursuant to the Agreement must be Eligible
Accounts as of the date the 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, November 5, 1996, February 4, 1997, April 4, 1997, July 2, 1997,
October 2, 1997, December 17, 1997, April 10, 1998, July 2, 1998, September 22,
1998, November 17, 1998, February 10, 1999 and April 5, 1999, the Seller
designated Additional Accounts and conveyed the Receivables arising therein to
the Trust, which included approximately $1.487 billion, $1.087 billion, $1.288
billion, $1.094 billion, $1.193 billion, $1.981 billion, $1.685 billion, $1.986
billion, $1.087 billion, $690.6 million, $1.681 billion, $1.392 billion, $2.472
billion, $1.23 billion,

                                      S-16
<PAGE>

$1.862 billion, $2.135 billion, $1.316 billion, $1.97 billion, $915.1 million,
$1.224 billion and $1.408 billion 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 4% 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 the Agreement. "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 the Trust. Further, pursuant to the
Agreement, the Seller will have the right (subject to certain limitations and
conditions) to designate certain Removed Accounts and to require the Trustee to
reconvey all Receivables in such Removed Accounts to the Seller, whether such
Receivables are then existing or thereafter created. Throughout the term of the
Trust, 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 the
Trust, and on the date any new Receivables are created, the Seller will
represent and warrant to the Trust that the Receivables meet the eligibility
requirements specified in the Agreement. See "Description of the Certificates--
Representations and Warranties" in the accompanying Prospectus.

  The Receivables in the Trust Portfolio, as of the beginning of the day on
April 12, 1999, included $41,867,136,003 of Principal Receivables and
$863,054,282 of Finance Charge Receivables. The Accounts had an average
Principal Receivable balance of $1,319 and an average credit limit of $10,663.
The percentage of the aggregate total Receivable balance to the aggregate total
credit limit was 12.63%. The average age of the Accounts was approximately 41
months. As of the beginning of the day on April 12, 1999, cardholders whose
Accounts are included in the Trust Portfolio had billing addresses in all 50
States and the District of Columbia. As of the beginning of the day on April
12, 1999, 39.67% of the Accounts were standard accounts and 60.33% 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 26.78% and 73.22%, respectively.


                                      S-17
<PAGE>

  The following tables summarize the Trust Portfolio by various criteria as of
the beginning of the day on April 12, 1999. Because the future composition of
the Trust Portfolio may change over time, these tables are not necessarily
indicative of the composition of the Trust Portfolio at any subsequent time.

                         Composition by Account Balance
                                Trust Portfolio

<TABLE>
<CAPTION>
                             Number   Percentage of                  Percentage
                               of     Total Number                    of Total
Account Balance Range       Accounts   of Accounts    Receivables    Receivables
- ---------------------      ---------- ------------- ---------------  -----------
<S>                        <C>        <C>           <C>              <C>
Credit Balance............    455,827       1.4%    $   (57,784,359)     (0.1)%
No Balance................ 19,219,622      60.6                   0       0.0
$      .01 - $ 5,000.00...  8,834,310      27.8      12,362,457,215      28.9
$ 5,000.01 - $10,000.00...  2,280,518       7.2      16,000,360,342      37.4
$10,000.01 - $15,000.00...    615,758       1.9       7,374,431,428      17.3
$15,000.01 - $20,000.00...    197,945       0.6       3,385,356,683       7.9
$20,000.01 - $25,000.00...     78,889       0.3       1,757,160,984       4.1
$25,000.01 or More........     56,941       0.2       1,908,207,992       4.5
                           ----------     -----     ---------------     -----
  Total................... 31,739,810     100.0%    $42,730,190,285     100.0%
                           ==========     =====     ===============     =====
</TABLE>

                          Composition by Credit Limit
                                Trust Portfolio

<TABLE>
<CAPTION>
                                     Percentage of                 Percentage
                           Number    Total Number                   of Total
Credit Limit Range       of Accounts  of Accounts    Receivables   Receivables
- ------------------       ----------- ------------- --------------- -----------
<S>                      <C>         <C>           <C>             <C>
Less than or equal to
 $5,000.00..............  6,669,121       21.0%    $ 4,056,750,819      9.5%
$ 5,000.01 -
  $10,000.00............ 10,862,429       34.2      14,127,728,220     33.1
$10,000.01 -
  $15,000.00............  7,523,363       23.7      10,547,119,705     24.7
$15,000.01 -
  $20,000.00............  3,377,884       10.6       5,662,863,961     13.2
$20,000.01 -
  $25,000.00............  2,214,023        7.0       4,420,298,188     10.3
$25,000.01 or More......  1,092,990        3.5       3,915,429,392      9.2
                         ----------      -----     ---------------    -----
  Total................. 31,739,810      100.0%    $42,730,190,285    100.0%
                         ==========      =====     ===============    =====
</TABLE>

                      Composition by Period of Delinquency
                                Trust Portfolio

<TABLE>
<CAPTION>
Period of Delinquency                  Percentage of                 Percentage
(Days Contractually          Number    Total Number                   of Total
Delinquent)                of Accounts  of Accounts    Receivables   Receivables
- ---------------------      ----------- ------------- --------------- -----------
<S>                        <C>         <C>           <C>             <C>
Not Delinquent............ 30,788,316       97.0%    $38,024,219,266     89.0%
Up to 29 Days.............    543,897        1.7       2,586,574,681      6.1
30 to 59 Days.............    158,588        0.5         786,905,369      1.8
60 to 89 Days.............     79,339        0.3         394,370,196      0.9
90 or More Days...........    169,670        0.5         938,120,773      2.2
                           ----------      -----     ---------------    -----
  Total................... 31,739,810      100.0%    $42,730,190,285    100.0%
                           ==========      =====     ===============    =====
</TABLE>

                                      S-18
<PAGE>

                           Composition by Account Age
                                Trust Portfolio

<TABLE>
<CAPTION>
                                      Percentage of                  Percentage
                            Number     Total Number                   of Total
Account Age               of Accounts  of Accounts     Receivables   Receivables
- -----------               ----------- -------------- --------------- -----------
<S>                       <C>         <C>            <C>             <C>
Not More Than 6 Months..   2,320,563        7.3%     $ 2,884,570,177      6.8%
Over  6 Months to 12
 Months.................   2,618,421        8.2        2,952,715,005      6.9
Over 12 Months to 24
 Months.................   6,413,958       20.2        6,053,230,321     14.2
Over 24 Months to 36
 Months.................   6,579,637       20.7        7,280,412,820     17.0
Over 36 Months to 48
 Months.................   5,311,753       16.7        5,824,208,245     13.6
Over 48 Months to 60
 Months.................   3,739,896       11.8        6,226,833,197     14.6
Over 60 Months to 72
 Months.................   1,184,766        3.8        2,632,417,286      6.1
Over 72 Months..........   3,570,816       11.3        8,875,803,234     20.8
                          ----------      -----      ---------------    -----
  Total.................  31,739,810      100.0%     $42,730,190,285    100.0%
                          ==========      =====      ===============    =====
</TABLE>

                      Geographic Distribution of Accounts
                                Trust Portfolio

<TABLE>
<CAPTION>
                                       Percentage of                 Percentage
                             Number    Total Number                   of Total
State                      of Accounts  of Accounts    Receivables   Receivables
- -----                      ----------- ------------- --------------- -----------
<S>                        <C>         <C>           <C>             <C>
California................  3,377,512       10.6%    $ 5,624,874,997     13.2%
New York..................  2,495,086        7.9       3,189,422,428      7.5
Texas.....................  1,982,932        6.2       3,099,063,787      7.3
Florida...................  1,616,330        5.1       2,396,841,595      5.6
Pennsylvania..............  1,823,064        5.7       1,897,725,316      4.4
New Jersey................  1,261,802        4.0       1,772,945,188      4.1
Illinois..................  1,288,452        4.1       1,639,041,459      3.8
Ohio......................  1,397,607        4.4       1,515,961,347      3.5
Maryland..................    879,563        2.8       1,363,987,591      3.2
Michigan..................  1,096,347        3.5       1,296,949,192      3.0
Other..................... 14,521,115       45.7      18,933,377,385     44.4
                           ----------      -----     ---------------    -----
  Total................... 31,739,810      100.0%    $42,730,190,285    100.0%
                           ==========      =====     ===============    =====
</TABLE>

                              MATURITY ASSUMPTIONS

  The Agreement provides that the holders of the Class A Certificates (the
"Class A Certificateholders") will not receive payments of principal until the
Scheduled Payment Date, or earlier in the event of a Pay Out Event which
results in the commencement of the Rapid Amortization Period. The holders of
the Class B Certificates (the "Class B Certificateholders" and, together with
the Class A Certificateholders, the "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, 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
Adjusted Investor Interest prior to any deposits on such day, will be deposited
in the Principal Funding Account established by the Trustee until the

                                      S-19
<PAGE>

amount on deposit in the Principal Funding Account (the "Principal Funding
Account Balance") equals the Investor Interest. Amounts in the Principal
Funding Account are expected to be available to pay in full, the Class A
Investor Interest and, after the payment of the Class A Investor Interest in
full, the Class B Investor Interest on the Scheduled Payment Date, and, after
the deposit of the Class A Investor Interest and the Class B Investor Interest
in full in the Distribution Account, the Collateral Interest Amount on the
Transfer Date relating to the 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 and the Class B Investor
Interest will be paid to the Class B Certificateholders on the Scheduled
Payment Date and the Collateral Interest Amount will be paid to the holder of
the Collateral Interest (the "Collateral Interest Holder") on the Transfer Date
relating to the Scheduled Payment Date, no assurance can be given in this
regard. If the amount required to pay the Class A Investor Interest, the Class
B Investor Interest and the Collateral Interest Amount in full is not available
on the Scheduled Payment Date, a Pay Out Event will occur and the Rapid
Amortization Period will commence.

Rapid Amortization Period

  If a Pay Out Event occurs during either the Revolving Period or the
Controlled Accumulation Period, the Rapid Amortization Period will commence. If
a Pay Out Event occurs during the Controlled Accumulation Period, any amount on
deposit in the Principal Funding Account will be paid to the Class A
Certificateholders and, after the Class A Investor Interest has been paid in
full, the Class B Certificateholders on the first Distribution Date with
respect to 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 (a) the date
on which the Class A Certificates have been paid in full, (b) the Series 1999-D
Termination Date and (c) the Trust Termination Date. After the Class A
Certificates have been paid in full and if the Series 1999-D Termination Date
or the Trust Termination Date has not occurred, Available Investor Principal
Collections will be paid to the Class B Certificateholders on each Distribution
Date until the earliest of (a) the date on which the Class B Certificates have
been paid in full, (b) the Series 1999-D Termination Date and (c) the Trust
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 the
Agreement, (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) the
Trust 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 the Trust
when required by the Agreement, (g) the occurrence of a Servicer Default which
would have a material adverse effect on the Certificateholders, (h)
insufficient monies available to pay the Investor Interest in full on the
Scheduled Payment Date, or (i) the Seller becomes unable for any reason to
transfer Receivables to the Trust in accordance with the provisions of the
Agreement. See "Description of Series Provisions--Pay Out Events" in this
Prospectus Supplement and "Description of the Certificates--Pay Out Events" in
the accompanying Prospectus. 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 Minimum 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 and amounts
withdrawn from the Reserve Account, if any, deposited into the Finance Charge
Account and allocable to the Certificates and the Collateral

                                      S-20
<PAGE>

Interest for such Monthly Period, calculated on a cash basis after subtracting
the Aggregate Investor Default Amount for such Monthly Period, and the
denominator of which is the Investor Interest as of the close of business on
the last day of such Monthly Period.

Payment Rates

  The following table sets forth the highest and lowest cardholder monthly
payment rates for the Bank Portfolio during any month in the periods 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

<TABLE>
<CAPTION>
                                            Three Months
                                               Ended     Year Ended December 31,
                                             March 31,   -----------------------
                                                1999      1998    1997    1996
                                            ------------ ------- ------- -------
        <S>                                 <C>          <C>     <C>     <C>
        Lowest Month.......................    13.29%     12.26%  11.30%  10.69%
        Highest Month......................    14.55%     14.07%  13.15%  11.56%
        Monthly Average....................    13.91%     13.35%  12.20%  11.19%
</TABLE>

  Generally, 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 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 and the Collateral
Interest 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
Series 1999-D to its final Distribution Date will equal the expected number of
months. As described under "Description of Series Provisions--Postponement of
Controlled Accumulation Period" in this Prospectus Supplement, 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 Investor Interest on the Scheduled Payment Date. See
"Maturity Assumptions" and "Risk Factors--Timing of Principal Payments" in the
accompanying 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, 1998 and the three calendar months contained in the period
ended March 31, 1999 are set forth in the following table.

  The historical yield figures in the following table are calculated on an
accrual basis. Collections of Receivables included in the Trust will be on a
cash basis and may not reflect the historical yield experience in the table.
During periods of increasing delinquencies or periodic payment deferral
programs, accrual yields may

                                      S-21
<PAGE>

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, 1998 and
the three calendar months contained in the period ended March 31, 1999, 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 accompanying Prospectus.

                              Bank Portfolio Yield

<TABLE>
<CAPTION>
                                  Three Months
                                     Ended        Year Ended December 31,
                                   March 31,   -------------------------------
                                      1999       1998       1997       1996
                                  ------------ ---------  ---------  ---------
<S>                               <C>          <C>        <C>        <C>
Average Account Monthly Accrued
 Finance
Charges and Fees(1)(2)..........   $   28.31   $   27.59  $   25.58  $   24.27
Average Account Balance(3)......   $1,953.46   $1,902.58  $1,822.14  $1,738.50
Yield from Finance Charges and
 Fees(4)........................       17.39%      17.40%     16.85%     16.75%
Yield from Interchange(5).......        1.25%       1.32%      1.23%      1.17%
Yield from Finance Charges, Fees
 and Interchange(6).............       18.64%      18.72%     18.08%     17.92%
</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 Balance includes purchases, cash advances and accrued and
    unpaid monthly periodic finance charges and other charges and is 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 three months ended March 31, 1999 is an
    annualized figure.

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

                           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. On a managed basis, including
loans originated by MBNA International Bank Limited, MBNA maintained loan
accounts with aggregate outstanding balances of $61.3 billion as of March 31,
1999. Of this amount, $50.9 billion were MasterCard and VISA credit card loans
originated in the United States. As of March 31, 1999, the premium credit card
portfolio in the United States accounted for 62% of MBNA's domestic MasterCard
and VISA credit card accounts with outstanding balances and 73% of MBNA's
outstanding domestic MasterCard and VISA credit card loans.


                                      S-22
<PAGE>

  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 March 31, 1999, MBNA had assets of $25.3 billion,
deposits of $17.3 billion and capital and surplus accounts of $3.1 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 March
31, 1999, the Corporation had consolidated assets of $27.5 billion,
consolidated deposits of $16.3 billion and capital and surplus accounts of $3.6
billion. The principal asset of the Corporation is the capital stock of MBNA.

Year 2000

  Project Overview. Like most major financial institutions, the Corporation is
highly dependent upon technology to deliver products and services to its
customers. Credit card transactions and authorizations require a variety of
voice and data networks, and service providers to operate successfully.
Sophisticated computer and telecommunication systems enable the Corporation to
process these transactions and service customer accounts. Many computer
applications have been written using two digits rather than four to define the
applicable year, and therefore may not recognize a date using "00" as the Year
2000. Computer applications may not be able to properly process transactions
with dates in the Year 2000 or thereafter.

  The Corporation began its Year 2000 Project (the "Project") to address this
issue in 1994. The Project is organized into six major components: Application
Software; Infrastructure; Business Unit; Telecommunication; Desktop
Infrastructure; and Readiness Testing. The Application Software component
includes all internally developed and purchased software used to perform
specific business functions. This portion of the Project encompasses nearly all
mission critical applications, including systems that service and support
loans, deposits, customer service activities, and financial systems. The
Infrastructure component includes the computer hardware and associated system's
software upon which Application Software is run, and includes mainframe and
distributed system platforms. The Business Unit component encompasses
internally developed or acquired application software that is managed outside
the technology area. It also includes all vendor supplied services and non-
technology equipment, such as building operation and security systems. The
Telecommunication component incorporates all voice and data networking and
switching components; voice response technology; and local, long distance, and
international telecommunication services. The Desktop Infrastructure component
addresses local area network and desktop computing environments and includes
all hardware and software components. The Readiness Testing component is the
final comprehensive integrated test of Application Software and Infrastructure
in a fully Year 2000 compliant environment. This will include interfaces with
major vendors such as MasterCard International and Visa International.

  The Corporation has substantially completed the Application Software,
Infrastructure, Business Unit, Telecommunication, and Desktop Infrastructure
components of the Project. This included the assessment, renovation, validation
and implementation phases. Assessment activities will continue throughout 1999
to minimize overall risk. During 1999, the Corporation will complete
implementation of any newly purchased software, perform interoperability
testing, and finalize contingency plans.

  Project Readiness. Application Software and Infrastructure, the most
substantial components of the Project, are complete and have been implemented
into production, with the exception of a small number of purchased software
packages. Application Software is extensively tested for Year 2000 readiness
prior to placing it into production. The Corporation expects that the updates
to the remaining purchased software packages will be implemented by June 30,
1999.

  Business Unit efforts, which primarily involve work with third-party vendors,
are estimated to be substantially complete. Vendors have been contacted
regarding their progress and regular meetings and site

                                      S-23
<PAGE>

visits have been, and will continue to be, held with critical vendors to
evaluate their progress. Remediation of Business Unit applications is planned
and on track to be completed by June 30, 1999. The Corporation does not have
significant Year 2000 exposure from non-technology equipment.

  Internal telecommunication hardware and software upgrades are substantially
completed. The Corporation is actively participating in various
telecommunication forums in order to monitor telecommunication service provider
readiness and to establish interoperability testing standards.

  The Desktop Infrastructure efforts are substantially completed.

  A standalone test environment has been constructed to perform extensive final
readiness testing. The standalone test environment is separate from the
Corporation's production systems and thus reduces the risk that testing will
disrupt the Corporation's operations. This environment includes a voice and
data network as well as mainframe, distributed, and desktop computers. All
critical applications will be fully tested in a Year 2000 compliant environment
as a final assurance step. Testing within the readiness environment began in
March 1999. The Corporation has successfully completed a test of the December
31, 1999 to January 1, 2000 rollover, along with other significant dates. In
addition to testing the transition to the new century, other key dates to be
tested include September 9, 1999, year-end 2000 and the Year 2000 leap year.
This environment will be maintained throughout 1999 in order to allow testing
of significant system changes and newly acquired software.

  The Corporation relies on various third-parties to perform processing
services and to supply critical system applications. Critical third-party
provided software applications are being tested regardless of vendor statements
of fitness to ensure Year 2000 compliance. Regular meetings and site visits are
being held with MasterCard International, Visa International and other critical
third party service providers to evaluate and monitor their project status.

  Costs. The total cost associated with required modifications to become Year
2000 compliant is not expected to be material to the Corporation's consolidated
financial position. The estimated total cost of the Project is expected to be
approximately $40 million. Costs incurred and expensed through March 31, 1999
were approximately $24 million. The majority of the remaining cost is
associated with conducting the readiness testing, preparing contingency plans,
and staffing a transition team for early 2000.

  Risks. Because the Corporation's business is highly reliant on various types
of computer technologies, disruptions caused by Year 2000 failures have the
potential to have a material impact on the Corporation's operations, liquidity,
and financial condition. Due primarily to the general uncertainty of the Year
2000 readiness of some third-party providers, at this time the Corporation
cannot with substantial certainty determine whether or not consequences of Year
2000 failures will have a material impact on the Corporation's results of
operations, liquidity or financial condition. Based on the current project
status and extensive testing completed and planned, the Corporation expects any
internal Year 2000 system failure will be handled in the normal course of
business and will not have a significant impact on the Corporation. It is more
likely that any impact will result from a third-party that the Corporation
conducts business with directly or indirectly. A likely worst case scenario
would involve major disruption of the telecommunications network, a major
disruption in the supply of electrical power, failure of one or more of the
primary financial switching networks or, in the United Kingdom, failure of the
primary data servicing provider. Revenues could be negatively impacted if Year
2000 failures prevent the Corporation or other entities from processing
customer transactions and cause customers to curtail credit card spending for a
period of time.

  Contingency Plans. The Corporation has a standing contingency plan that
addresses various types of business interruptions. This plan is tested and
updated on a regular basis. The Corporation has developed and will continue to
refine contingency plans to address possible negative impacts specific to the
Year 2000 problem. Plans are complete and in place for critical third-party
software applications which are not currently Year 2000 compliant. At this time
it is not expected that these plans will need to be implemented. Contingency

                                      S-24
<PAGE>

plans for critical third-party providers are in varying stages of development.
These plans will be completed by June 30, 1999. The Corporation maintains a
standing contingency plan to address liquidity and capital needs. A plan
specific to Year 2000 implications has been completed. This plan will continue
to be modified as necessary based on identified or perceived market risks.
These plans will continue to be updated throughout 1999 as additional
information becomes available regarding specific identified risks.

  Safe Harbor for Forward-Looking Statements. The above disclosure on Year 2000
issues includes forward-looking statements concerning the Corporation's future
operations, expenses and financial performance. Such statements are subject to
risks and uncertainties that may cause the Corporation's actual operations and
performance to differ materially from those set forth in such forward-looking
statements. Factors which could cause the Corporation's actual results to
differ materially from those projected by the Corporation include, but are not
limited to, the following: failure of third parties providing software,
telecommunications, data networks, and other products or services to the
Corporation to become Year 2000 compliant; insufficient staff and other
technical resources; unexpected difficulties in implementing system
enhancements; disruptions in the overall consumer credit market due to Year
2000 problems; and disruptions in capital markets due to Year 2000 problems.

                        DESCRIPTION OF SERIES PROVISIONS

  The Certificates and the Collateral Interest will be issued pursuant to the
Agreement, as supplemented by the supplement relating to the Certificates (the
"Series 1999-D Supplement"). Pursuant to the Agreement, the Seller and the
Trustee may execute further Series Supplements in order to issue additional
Series. The following summary of Series 1999-D does not purport to be complete
and is subject to, and is qualified in its entirety by reference to, all of the
provisions of the Agreement and the Series 1999-D Supplement. See "Description
of the Certificates" in the accompanying Prospectus for additional information
concerning the Certificates, the Collateral Interest, the Series 1999-D
Supplement and the Agreement.

General

  The Class A Certificates, the Class B Certificates and the Collateral
Interest will represent the right to receive certain payments from the assets
of the Trust, including the right to the applicable allocation percentage of
all cardholder payments on the Receivables in the Trust. Each Class A
Certificate represents the right to receive payments of interest at the Class A
Certificate Rate for the related Interest Period and payments of principal on
the Scheduled Payment Date or, to the extent of the Class A Investor Interest,
on each Distribution Date with respect to the Rapid Amortization Period, funded
from collections of Finance Charge Receivables and annual membership fees and
Principal Receivables, respectively, allocated to the Class A Investor Interest
and certain other available amounts. Each Class B Certificate represents the
right to receive payments of interest at the applicable Class B Certificate
Rate for the related Interest Period, and payments of principal on the
Scheduled Payment Date or, to the extent of the Class B Investor Interest, on
each Distribution Date with respect to the Rapid Amortization Period after the
Class A Certificates have been paid in full, funded from collections of Finance
Charge Receivables and annual membership fees and Principal Receivables,
respectively, allocated to the Class B Investor Interest and certain other
available amounts. In addition to representing the right to payment from
collections of Finance Charge Receivables, annual membership fees and Principal
Receivables, each Class A Certificate also represents the right to receive
payments from Excess Spread, funds on deposit in the Principal Funding Account
(in an amount not to exceed the Class A Investor Interest) and the Reserve
Account and certain investment earnings thereon, Reallocated Principal
Collections and Shared Principal Collections and certain other available
amounts. In addition to representing the right to payment from collections of
Finance Charge Receivables, annual membership fees and Principal Receivables,
each Class B Certificate also represents the right to receive payments from
Excess Spread, funds on deposit in the Principal Funding Account (to the extent
such funds exceed the Class A Investor Interest and in an amount not to exceed
the Class B Investor Interest) and the Reserve Account and certain investment
earnings thereon, Reallocated Collateral Principal Collections and Shared
Principal Collections and certain other available amounts. Payments of interest
and principal will be made on each Distribution Date on which such amounts are
due to

                                      S-25
<PAGE>

Certificateholders in whose names the Certificates were registered on the last
business day of the calendar month preceding such Distribution Date (each, a
"Record Date").

  The Seller will own the Seller Interest. The holder of the Seller Interest
will receive certain payments from the assets of the Trust, including a
percentage (the "Seller Percentage") of all cardholder payments on the
Receivables in the Trust equal to 100% minus the sum of the applicable Investor
Percentages for all Series of certificates then outstanding. The Seller
Interest may be transferred in whole or in part subject to certain limitations
and conditions set forth in the Agreement, and, at the discretion of the
Seller, the Seller Interest may be held either in an uncertificated form or in
the form of a Seller Certificate. See "Description of the Certificates--Certain
Matters Regarding the Seller and the Servicer" in the accompanying Prospectus.

  Application will be made to list the Certificates on the Luxembourg Stock
Exchange; however, no assurance can be given that such listing will be
obtained. Certificateholders should consult with Bankers Trust Luxembourg S.A.,
the Luxembourg listing agent for the Certificates, 14 Boulevard F.D. Roosevelt,
L-2450 Luxembourg, phone number (352) 46 02 41, for the status of such listing.

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

New Issuances

  The Agreement provides that the holder of the Seller Interest may have one or
more new Series issued by notifying the Trustee as described under "Description
of the Certificates--New Issuances" in the accompanying Prospectus.

Interest Payments

  Interest will accrue on the Class A Certificates at the Class A Certificate
Rate and on the Class B Certificates at the Class B Certificate Rate from the
Closing Date. Interest will be distributed on July 15, 1999 and on the 15th day
of each month thereafter (or, if such 15th day is not a business day, the next
succeeding business day) (each, a "Distribution Date"). For purposes of this
Prospectus Supplement and the accompanying Prospectus, a "business day" is,
unless otherwise indicated, any day other than a Saturday, a Sunday or a day on
which banking institutions in New York, New York or Newark, Delaware are
authorized or obligated by law or executive order to be closed. Interest
payments on the Class A Certificates and the Class B Certificates on any
Distribution Date will be calculated on the outstanding principal balance of
the Class A Certificates and the outstanding principal balance of the Class B
Certificates, as applicable, as of the preceding Record Date, except that
interest for the first Distribution Date will accrue at the applicable
Certificate Rate on the initial outstanding principal balance of the Class A
Certificates and the initial outstanding principal balance of the Class B
Certificates, as applicable, from the Closing Date. Interest due on the
Certificates but not paid on any Distribution Date will be payable on the next
succeeding Distribution Date together with additional interest

                                      S-26
<PAGE>

(the "Additional Interest") on such amount at the applicable Certificate Rate
plus 2% per annum (such amount with respect to the Class A Certificates, the
"Class A Additional Interest," and such amount with respect to the Class B
Certificates, the "Class B Additional Interest"). Such Additional Interest
shall accrue on the same basis as interest on the Certificates, and shall
accrue from the Distribution Date such overdue interest became due, to but
excluding the Distribution Date on which such Additional Interest is paid.
Interest payments on the Class A Certificates on any Distribution Date will be
paid from Class A Available Funds for the related Monthly Period and, to the
extent such Class A Available Funds are insufficient to pay such interest, from
Excess Spread and Reallocated Principal Collections (to the extent available)
for such Monthly Period. Interest payments on the Class B Certificates on any
Distribution Date will be paid from Class B Available Funds for the related
Monthly Period and, to the extent such Class B Available Funds are insufficient
to pay such interest, from Excess Spread and Reallocated Collateral Principal
Collections (to the extent available) remaining after certain other payments
have been made with respect to the Class A Certificates.

  "Class A Available Funds" means, with respect to any Monthly Period, an
amount equal to the sum of (a) the Class A Floating Allocation of collections
of Finance Charge Receivables and annual membership fees allocated to the
Investor Interest and deposited in the Finance Charge Account with respect to
such Monthly Period (excluding the portion of collections of Finance Charge
Receivables attributable to Interchange that is allocable to Servicer
Interchange), (b) an amount equal to the product of (i) the Class A Account
Percentage and (ii) the Principal Funding Investment Proceeds, if any, with
respect to the related Transfer Date and (c) amounts, if any, to be withdrawn
from the Reserve Account which are required to be included in Class A Available
Funds pursuant to the Series 1999-D Supplement with respect to such Transfer
Date. "Class A Account Percentage" means, with respect to any date of
determination, the percentage equivalent of a fraction, the numerator of which
is the aggregate amount on deposit in the Principal Funding Account with
respect to Class A Certificates and the denominator of which is the aggregate
amount on deposit in the Principal Funding Account with respect to Class A
Certificates and the Class B Certificates, in each case as of the last day of
the preceding Monthly Period. "Class B Available Funds" means, with respect to
any Monthly Period, an amount equal to the sum of (a) the Class B Floating
Allocation of collections of Finance Charge Receivables and annual membership
fees allocated to the Investor Interest and deposited in the Finance Charge
Account with respect to such Monthly Period (excluding the portion of
collections of Finance Charge Receivables attributable to Interchange that is
allocable to Servicer Interchange), (b) an amount equal to the product of (i)
the Class B Account Percentage and (ii) the Principal Funding Investment
Proceeds, if any, with respect to the related Transfer Date and (c) amounts, if
any, to be withdrawn from the Reserve Account which are required to be included
in Class B Available Funds pursuant to the Series 1999-D Supplement with
respect to such Transfer Date. "Class B Account Percentage" means, with respect
to any date of determination, the percentage equivalent of a fraction, the
numerator of which is the aggregate amount on deposit in the Principal Funding
Account with respect to Class B Certificates and the denominator of which is
the aggregate amount on deposit in the Principal Funding Account with respect
to Class A Certificates and the Class B Certificates, in each case as of the
last day of the preceding Monthly Period.

  The Class A Certificates will accrue interest from and including the Closing
Date through but excluding July 15, 1999 and with respect to each Interest
Period thereafter, at a rate of 0.19% per annum above LIBOR prevailing on the
related LIBOR Determination Date with respect to each such period. Interest on
the Class A Certificates will be calculated on the basis of the actual number
of days in the related Interest Period and a 360-day year. The Class B
Certificates will accrue interest at the Class B Certificate Rate from and
including the Closing Date. Interest payments on the Class B Certificates on
any Distribution Date will be equal to one-twelfth of the product of the Class
B Certificate Rate and the outstanding principal balance of the Class B
Certificates as of the preceding Record Date, except that interest for the
first Distribution Date will include accrued interest on the initial
outstanding principal balance of the Class B Certificates at the Class B
Certificate Rate from and including the Closing Date through but excluding July
15, 1999. Interest on the Class B Certificates will be calculated on the basis
of a 360-day year and twelve 30-day months.

                                      S-27
<PAGE>

  The Trustee will determine LIBOR on June 1, 1999 for the period from and
including the Closing Date through but excluding July 15, 1999 and for each
Interest Period thereafter, on the second London business day prior to the
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). For purposes of calculating LIBOR, a "London business
day" is any business day on which dealings in deposits in United States dollars
are transacted in the London interbank market.

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

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

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

  The Class A Certificate Rate applicable to the then current and immediately
preceding Interest Period may be obtained by telephoning the Trustee at its
Corporate Trust Office at (212) 815-5738.

Principal Payments

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

  On each Transfer Date relating to the Controlled Accumulation Period, the
Trustee will deposit in the Principal Funding Account an amount equal to the
least of (a) Available Investor Principal Collections with respect to such
Transfer Date, (b) the applicable Controlled Deposit Amount and (c) the
Adjusted Investor Interest prior to any deposits on such date. Amounts in the
Principal Funding Account will be paid first to Class A Certificateholders (in
an amount not to exceed the Class A Investor Interest) and then to Class B
Certificateholders (to the extent such funds exceed the Class A Investor
Interest and in an amount not to exceed the Class B Investor Interest), in each
case, on the Scheduled Payment Date, and lastly to the Collateral Interest
Holder (to the extent such funds exceed the sum of the Class A Investor
Interest and the Class B Investor Interest and in an amount not to exceed the
Collateral Interest Amount) on the Transfer Date preceding the Scheduled
Payment Date (in each case, unless paid earlier due to the commencement of the
Rapid Amortization Period). During the Controlled Accumulation Period, the
portion of Available Investor Principal Collections not applied to Class A
Monthly Principal, Class B Monthly Principal or Collateral Monthly Principal on
a Transfer Date will generally be treated as Shared Principal Collections.


                                      S-28
<PAGE>

  "Available Investor Principal Collections" means, with respect to any Monthly
Period, an amount equal to the sum of (a) (i) collections of Principal
Receivables received during such Monthly Period and certain other amounts
allocable to the Investor Interest, minus (ii) the amount of Reallocated
Principal Collections with respect to such Monthly Period used to fund the
Required Amount, plus (b) any Shared Principal Collections with respect to
other Series in Group One that are allocated to the Series of the Trust
represented by the Certificates and the Collateral Interest ("Series 1999-D").

  On each Distribution Date with respect to the Rapid Amortization Period, the
Class A Certificateholders will be entitled to receive Available Investor
Principal Collections for the related Monthly Period in an amount up to the
Class A Investor Interest until the earliest of the date the Class A
Certificates are paid in full, the Series 1999-D Termination Date and the Trust
Termination Date. After payment in full of the Class A Investor Interest, the
Class B Certificateholders will be entitled to receive, on each Distribution
Date with respect to the Rapid Amortization Period, Available Investor
Principal Collections for the related Monthly Period in an amount up to the
Class B Investor Interest until the earliest of the date the Class B
Certificates are paid in full, the Series 1999-D Termination Date and the Trust
Termination Date. After payment in full of the Class B Investor Interest, the
Collateral Interest Holder will be entitled to receive on each Transfer Date,
Available Investor Principal Collections until the earliest of the date the
Collateral Interest is paid in full, the Series 1999-D Termination Date and the
Trust Termination Date. See "--Pay Out Events" below for a discussion of events
which might lead to the commencement of the Rapid Amortization Period.

Postponement of Controlled Accumulation Period

  Upon written notice to the Trustee, the Servicer may elect to postpone the
commencement of the Controlled Accumulation Period, and extend the length of
the Revolving Period, subject to certain conditions including those set forth
below. The Servicer may make such election only if the Accumulation Period
Length (determined as described below) is less than twelve months. On the
Determination Date immediately preceding the May 2005 Distribution Date, and
each Determination Date thereafter, until the Controlled Accumulation Period
begins, the Servicer will determine the "Accumulation Period Length," which is
the number of whole months expected to be required to fully fund the Principal
Funding Account no later than the Scheduled Payment Date, based on (a) the
expected monthly collections of Principal Receivables expected to be
distributable to the certificateholders of all Series (excluding certain other
Series), assuming a principal payment rate no greater than the lowest monthly
principal payment rate on the Receivables for the preceding twelve months and
(b) the amount of principal expected to be distributable to certificateholders
of all Series (excluding certain other Series) which are not expected to be in
their revolving periods during the Controlled Accumulation Period; provided,
however, that the calculation of Accumulation Period Length may be changed at
any time if the Rating Agency Condition is satisfied. If the Accumulation
Period Length is less than twelve months, the Servicer may, at its option,
postpone the commencement of the Controlled Accumulation Period such that the
number of months included in the Controlled Accumulation Period will be equal
to or exceed the Accumulation Period Length. The effect of the foregoing
calculation is to permit the reduction of the length of the Controlled
Accumulation Period based on the investor interest of certain other Series
which are scheduled to be in their revolving periods during the Controlled
Accumulation Period and on increases in the principal payment rate occurring
after the Closing Date. The length of the Controlled Accumulation Period will
not be determined to be less than one month.

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

Subordination

  The Class B Certificates and the Collateral Interest will be subordinated to
the extent necessary to fund certain payments with respect to the Class A
Certificates. In addition, the Collateral Interest will be

                                      S-29
<PAGE>

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

Allocation Percentages

  Pursuant to the Agreement, with respect to each Monthly Period the Servicer
will allocate among the Investor Interest, the investor interest for all other
Series issued and outstanding and the Seller Interest, all amounts collected on
Finance Charge Receivables, all amounts collected on Principal Receivables and
all Default Amounts with respect to such Monthly Period. Each "Monthly Period"
will be the period from and including the first day of a calendar month to and
including the last day of such calendar month (other than the initial Monthly
Period, which will commence on and include the Closing Date and end on and
include June 30, 1999).

  Collections of Finance Charge Receivables and Default Amounts at any time and
collections of Principal Receivables during the Revolving Period will be
allocated to the Investor Interest based on the Floating Investor Percentage.
The "Floating Investor Percentage" means, with respect to any Monthly Period,
the percentage equivalent of a fraction, the numerator of which is the Adjusted
Investor Interest as of the close of business on the last day of the preceding
Monthly Period (or with respect to the first Monthly Period, the initial
Investor Interest) and the denominator of which is the greater of (x) the
aggregate amount of Principal Receivables as of the close of business on the
last day of the preceding Monthly Period (or with respect to the first Monthly
Period, the aggregate amount of Principal Receivables as of the close of
business on the day immediately preceding the Closing Date) and (y) the sum of
the numerators used to calculate the Investor Percentages for allocations with
respect to Finance Charge Receivables, Default Amounts or Principal
Receivables, as applicable, for all outstanding Series on such date of
determination; provided, however, that with respect to any Monthly Period in
which an Addition Date occurs or in which a Removal Date occurs on which, if
any Series has been paid in full, Principal Receivables in an aggregate amount
approximately equal to the initial investor interest of such Series are removed
from the Trust, the amount in clause (x) above shall be (i) the aggregate
amount of Principal Receivables in the Trust as of the close of business on the
last day of the prior Monthly Period for the period from and including the
first day of such Monthly Period to but excluding the related Addition Date or
Removal Date and (ii) the aggregate amount of Principal Receivables in the
Trust as of the beginning of the day on the related Addition Date or Removal
Date after adjusting for the aggregate amount of Principal Receivables added to
or removed from the Trust on the related Addition Date or Removal Date, as the
case may be, for the period from and including the related Addition Date or
Removal Date to and including the last day of such Monthly Period. Such amounts
so allocated will be further allocated between the Class A Certificateholders,
Class B Certificateholders and the Collateral Interest Holder based on the
Class A Floating Allocation, the Class B Floating Allocation and the Collateral
Floating Allocation, respectively. The "Class A Floating Allocation" means,
with respect to any Monthly Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is equal to the
Class A Adjusted Investor Interest as of the close of business on the last day
of the preceding Monthly Period (or with respect to the first Monthly Period,
as of the Closing Date) and the denominator of which is equal to the Adjusted

                                      S-30
<PAGE>

Investor Interest as of the close of business on such day. The "Class B
Floating Allocation" means, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is equal to the Class B Adjusted Investor Interest as of the
close of business on the last day of the preceding Monthly Period (or with
respect to the first Monthly Period, as of the Closing Date) and the
denominator of which is equal to the Adjusted Investor Interest as of the close
of business on such day. The "Collateral Floating Allocation" means, with
respect to any Monthly Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is equal to the
Collateral Interest Adjusted Amount as of the close of business on the last day
of the preceding Monthly Period (or with respect to the first Monthly Period,
as of the Closing Date) and the denominator of which is equal to the Adjusted
Investor Interest as of the close of business on such day.

  Collections of Principal Receivables during the Controlled Accumulation
Period and Rapid Amortization Period will be allocated to the Investor Interest
based on the Fixed Investor Percentage. The "Fixed Investor Percentage" means,
with respect to any Monthly Period, the percentage equivalent of a fraction,
the numerator of which is the Investor Interest as of the close of business on
the last day of the Revolving Period and the denominator of which is the
greater of (x) the aggregate amount of Principal Receivables as of the close of
business on the last day of the prior Monthly Period and (y) the sum of the
numerators used to calculate the Investor Percentages for allocations with
respect to Principal Receivables for all outstanding Series for such Monthly
Period; provided, however, that with respect to any Monthly Period in which an
Addition Date occurs or in which a Removal Date occurs on which, if any Series
has been paid in full, Principal Receivables in an aggregate amount
approximately equal to the initial investor interest of such Series are removed
from the Trust, the amount in clause (x) above shall be (i) the aggregate
amount of Principal Receivables in the Trust as of the close of business on the
last day of the prior Monthly Period for the period from and including the
first day of such Monthly Period to but excluding the related Addition Date or
Removal Date and (ii) the aggregate amount of Principal Receivables in the
Trust at the beginning of the day on the related Addition Date or Removal Date
after adjusting for the aggregate amount of Principal Receivables added to or
removed from the Trust on the related Addition Date or Removal Date, as the
case may be, for the period from and including the related Addition Date or
Removal Date to and including the last day of such Monthly Period. Such amounts
so allocated will be further allocated between the Class A Certificateholders,
the Class B Certificateholders and the Collateral Interest Holder based on the
Class A Fixed Allocation, the Class B Fixed Allocation and the Collateral Fixed
Allocation, respectively. The "Class A Fixed Allocation" means, with respect to
any Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the Class A
Investor Interest as of the close of business on the last day of the Revolving
Period, and the denominator of which is equal to the Investor Interest as of
the close of business on the last day of the Revolving Period. The "Class B
Fixed Allocation" means, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is equal to the Class B Investor Interest as of the close of
business on the last day of the Revolving Period, and the denominator of which
is equal to the Investor Interest as of the close of business on the last day
of the Revolving Period. The "Collateral Fixed Allocation" means, with respect
to any Monthly Period, the percentage equivalent (which percentage shall never
exceed 100%) of a fraction, the numerator of which is equal to the Collateral
Interest Amount as of the close of business on the last day of the Revolving
Period, and the denominator of which is equal to the Investor Interest as of
the close of business on the last day of the Revolving Period.

  "Class A Investor Interest" for any date means an amount equal to (a) the
aggregate initial principal amount of the Class A Certificates, minus (b) the
aggregate amount of principal payments made to Class A Certificateholders prior
to such date, minus (c) the excess, if any, of the aggregate amount of Class A
Investor Charge-Offs for all Transfer Dates preceding such date over the
aggregate amount of any reimbursements of Class A Investor Charge-Offs for all
Transfer Dates preceding such date; provided, however, that the Class A
Investor Interest may not be reduced below zero.


                                      S-31
<PAGE>

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

  "Collateral Interest Amount" for any date means an amount equal to (a)
$37,500,000 (the "Collateral Interest Initial Amount"), minus (b) the aggregate
amount of principal payments made to the Collateral Interest Holder prior to
such date, minus (c) the aggregate amount of Collateral Charge-Offs for all
prior Transfer Dates, minus (d) the aggregate amount of Reallocated Principal
Collections for all prior Transfer Dates, minus (e) an amount equal to the
aggregate amount by which the Collateral Interest Amount has been reduced to
fund the Class A Investor Default Amount and the Class B Investor Default
Amount on all prior Transfer Dates as described under "--Defaulted Receivables;
Investor Charge-Offs" in this Prospectus Supplement, and plus (f) the aggregate
amount of Excess Spread allocated and available on all prior Transfer Dates for
the purpose of reimbursing amounts deducted pursuant to the foregoing clauses
(c), (d) and (e); provided, however, that the Collateral Interest Amount may
not be reduced below zero.

  "Investor Interest," for any date of determination, means an amount equal to
the sum of (a) the Class A Investor Interest, (b) the Class B Investor Interest
and (c) the Collateral Interest Amount.

  "Class A Adjusted Investor Interest," for any date of determination, means an
amount equal to the Class A Investor Interest, minus the funds on deposit in
the Principal Funding Account on such date (up to the Class A Investor
Interest).

  "Class B Adjusted Investor Interest," for any date of determination, means an
amount equal to the Class B Investor Interest, minus the funds on deposit in
the Principal Funding Account in excess of the Class A Investor Interest on
such date (up to the Class B Investor Interest).

  "Collateral Interest Adjusted Amount," for any date of determination, means
an amount equal to the Collateral Interest Amount, minus the funds on deposit
in the Principal Funding Account in excess of the sum of the Class A Investor
Interest and the Class B Investor Interest on such date (up to the Collateral
Interest Amount).

  "Adjusted Investor Interest," for any date of determination, means the sum of
(a) the Class A Adjusted Investor Interest, (b) the Class B Adjusted Investor
Interest and (c) the Collateral Interest Adjusted Amount.

Reallocation of Cash Flows

  With respect to each Transfer Date, the Servicer will determine the amount
(the "Class A Required Amount"), which will be equal to the amount, if any, by
which the sum of (a) Class A Monthly Interest due on the related Distribution
Date and overdue Class A Monthly Interest and Class A Additional Interest, if
any, (b) the Class A Servicing Fee for the related Monthly Period and overdue
Class A Servicing Fee, if any, and (c) the Class A Investor Default Amount, if
any, for the related Monthly Period exceeds the Class A Available Funds for the
related Monthly Period. If the Class A Required Amount is greater than zero,
Excess Spread allocated to Series 1999-D and available for such purpose will be
used to fund the Class A Required Amount with respect to such Transfer Date. If
such Excess Spread is insufficient to fund the Class A Required Amount, first,
Reallocated Collateral Principal Collections and, then, Reallocated Class B
Principal Collections will be used to fund the remaining Class A Required
Amount. If Reallocated Principal Collections with respect to the

                                      S-32
<PAGE>

related Monthly Period, together with Excess Spread, are insufficient to fund
the remaining Class A Required Amount for such related Monthly Period, then the
Collateral Interest Amount (after giving effect to reductions for any
Collateral Charge-Offs and Reallocated Principal Collections on such Transfer
Date) will be reduced by the amount of such excess (but not by more than the
Class A Investor Default Amount for such Monthly Period). In the event that
such reduction would cause the Collateral Interest Amount to be a negative
number, the Collateral Interest Amount will be reduced to zero, and the Class B
Investor Interest (after giving effect to reductions for any Class B Investor
Charge-Offs and any Reallocated Class B Principal Collections for which the
Collateral Interest Amount was not reduced on such Transfer Date) will be
reduced by the amount by which the Collateral Interest Amount would have been
reduced below zero (but not by more than the excess of the Class A Investor
Default Amount, if any, for such Monthly Period over the amount of such
reduction, if any, of the Collateral Interest Amount with respect to such
Monthly Period). In the event that such reduction would cause the Class B
Investor Interest to be a negative number, the Class B Investor Interest will
be reduced to zero and the Class A Investor Interest will be reduced by the
amount by which the Class B Investor Interest would have been reduced below
zero (but not by more than the excess, if any, of the Class A Investor Default
Amount for such Monthly Period over the amount of the reductions, if any, of
the Collateral Interest Amount and the Class B Investor Interest with respect
to such Monthly Period). Any such reduction in the Class A Investor Interest
will have the effect of slowing or reducing the return of principal and
interest to the Class A Certificateholders. In such case, the Class A
Certificateholders will bear directly the credit and other risks associated
with their interests in the Trust. See "--Defaulted Receivables; Investor
Charge-Offs" in this Prospectus Supplement.

  With respect to each Transfer Date, the Servicer will determine the amount
(the "Class B Required Amount"), which will be equal to the sum of (a) the
amount, if any, by which the sum of (i) Class B Monthly Interest due on the
related Distribution Date and overdue Class B Monthly Interest and Class B
Additional Interest, if any, and (ii) the Class B Servicing Fee for the related
Monthly Period and overdue Class B Servicing Fee, if any, exceeds the Class B
Available Funds for the related Monthly Period and (b) the Class B Investor
Default Amount, if any, for the related Monthly Period. If the Class B Required
Amount is greater than zero, Excess Spread allocated to Series 1999-D not
required to pay the Class A Required Amount or reimburse Class A Investor
Charge-Offs will be used to fund the Class B Required Amount with respect to
such Transfer Date. If such Excess Spread is insufficient to fund the Class B
Required Amount, Reallocated Collateral Principal Collections not required to
fund the Class A Required Amount for the related Monthly Period will be used to
fund the remaining Class B Required Amount. If such Reallocated Collateral
Principal Collections with respect to the related Monthly Period are
insufficient to fund the remaining Class B Required Amount, then the Collateral
Interest Amount (after giving effect to reductions for any Collateral Charge-
Offs and Reallocated Principal Collections on such Transfer Date and after any
adjustments made thereto for the benefit of the Class A Certificateholders)
will be reduced by the amount of such deficiency (but not by more than the
Class B Investor Default Amount for such Monthly Period). In the event that
such a reduction would cause the Collateral Interest Amount to be a negative
number, the Collateral Interest Amount will be reduced to zero, and the Class B
Investor Interest will be reduced by the amount by which the Collateral
Interest Amount would have been reduced below zero (but not by more than the
excess of the Class B Investor Default Amount for such Monthly Period over the
amount of such reduction of the Collateral Interest Amount), and the Class B
Certificateholders will bear directly the credit and other risks associated
with their interests in the Trust. See "--Defaulted Receivables; Investor
Charge-Offs" in this Prospectus Supplement.

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

  "Required Amount" for any Monthly Period means the sum of (a) the Class A
Required Amount and (b) the Class B Required Amount, each for such Monthly
Period.

                                      S-33
<PAGE>

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

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

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

Application of Collections

  Allocations. Except as otherwise provided below, the Servicer will deposit
into the Collection Account, no later than the second business day following
the date of processing, any payment collected by the Servicer on the
Receivables. On the same day as any such deposit is made, the Servicer will
make the deposits and payments to the accounts and parties as indicated below;
provided, however, that for as long as MBNA remains the Servicer under the
Agreement and (a)(i) the Servicer provides to the Trustee a letter of credit
covering the risk of collection of the Servicer and (ii) the Seller 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 then outstanding or (b) the Servicer has and maintains a certificate of
deposit rating of P-1 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.

  With respect to Series 1999-D, and notwithstanding anything in the Agreement
to the contrary, whether the Servicer is required to make monthly or daily
deposits from the Collection Account into the Finance Charge Account or the
Principal Account, with respect to any Monthly Period, (i) the Servicer will
only be required to deposit collections from the Collection Account into the
Finance Charge Account or the Principal Account up to the required amount to be
deposited into any such deposit account or, without duplication, distributed on
or prior to the related Distribution Date to the Certificateholders or to the
Collateral Interest Holder and (ii) if at any time prior to such Distribution
Date the amount of collections deposited in the Collection Account exceeds the
amount required to be deposited pursuant to clause (i) above, the Servicer,
subject to certain limitations, will be permitted to withdraw the excess from
the Collection Account.

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

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

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

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

                                      S-34
<PAGE>

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

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

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

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

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

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

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

      (i) if MBNA or The Bank of New York is no longer the Servicer, an
    amount equal to the Collateral Interest Servicing Fee, plus the amount
    of any overdue Collateral Interest Servicing Fee, for the related
    Monthly Period will be paid to the Servicer; and

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

  "Class A Monthly Interest" with respect to any Distribution Date will equal
the product of (a) the Class A Certificate Rate for the related Interest
Period, (b) the actual number of days in such Interest Period divided by 360
and (c) the outstanding principal balance of the Class A Certificates as of the
related Record Date; provided, however, with respect to the first Distribution
Date, Class A Monthly Interest will be equal to the interest accrued on the
initial outstanding principal balance of the Class A Certificates at the
applicable Class A Certificate Rate for the period from and including the
Closing Date through but excluding July 15, 1999. Interest on the Class A
Certificates will be calculated on the basis of the actual number of days in
the related Interest Period and a 360-day year.

  "Class B Monthly Interest" with respect to any Distribution Date will equal
one-twelfth the product of (a) the Class B Certificate Rate and (b) the
outstanding principal balance of the Class B Certificates as of the related
Record Date; provided, however, with respect to the first Distribution Date,
Class B Monthly Interest will be equal to the interest accrued on the initial
outstanding principal balance of the Class B Certificates at the Class B
Certificate Rate for the period from and including the Closing Date through but
excluding July 15, 1999. Interest on the Class B Certificates will be
calculated on the basis of a 360-day year and twelve 30-day months.

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

  "Excess Spread" means, with respect to any Transfer Date, an amount equal to
the sum of the amounts described in clause (a)(iv), clause (b)(iii) and clause
(c)(ii) above.

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

    (a) an amount equal to the Class A Required Amount, if any, with respect
  to such Transfer Date will be used to fund the Class A Required Amount;
  provided, however, that in the event the Class A Required

                                      S-35
<PAGE>

  Amount for such Transfer Date exceeds the amount of Excess Spread, such
  Excess Spread shall be applied first to pay amounts due with respect to
  such Transfer Date pursuant to clause (a)(i) above under "--Payment of
  Interest, Fees and Other Items," second to pay amounts due with respect to
  such Transfer Date pursuant to clause (a)(ii) above under "--Payment of
  Interest, Fees and Other Items" and third to pay amounts due with respect
  to such Transfer Date pursuant to clause (a)(iii) above under "--Payment of
  Interest, Fees and Other Items;"

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

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

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

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

    (f) if MBNA or The Bank of New York is the Servicer, an amount equal to
  the Collateral Interest Servicing Fee, plus the amount of any overdue
  Collateral Interest Servicing Fee, for the related Monthly Period will be
  paid to the Servicer;

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

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

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

    (j) the balance, if any, after giving effect to the payments made
  pursuant to subparagraphs (a) through (i) above shall be distributed to the
  Collateral Interest Holder.


                                      S-36
<PAGE>

  "Collateral Minimum Monthly Interest" with respect to any Transfer Date will
equal one-twelfth of the product of (a) 8.00% per annum or such lesser amount
as may be designated in the Transfer Agreement (the "Collateral Minimum Rate")
and (b) the Collateral Interest Initial Amount less the aggregate amount
distributed to the Collateral Interest Holder in respect of Collateral Monthly
Principal for all prior Transfer Dates; provided, however, that with respect to
the first Transfer Date, Collateral Minimum Monthly Interest will be equal to
the interest accrued on the Initial Collateral Interest Amount at the
Collateral Minimum Rate for the period from and including the Closing Date
through but excluding July 15, 1999. Interest on the Collateral Interest will
be calculated on the basis of a 360-day year and twelve 30-day months.

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

    (a) on each Transfer Date with respect to the Revolving Period, all such
  Available Investor Principal Collections will be treated as Shared
  Principal Collections and applied as described under "Description of Series
  Provisions--Shared Principal Collections" in this Prospectus Supplement and
  "Description of the Certificates--Shared Principal Collections" in the
  accompanying Prospectus;

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

      (i) an amount equal to Class A Monthly Principal will be deposited in
    the Principal Funding Account (during the Controlled Accumulation
    Period) or distributed (on the related Distribution Date) to the Class
    A Certificateholders (during the Rapid Amortization Period);

      (ii) an amount equal to Class B Monthly Principal will be, after an
    amount equal to the Class A Investor Interest has been deposited in the
    Principal Funding Account (taking into account deposits to be made on
    such Transfer Date), deposited in the Principal Funding Account (during
    the Controlled Accumulation Period) or, after the Class A Investor
    Interest has been paid in full (taking into account payments to be made
    on the related Distribution Date), distributed (on the related
    Distribution Date) to the Class B Certificateholders (during the Rapid
    Amortization Period); and

      (iii) an amount equal to Collateral Monthly Principal will be, after
    an amount equal to the sum of the Class A Investor Interest and the
    Class B Investor Interest has been deposited in the Principal Funding
    Account, deposited in the Principal Funding Account (during the
    Controlled Accumulation Period) or, after the Class A Investor Interest
    and the Class B Investor Interest has been paid in full (taking into
    account distributions to be made on the related Distribution Date),
    distributed (on such Transfer Date) to the Collateral Interest Holder
    (during the Rapid Amortization Period);

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

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

  "Class B Monthly Principal" with respect to any Transfer Date relating to (a)
the Controlled Accumulation Period, beginning with the Transfer Date on which
an amount equal to the Class A Investor

                                      S-37
<PAGE>

Interest has been deposited in the Principal Funding Account (after taking into
account deposits to be made on such Transfer Date), or (b) the Rapid
Amortization Period, beginning with the Transfer Date immediately preceding the
Distribution Date on which the Class A Certificates will be paid in full (after
taking into account payments to be made on the related Distribution Date), will
equal the least of (i) the Available Investor Principal Collections on deposit
in the Principal Account with respect to such Transfer Date (minus the portion
of such Available Investor Principal Collections applied to Class A Monthly
Principal on such Transfer Date), (ii) for each Transfer Date with respect to
the Controlled Accumulation Period, the Controlled Deposit Amount for such
Transfer Date (minus the Class A Monthly Principal with respect to such
Transfer Date) and (iii) the Class B Adjusted Investor Interest prior to any
deposits on such Transfer Date.

  "Collateral Monthly Principal" with respect to any Transfer Date relating to
the Controlled Accumulation Period, beginning with the Transfer Date on which
an amount equal to the sum of (i) the Class A Investor Interest and (ii) the
Class B Investor Interest has been deposited in the Principal Funding Account
(after taking into account deposits to be made on such Transfer Date), or with
respect to any Transfer Date relating to the Rapid Amortization Period,
beginning with the Transfer Date immediately preceding the Distribution Date on
which the Class B Certificates will be paid in full (after taking into account
payments to be made on the related Distribution Date), will equal the least of
(i) the Available Investor Principal Collections on deposit in the Principal
Account with respect to such Transfer Date (minus the portion of such Available
Investor Principal Collections applied to Class A Monthly Principal and Class B
Monthly Principal on such Transfer Date), (ii) for each Transfer Date with
respect to the Controlled Accumulation Period, the Controlled Deposit Amount
for such Transfer Date (minus the sum of the Class A Monthly Principal and the
Class B Monthly Principal with respect to such Transfer Date) and (iii) the
Collateral Interest Adjusted Amount prior to any deposits on such Transfer
Date.

  "Controlled Accumulation Amount" means for any Transfer Date with respect to
the Controlled Accumulation Period, $41,666,666.67; provided, however, that if
the commencement of the Controlled Accumulation Period is delayed as described
above under "--Postponement of Controlled Accumulation Period," the Controlled
Accumulation Amount may be higher than the amount stated above for each
Transfer Date with respect to the Controlled Accumulation Period and will be
determined by the Servicer in accordance with the Agreement based on the
principal payment rates for the Accounts and on the investor interests of other
Series (other than certain excluded Series) which are scheduled to be in their
revolving periods and then scheduled to create Shared Principal Collections
during the Controlled Accumulation Period.

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

Shared Principal Collections

  Collections of Principal Receivables for any Monthly Period allocated to the
Investor Interest will first be used to cover, with respect to any Monthly
Period during the Controlled Accumulation Period, deposits of the applicable
Controlled Deposit Amount to the Principal Funding Account or the Distribution
Account, and during the Rapid Amortization Period, payments to the
Certificateholders and the Collateral Interest Holder. The Servicer will
determine the amount of collections of Principal Receivables for any Monthly
Period allocated to the Investor Interest remaining after covering required
payments to the Certificateholders and the Collateral Interest Holder and any
similar amount remaining for any other Series in Group One ("Shared Principal
Collections"). The Servicer will allocate the Shared Principal Collections to
cover any scheduled or permitted principal distributions to certificateholders
and deposits to principal funding accounts, if any, for any

                                      S-38
<PAGE>

Series in Group One which have not been covered out of the collections of
Principal Receivables allocable to such Series and certain other amounts for
such Series ("Principal Shortfalls"). Shared Principal Collections will not be
used to cover investor charge-offs for any Series. If Principal Shortfalls
exceed Shared Principal Collections for any Monthly Period, Shared Principal
Collections will be allocated pro rata among the applicable Series in Group One
based on the relative amounts of Principal Shortfalls. To the extent that
Shared Principal Collections exceed Principal Shortfalls, the balance will,
subject to certain limitations, be paid to the holder of the Seller Interest.

Defaulted Receivables; Investor Charge-Offs

  On or before each Transfer Date, the Servicer will calculate the Aggregate
Investor Default Amount for the preceding Monthly Period. The term "Aggregate
Investor Default Amount" means, for any Monthly Period, the sum of the Investor
Default Amounts for such Monthly Period. The term "Investor Default Amount"
means, for any Receivable, the product of (a) the Floating Investor Percentage
on the day the applicable Account became a Defaulted Account and (b) the
aggregate amount of Principal Receivables (other than Ineligible Receivables)
in such account on the day such Account became a Defaulted Account (the
"Default Amount"). A portion of the Aggregate Investor Default Amount will be
allocated to the Class A Certificateholders (the "Class A Investor Default
Amount") on each Transfer Date in an amount equal to the product of the Class A
Floating Allocation applicable during the related Monthly Period and the
Aggregate Investor Default Amount for such Monthly Period. A portion of the
Aggregate Investor Default Amount will be allocated to the Class B
Certificateholders (the "Class B Investor Default Amount") on each Transfer
Date in an amount equal to the product of the Class B Floating Allocation
applicable during the related Monthly Period and the Aggregate Investor Default
Amount for such Monthly Period. A portion of the Aggregate Investor Default
Amount will be allocated to the Collateral Interest Holder (the "Collateral
Default Amount") on each Transfer Date in an amount equal to the product of the
Collateral Floating Allocation applicable during the related Monthly Period and
the Aggregate Investor Default Amount for such Monthly Period.

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

  On each Transfer Date, if the Class B Investor Default Amount for such
Transfer Date exceeds the amount of Excess Spread and Reallocated Collateral
Principal Collections which are allocated and available to fund such amount
with respect to the Monthly Period preceding such Transfer Date as described
under "--Application of Collections--Excess Spread" in this Prospectus
Supplement, the Collateral Interest Amount

                                      S-39
<PAGE>

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

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

Principal Funding Account

  Pursuant to the Series 1999-D Supplement, the Trustee will establish and
maintain with a Qualified Institution the principal funding account as a
segregated trust account held for the benefit of the Certificateholders and the
Collateral Interest Holder (the "Principal Funding Account"). During the
Controlled Accumulation Period, the Trustee at the direction of the Servicer
shall transfer collections in respect of Principal Receivables (other than
Reallocated Principal Collections) and Shared Principal Collections from other
Series, if any, allocated to the Series 1999-D Certificates from the Principal
Account to the Principal Funding Account as described under "--Application of
Collections" in this Prospectus Supplement.

  Funds on deposit in the Principal Funding Account will be invested to the
following Transfer Date by the Trustee at the direction of the Servicer in
Permitted Investments. Investment earnings (net of investment losses and
expenses) on funds on deposit in the Principal Funding Account (the "Principal
Funding Investment Proceeds") will be deposited in the Finance Charge Account
and included in Class A Available Funds and Class B Available Funds for such
Interest Period. If, for any Transfer Date, the Principal Funding Investment
Proceeds are less than the Covered Amount, the amount of such deficiency (the
"Reserve Draw Amount") shall be withdrawn, to the extent required and
available, from the Reserve Account and deposited in the Finance Charge Account
and included as Class A Available Funds or Class B Available Funds, as
applicable, for such Transfer Date.

  "Covered Amount" means, with respect to any Transfer Date, the sum of (a)
with respect to the Class A Certificates, the product of (i) a fraction, the
numerator of which is the actual number of days in such Interest Period and the
denominator of which is 360, (ii) the Class A Certificate Rate in effect with
respect to such Interest Period and (iii) the aggregate amount on deposit in
the Principal Funding Account with respect to Class

                                      S-40
<PAGE>

A Monthly Principal as of the Record Date immediately preceding such Transfer
Date, and (b) with respect to the Class B Certificates, one-twelfth of the
product of (i) the Class B Certificate Rate and (ii) the aggregate amount on
deposit in the Principal Funding Account with respect to Class B Monthly
Principal as of the Record Date immediately preceding such Transfer Date.

Reserve Account

  Pursuant to the Series 1999-D Supplement, the Trustee will establish and
maintain with a Qualified Institution the reserve account as a segregated trust
account held for the benefit of the Certificateholders and the Collateral
Interest Holder (the "Reserve Account"). The Reserve Account is established to
assist with the subsequent distribution of interest on the Certificates during
the Controlled Accumulation Period and on the first Transfer Date with respect
to the Rapid Amortization Period. On each Transfer Date from and after the
Reserve Account Funding Date, but prior to the termination of the Reserve
Account, the Trustee, acting pursuant to the Servicer's instructions, will
apply Excess Spread allocated to the Certificates (to the extent described
above under "--Application of Collections--Excess Spread" in this Prospectus
Supplement) to increase the amount on deposit in the Reserve Account (to the
extent such amount is less than the Required Reserve Account Amount). The
"Reserve Account Funding Date" will be the Transfer Date with respect to the
Monthly Period which commences no later than three months prior to the
commencement of the Controlled Accumulation Period, or such earlier date as the
Servicer may determine. The "Required Reserve Account Amount" for any Transfer
Date on or after the Reserve Account Funding Date will be equal to (a) 0.5% of
the outstanding principal balance of the Class A Certificates or (b) any other
amount designated by the Seller; provided, however, that if such designation is
of a lesser amount, the Seller shall have provided the Servicer, the Collateral
Interest Holder and the Trustee with evidence that the Rating Agency Condition
has been satisfied and the Seller shall have delivered to the Trustee a
certificate of an authorized officer of the Seller to the effect that, based on
the facts known to such officer at such time, in the reasonable belief of the
Seller, such designation will not cause a Pay Out Event or an event that, after
the giving of notice or the lapse of time, would cause a Pay Out Event to occur
with respect to Series 1999-D. On each Transfer Date, after giving effect to
any deposit to be made to, and any withdrawal to be made from, the Reserve
Account on such Transfer Date, the Trustee will withdraw from the Reserve
Account an amount equal to the excess, if any, of the amount on deposit in the
Reserve Account over the Required Reserve Account Amount and shall distribute
such excess to the Collateral Interest Holder. Any amounts withdrawn from the
Reserve Account and distributed to the Collateral Interest Holder as described
above will not be available for distribution to the Certificateholders.

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

  On or before each Transfer Date with respect to the Controlled Accumulation
Period and on the first Transfer Date with respect to the Rapid Amortization
Period, a withdrawal will be made from the Reserve Account, and the amount of
such withdrawal will be deposited in the Finance Charge Account and included as
Class A Available Funds or Class B Available Funds, as provided in the Series
1999-D Supplement, for such Transfer Date in an aggregate amount equal to the
lesser of (a) the Available Reserve Account Amount with respect to such
Transfer Date and (b) the Reserve Draw Amount with respect to such Transfer
Date; provided, however, that the amount of such withdrawal shall be reduced to
the extent that funds otherwise would be available to be deposited in the
Reserve Account on such Transfer Date. On each Transfer Date, the amount
available to be withdrawn from the Reserve Account (the "Available Reserve
Account Amount") will be equal to the lesser of the amount on deposit in the
Reserve Account (before giving effect to any deposit to be made

                                      S-41
<PAGE>

to the Reserve Account on such Transfer Date) and the Required Reserve Account
Amount for such Transfer Date.

  The Reserve Account will be terminated upon the earliest to occur of (a) the
termination of the Trust pursuant to the Agreement, (b) the first Transfer Date
with respect to the Rapid Amortization Period and (c) the Transfer Date
immediately preceding the Scheduled Payment Date. Upon the termination of the
Reserve Account, all amounts on deposit therein (after giving effect to any
withdrawal from the Reserve Account on such date as described above) will be
distributed to the Collateral Interest Holder. Any amounts withdrawn from the
Reserve Account and distributed to the Collateral Interest Holder as described
above will not be available for distribution to the Certificateholders.

Pay Out Events

  As described above, the Revolving Period will continue through May 31, 2005
(unless such date is postponed as described under "--Postponement of Controlled
Accumulation Period" in this Prospectus Supplement), unless a Pay Out Event
occurs prior to such date. A "Pay Out Event" refers to any of the following
events:

    (a) failure on the part of the Seller (i) to make any payment or deposit
  on the date required under the Agreement or the Series 1999-D Supplement
  (or within the applicable grace period which shall not exceed five days) or
  (ii) to observe or perform in any material respect any other covenants or
  agreements of the Seller set forth in the Agreement or the Series 1999-D
  Supplement, which failure has a material adverse effect on the
  Certificateholders (which determination shall be made without reference to
  whether any funds are available under the Collateral Interest) and which
  continues unremedied for a period of 60 days after written notice of such
  failure, requiring the same to be remedied, and continues to materially and
  adversely affect the interests of the Certificateholders (which
  determination shall be made without reference to whether any funds are
  available under the Collateral Interest) for such period;

    (b) any representation or warranty made by the Seller in the Agreement or
  the Series 1999-D Supplement, or any information required to be given by
  the Seller to the Trustee to identify the Accounts proves to have been
  incorrect in any material respect when made or delivered and which
  continues to be incorrect in any material respect for a period of 60 days
  after written notice of such failure, requiring the same to be remedied,
  and as a result of which the interests of the Certificateholders are
  materially and adversely affected (which determination shall be made
  without reference to whether any funds are available under the Collateral
  Interest) and continue to be materially and adversely affected for such
  period; provided, however, that a Pay Out Event pursuant to this
  subparagraph (b) shall not be deemed to occur thereunder if the Seller has
  accepted reassignment of the related Receivable or all such Receivables, if
  applicable, during such period (or such longer period as the Trustee may
  specify) in accordance with the provisions of the Agreement;

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

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

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

    (f) insufficient moneys available to pay the Investor Interest on the
  Scheduled Payment Date;

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

    (h) the Seller becomes unable for any reason to transfer Receivables to
  the Trust in accordance with the provisions of the Agreement; or

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


                                      S-42
<PAGE>

  In the case of any event described in clause (a), (b) or (e) above, a Pay Out
Event will be deemed to have occurred with respect to the Certificates only if,
after any applicable grace period, either the Trustee or the Certificateholders
and the Collateral Interest Holder evidencing interests aggregating not less
than 50% of the Investor Interest, by written notice to the Seller and the
Servicer (and to the Trustee if given by the Certificateholders) declare that a
Pay Out Event has occurred with respect to the Certificates as of the date of
such notice. In the case of any event described in clause (g), (h) or (i), a
Pay Out Event with respect to all Series then outstanding, and in the case of
any event described in clause (c), (d) or (f), a Pay Out Event with respect to
only the Certificates, will be deemed to have occurred without any notice or
other action on the part of the Trustee or the Certificateholders or all
certificateholders, as appropriate, immediately upon the occurrence of such
event. On the date on which a Pay Out Event is deemed to have occurred, the
Rapid Amortization Period will commence. In such event, distributions of
principal to the Certificateholders and the Collateral Interest Holder will
begin on the first Distribution Date following the month in which such Pay Out
Event occurred. If, because of the occurrence of a Pay Out Event, the Rapid
Amortization Period begins on or prior to April 30, 2006, Certificateholders
and the Collateral Interest Holder may begin receiving distributions of
principal earlier than they otherwise would have, which may shorten the average
life of the Certificates and the Collateral Interest.

  See "Description of the Certificates--Pay Out Events" in the accompanying
Prospectus for an additional discussion of the consequences of an insolvency,
conservatorship or receivership of the Seller.

Servicing Compensation and Payment of Expenses

  The share of the Servicing Fee allocable to the Investor Interest with
respect to any Transfer Date (the "Investor Servicing Fee") shall be equal to
one-twelfth of the product of (a) 2.0% and (b) the Adjusted Investor Interest
as of the last day of the Monthly Period preceding such Transfer Date;
provided, however, with respect to the first Transfer Date, the Investor
Servicing Fee shall be equal to $777,777.78. On each Transfer Date, but only if
MBNA or The Bank of New York is the Servicer, Servicer Interchange with respect
to the related Monthly Period that is on deposit in the Finance Charge Account
shall be withdrawn from the Finance Charge Account and paid to the Servicer in
payment of a portion of the Investor Servicing Fee with respect to such Monthly
Period. The "Servicer Interchange" for any Monthly Period for which MBNA or The
Bank of New York is the Servicer will be an amount equal to the portion of
collections of Finance Charge Receivables allocated to the Investor Interest
with respect to such Monthly Period that is attributable to Interchange;
provided, however, that Servicer Interchange for a Monthly Period shall not
exceed one-twelfth of the product of (i) the Adjusted Investor Interest, as of
the last day of such Monthly Period and (ii) 0.75%; provided further, however,
that with respect to the first Transfer Date, the Servicer Interchange may
equal but shall not exceed $291,666.67. In the case of any insufficiency of
Servicer Interchange on deposit in the Finance Charge Account, a portion of the
Investor Servicing Fee with respect to such Monthly Period will not be paid to
the extent of such insufficiency and in no event shall the Trust, the Trustee,
the Certificateholders or the Collateral Interest Holder be liable for the
share of the Servicing Fee to be paid out of Servicer Interchange.

  The share of the Investor Servicing Fee allocable to the Class A
Certificateholders with respect to any Transfer Date (the "Class A Servicing
Fee") shall be equal to one-twelfth of the product of (a) the Class A Floating
Allocation, (b) 1.25%, or if MBNA or The Bank of New York is not the Servicer,
2.0% (the "Net Servicing Fee Rate") and (c) the Adjusted Investor Interest as
of the last day of the Monthly Period preceding such Transfer Date; provided,
however, that with respect to the first Transfer Date, the Class A Servicing
Fee shall be equal to $413,194.45. The share of the Investor Servicing Fee
allocable to the Class B Certificateholders with respect to any Transfer Date
(the "Class B Servicing Fee") shall be equal to one-twelfth of the product of
(a) the Class B Floating Allocation, (b) the Net Servicing Fee Rate and (c) the
Adjusted Investor Interest as of the last day of the Monthly Period preceding
such Transfer Date; provided, however, that with respect to the first Transfer
Date, the Class B Servicing Fee shall be equal to $36,458.33. The share of the
Investor Servicing Fee allocable to the Collateral Interest Holder with respect
to any Transfer Date (the "Collateral Interest Servicing Fee", together with
the Class A Servicing Fee and the Class B Servicing Fee, the "Certificateholder
Servicing Fee") shall be equal to one-twelfth of the product of (a) the
Collateral Floating Allocation, (b) the Net Servicing Fee Rate and (c) the
Adjusted Investor Interest as of the

                                      S-43
<PAGE>

last day of the Monthly Period preceding such Transfer Date; provided, however,
that with respect to the first Transfer Date, the Collateral Interest Servicing
Fee shall be equal to $36,458.33. The remainder of the Servicing Fee shall be
paid by the holder of the Seller Interest or other Series (as provided in the
related Series Supplements) or, to the extent of any insufficiency of Servicer
Interchange as described above, not be paid. In no event shall the Trust, the
Trustee, the Certificateholders or the Collateral Interest Holder be liable for
the share of the Servicing Fee to be paid out of Servicer Interchange. The
Class A Servicing Fee and the Class B Servicing Fee shall be payable to the
Servicer solely to the extent amounts are available for distribution in respect
thereof as described under "--Application of Collections--Payment of Interest,
Fees and Other Items" in this Prospectus Supplement.

  The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Receivables including, without
limitation, payment of the fees and disbursements of the Trustee and
independent certified public accountants and other fees which are not expressly
stated in the Agreement to be payable by the Trust, the Certificateholders or
the Collateral Interest Holder other than federal, state and local income and
franchise taxes, if any, of the Trust.

Reports to Certificateholders

  On each Transfer Date, the Trustee will forward to each Certificateholder of
record, a statement prepared by the Servicer setting forth the items described
in "Description of the Certificates--Reports to Certificateholders" in the
accompanying Prospectus. In addition, such statement will include certain
information regarding the Principal Funding Account and the Collateral
Interest, if any, for such Transfer Date.

Amendments

  In addition to being subject to amendment pursuant to any other provisions
relating to amendments in either the Agreement or the Series 1999-D Supplement,
the Series 1999-D Supplement may be amended by the Seller without the consent
of the Servicer, the Trustee or any Certificateholder if the Seller provides
the Trustee with (a) an opinion of counsel to the effect that such amendment or
modification would reduce the risk that the Trust would be treated as taxable
as a publicly traded partnership pursuant to section 7704 of the Internal
Revenue Code of 1986, as amended (the "Code") and (b) a certificate that such
amendment or modification would not materially and adversely affect any
Certificateholder, provided, however, that no such amendment shall be deemed
effective without the Trustee's consent, if the Trustee's rights, duties and
obligations under the Series 1999-D Supplement are thereby modified. Promptly
after the effectiveness of any such amendment, the Seller shall deliver a copy
of such amendment to each of the Servicer, the Trustee and each Rating Agency
described in the Series 1999-D Supplement.

                              ERISA CONSIDERATIONS

General

  Subject to the considerations described below and in the accompanying
Prospectus, the Certificates may be purchased by, on behalf of, or with "plan
assets" of any employee benefit or other plan that is subject to the Employee
Retirement Income Security Act of 1974, as amended ("ERISA"), or Section 4975
of the Internal Revenue Code of 1986, as amended (each, a "Plan"). Any Plan
fiduciary that proposes to cause a Plan to acquire any of the Certificates
should consult with its counsel with respect to the potential consequences
under ERISA and the Code of the Plan's acquisition and ownership of such
Certificates. See "ERISA Considerations" in the accompanying Prospectus.

  Section 406 of ERISA and Section 4975 of the Code prohibit Plans from
engaging in certain transactions involving "plan assets" with persons that are
"parties in interest" under ERISA or "disqualified persons" under the Code
(collectively, "Parties in Interest") with respect to the Plan. A violation of
these "prohibited transaction" rules may generate excise tax and other
liabilities under ERISA and Section 4975 of the Code for such persons, unless a
statutory, regulatory or administrative exemption is available. Plans that are

                                      S-44
<PAGE>

governmental plans (as defined in Section 3(32) of ERISA) and certain church
plans (as defined in Section 3(33) of ERISA) are not subject to ERISA
requirements.

Class A Certificates

  The U.S. Department of Labor (the "DOL") has issued an individual exemption,
Prohibited Transaction Exemption 98-13 (Exemption Application No. D-10304), 63
Fed. Reg. 17020 (April 7, 1998), to MBNA (the "Exemption") relating to (1) the
initial purchase, the holding and the subsequent resale by Plans of senior
certificates representing an undivided interest in a credit card trust with
respect to which MBNA is the sponsor; and (2) the servicing, operation and
management of such trust, provided that the general conditions and certain
other conditions set forth in the Exemption are satisfied. The Exemption will
apply to the acquisition, holding and resale of the Class A Certificates by, on
behalf of, or with "plan assets" of a Plan, provided that certain conditions
(certain of which are described below) are met.

  Among the conditions which must be satisfied for the Exemption to apply are
the following:

    (1) The acquisition of the Class A Certificates by a Plan is on terms
  (including the price for such Class A Certificates) that are at least as
  favorable to the investing Plan as they would be in an arm's-length
  transaction with an unrelated party;

    (2) The rights and interests evidenced by the Class A Certificates
  acquired by the Plan are not subordinated to the rights and interests
  evidenced by other certificates of the Trust;

    (3) The Class A Certificates acquired by the Plan have received a rating
  at the time of such acquisition in one of the two highest generic rating
  categories from a Rating Agency, provided that, notwithstanding such
  rating, credit support is provided to the Class A Certificates through a
  senior-subordinated structure or other form of third-party credit support
  which, at a minimum, represents 5% of the outstanding principal balance of
  the Class A Certificates at the time of such acquisition;

    (4) The Trustee is not an affiliate of the Underwriters, the Seller, the
  Servicer, any obligor whose receivables constitute more than 0.5% of the
  fair market value of the aggregate undivided interest in the Trust
  allocated to Series 1999-D, or any of their respective affiliates (the
  "Restricted Group");

    (5) The sum of all payments made to and retained by the Underwriters in
  connection with the distribution of the Class A Certificates represents not
  more than reasonable compensation for underwriting such Class A
  Certificates; the consideration received by the Seller as a consequence of
  the assignment of Receivables to the Trust, to the extent allocable to the
  Class A Certificates, represents not more than the fair market value of
  such Receivables; and the sum of all payments made to and retained by the
  Servicer, to the extent allocable to the Class A Certificates, represents
  not more than reasonable compensation for the Servicer's services under the
  Agreement and reimbursement of the Servicer's reasonable expenses in
  connection therewith;

    (6) The Plan investing in the Class A Certificates is an "accredited
  investor" as defined in Rule 501(a)(1) of Regulation D of the Securities
  and Exchange Commission under the Securities Act of 1933, as amended;

    (7) The Trustee is a substantial financial institution or trust company
  experienced in trust activities, is familiar with its duties,
  responsibilities and liabilities as a fiduciary under ERISA and, as the
  legal owner of (or holder of a perfected security interest in) the
  Receivables, enforces all the rights created in favor of the
  Certificateholders, including Plans;

    (8) Prior to the issuance of any new Series, confirmation is received
  from the Rating Agencies that such issuance will not result in the
  reduction or withdrawal of the then current rating of the Class A
  Certificates held by any Plan pursuant to the Exemption;

    (9) To protect against fraud, chargebacks or other dilution of the
  Receivables, the Agreement and the Rating Agencies require the Seller to
  maintain a Seller Interest of not less than 2% of the principal balance of
  the receivables contained in the Trust;


                                      S-45
<PAGE>

    (10) Each Receivable is an Eligible Receivable, based on criteria of the
  Rating Agencies and as specified in the Agreement, and the Agreement
  requires that any change in the terms of the cardholder agreements must be
  made applicable to the comparable segment of accounts owned or serviced by
  MBNA which are part of the same program or have the same or substantially
  similar characteristics;

    (11) The Agreement limits the number of newly originated Accounts to be
  designated to the Trust, unless the Rating Agencies otherwise consent in
  writing, to the following: (a) with respect to any three-month period, 15%
  of the number of existing Accounts designated to the Trust as of the first
  day of such period, and (b) with respect to any twelve-month period, 20% of
  the number of existing Accounts designated to the Trust as of the first day
  of such twelve-month period;

    (12) The Agreement requires the Seller to deliver an opinion of counsel
  semi-annually confirming the validity and perfection of the transfer of
  Receivables in newly originated Accounts to the Trust if such an opinion is
  not delivered with respect to each interim addition; and

    (13) The Agreement requires the Seller and the Trustee to receive
  confirmation from each Rating Agency that such Rating Agency will not
  reduce or withdraw its then current rating of the Class A Certificates as a
  result of (a) a proposed transfer of Receivables in newly originated
  Accounts to the Trust, or (b) the transfer of Receivables in all newly
  originated Accounts added to the Trust during the preceding three-month
  period (beginning at quarterly intervals specified in the Agreement and
  ending in the calendar month prior to the date such confirmation is
  issued), provided that a Rating Agency confirmation shall not be required
  under clause (b) for any three-month period in which any additions of
  Receivables in newly originated Accounts occurred only after receipt of
  prior Rating Agency confirmation pursuant to clause (a).

  The Seller believes that the Exemption will apply to the acquisition and
holding of the Class A Certificates by Plans and that all conditions of the
Exemption, other than those within the control of the investors, will be met.

Class B Certificates

  A violation of the prohibited transaction rules could occur if the Class B
Certificates were to be purchased with "plan assets" of any Plan if the Seller,
the Trustee, any Underwriter of the Class B Certificates or any of their
affiliates were a Party in Interest with respect to such Plan, unless a
statutory, regulatory or administrative exemption is available or an exemption
applies under a regulation (the "Plan Asset Regulation") issued by the DOL. The
Seller, the Trustee, the Underwriters and their affiliates are likely to be
Parties in Interest with respect to many Plans. Before purchasing the Class B
Certificates, a Plan fiduciary or other Plan investor should consider whether a
prohibited transaction might arise by reason of the relationship between the
Plan and the Seller, the Trustee, any Underwriter of the Class B Certificates
or any of their affiliates and consult their counsel regarding the purchase in
light of the considerations described below and in the accompanying Prospectus.

  Under certain circumstances, the Plan Asset Regulation treats the assets of an
entity in which a Plan holds an equity interest as "plan assets" of such Plan.
Because the Class B Certificates will represent beneficial interests in the
Trust, and despite the agreement of the Seller and the Certificate Owners to
treat the Certificates as debt instruments, the Class B Certificates are likely
to be considered equity interests in the Trust for purposes of the Plan Asset
Regulation, with the result that the assets of the Trust are likely to be
treated as "plan assets" of the investing Plans for the purposes of ERISA and
Section 4975 of the Code, unless the exception for "publicly-offered securities"
is applicable as described in the accompanying Prospectus. It is anticipated
that the Class B Certificates will meet the criteria for treatment as "publicly-
offered securities" as described in the accompanying Prospectus. No restrictions
will be imposed on the transfer of the Class B Certificates. It is expected that
the Class B Certificates will be held by at least 100 Independent Investors at
the conclusion of the initial public offering made hereby although no assurance
can be given, and no monitoring or other measures will be taken to ensure, that
such condition is met. The Class B Certificates will be sold as part of an
offering pursuant to an effective registration statement under the Securities
Act of 1933, as amended, and then will be timely registered under the Exchange
Act.


                                      S-46
<PAGE>

  If the foregoing exception under the Plan Asset Regulation were not satisfied
transactions involving the Trust and Parties in Interest with respect to a Plan
that purchases or holds Class B Certificates might be prohibited under Section
406 of ERISA and/or Section 4975 of the Code and result in excise tax and other
liabilities under ERISA and Section 4975 of the Code unless an exemption were
available. The five DOL class exemptions described in the accompanying
Prospectus may not provide relief for all transactions involving the assets of
the Trust even if they would otherwise apply to the purchase of Class B
Certificates by a Plan. However, because the DOL has designated the Exemption
as an "underwriter exemption," an insurance company investing solely assets of
its general account may be able to acquire and hold the Class B Certificates,
provided that (i) the Class A Certificates are eligible for relief under the
Exemption and (ii) such acquisition and holding satisfies the conditions
applicable under Sections I and III of DOL Prohibited Transaction Class
Exemption 95-60 (Class Exemption for Certain Transactions Involving Insurance
Company General Accounts). See "--Class A Certificates" above and "ERISA
Considerations" in the accompanying Prospectus.

Consultation with Counsel

  In light of the foregoing, fiduciaries or other persons contemplating
purchasing the Certificates on behalf or with "plan assets" of any Plan should
consult their own counsel regarding whether the Trust assets represented by the
Certificates would be considered "plan assets," the consequences that would
apply if the Trust's assets were considered "plan assets," and the availability
of exemptive relief from the prohibited transaction rules, in the case of the
Class A Certificates, under the Exemption or, in the case of the Class B
Certificates, under the Plan Asset Regulation or, with respect to an insurance
company general account investor, the Exemption and Sections I and III of DOL
Prohibited Transaction Class Exemption 95-60.

  Finally, Plan fiduciaries and other Plan investors should consider the
fiduciary standards under ERISA or other applicable law in the context of the
Plan's particular circumstances before authorizing an investment of a portion
of the Plan's assets in the Certificates. Accordingly, among other factors,
Plan fiduciaries and other Plan investors should consider whether the
investment (i) satisfies the diversification requirement of ERISA or other
applicable law, (ii) is in accordance with the Plan's governing instruments,
and (iii) is prudent in light of the "Risk Factors" and other factors discussed
in the accompanying Prospectus.

                                      S-47
<PAGE>

                                  UNDERWRITING

  Subject to the terms and conditions set forth in an underwriting agreement as
supplemented by a terms agreement relating to the Class A Certificates
(together, the "Class A Underwriting Agreement") between the Seller and the
Class A Underwriters named below (the "Class A Underwriters"), and the terms
and conditions set forth in an underwriting agreement as supplemented by a
terms agreement relating to the Class B Certificates (together, the "Class B
Underwriting Agreement," and together with the Class A Underwriting Agreement,
the "Underwriting Agreement") between the Seller and the Class B Underwriter
named below (the "Class B Underwriter," and together with the Class A
Underwriters, the "Underwriters"), the Seller has agreed to sell to the
Underwriters, and each of the Underwriters has severally agreed to purchase,
the principal amount of the Certificates set forth opposite its name:

<TABLE>
<CAPTION>
                                                            Principal Amount of
Class A Underwriters                                        Class A Certificates
- --------------------                                        --------------------
<S>                                                         <C>
Salomon Smith Barney Inc. .................................     $ 85,000,000
Banc One Capital Markets, Inc. ............................       85,000,000
Credit Suisse First Boston Corporation.....................       85,000,000
Goldman, Sachs & Co. ......................................       85,000,000
J.P. Morgan Securities Inc. ...............................       85,000,000
                                                                ------------
   Total...................................................     $425,000,000
                                                                ============
</TABLE>

<TABLE>
<CAPTION>
                                                            Principal Amount of
Class B Underwriter                                         Class B Certificates
- -------------------                                         --------------------
<S>                                                         <C>
Salomon Smith Barney Inc. .................................     $37,500,000
                                                                ===========
</TABLE>

  In the Class A Underwriting Agreement, the Class A Underwriters have agreed,
subject to the terms and conditions set forth therein, to purchase all of the
Class A Certificates offered hereby if any of the Class A Certificates are
purchased. In the Class B Underwriting Agreement, the Class B Underwriter has
agreed, subject to the terms and conditions set forth therein, to purchase all
of the Class B Certificates offered hereby if any of the Class B Certificates
are purchased. The Underwriters have agreed to reimburse the Seller for certain
expenses of the issuance and distribution of the Certificates.

  The Class A Underwriters propose initially to offer the Class A Certificates
to the public at 100% of their principal amount and to certain dealers at such
price less concessions not in excess of 0.21% of the principal amount of the
Class A Certificates. The Class A Underwriters may allow, and such dealers may
reallow, concessions not in excess of 0.15% of the principal amount of the
Class A Certificates to certain brokers and dealers. After the initial public
offering, the public offering price and other selling terms may be changed by
the Class A Underwriters.

  The Class B Underwriter proposes initially to offer the Class B Certificates
to the public at 99.94251% of their principal amount and to certain dealers at
such price less concessions not in excess of 0.225% of the principal amount of
the Class B Certificates. The Class B Underwriter may allow, and such dealers
may reallow, concessions not in excess of 0.15% of the principal amount of the
Class B Certificates to certain brokers and dealers. After the initial public
offering, the public offering price and other selling terms may be changed by
the Class B Underwriter.

  We will receive proceeds of approximately $460,850,316.25 from the sale of
the Certificates (representing 99.65% of the principal amount of each Class A
Certificate and 99.56751% of the principal amount of each Class B Certificate)
after paying the underwriting discount of $1,628,125 (representing 0.35% of the
principal amount of each Class A Certificate and 0.375% of the principal amount
of each Class B Certificate). Additional offering expenses are estimated to be
$800,000.

                                      S-48
<PAGE>

  Each Underwriter has represented and agreed that:

    (a) it has complied and will comply with all applicable provisions of the
  Financial Services Act 1986 with respect to anything done by it in relation
  to the Certificates in, from or otherwise involving the United Kingdom;

    (b) it has only issued or passed on and will only issue or pass on in the
  United Kingdom any document received by it in connection with the issue or
  sale of the Certificates to a person who is of a kind described in Article
  11(3) of the Financial Services Act 1986 (Investment Advertisements)
  (Exemptions) Order 1996 or is a person to whom such document may otherwise
  lawfully be issued or passed on;

    (c) if it is an authorized person under Chapter III of part I of the
  Financial Services Act 1986, it has only promoted and will only promote (as
  that term is defined in Regulation 1.02(2) of the Financial Services
  (Promotion of Unregulated Schemes) Regulations 1991) to any person in the
  United Kingdom the scheme described in this Prospectus Supplement and the
  accompanying Prospectus if that person is of a kind described either in
  Section 76(2) of the Financial Services Act 1986 or in Regulation 1.04 of
  the Financial Services (Promotion of Unregulated Schemes) Regulations 1991;
  and

    (d) it is a person of a kind described in Article 11(3) of the Financial
  Services Act 1986 (Investment Advertisements) (Exemptions) Order 1996.

  The Seller will indemnify the Underwriters against certain liabilities,
including liabilities under the Securities Act, or contribute to payments the
Underwriters may be required to make in respect thereof.

  The Underwriters may engage in over-allotment transactions, stabilizing
transactions, syndicate covering transactions and penalty bids with respect to
the Certificates in accordance with Regulation M under the Exchange Act. Over-
allotment transactions involve syndicate sales in excess of the offering size,
which creates a syndicate short position. Stabilizing transactions permit bids
to purchase the Certificates so long as the stabilizing bids do not exceed a
specified maximum. Syndicate covering transactions involve purchases of the
Certificates in the open market after the distribution has been completed in
order to cover syndicate short positions. Penalty bids permit the Underwriters
to reclaim a selling concession from a syndicate member when the Certificates
originally sold by such syndicate member are purchased in a syndicate covering
transaction. Such over-allotment transactions, stabilizing transactions,
syndicate covering transactions and penalty bids may cause the prices of the
Certificates to be higher than they would otherwise be in the absence of such
transactions. Neither the Seller nor the Underwriters represent that the
Underwriters will engage in any such transactions or that such transactions,
once commenced, will not be discontinued without notice at any time.

                                      S-49
<PAGE>

                    INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT
<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                       ----
<S>                                                                   <C>
Accounts.............................................................      S-14
Accumulation Period Length...........................................      S-29
Accumulation Shortfall...............................................      S-38
Additional Interest..................................................      S-27
Adjusted Investor Interest...........................................      S-32
Aggregate Investor Default Amount....................................      S-39
Agreement............................................................      S-14
Available Investor Principal Collections.............................      S-29
Available Reserve Account Amount.....................................      S-41
Bank Portfolio.......................................................      S-14
Base Rate............................................................      S-20
business day.........................................................      S-26
Cedelbank............................................................      S-12
Certificateholder Servicing Fee......................................      S-43
Certificateholders...................................................      S-19
Certificates.........................................................       S-5
Class A Account Percentage...........................................      S-27
Class A Additional Interest..........................................      S-27
Class A Adjusted Investor Interest...................................      S-32
Class A Available Funds..............................................      S-27
Class A Certificate Rate.............................................       S-5
Class A Certificateholders...........................................      S-19
Class A Certificates.................................................       S-5
Class A Fixed Allocation.............................................      S-31
Class A Floating Allocation..........................................      S-30
Class A Investor Charge-Off..........................................      S-39
Class A Investor Default Amount......................................      S-39
Class A Investor Interest............................................      S-31
Class A Monthly Interest.............................................      S-35
Class A Monthly Principal............................................      S-37
Class A Required Amount..............................................      S-32
Class A Servicing Fee................................................      S-43
Class A Underwriters.................................................      S-48
Class A Underwriting Agreement.......................................      S-48
Class B Account Percentage...........................................      S-27
Class B Additional Interest..........................................      S-27
Class B Adjusted Investor Interest...................................      S-32
Class B Available Funds..............................................      S-27
Class B Certificate Rate.............................................       S-5
Class B Certificateholders...........................................      S-19
Class B Certificates.................................................       S-5
Class B Fixed Allocation.............................................      S-31
Class B Floating Allocation..........................................      S-31
Class B Investor Charge-Off..........................................      S-40
Class B Investor Default Amount......................................      S-39
Class B Investor Interest............................................      S-32
Class B Monthly Interest.............................................      S-35
Class B Monthly Principal............................................      S-37
Class B Required Amount..............................................      S-33

<CAPTION>
Term                                                                       Page
- ----                                                                       ----
<S>                                                                        <C>
Class B Servicing Fee................................................      S-43
Class B Underwriter..................................................      S-48
Class B Underwriting Agreement.......................................      S-48
Closing Date.........................................................       S-5
Code.................................................................      S-44
Collateral Available Funds...........................................      S-35
Collateral Charge-Off................................................      S-40
Collateral Default Amount............................................      S-39
Collateral Fixed Allocation..........................................      S-31
Collateral Floating Allocation.......................................      S-31
Collateral Interest..................................................       S-6
Collateral Interest Adjusted Amount..................................      S-32
Collateral Interest Amount...........................................      S-32
Collateral Interest Holder...........................................      S-20
Collateral Interest Initial Amount...................................      S-32
Collateral Interest Servicing Fee....................................      S-43
Collateral Minimum Monthly Interest..................................      S-37
Collateral Minimum Rate..............................................      S-37
Collateral Monthly Principal.........................................      S-38
Controlled Accumulation Amount.......................................      S-38
Controlled Accumulation Period.......................................      S-11
Controlled Deposit Amount............................................      S-19
Covered Amount.......................................................      S-40
Cut-Off Date.........................................................      S-16
Default Amount.......................................................      S-39
Distribution Date.................................................... S-5, S-26
DOL..................................................................      S-45
DTC..................................................................      S-12
ERISA................................................................      S-44
Euroclear............................................................      S-12
Excess Spread........................................................      S-35
Exemption............................................................      S-45
Finance Charge Receivables...........................................       S-7
Fixed Investor Percentage............................................      S-31
Floating Investor Percentage.........................................      S-30
Group One............................................................      S-12
Interest Period......................................................       S-5
Investor Default Amount..............................................      S-39
Investor Interest....................................................      S-32
Investor Servicing Fee...............................................      S-43
Legal Final Maturity.................................................       S-6
LIBOR................................................................      S-28
LIBOR Determination Date............................................. S-5, S-28
London business day..................................................      S-28
MBNA.................................................................      S-14
Minimum Aggregate Principal Receivables..............................      S-17
Minimum Seller Interest..............................................      S-17
Monthly Period.......................................................      S-30
</TABLE>

                                      S-50
<PAGE>

<TABLE>
<CAPTION>
Term                                                                       Page
- ----                                                                       ----
<S>                                                                        <C>
Net Servicing Fee Rate.................................................... S-43
OCMS...................................................................... S-14
Pay Out Event............................................................. S-42
Parties in Interest....................................................... S-44
Plan...................................................................... S-44
Plan Asset Regulation..................................................... S-46
Portfolio Yield........................................................... S-20
Principal Funding Account................................................. S-40
Principal Funding Account Balance......................................... S-20
Principal Funding Investment Proceeds..................................... S-40
Principal Receivables.....................................................  S-7
Principal Shortfalls...................................................... S-39
Project................................................................... S-23
Rapid Amortization Period................................................. S-11
Rating Agency Condition................................................... S-29
Reallocated Class B Principal Collections................................. S-34
Reallocated Collateral Principal Collections.............................. S-34
Reallocated Principal Collections......................................... S-34
Receivables............................................................... S-14
Record Date............................................................... S-26
Reference Banks........................................................... S-28
Required Amount........................................................... S-33
Required Reserve Account Amount........................................... S-41
Reserve Account........................................................... S-41
Reserve Account Funding Date.............................................. S-41
Reserve Draw Amount....................................................... S-40
Restricted Group.......................................................... S-45
Revolving Period.......................................................... S-11
Scheduled Payment Date....................................................  S-6
Seller.................................................................... S-14
Seller Interest...........................................................  S-7
Seller Percentage......................................................... S-26
Series 1999-D............................................................. S-29
Series 1999-D Supplement.................................................. S-25
Series 1999-D Termination Date............................................  S-6
Servicer Interchange...................................................... S-43
Shared Principal Collections.............................................. S-38
Telerate Page 3750........................................................ S-28
Transfer Agreement........................................................ S-36
Transfer Date............................................................. S-34
Trust.....................................................................  S-5
Trust Portfolio........................................................... S-16
Trustee................................................................... S-14
Underwriters.............................................................. S-48
Underwriting Agreement.................................................... S-48
</TABLE>

                                      S-51
<PAGE>

                                                                         ANNEX I

                      OTHER SERIES ISSUED AND OUTSTANDING

  The table below sets forth the principal characteristics of the other Series
previously issued by the Trust that are currently outstanding, 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.

 1.Series 1994-A

<TABLE>
<S><C>
   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
</TABLE>

 2.Series 1994-B

<TABLE>
<S><C>
   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
</TABLE>

 3.Series 1994-C

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$870,000,000
   Class A Certificate Rate................One-Month LIBOR plus 0.25% per annum
   Initial Class B Investor Interest................................$45,000,000
   Class B Certificate Rate................One-Month LIBOR plus 0.45% 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-1
<PAGE>

 4.Series 1994-E

<TABLE>
<S><C>
   Initial Investor Interest.......................................$500,000,000
   Current Investor Interest as of April 30, 1999..................$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
</TABLE>

 5.Series 1995-A

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$500,250,000
   Class A Certificate Rate................One-Month LIBOR plus 0.27% per annum
   Initial Class B Investor Interest................................$25,875,000
   Class B Certificate Rate................One-Month LIBOR plus 0.45% 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
</TABLE>

 6.Series 1995-B

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$652,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.16% per annum
   Initial Class B Investor Interest................................$33,750,000
   Class B Certificate Rate................One-Month LIBOR plus 0.32% 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>

 7.Series 1995-C

<TABLE>
<S><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 0.42% 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
</TABLE>

                                      A-2
<PAGE>

 8.Series 1995-D

<TABLE>
<S><C>
   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 0.29% 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
</TABLE>

 9.Series 1995-E

<TABLE>
<S><C>
   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>

10.Series 1995-F

<TABLE>
<S><C>
   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
</TABLE>


                                      A-3
<PAGE>

11.Series 1995-G

<TABLE>
<S><C>
   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
</TABLE>

12.Series 1995-I

<TABLE>
<S><C>
   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
</TABLE>

13.Series 1995-J

<TABLE>
<S><C>
   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
</TABLE>


                                      A-4
<PAGE>

14.Series 1996-A

<TABLE>
<S><C>
   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>

15.Series 1996-B

<TABLE>
<S><C>
   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
</TABLE>

16.Series 1996-C

<TABLE>
<S><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
</TABLE>


                                      A-5
<PAGE>

17.Series 1996-D

<TABLE>
<S><C>
   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>

18.Series 1996-E

<TABLE>
<S><C>
   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
</TABLE>

19.Series 1996-F

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$705,000,000
   Initial Collateral Interest......................................$45,000,000
   Current Investor Interest as of April 30, 1999................$1,000,000,000
   Maximum Investor Interest.....................................$1,000,000,000
   Certificate Rate......................................Commercial Paper Index
   Annual Servicing Fee Percentage...............................2.0% per annum
   Series Issuance Date...........................................June 25, 1996
</TABLE>

20.Series 1996-G

<TABLE>
<S><C>
   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
</TABLE>

                                      A-6
<PAGE>

21.Series 1996-H

<TABLE>
<S><C>
   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>

22.Series 1996-I

<TABLE>
<S><C>
   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
</TABLE>

23.Series 1996-J

<TABLE>
<S><C>
   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
</TABLE>


                                      A-7
<PAGE>

24.Series 1996-K

<TABLE>
<S><C>
   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>

25.Series 1996-L

<TABLE>
<S><C>
   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>

26.Series 1996-M

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$425,000,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.13% per annum
   Initial Class B Investor Interest................................$37,500,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.35% per annum
   Class A Controlled Accumulation Amount.......................$35,416,666.67*
   Class A Scheduled Payment Date...............November 2006 Distribution Date
   Class B Scheduled Payment Date...............December 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-M Termination Date..................April 2009 Distribution Date
   Series Issuance Date.......................................November 26, 1996
</TABLE>


                                      A-8
<PAGE>

27.Series 1997-A

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$525,000,000
   Class A Certificate Rate............Three-Month LIBOR minus 0.075% per annum
   Initial Class B Investor Interest................................$46,350,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.27% per annum
   Controlled Accumulation Amount..................................$47,612,500*
   Scheduled Payment Date.......................February 2000 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$46,350,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-A Termination Date...................July 2002 Distribution Date
   Series Issuance Date........................................January 30, 1997
</TABLE>

28.Series 1997-B

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$850,000,000
   Class A Certificate Rate................One-Month LIBOR plus 0.16% per annum
   Initial Class B Investor Interest................................$75,000,000
   Class B Certificate Rate................One-Month LIBOR plus 0.35% per annum
   Controlled Accumulation Amount...............................$83,333,333.34*
   Scheduled Payment Date..........................March 2012 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Class C Investor Interest................................$75,000,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-B Termination Date.................August 2014 Distribution Date
   Series Issuance Date.......................................February 27, 1997
</TABLE>

29.Series 1997-C

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.11% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.30% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date..........................March 2004 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 1997-C Termination Date.................August 2006 Distribution Date
   Series Issuance Date..........................................March 26, 1997
</TABLE>

30.Series 1997-D

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$387,948,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.05% per annum
   Initial Class B Investor Interest................................$34,231,000
   Class B Certificate Rate..Not to Exceed Three-Month LIBOR plus 0.50% per
    annum
   Controlled Accumulation Amount...............................$38,034,166.67*
   Scheduled Payment Date............................May 2007 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Class C Investor Interest................................$34,231,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-D Termination Date................October 2009 Distribution Date
   Series Issuance Date............................................May 22, 1997
</TABLE>

                                      A-9
<PAGE>

31.Series 1997-E

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.08% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.28% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date..........................April 2002 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 1997-E Termination Date..............September 2004 Distribution Date
   Series Issuance Date.............................................May 8, 1997
</TABLE>

32.Series 1997-F

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$600,000,000
   Class A Certificate Rate.....................................6.60% per annum
   Initial Class B Investor Interest................................$53,000,000
   Class B Certificate Rate................One-Month LIBOR plus 0.29% per annum
   Controlled Accumulation Amount...............................$54,416,666.67*
   Scheduled Payment Date...........................June 2002 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$53,000,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-F Termination Date...............November 2004 Distribution Date
   Series Issuance Date...........................................June 18, 1997
</TABLE>

33.Series 1997-G

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$460,000,000
   Class A Certificate Rate................One-Month LIBOR plus 0.15% per annum
   Initial Class B Investor Interest................................$40,600,000
   Class B Certificate Rate................One-Month LIBOR plus 0.36% per annum
   Controlled Accumulation Amount...............................$41,716,666.67*
   Scheduled Payment Date...........................June 2004 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$40,600,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-G Termination Date...............November 2006 Distribution Date
   Series Issuance Date...........................................June 18, 1997
</TABLE>

34.Series 1997-H

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$507,357,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.07% per annum
   Initial Class B Investor Interest................................$44,770,000
   Class B Certificate Rate..Not to Exceed Three-Month LIBOR plus 0.50% per
    annum
   Controlled Accumulation Amount...............................$49,741,416.67*
   Scheduled Payment Date......................September 2007 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Class C Investor Interest................................$44,770,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-H Termination Date...............February 2010 Distribution Date
   Series Issuance Date..........................................August 6, 1997
</TABLE>

                                      A-10
<PAGE>

35.Series 1997-I

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate.....................................6.55% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.31% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date.........................August 2004 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 1997-I Termination Date................January 2007 Distribution Date
   Series Issuance Date.........................................August 26, 1997
</TABLE>

36.Series 1997-J

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.12% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.30% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date......................September 2004 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 1997-J Termination Date...............February 2007 Distribution Date
   Series Issuance Date......................................September 10, 1997
</TABLE>

37.Series 1997-K

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.12% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.32% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date.......................November 2005 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 1997-K Termination Date..................April 2008 Distribution Date
   Series Issuance Date........................................October 22, 1997
</TABLE>

38.Series 1997-L

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$511,000,000
   Class A Certificate Rate.............Three-Month LIBOR minus 0.01% per annum
   Initial Class B Investor Interest................................$45,100,000
   Class B Certificate Rate..Not to Exceed Three-Month LIBOR plus 0.50% per
    annum
   Controlled Accumulation Amount...............................$46,341,666.67*
   Scheduled Payment Date.......................November 2002 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$45,100,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-L Termination Date..................April 2005 Distribution Date
   Series Issuance Date.......................................November 13, 1997
</TABLE>

                                      A-11
<PAGE>

39.Series 1997-M

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.11% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.27% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date........................October 2002 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 1997-M Termination Date..................March 2005 Distribution Date
   Series Issuance Date........................................November 6, 1997
</TABLE>

40.Series 1997-N

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$765,000,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.07% per annum
   Initial Class B Investor Interest................................$67,500,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.23% per annum
   Controlled Accumulation Amount...................................$69,375,000
   Scheduled Payment Date.......................November 2000 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$67,500,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1997-N Termination Date...............November 2002 Distribution Date
   Series Issuance Date........................................December 9, 1997
</TABLE>

41.Series 1997-O

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$425,000,000
   Class A Certificate Rate................One-Month LIBOR plus 0.17% per annum
   Initial Class B Investor Interest................................$37,500,000
   Class B Certificate Rate................One-Month LIBOR plus 0.35% per annum
   Controlled Accumulation Amount................................$38,541,666.67
   Scheduled Payment Date.......................December 2007 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 1997-O Termination Date....................May 2010 Distribution Date
   Series Issuance Date.......................................December 23, 1997
</TABLE>

42.Series 1998-A

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.11% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate..Not to Exceed One-Month LIBOR plus 0.50% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date..........................March 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 1998-A Termination Date.................August 2005 Distribution Date
   Series Issuance Date..........................................March 18, 1998
</TABLE>

                                      A-12
<PAGE>

43.Series 1998-B

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$550,000,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.09% per annum
   Initial Class B Investor Interest................................$48,530,000
   Class B Certificate Rate..Not to Exceed Three-Month LIBOR plus 0.50% per
    annum
   Controlled Accumulation Amount..................................$49,877,500*
   Scheduled Payment Date..........................April 2008 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$48,530,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1998-B Termination Date..............September 2010 Distribution Date
   Series Issuance Date..........................................April 14, 1998
</TABLE>

44.Series 1998-C

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.08% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.25% per annum
   Controlled Accumulation Amount..................................$62,500,000*
   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 1998-C Termination Date...............November 2005 Distribution Date
   Series Issuance Date...........................................June 24, 1998
</TABLE>

45.Series 1998-D

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$475,000,000
   Class A Certificate Rate.....................................5.80% per annum
   Initial Class B Investor Interest................................$42,000,000
   Class B Certificate Rate................One-Month LIBOR plus 0.25% per annum
   Controlled Accumulation Amount...............................$46,583,333.33*
   Scheduled Payment Date...........................July 2003 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$42,000,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1998-D Termination Date...............December 2005 Distribution Date
   Series Issuance Date...........................................July 30, 1998
</TABLE>

46.Series 1998-E

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$750,000,000
   Class A Certificate Rate.............Three-Month LIBOR plus 0.145% per annum
   Initial Class B Investor Interest................................$66,200,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.33% per annum
   Controlled Accumulation Amount...............................$73,533,333.33*
   Scheduled Payment Date..........................April 2008 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$66,200,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1998-E Termination Date..............September 2010 Distribution Date
   Series Issuance Date.........................................August 11, 1998
</TABLE>

                                      A-13
<PAGE>

47.Series 1998-F

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$425,000,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.10% per annum
   Initial Class B Investor Interest................................$37,500,000
   Class B Certificate Rate..............Three-Month LIBOR plus 0.28% per annum
   Controlled Accumulation Amount...............................$41,666,666.67*
   Scheduled Payment Date......................September 2005 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 1998-F Termination Date...............February 2008 Distribution Date
   Series Issuance Date.........................................August 26, 1998
</TABLE>

48.Series 1998-G

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.13% per annum
   Initial Class B Investor Interest............................... $56,250,000
   Class B Certificate Rate............... One-Month LIBOR plus 0.40% per annum
   Controlled Accumulation Amount................................. $57,812,500*
   Scheduled Payment Date..................... September 2006 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 1998-G Termination Date.............. February 2009 Distribution Date
   Series Issuance Date..................................... September 10, 1998
</TABLE>

49.Series 1998-H

<TABLE>
<S><C>
   Initial Class A Investor Interest.............................. $470,000,000
   Initial Collateral Interest..................................... $30,000,000
   Current Investor Interest as of April 30, 1999................. $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..................................... September 29, 1998
</TABLE>

50.Series 1998-I

<TABLE>
<S><C>
   Initial Class A Investor Interest.............................. $637,500,000
   Class A Certificate Rate............... One-month LIBOR plus 0.26% per annum
   Initial Class B Investor Interest............................... $56,250,000
   Class B Certificate Rate............... One-month LIBOR plus 0.51% per annum
   Controlled Accumulation Amount................................. $57,812,500*
   Scheduled Payment Date....................... October 2001 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 1998-I Termination Date............... October 2003 Distribution Date
   Series Issuance Date....................................... October 22, 1998
</TABLE>


                                      A-14
<PAGE>

51.Series 1998-J

<TABLE>
<S><C>
   Initial Class A Investor Interest.............................. $660,000,000
   Class A Certificate Rate.................................... 5.25% per annum
   Initial Class B Investor Interest............................... $45,000,000
   Class B Certificate Rate.................................... 5.65% per annum
   Controlled Accumulation Amount................................. $58,750,000*
   Scheduled Payment Date..................... September 2003 Distribution Date
   Annual Servicing Fee Percentage.............................. 2.0% per annum
   Initial Collateral Interest..................................... $45,000,000
   Other Enhancement for the Class A Certificates..... Subordination of Class B
    Certificates
   Series 1998-J Termination Date.............. February 2006 Distribution Date
   Series Issuance Date....................................... October 29, 1998
</TABLE>

52.Series 1998-K

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate................One-Month LIBOR plus 0.24% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate................One-Month LIBOR plus 0.49% per annum
   Controlled Accumulation Amount..................................$57,812,500*
   Scheduled Payment Date.........................August 2002 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 1998-K Termination Date................January 2005 Distribution Date
   Series Issuance Date.......................................November 24, 1998
</TABLE>

53.Series 1998-L

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$231,250,000
   Initial Collateral Interest......................................$18,750,000
   Current Investor Interest as of April 30, 1999..................$250,000,000
   Maximum Investor Interest.......................................$250,000,000
   Certificate Rate......................................Commercial Paper Index
   Annual Servicing Fee Percentage...............................2.0% per annum
   Series Issuance Date.......................................December 22, 1998
</TABLE>

54.Series 1999-A

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$425,000,000
   Class A Certificate Rate................One-Month LIBOR plus 0.14% per annum
   Initial Class B Investor Interest................................$37,500,000
   Class B Certificate Rate................One-Month LIBOR plus 0.37% per annum
   Controlled Accumulation Amount...............................$41,666,666,67*
   Scheduled Payment Date.......................February 2004 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 1999-A Termination Date...................July 2006 Distribution Date
   Series Issuance Date..........................................March 25, 1999
</TABLE>

                                      A-15
<PAGE>

55.Series 1999-B

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$637,500,000
   Class A Certificate Rate.....................................5.90% per annum
   Initial Class B Investor Interest................................$56,250,000
   Class B Certificate Rate.....................................6.20% per annum
   Controlled Accumulation Amount..................................$62,500,000*
   Scheduled Payment Date..........................March 2009 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 1999-B Termination Date.................August 2011 Distribution Date
   Series Issuance Date..........................................March 26, 1999
</TABLE>

56.Series 1999-C

<TABLE>
<S><C>
   Initial Class A Investor Interest...............................$799,500,000
   Class A Certificate Rate..............Three-Month LIBOR plus 0.19% per annum
   Initial Class B Investor Interest................................$70,550,000
   Class B Certificate Rate..Not to Exceed Three-Month LIBOR plus 0.50% per
    annum
   Controlled Accumulation Amount...............................$78,383,333.33*
   Scheduled Payment Date............................May 2004 Distribution Date
   Annual Servicing Fee Percentage...............................2.0% per annum
   Initial Collateral Interest......................................$70,550,000
   Other Enhancement for the Class A Certificates......Subordination of Class B
    Certificates
   Series 1999-C Termination Date................October 2006 Distribution Date
   Series Issuance Date............................................May 18, 1999
</TABLE>
- --------
* Subject to change if the commencement of the Accumulation Period or
  Controlled Accumulation Period, as applicable, is delayed.

                                      A-16
<PAGE>

                                   Prospectus

                        MBNA Master Credit Card Trust II
                                     Issuer

                    MBNA America Bank, National Association
                              Seller and Servicer

                           Asset Backed Certificates



- -----------------      The Trust--
 Consider
 carefully the         . may periodically issue asset backed certificates in
 risk factors            one or more series with one or more classes; and
 beginning on
 page 10 in this       . will own--
 prospectus.
                           . receivables in a portfolio of consumer revolving
 A certificate is            credit card accounts;
 not a deposit
 and neither the           . payments due on those receivables; and
 certificates nor
 the underlying            . other property described in this prospectus and
 accounts or                 in the accompanying prospectus supplement.
 receivables are
 insured or            The Certificates--
 guaranteed by
 the Federal           . will represent interests in the trust and will be
 Deposit                 paid only from the trust assets;
 Insurance
 Corporation or        . offered with this prospectus will be rated in one of
 any other               the four highest rating categories by at least one
 governmental            nationally recognized rating organization;
 agency.
                       . may have one or more forms of enhancement; and
 The certificates
 will represent        . will be issued as part of a designated series which
 interests in the        may include one or more classes of certificates and
 trust only and          enhancement.
 will not
 represent             The Certificateholders--
 interests in or
 obligations of        . will receive interest and principal payments from a
 MBNA or any MBNA        varying percentage of credit card account
 affiliate.              collections.

 This prospectus
 may be used to
 offer and sell
 any series of
 certificates
 only if
 accompanied by
 the prospectus
 supplement for
 that series.
- -----------------

Neither the SEC nor any state securities commission has approved these
certificates or determined that this prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

                                  May 21, 1999
<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT

  We provide information to you about the Certificates in two separate
documents that progressively provide more detail: (a) this Prospectus, which
provides general information, some of which may not apply to a particular
Series of Certificates, including your Series, and (b) the accompanying
Prospectus Supplement, which will describe the specific terms of your Series of
Certificates, including:

  . the timing of interest and principal payments;
  . financial and other information about the Receivables;
  . information about enhancement for each Class;
  . the ratings for each Class; and
  . the method for selling the Certificates.

  If the terms of a particular Series of Certificates vary between this
Prospectus and the Prospectus Supplement, you should rely on the information in
the Prospectus Supplement.

  You should rely only on the information provided in this Prospectus and the
accompanying Prospectus Supplement including the information incorporated by
reference. We have not authorized anyone to provide you with different
information. We are not offering the Certificates in any state where the offer
is not permitted. We do not claim the accuracy of the information in this
Prospectus or the accompanying Prospectus Supplement as of any date other than
the dates stated on their respective covers.

  We include cross-references in this Prospectus and in the accompanying
Prospectus Supplement to captions in these materials where you can find further
related discussions. The following Table of Contents and the Table of Contents
included in the accompanying Prospectus Supplement provide the pages on which
these captions are located.

  You can find a listing of the pages where capitalized terms used in this
Prospectus are defined under the caption "Index of Terms for Prospectus"
beginning on page 58 in this Prospectus.

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

                                       2
<PAGE>

                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
PROSPECTUS SUMMARY........................................................   5
 The Trust and the Trustee................................................   5
 Trust Assets.............................................................   5
 Information about the Receivables........................................   5
 Collections by the Servicer..............................................   6
 Allocation of Trust Assets...............................................   6
 Interest Payments on the Certificates....................................   6
 Principal Payments on the Certificates...................................   6
  Revolving Period........................................................   7
  Controlled Accumulation Period..........................................   7
  Controlled Amortization Period..........................................   7
  Principal Amortization Period...........................................   7
  Rapid Accumulation Period...............................................   7
  Rapid Amortization Period...............................................   8
  Pay Out Events..........................................................   8
 Shared Excess Finance Charge Collections.................................   8
 Shared Principal Collections.............................................   8
 Credit Enhancement.......................................................   8
 Optional Repurchase......................................................   9
 Tax Status...............................................................   9
 Certificate Ratings......................................................   9
RISK FACTORS..............................................................  10
 Limited Ability to Resell Certificates...................................  10
 Potential Priority of Certain Liens......................................  10
 Possible Effects of Insolvency or Bankruptcy of the Seller or Other
  Holder of Seller Interest...............................................  10
 Seller's Ability to Change Terms of the Receivables and Possible Effect
  on Certificateholders...................................................  11
 Effects of Certain Legal Matters and Litigation..........................  12
 Effects of Consumer Protection Laws on Certificateholders................  12
 Timing of Principal Payments.............................................  13
 Effect of Subordination on Subordinated Certificateholders...............  14
 Risks Relating to Receivables in Defaulted Accounts......................  14
 Basis Risk...............................................................  14
 Effects on Certificateholders of Issuance of Additional Series by the
  Trust...................................................................  14
THE TRUST.................................................................  15
MBNA'S CREDIT CARD ACTIVITIES.............................................  15
 General..................................................................  15
 Acquisition and Use of Credit Card Accounts..............................  15

<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
 Description of MBNA Hallmark.............................................  16
 Interchange..............................................................  16
 Competition in the Credit Card Industry..................................  16
THE RECEIVABLES...........................................................  17
MATURITY ASSUMPTIONS......................................................  17
USE OF PROCEEDS...........................................................  18
MBNA AND MBNA CORPORATION.................................................  18
DESCRIPTION OF THE CERTIFICATES...........................................  19
 General..................................................................  19
 Book-Entry Registration..................................................  20
 Definitive Certificates..................................................  23
 Interest Payments........................................................  24
 Principal Payments.......................................................  24
 Transfer and Assignment of Receivables...................................  25
 New Issuances............................................................  25
 Representations and Warranties...........................................  26
 Addition of Trust Assets.................................................  28
 Removal of Accounts......................................................  30
 Collection and Other Servicing Procedures................................  30
 Discount Option..........................................................  30
 Trust Accounts...........................................................  31
 Funding Period...........................................................  32
 Investor Percentage and Seller Percentage................................  32
 Transfer of Annual Membership Fees.......................................  32
 Application of Collections...............................................  33
 Shared Excess Finance Charge Collections.................................  34
 Shared Principal Collections.............................................  35
 Defaulted Receivables; Rebates and Fraudulent Charges; Investor
  Charge-Offs.............................................................  35
 Defeasance...............................................................  36
 Final Payment of Principal; Termination..................................  36
 Pay Out Events...........................................................  36
 Servicing Compensation and Payment of Expenses...........................  37
 Certain Matters Regarding the Seller and the Servicer....................  38
 Servicer Default.........................................................  39
 Reports to Certificateholders............................................  40
 Evidence as to Compliance................................................  41
 Amendments...............................................................  41
 List of Certificateholders...............................................  42
 The Trustee..............................................................  42
 Certificateholders Have Limited Control of Actions.......................  42
</TABLE>

                                       3
<PAGE>

<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
CREDIT ENHANCEMENT........................................................  42
 General..................................................................  42
 Subordination............................................................  43
 Letter of Credit.........................................................  43
 Cash Collateral Guaranty or Account......................................  44
 Collateral Interest......................................................  44
 Surety Bond or Insurance Policy..........................................  44
 Spread Account...........................................................  44
 Reserve Account..........................................................  44
CERTIFICATE RATINGS.......................................................  45
CERTAIN LEGAL ASPECTS OF THE RECEIVABLES..................................  45
 Transfer of Receivables..................................................  45
 Certain Matters Relating to Receivership.................................  46
 Consumer Protection Laws.................................................  47
FEDERAL INCOME TAX CONSEQUENCES...........................................  47
 General..................................................................  47
 Treatment of the Certificates as Debt....................................  48
 Treatment of the Trust...................................................  48
  General.................................................................  48
  Possible Treatment of the Trust as a Partnership or a Publicly Traded
   Partnership............................................................  49
</TABLE>
<TABLE>
<CAPTION>
                                                                           Page
                                                                           ----
<S>                                                                        <C>
 Taxation of Interest Income of U.S. Certificate Owners...................  50
  General.................................................................  50
  Original Issue Discount.................................................  50
  Market Discount.........................................................  50
  Market Premium..........................................................  50
 Sale or Exchange of Certificates.........................................  50
 Non-U.S. Certificate Owners..............................................  51
 Information Reporting and Backup Withholding.............................  52
 State and Local Taxation.................................................  52
ERISA CONSIDERATIONS......................................................  52
PLAN OF DISTRIBUTION......................................................  56
LEGAL MATTERS.............................................................  56
REPORTS TO CERTIFICATEHOLDERS.............................................  57
WHERE YOU CAN FIND MORE INFORMATION.......................................  57
INDEX OF TERMS FOR PROSPECTUS.............................................  58
ANNEX I: GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES.... A-1
</TABLE>

                                       4
<PAGE>

                               PROSPECTUS SUMMARY

 . THIS SUMMARY HIGHLIGHTS SELECTED INFORMATION FROM THIS DOCUMENT AND DOES NOT
  CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO CONSIDER IN MAKING YOUR
  INVESTMENT DECISION. TO UNDERSTAND ALL OF THE TERMS OF AN OFFERING OF THE
  CERTIFICATES, READ CAREFULLY THIS ENTIRE DOCUMENT AND THE ACCOMPANYING
  PROSPECTUS SUPPLEMENT.

 . THIS SUMMARY PROVIDES AN OVERVIEW OF CERTAIN CALCULATIONS, CASH FLOWS AND
  OTHER INFORMATION TO AID YOUR UNDERSTANDING AND IS QUALIFIED BY THE FULL
  DESCRIPTION OF THESE CALCULATIONS, CASH FLOWS AND OTHER INFORMATION IN THIS
  PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT.

THE TRUST AND THE TRUSTEE

MBNA Master Credit Card Trust II (the "Trust") was formed on August 4, 1994
under an Agreement between MBNA America Bank, National Association ("MBNA"), as
Seller and as Servicer, and The Bank of New York, as "Trustee." The Trust is a
master trust under which one or more Series will be issued through a Series
Supplement to the Agreement. Any Class or Series may not be offered by this
Prospectus; for example, they may be offered in a private placement. The Trust
may engage only in the following activities:

 . acquiring and holding specified assets;
 . issuing and making payments on the Asset Backed Certificates (the
  "Certificates") and other interests in the Trust; and
 . engaging in related activities.

TRUST ASSETS

MBNA has transferred to the Trust the Receivables from certain MasterCard/(R)/
and VISA/(R)*/ revolving credit card Accounts. All new Receivables generated in
the Accounts will be transferred automatically to the Trust. The total amount
of Receivables in the Trust will fluctuate daily as new Receivables are
generated and payments are received on existing Accounts. Additional similar
assets may be transferred to the Trust. See "The Receivables" and "Description
of the Certificates--Addition of Trust Assets" in this Prospectus.

The Trust assets also include payments due on the Receivables and other proceeds
of the Receivables and of related credit insurance policies. However, the Trust
assets will exclude payments on receivables written off as uncollectible.

Additional Trust assets may include:

 . rights to certain fees MBNA receives through VISA and MasterCard called
  Interchange;

 . monies deposited in certain of the Trust's bank accounts and investments of
  those monies; and

 . "Enhancements," including any Credit Enhancement, guaranteed rate agreement,
  maturity liquidity facility, interest rate cap agreement, interest rate swap
  agreement, currency swap agreement, or other similar arrangement.

MBNA may remove, subject to certain limitations and conditions, Receivables
that it transferred to the Trust. See "Description of the Certificates--Removal
of Accounts" in this Prospectus.

INFORMATION ABOUT THE RECEIVABLES

The Receivables arise in Accounts selected from MBNA's credit card portfolio
based on criteria established in the Agreement and applied on the date of their
selection.

The Receivables consist of both Principal Receivables and Finance Charge
Receivables.

"Principal Receivables" are, generally, (a) amounts charged by cardholders for
goods and services and (b) cash advances.

"Finance Charge Receivables" are the related finance charges and credit card
fees.

Interchange fees collected through MasterCard and VISA and annual membership
fees collected from
- --------
* MasterCard(R) and VISA/(R)/ are federally registered servicemarks of
  MasterCard International Inc. and Visa U.S.A., Inc., respectively.

                                       5
<PAGE>

cardholders generally are treated as collections of Finance Charge Receivables.
See "MBNA's Credit Card Activities--Interchange" and "Description of the
Certificates--Transfer of Annual Membership Fees" in this Prospectus.

COLLECTIONS BY THE SERVICER

MBNA services the Receivables under the Agreement. In limited cases, MBNA may
resign or be removed and either the Trustee or a third party may be appointed
as the new servicer. MBNA, or any new servicer, is called the "Servicer." The
Servicer receives a servicing fee from the Trust for each Series. See "MBNA and
MBNA Corporation" in this Prospectus.

The Servicer receives collections on the Receivables, deposits those
collections in an account and keeps track of those collections for Finance
Charge Receivables and Principal Receivables. The Servicer then allocates those
collections as summarized below.

ALLOCATION OF TRUST ASSETS

The Trust assets will be allocated to the holders of Certificates and other
interests of each Series and to the holder of the Seller Interst. The "Seller
Interest" represents the remaining interest in the assets of the Trust not
represented by the Certificates and other interests issued by the Trust and, on
any date, is equal to the aggregate amount of Principal Receivables in the
Trust not allocated to each Series. If there is more than one Class in a
Series, there may be a further allocation of Trust assets among each Class.

The Servicer will allocate (a) collections of Finance Charge Receivables and
Principal Receivables and (b) Receivables in Accounts written off as
uncollectible, to each Series based on a varying percentage, called the
"Investor Percentage," as described in the accompanying Prospectus Supplement.

The aggregate amount of Principal Receivables allocated to a Series establishes
that Series's "Investor Interest."

Certificateholders are only entitled to amounts allocated to their Series equal
to the interest and principal payments on their Certificates. See "Description
of the Certificates--General" and "--Investor Percentage and Seller Percentage"
in this Prospectus.

INTEREST PAYMENTS ON THE CERTIFICATES

Each Certificate of a Series will represent the right to receive payments of
interest as described in the accompanying Prospectus Supplement. If a Series of
Certificates consists of one or more Classes, each Class may differ in, among
other things, priority of payments, payment dates, interest rates, method for
computing interest, and rights to Enhancement.

Each Class of Certificates may have fixed, floating or any other type of
interest rate. Generally, interest will be paid monthly, quarterly, semi-
annually or on other scheduled dates over the life of the Certificates, each
called a "Distribution Date."

If interest is paid less frequently than monthly, collections of Finance Charge
Receivables may be deposited monthly in one or more trust accounts and invested
under guidelines established by the Rating Agencies until paid to
Certificateholders. Interest payments for any Series of Certificates will be
funded from collections of Finance Charge Receivables allocated to the Series,
any applicable Enhancement and, if and to the extent specified in the
accompanying Prospectus Supplement, monies earned while collections were
invested pending payment to Certificateholders. See "Description of the
Certificates--Application of Collections," "--Shared Excess Finance Charge
Collections" and "Credit Enhancement" in this Prospectus.

PRINCIPAL PAYMENTS ON THE CERTIFICATES

Each Certificate of a Series will represent the right to receive payments of
principal as described in the accompanying Prospectus Supplement. If a Series
of Certificates consists of one or more Classes, each Class may differ in,
among other things, the amounts allocated for principal payments, priority of
payments, payment dates, maturity, and rights to Enhancement.

                                       6
<PAGE>


Revolving Period

Each Class of Certificates will begin with a period called a "Revolving Period"
during which the Trust will not pay, or accumulate, principal for the related
Certificateholders. The Trust, subject to certain limitations, will pay
available principal to the holder of the Seller Interest but may pay amounts
due to holders of Certificates of other Series. The Revolving Period for a
Class starts on the date that Class is issued and ends at the start of an
amortization period or an accumulation period.

Following the Revolving Period, each Class of Certificates will have one or a
combination of the following periods in which:

 . principal is accumulated in specified amounts and paid on a scheduled date (a
  "Controlled Accumulation Period");
 . principal is paid in fixed amounts at scheduled intervals (a "Controlled
  Amortization Period");
 . principal is paid in varying amounts at scheduled intervals (a "Principal
  Amortization Period");
 . principal is accumulated in varying amounts following certain adverse events
  and paid on a scheduled date (a "Rapid Accumulation Period");
 . principal is paid in varying amounts each month following certain adverse
  events (a "Rapid Amortization Period").

Controlled Accumulation Period

If a Class of Certificates has a Controlled Accumulation Period, the Trust is
expected to pay available principal to those Certificateholders on a specific
date specified in the accompanying Prospectus Supplement called the "Scheduled
Payment Date." If the Series has more than one Class, each Class may have a
different priority for payment. For a period of time prior to the Scheduled
Payment Date, the Trust is scheduled to deposit available principal in a trust
account in specified amounts plus any specified amounts not previously
deposited. If amounts sufficient to pay the Investor Interest for a Class have
not been accumulated by the Scheduled Payment Date for that Class, a Pay Out
Event will occur and the Rapid Amortization Period will begin. The Controlled
Accumulation Period for a Class starts on a date specified in the accompanying
Prospectus Supplement and ends when any one of the following occurs:

 . the Investor Interest for the Class is paid in full;
 . a Rapid Amortization Period or, if it applies, a Rapid Accumulation Period
  starts; or
 . the latest date by which principal and interest for the Series of
  Certificates can be paid, called the "Series Termination Date."

Controlled Amortization Period

If a Class of Certificates has a Controlled Amortization Period, the Trust will
pay available principal to those Certificateholders on each Distribution Date
during the Controlled Amortization Period in a fixed amount plus any amounts
not previously paid. If the Series has more than one Class, each Class may have
a different priority for payment. The Controlled Amortization Period for a
Class starts on the date specified in the accompanying Prospectus Supplement
and ends when any one of the following occurs:

 . the Investor Interest for the Class is paid in full;
 . a Rapid Amortization Period starts; or
 . the Series Termination Date.

Principal Amortization Period

If a Class of Certificates has a Principal Amortization Period, the Trust will
pay available principal to those Certificateholders on each Distribution Date
during the Principal Amortization Period. If a Series has more than one Class,
each Class may have a different priority for payment. The Principal
Amortization Period for a Class starts on the date specified in the
accompanying Prospectus Supplement and ends when any one of the following
occurs:

 . the Investor Interest for the Class is paid in full;
 . a Rapid Amortization Period starts; or
 . the Series Termination Date.

Rapid Accumulation Period

If a Class of Certificates has a Controlled Accumulation Period, it may also
have a Rapid Accumulation Period. During a Rapid Accumulation Period, the Trust
will periodically deposit available

                                       7
<PAGE>

principal in a trust account prior to the Scheduled Payment Date. The Rapid
Accumulation Period for a Class starts as specified in the accompanying
Prospectus Supplement on a day on or after a designated Pay Out Event has
occurred, but in no event later than the Scheduled Payment Date, and ends when
any one of the following occurs:

 . the Investor Interest for the Class is paid in full;
 . a Rapid Amortization Period starts; or
 . the Scheduled Payment Date.

Rapid Amortization Period

If a Class of Certificates is in a Rapid Amortization Period, the Trust will
pay available principal to those Certificateholders on each Distribution Date.
If the Series has more than one Class, each Class may have a different priority
for payment. For a Class without a Rapid Accumulation Period, the Rapid
Amortization Period starts on the day a Pay Out Event occurs. For a Class with
a Rapid Accumulation Period, the Rapid Amortization Period starts as specified
in the accompanying Prospectus Supplement on a day on or after a Pay Out Event
occurs, but in no event later than the Scheduled Payment Date for that Class.
The Rapid Amortization Period ends when any of the following occurs:

 . the Investor Interest for the Class is paid in full;
 . the Series Termination Date; or
 . the Trust Termination Date.

Pay Out Events

A "Pay Out Event" for any Series of Certificates will include certain adverse
events described in the accompanying Prospectus Supplement, including the
following:

 . Certain events of insolvency or receivership relating to the Seller;
 . The Seller is unable to transfer Receivables to the Trust as required under
  the Agreement; or
 . The Trust becomes an "investment company" under the Investment Company Act of
  1940.

See "Description of the Certificates--Pay Out Events" in this Prospectus.

SHARED EXCESS FINANCE CHARGE COLLECTIONS

Any Series may be included in a Group of Series. If specified in the
accompanying Prospectus Supplement, to the extent that collections of Finance
Charge Receivables allocated to any Series are not needed for that Series,
those collections may be applied to certain shortfalls of another Series in the
same Group. See "Description of the Certificates--Shared Excess Finance Charge
Collections," "--Applications of Collections" and "--Defaulted Receivables;
Rebates and Fraudulent Charges; Investor Charge-Offs" in this Prospectus.

SHARED PRINCIPAL COLLECTIONS

If specified in the accompanying Prospectus Supplement, to the extent that
collections of Principal Receivables and certain other amounts that are
allocated to the Investor Interest for any Series are not needed for that
Series, those collections may be applied to cover principal payments for
another Series in the same Group. Any reallocation for this purpose will not
reduce the Investor Interest for the Series to which those collections were
initially allocated. See "Description of the Certificates--Shared
Principal Collections" in this Prospectus.

CREDIT ENHANCEMENT

Each Class of a Series may be entitled to Credit Enhancement. Credit
Enhancement provides additional payment protection to investors in each Class
of Certificates that has Credit Enhancement.

"Credit Enhancement" for the Certificates of any Class may take the form of one
or more of the following:

 . subordination               . letter of credit
 . collateral interest         . surety bond
 . insurance policy            . spread account
 . cash collateral             . reserve account
    guaranty or account

                                       8
<PAGE>


The type, characteristics and amount of any Credit Enhancement will be:

 . based on several factors, including the characteristics of the Receivables
  and Accounts at the time a Series of Certificates is issued and

 . established based on the requirements of each Rating Agency rating one or
  more Classes of the Certificates of that Series.

See "Credit Enhancement" and "Certificate Ratings" in this Prospectus.

OPTIONAL REPURCHASE

MBNA has the option to repurchase any Series of Certificates once the Investor
Interest for the Series is reduced to 5% or less of the initial Investor
Interest. See "Description of the Certificates--Final Payment of Principal;
Termination" in this Prospectus.

TAX STATUS

For information concerning the application of the federal income tax laws,
including whether the Certificates will be characterized as debt for federal
income tax purposes, see "Federal Income Tax Consequences" in this Prospectus
and "Summary of Terms--Tax Status" in the accompanying Prospectus Supplement.

CERTIFICATE RATINGS

Any Certificate offered by this Prospectus and the accompanying Prospectus
Supplement will be rated in one of the four highest rating categories by at
least one nationally recognized rating organization. Any nationally recognized
rating organization selected by the Seller to rate any Series is a
"Rating Agency."

A rating is not a recommendation to buy, sell or hold securities and may be
revised or withdrawn at any time by the assigning Rating Agency. Each rating
should be evaluated independently of any other rating. See "Certificate
Ratings" in this Prospectus.

                                       9
<PAGE>

                                  RISK FACTORS

  You should consider the following risk factors in deciding whether to
purchase the Certificates.

Limited Ability to
Resell Certificates        The underwriters may assist in resales of the
                            Certificates but they are not required to do so. A
                            secondary market for any Certificates may not
                            develop. If a secondary market does develop, it
                            might not continue or it might not be sufficiently
                            liquid to allow you to resell any of your
                            Certificates.

Potential Priority of
Certain Liens              The Seller has transferred the Receivables to the
                            Trust. However, a court could conclude that the
                            Seller still owns the Receivables subject to a
                            security interest in favor of the Trust in the
                            Receivables. The Seller has taken steps to give
                            the Trustee a "first priority perfected security
                            interest" in the Receivables in the event a court
                            concludes the Seller still owns the Receivables.
                            If a court concludes that the transfer to the
                            Trust is only a grant by the Seller of a security
                            interest in the Receivables, a tax or government
                            lien (or other lien imposed under applicable state
                            or federal law without the consent of the Seller)
                            on the Seller's property arising before new
                            Receivables come into existence may be senior to
                            the Trust's interest in the Receivables. Also, if
                            the Seller became insolvent or the FDIC was
                            appointed conservator or receiver of the Seller,
                            the FDIC's administrative expenses might be paid
                            from the Receivables before the Trust received any
                            payments on the Receivables. See "Certain Legal
                            Aspects of the Receivables--Transfer of
                            Receivables" and "Description of the
                            Certificates--Representations and Warranties" in
                            this Prospectus.

Possible Effects of
Insolvency or Bankruptcy
of the Seller or Other
Holder of Seller
Interest
                           The Federal Deposit Insurance Act ("FDIA"), as
                            amended by the Financial Institutions Reform,
                            Recovery and Enforcement Act of 1989 ("FIRREA"),
                            provides that a security interest should be
                            respected by the Federal Deposit Insurance
                            Corporation ("FDIC") where--

                             . the Seller's transfer of the Receivables is the
                               grant of a valid security interest in the
                               Receivables to the Trust;

                             . the FDIC is appointed conservator or receiver
                               of MBNA; and

                             . the security interest (a) is validly perfected
                               before the Seller's insolvency and (b) was not
                               taken in contemplation of the Seller's
                               insolvency or with the intent to hinder, delay
                               or defraud the Seller or its creditors.

                           FDIC staff positions taken prior to the passage of
                            FIRREA do not suggest that the FDIC would
                            interrupt the timely transfer to the Trust of
                            payments collected on the Receivables. If the FDIC
                            were to assert a different position, your payments
                            of outstanding principal and interest

                                       10
<PAGE>

                            could be delayed and possibly reduced. For
                            example, under the FDIA, the FDIC could--


                            . require the Trustee to go through an
                              administrative claims procedure to establish its
                              right to those payments;

                            . request a stay of proceedings with respect to
                              the Seller; or

                            . reject the Seller's sales contract and limit the
                              Trust's resulting claim to "actual direct
                              compensatory damages."

                           If a conservator or receiver were appointed for the
                            Seller, then a Pay Out Event could occur on all
                            outstanding Series. Under the terms of the
                            Agreement, new Principal Receivables would not be
                            transferred to the Trust and the Trustee would
                            sell the Receivables (unless holders of more than
                            50% of the Investor Interest of each Class of
                            outstanding Certificates, and anyone else
                            authorized to vote on those matters in a Series
                            Supplement, gave the Trustee other instructions).
                            The Trust would then terminate earlier than was
                            planned and you could have a loss if the sale of
                            the Receivables produced insufficient net proceeds
                            to pay you in full. However, the conservator or
                            receiver may have the power--

                            . regardless of the terms of the Agreement, (a) to
                              prevent the beginning of a Rapid Amortization
                              Period (or, if applicable, Rapid Accumulation
                              Period), (b) to prevent the early sale of the
                              Receivables and termination of the Trust or (c)
                              to require new Principal Receivables to continue
                              being transferred to the Trust; or

                            . regardless of the instructions of those
                              authorized to direct the Trustee's actions under
                              the Agreement, (a) to require the early sale of
                              the Receivables, (b) to require termination of
                              the Trust and retirement of the Certificates or
                              (c) to prohibit the continued transfer of
                              Principal Receivables to the Trust.

                           In addition, if a Servicer Default occurs solely
                            because the Servicer is insolvent or a conservator
                            or receiver is appointed for the Servicer, the
                            conservator or receiver might have the power to
                            prevent either the Trustee or the
                            Certificateholders from appointing a new Servicer
                            under the Agreement. See "Certain Legal Aspects of
                            the Receivables--Certain Matters Relating to
                            Receivership" in this Prospectus.

Seller's Ability to
Change Terms of the
Receivables and
Possible Effect on         The Seller transfers the Receivables to the Trust
Certificateholders          but continues to own the Accounts. As owner of the
                            Accounts, the Seller retains the right to change
                            various Account terms (including finance charges
                            and other fees it charges and the required monthly
                            minimum payment). A Pay Out Event could occur if
                            the Seller reduced the finance charges and other
                            fees it charges and a corresponding decrease in
                            the collection of finance charges and fees
                            resulted. In addition, changes in the Account
                            terms may alter payment patterns. If payment rates
                            decrease significantly at a time when you are
                            scheduled to receive principal, you might receive
                            principal more slowly than planned.


                                      11
<PAGE>

                           The Seller will not reduce the interest rate it
                            charges on the Receivables or other fees if that
                            action would result in a Pay Out Event unless the
                            Seller is required by law or determines it is
                            necessary to maintain its credit card business,
                            based on its good faith assessment of its business
                            competition.

                           The Seller will not change the terms of the
                            Accounts or its servicing practices (including the
                            reduction of the required minimum monthly payment
                            and the calculation of the amount or the timing of
                            finance charges, other fees and charge offs)
                            unless the Seller reasonably believes a Pay Out
                            Event would not occur for any Series and takes the
                            same action on its other substantially similar
                            accounts, to the extent permitted by those
                            accounts.

                           The Seller has no restrictions on its ability to
                            change the terms of the Accounts except as
                            described above or in the accompanying Prospectus
                            Supplement. Changes in relevant law, changes in
                            the marketplace or prudent business practices
                            could cause the Seller to change Account terms.

Effects of Certain Legal
Matters and Litigation     In May 1996, Andrew B. Spark filed a lawsuit
                            against MBNA Corporation, MBNA and certain of its
                            officers and its subsidiary, MBNA Marketing
                            Systems, Inc. The case is pending in the United
                            States District Court for the District of
                            Delaware. This suit is a purported class action.
                            The plaintiff alleges that MBNA's advertising of
                            its cash promotional annual percentage rate
                            program was fraudulent and deceptive. The
                            plaintiff seeks unspecified damages including
                            actual, treble and punitive damages and attorney's
                            fees for an alleged breach of contract, violation
                            of the Delaware Deceptive Trade Practices Act and
                            the federal Racketeer Influenced and Corrupt
                            Organizations Act. In February 1998, a class was
                            certified. In October 1998, Gerald D. Broder filed
                            a lawsuit against MBNA Corporation and MBNA in the
                            Supreme Court of the State of New York, County of
                            New York. This suit is a purported class action.
                            The plaintiff alleges that MBNA's advertising of
                            its cash promotional annual percentage rate
                            program was fraudulent and deceptive. The
                            plaintiff seeks unspecified damages including
                            actual, treble and punitive damages and attorneys
                            fees for an alleged breach of contract, common law
                            fraud and violation of New York consumer
                            protection statutes. MBNA Corporation believes
                            that its advertising practices are proper under
                            applicable federal and state law and intends to
                            defend these actions vigorously. It is not clear
                            at this point in time what effect, if any, these
                            cases will have with respect to the
                            Certificateholders' interests. See "Description of
                            the Certificates--Representations and Warranties"
                            in this Prospectus.

Effects of Consumer
Protection Laws on         Federal and state consumer protection laws regulate
Certificateholders          the creation and enforcement of consumer loans.
                            Congress and the states could further regulate the
                            credit card and consumer credit industry in ways
                            that make it more difficult for the Servicer to
                            collect payments on the Receivables or that reduce
                            the finance charges and other fees that the Seller
                            can charge on credit card account balances. For
                            example, if the

                                       12
<PAGE>

                            Seller were required to reduce its finance charges
                            and other fees, resulting in a corresponding
                            decrease in the Accounts' effective yield, this
                            could lead to a Pay Out Event, resulting in the
                            payment of principal sooner than expected. See
                            "Description of the Certificates--Pay Out Events"
                            in this Prospectus.

                           The Seller makes representations and warranties
                            relating to the validity and enforceability of the
                            Receivables. Subject to certain conditions
                            described under "Description of the Certificates--
                            Representations and Warranties," the Seller must
                            accept reassignment of each Receivable that does
                            not comply in all material respects with all
                            requirements of applicable law. However, we do not
                            anticipate that the Trustee will make any
                            examination of the Receivables or the related
                            records for the purpose of determining the
                            presence or absence of defects, compliance with
                            representations and warranties, or for any other
                            purpose. The only remedy if any representation or
                            warranty is violated, and the violation continues
                            beyond the period of time the Seller has to
                            correct the violation, is that the Seller must
                            accept reassignment of the Receivables affected by
                            the violation (subject to certain conditions
                            described under "Description of the Certificates--
                            Representations and Warranties" in this
                            Prospectus). See also "Certain Legal Aspects of
                            the Receivables--Consumer Protection Laws" in this
                            Prospectus.

                           If a cardholder sought protection under federal or
                            state bankruptcy or debtor relief laws, a court
                            could reduce or discharge completely the
                            cardholder's obligations to repay amounts due on
                            its Account and, as a result, the related
                            Receivables would be written off as uncollectible.
                            The Certificateholders could suffer a loss if no
                            funds are available from Credit Enhancement or
                            other sources. See "Description of the
                            Certificates--Defaulted Receivables; Rebates and
                            Fraudulent Charges; Investor Charge-Offs" in this
                            Prospectus.

Timing of Principal        The Receivables may be paid at any time. We cannot
Payments                    assure the creation of additional Receivables in
                            the Accounts or that any particular pattern of
                            cardholder payments will occur. The commencement
                            and continuation of a Revolving Period, a
                            Controlled Amortization Period, a Principal
                            Amortization Period or a Controlled Accumulation
                            Period for a Series or Class of that Series depend
                            upon the continued generation of new Receivables
                            to be conveyed to the Trust. A significant decline
                            in the amount of Receivables generated could
                            result in the occurrence of a Pay Out Event for
                            one or more Series and the commencement of the
                            Rapid Amortization Period or, if applicable, the
                            Rapid Accumulation Period for each of those
                            Series. If a Pay Out Event occurs, you could
                            receive payment of principal sooner than expected.
                            The Seller's ability to compete in the current
                            industry environment will affect its ability to
                            generate new Receivables and might also affect
                            payment patterns on the Receivables. In addition,
                            changes in finance charges can alter the monthly
                            payment rates of cardholders. A significant
                            decrease in monthly payment rates could slow the
                            return or accumulation of principal during an
                            Amortization Period or Accumulation Period. See
                            "Maturity Assumptions" in this Prospectus.

                                       13
<PAGE>

Effect of Subordination
on Subordinated            Where one or more Classes in a Series are
Certificateholders          subordinated, principal payments on the
                            subordinated Class or Classes generally will not
                            begin until the senior Class or Classes are
                            repaid. Additionally, if collections of Finance
                            Charge Receivables allocated to a Series are
                            insufficient to cover amounts due for that
                            Series's senior Certificates, the Investor
                            Interest for the subordinated Certificates might
                            be reduced. This would reduce the amount of the
                            collections of Finance Charge Receivables
                            available to the subordinated Certificates in
                            future periods and could cause a possible delay or
                            reduction in principal and interest payments on
                            the subordinated Certificates. If Receivables had
                            to be sold, the net proceeds of that sale
                            available to pay principal would be paid first to
                            senior Certificateholders and any remaining net
                            proceeds would be paid to the subordinated
                            Certificateholders.

Risks Relating to
Receivables in Defaulted   Each Class of Certificates will be allocated a
Accounts                    portion of the Receivables written off as
                            uncollectible. See "Description of Series
                            Provisions--Allocation Percentages" and "MBNA's
                            Credit Card Portfolio--Delinquency and Gross
                            Charge-Off Experience" in the accompanying
                            Prospectus Supplement. If the written off amounts
                            allocated to any Certificates exceed the amounts
                            available to cover them, which could occur if the
                            limited amount of Credit Enhancement is reduced to
                            zero, those Certificateholders may not receive the
                            full amount of principal and interest due to them.
                            See "Description of Series Provisions--
                            Reallocation of Cash Flows," "--Application of
                            Collections" and "--Defaulted Receivables;
                            Investor Charge-Offs" in the accompanying
                            Prospectus Supplement.

Basis Risk                 Some Accounts may have finance charges set at a
                            variable rate based on a designated index (for
                            example, the prime rate). A Series of Certificates
                            may bear interest either at a fixed rate or at a
                            floating rate based on a different index. If the
                            rate charged on the Accounts declines, collections
                            of Finance Charge Receivables may be reduced
                            without a corresponding reduction in the amounts
                            payable as interest on the Certificates and other
                            amounts paid from collections of Finance Charge
                            Receivables.

Effects on
Certificateholders
of Issuance of
Additional Series by the   The Trust has issued other Series of Certificates
Trust                       and is expected to issue additional Series from
                            time to time. The Trust may issue additional
                            Series with terms that are different from your
                            Series without the prior review or consent of any
                            Certificateholders. It is a condition to the
                            issuance of each new Series that each Rating
                            Agency that has rated an outstanding Series
                            confirm in writing that the issuance of the new
                            Series will not result in a reduction or
                            withdrawal of its rating. However, the terms of a
                            new Series could affect the timing and amounts of
                            payments on any other outstanding Series.

                                       14
<PAGE>

                                   THE TRUST

  The Trust has been formed in accordance with the laws of the State of
Delaware pursuant to the Agreement. The Trust will not engage in any business
activity other than acquiring and holding Receivables, issuing Series (each, a
"Series") of Certificates and, if applicable, the Seller Certificate, making
payments thereon and engaging in related activities (including, with respect to
any Series, obtaining any Enhancement and entering into an Enhancement
agreement relating thereto). As a consequence, the Trust is not expected to
have any need for additional capital resources other than the assets of the
Trust.

                         MBNA'S CREDIT CARD ACTIVITIES

General

  With respect to each Series of Certificates, the receivables (the
"Receivables") conveyed or to be conveyed to the Trust by MBNA pursuant to the
pooling and servicing agreement (as amended from time to time, the "Agreement")
between MBNA, as seller (the "Seller") and as Servicer, and The Bank of New
York, as Trustee, have been or will be generated from transactions made by
holders of selected MasterCard and VISA credit card accounts (the "Accounts"),
including premium accounts and standard accounts, from the portfolio of
MasterCard and VISA accounts owned by MBNA (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 accompanying 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" in this
Prospectus. 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. This may be supplemented by the purchase of Affinity
Relationships, including related credit card receivables. 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. Credit analysts approve applications and assign credit lines 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 the Trust 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

                                       15
<PAGE>

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 pay
for 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 as a cash advance by transferring balances owed to other creditors
to their MBNA accounts.

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
certain fees from VISA and MasterCard ("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
accompanying Prospectus Supplement, to transfer to the 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 accompanying Prospectus Supplement, and, unless
otherwise provided in the accompanying 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 fee (the "Servicing Fee") paid to
the Servicer as servicing compensation.

Competition in the Credit Card Industry

  The credit card industry is highly competitive. As new credit card companies
enter the market and all companies try to expand their market share, effective
advertising, target marketing and pricing strategies grow in importance. MBNA's
ability to compete in this industry environment will affect its ability to
generate new Receivables and might also affect payment patterns on the
Receivables. If the rate at which MBNA generates new Receivables declines
significantly, MBNA might be unable to designate additional Accounts to the
Trust and a Pay Out Event could occur, resulting in payment of principal sooner
than expected. If the rate at which MBNA generates new Receivables decreases
significantly at a time when Certificateholders are scheduled to receive
principal, Certificateholders might receive principal more slowly than planned.

                                       16
<PAGE>

                                THE RECEIVABLES

  The Receivables conveyed to the Trust will arise in Accounts selected from
the Bank Portfolio on the basis of criteria set forth in the Agreement as
applied on the date (the "Cut-Off Date") specified in the accompanying
Prospectus Supplement and, with respect to Additional Accounts, as of the 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
eligible revolving credit card accounts to be included as Accounts (the
"Additional Accounts") and to transfer to the 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 the Agreement must be Eligible Accounts as of the date the Seller designates
such accounts as Additional Accounts. Furthermore, pursuant to the Agreement,
the Seller has the right (subject to certain limitations and conditions) to
designate certain Accounts and to require the Trustee to reconvey all
receivables in such Accounts (the "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
Accounts designated by the Seller on the 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 Trust that, as of
the date of issuance of the related Series (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" in this Prospectus.

  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 statistics relating to the Accounts.

                              MATURITY ASSUMPTIONS

  Unless otherwise specified in the accompanying Prospectus Supplement, for
each Series, following the Revolving Period, collections of Principal
Receivables are expected to be distributed to holders of each Class of
Certificates (the "Certificateholders") of such Series or any specified class
(each a "Class") thereof on each specified Distribution Date during the
Controlled Amortization Period or the Principal Amortization Period, or are
expected to be accumulated for payment to Certificateholders of such Series or
any specified Class thereof during a Controlled Accumulation Period and, under
certain limited circumstances if so specified in the accompanying Prospectus
Supplement, a Rapid Accumulation Period (each, an "Accumulation Period") and
distributed on a Scheduled Payment Date; provided, however, that, if the Rapid
Amortization Period commences, collections of Principal Receivables will be
paid to Certificateholders in the manner described in this Prospectus and in
the accompanying Prospectus Supplement. The accompanying Prospectus Supplement
will specify when the Controlled Amortization Period, the Principal
Amortization Period or an Accumulation Period, as applicable, will commence,
the principal payments expected or available to be received or accumulated
during such Controlled Amortization Period, Principal Amortization Period or
Accumulation Period, or on the Scheduled Payment Date, as applicable, the
manner and priority of principal accumulations and payments among the Classes
of a Series of Certificates, the payment rate assumptions on which such
expected principal accumulations and payments are based and the Pay Out Events
which, if any were to occur, would lead to the commencement of a Rapid
Amortization Period or, if so specified in the accompanying Prospectus
Supplement, a Rapid Accumulation Period.

  No assurance can be given, however, that the Principal Receivables allocated
to be paid to Certificateholders or the holders of any specified Class thereof
will be available for distribution or

                                       17
<PAGE>

accumulation for payment to Certificateholders on each Distribution Date during
the Controlled Amortization Period, the Principal Amortization Period or an
Accumulation Period, or on the Scheduled Payment Date, as applicable. In
addition, the Seller can give no assurance that the payment rate assumptions
for any Series will prove to be correct. The accompanying Prospectus Supplement
will provide certain historical data relating to payments by cardholders, total
charge-offs and other related information relating to the Bank Portfolio. There
can be no assurance that future events will be consistent with such historical
data.

  Cardholders' use of credit and payment patterns may change due to seasonal
variations and the payment habits of individual cardholders, as well as in
response to a variety of social, technological, legal and economic factors. As
a result, the amount of collections of Receivables may vary from month to
month. Economic factors include the rate of inflation, unemployment levels and
relative interest rates. While the addresses of the cardholders in the
portfolio suggest a wide geographic distribution, the Seller is unable to
determine the extent to which these factors may affect future credit use or
payment patterns. There can be no assurance that collections of Principal
Receivables with respect to the Trust Portfolio, and thus the rate at which the
related Certificateholders could expect to receive or accumulate payments of
principal on their Certificates during an Amortization Period or Accumulation
Period, or on any Scheduled Payment Date, as applicable, will be similar to any
historical experience set forth in the accompanying Prospectus Supplement. If a
Pay Out Event occurs and the Rapid Amortization Period commences, the average
life and maturity of such Series of Certificates could be significantly
reduced.

  Because, for any Series of Certificates, there may be a slowdown in the
payment rate below the payment rate used to determine the amount of collections
of Principal Receivables scheduled or available to be distributed or
accumulated for later payment to Certificateholders or any specified Class
thereof during a Controlled Amortization Period, a Principal Amortization
Period or a Rapid Amortization Period (each, an "Amortization Period") or an
Accumulation Period or on any Scheduled Payment Date, as applicable, or a Pay
Out Event may occur which could initiate the Rapid Amortization Period, there
can be no assurance that the actual number of months elapsed from the date of
issuance of such Series of Certificates to the final Distribution Date with
respect to the Certificates will equal the expected number of months.

                                USE OF PROCEEDS

  The net proceeds from the sale of each Series of Certificates offered hereby
will be paid to the Seller. The Seller will use such proceeds for its general
corporate purposes.

                           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 is a wholly-owned
subsidiary of MBNA Corporation (the "Corporation"). MBNA was organized in
January 1991 as the successor of a national bank formed in 1982. The
Corporation is a bank holding company organized under the laws of Maryland on
December 6, 1990 and registered under the Bank Holding Company Act of 1956, as
amended. The Prospectus Supplement for each Series of Certificates will provide
additional information, including financial information, relating to MBNA,
MBNA's credit card activities and the Corporation.

                                       18
<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 Seller Interest. Each Series will be issued
pursuant to the Agreement entered into by MBNA and the Trustee named in the
accompanying Prospectus Supplement and a series supplement to the Agreement (a
"Series Supplement"), 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 Agreement
relating to such Series which may differ materially from the Agreement filed as
an exhibit to the Registration Statement. The following summaries describe
certain provisions common to each Series of Certificates. The summaries do not
purport to be complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Agreement and the related Series
Supplement.

General

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

  Each Series of Certificates may consist of one or more Classes, one or more
of which may be Senior Certificates ("Senior Certificates") and one or more of
which may be Subordinated Certificates ("Subordinated Certificates"). Each
Class of a Series will evidence the right to receive a specified portion of
each distribution of principal or interest or both. The Investor Interest with
respect to a Series with more than one Class will be allocated among the
Classes as described in the accompanying 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, interest rate per annum (the "Certificate Rate") and
the availability of Enhancement.

  For each Series of Certificates, payments and deposits of interest and
principal will be made on Distribution Dates to Certificateholders in whose
names the Certificates were registered on the record dates specified in the
accompanying Prospectus Supplement. Interest will be distributed to
Certificateholders in the amounts, for the periods and on the dates specified
in the accompanying Prospectus Supplement.

  The Seller initially will own the Seller Interest. The Seller Interest will
represent the interest in the Trust not represented by the Certificates issued
and outstanding under the Trust or the rights, if any, of any Credit
Enhancement Providers to receive payments from the Trust. The holder of the
Seller Interest, subject to certain limitations, will have the right to a
percentage (the "Seller Percentage") of all cardholder payments from the
Receivables in the Trust. If provided in the Agreement and the accompanying
Prospectus Supplement, the Seller Interest may be transferred in whole or in
part subject to certain limitations and conditions set forth therein, and, at
the discretion of the Seller, the Seller Interest may be held either in an
uncertificated form or in the form of a certificate representing the Seller
Interest (a "Seller Certificate"). See "--Certain Matters Regarding the Seller
and the Servicer" in this Prospectus.

  Unless otherwise specified in the accompanying Prospectus Supplement, with
respect to each Series of Certificates, during the Revolving Period, the amount
of the Investor Interest in the Trust will remain constant

                                       19
<PAGE>

except under certain limited circumstances. See "--Defaulted Receivables;
Rebates and Fraudulent Charges; Investor Charge-Offs" in this Prospectus. 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
Seller 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 Investor Interest of such Series will decline as customer
payments of Principal Receivables are collected and distributed to or
accumulated for distribution to the Certificateholders. As a result, the Seller
Interest will generally increase to reflect reductions in the Investor Interest
for such Series and will also change to reflect the variations in the amount of
Principal Receivables in the Trust. The Seller Interest may also be reduced as
the result of New Issuance. See "--New Issuances" in this Prospectus.

  Unless otherwise specified in the accompanying 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 accompanying 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 & Co. ("Cede"). Accordingly,
Cede is expected to be the holder of record of each Series of Certificates. No
owner of beneficial interests in the Certificates (a "Certificate Owner")
acquiring an interest in the Certificates will be entitled to receive a
certificate representing such person's interest in the Certificates. Unless and
until Definitive Certificates are issued for any Series under the limited
circumstances described in this Prospectus, all references in this Prospectus
to actions by Certificateholders shall refer to actions taken by DTC upon
instructions from its Participants (as defined below). In addition, unless and
until Certificates in fully registered, certificated form ("Definitive
Certificates") are issued for any Series, the Trustee will not consider a
Certificate Owner to be a Certificateholder (as that term is used in the
Agreement) and all references in this Prospectus 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. Therefore, until such time, a Certificate Owner
will only be able to exercise its rights as Certificateholders indirectly
through DTC, Cedelbank, societe anonyme ("Cedelbank") or the Euroclear System
and their participating organizations. See "--Book-Entry Registration" and "--
Definitive Certificates" in this Prospectus.

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

Book-Entry Registration

  Unless otherwise specified in the accompanying Prospectus Supplement, with
respect to each Series of Certificates, Certificateholders may hold their
Certificates through DTC (in the United States) or Cedelbank or Euroclear (in
Europe) if they are participants of such systems, or indirectly through
organizations that are participants in such systems.

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

  DTC is a limited-purpose trust company organized under the laws of the State
of New York, a member of the Federal Reserve System, a "clearing corporation"
within the meaning of the New York Uniform Commercial Code, and a "clearing
agency" registered pursuant to the provisions of Section 17A of the Securities
Exchange Act of 1934, as amended (the "Exchange Act"). DTC was created to hold
securities for its participating organizations ("Participants") and facilitate
the clearance and settlement of securities

                                       20
<PAGE>

transactions between Participants through electronic book-entry changes in
accounts of Participants, thereby eliminating the need for physical movement of
certificates. Participants include securities brokers and dealers (who may
include the underwriters of any Series), banks, trust companies and clearing
corporations and may include certain other organizations. Indirect access to
the DTC system also is available to others such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly (the "Indirect Participants").

  DTC management is aware that some computer applications and systems used for
processing data were written using two digits rather than four to define the
applicable year, and therefore may not recognize a date using "00" as the Year
2000. This could result in the inability of these systems to properly process
transactions with dates in the Year 2000 and thereafter. DTC has developed and
is implementing a program to address this problem so that its applications and
systems relating to the payment of distributions (including principal and
interest payments) to securityholders, book-entry deliveries and settlement of
trades within DTC continue to function properly. This program includes a
technical assessment and a remediation plan, each of which is complete. DTC
plans to implement a testing phase of this program which is expected to be
completed within appropriate time frames.

  In addition, DTC is contacting (and will continue to contact) third party
vendors that provide services to DTC to determine the extent of their Year 2000
compliance, and DTC will develop contingency plans as it deems appropriate to
address failures in Year 2000 compliance on the part of third party vendors.
However, there can be no assurance that the systems of third party vendors will
be timely converted and will not adversely affect the proper functioning of
DTC's services.

  The information set forth in the preceding two paragraphs has been provided
by DTC for informational purposes only and is not intended to serve as a
representation, warranty or contract modification of any kind. The Seller makes
no representations as to the accuracy or completeness of such information.

  Transfers between Participants will occur in accordance with DTC rules.
Transfers between Cedelbank Customers 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 Cedelbank Customers 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. Cedelbank Customers and Euroclear
Participants may not deliver instructions directly to the Depositaries.

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

  Certificate Owners that are not Participants or Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other interest
in, Certificates may do so only through Participants and Indirect Participants.
In addition, Certificate Owners will receive all distributions of principal of
and interest on the

                                       21
<PAGE>

Certificates from the Trustee through the Participants who in turn will receive
them from DTC. Under a book-entry format, Certificate Owners may experience
some delay in their receipt of payments, since such payments will be forwarded
by the Trustee to Cede, as nominee for DTC. DTC will forward such payments to
its Participants which thereafter will forward them to Indirect Participants or
Certificate Owners. It is anticipated that the only "Certificateholder" will be
Cede, as nominee of DTC. Certificate Owners will not be recognized by the
Trustee as Certificateholders, as such term is used in the Agreement, and
Certificate Owners will 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 and interest on the
Certificates. Participants and Indirect Participants with which Certificate
Owners 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 Certificate Owners. Accordingly, although Certificate Owners
will not possess Certificates, Certificate Owners 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 Certificate Owner
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 has advised the Seller that it 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 has advised the Seller that it will take such actions with
respect to specified percentages of the Investor Interest only at the direction
of and on behalf of Participants whose holdings include interests that satisfy
such specified percentages. DTC may take conflicting actions with respect to
other interests to the extent that such actions are taken on behalf of
Participants whose holdings include such interests.

  Cedelbank is incorporated under the laws of Luxembourg as a professional
depository. Cedelbank holds securities for its customers ("Cedelbank
Customers") and facilitates the clearance and settlement of securities
transactions between Cedelbank Customers through electronic book-entry changes
in accounts of Cedelbank Customers, thereby eliminating the need for physical
movement of certificates. Transactions may be settled in Cedelbank in any of 28
currencies, including United States dollars. Cedelbank provides to its
Cedelbank Customers, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. Cedelbank interfaces with domestic
markets in several countries. As a registered bank in Luxembourg, Cedelbank is
subject to regulation by the Luxembourg Commission for the Supervision of the
Financial Sector. Cedelbank Customers are world-wide financial institutions,
including underwriters, securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations and may include the
underwriters of any Series of Certificates. Indirect access to Cedelbank is
also available to other institutions, such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Cedelbank Customer, either directly or indirectly.

  Euroclear was created in 1968 to hold securities for participants of the
Euroclear System ("Euroclear Participants") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Transactions may now be settled in any of 27 currencies,
including United States dollars. The Euroclear System includes various other
services, including securities lending and borrowing and interfaces with
domestic markets in several countries generally similar to the arrangements for
cross-market transfers with DTC described above. The Euroclear System is
operated by Morgan Guaranty Trust Company of New York, Brussels, Belgium office
(the "Euroclear Operator" or "Euroclear"), under contract with Euro-clear
Clearance System, S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all

                                       22
<PAGE>

Euroclear securities clearance accounts and Euroclear cash accounts are
accounts with the Euroclear Operator, not the Cooperative. The Cooperative
establishes policy for the Euroclear System on behalf of Euroclear
Participants. Euroclear Participants include banks (including central banks),
securities brokers and dealers and other professional financial intermediaries
and may include the underwriters of any Series of Certificates. Indirect access
to the Euroclear System is also available to other firms that clear through or
maintain a custodial relationship with a Euroclear Participant, either directly
or indirectly.

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

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

  Distributions with respect to Certificates held through Cedelbank or
Euroclear will be credited to the cash accounts of Cedelbank Customers 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 "Federal Income Tax Consequences" in this Prospectus.
Cedelbank 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 Cedelbank Customer or Euroclear Participant only in accordance with
its relevant rules and procedures and subject to its Depositary's ability to
effect such actions on its behalf through DTC.

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

Definitive Certificates

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

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

  Distribution of principal and interest on the Certificates will be made by
the Trustee directly to Holders of Definitive Certificates in accordance with
the procedures set forth in this Prospectus and in the Agreement.

                                       23
<PAGE>

Interest payments and any principal payments on each Distribution Date will be
made to Holders in whose names the Definitive Certificates were registered at
the close of business on the related Record Date. Distributions will be made
by check mailed to the address of such Holder as it appears on the register
maintained by the Trustee. The final payment on any Certificate (whether
Definitive Certificates or the Certificates registered in the name of Cede
representing the Certificates), however, will be made only upon presentation
and surrender of such Certificate at the office or agency specified in the
notice of final distribution to Certificateholders. The Trustee will provide
such notice to registered Certificateholders not later than the fifth day of
the month of such final distributions.

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

Interest Payments

  For each Series of Certificates and Class thereof, interest will accrue from
the relevant Closing Date on the applicable Investor Interest at the
applicable Certificate Rate, which may be a fixed, floating or other type of
rate as specified in the accompanying Prospectus Supplement. Interest will be
distributed or deposited with respect to Certificateholders on the
Distribution Dates. Interest payments or deposits on any Distribution Date
will be funded from collections of Finance Charge Receivables allocated to the
Investor Interest during the preceding monthly period or periods (each, a
"Monthly Period") and may be funded from certain investment earnings on funds
held in accounts of the Trust and, from any applicable Credit Enhancement, if
necessary, or certain other amounts as specified in the accompanying
Prospectus Supplement. If the Distribution Dates for payment or deposit 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 accompanying 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.

Principal Payments

  Unless otherwise specified in the accompanying 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 or Accumulation Period begins), no principal payments will
be made to the Certificateholders of such Series. During the Controlled
Amortization Period or Principal Amortization Period, as applicable, which
will be scheduled to begin on the date specified in, or determined in the
manner specified in, the accompanying Prospectus Supplement, and during the
Rapid Amortization Period, which will begin upon the occurrence of a Pay Out
Event or, if so specified in the accompanying Prospectus Supplement, the Rapid
Accumulation Period, principal will be paid to the Certificateholders in the
amounts and on the dates specified in the accompanying Prospectus Supplement.
During an Accumulation Period, principal will be accumulated in a trust
account established for the benefit of such Certificateholders (a "Principal
Funding Account") for later distribution to Certificateholders on the
Scheduled Payment Date in the amounts specified in the accompanying 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 accompanying Prospectus Supplement and
allocated to such Series or Class and from certain other sources specified in
the accompanying 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

                                      24
<PAGE>

principal at different times. The accompanying 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 agreement or guaranteed investment contract or
other arrangement specified in the accompanying 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 accompanying Prospectus
Supplement.

Transfer and Assignment of Receivables

  The Seller has transferred and assigned all of its right, title and interest
in and to the Receivables in the Accounts and all Receivables thereafter
created in the Accounts.

  In connection with each previous transfer of the Receivables to the Trust,
the Seller indicated, and in connection with each subsequent transfer of
Receivables to the Trust, the Seller will indicate, in its computer files that
the Receivables have been conveyed to the Trust. In addition, the Seller has
provided to the Trustee computer files or microfiche lists, containing a true
and complete list showing each Account, identified by account number and by
total outstanding balance on the date of transfer. The Seller 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 Seller or the Servicer are not and will not
be segregated by the Seller or the Servicer from other documents and agreements
relating to other credit card accounts and receivables and are not and will not
be stamped or marked to reflect the transfer of the Receivables to the Trust,
but the computer records of the Seller are and will be required to be marked to
evidence such transfer. The Seller has filed Uniform Commercial Code financing
statements with respect to the Receivables meeting the requirements of Delaware
state law. See "Risk Factors--Potential Priority of Certain Liens" and "Certain
Legal Aspects of the Receivables" in this Prospectus.

New Issuances

  The Agreement provides for the Trustee to issue one or more Series of
Certificates which are transferable and have the characteristics described
below. The accompanying Prospectus Supplement may also provide that, pursuant
to any one or more Series Supplements, the holder of the Seller Interest may
have one or more new Series (which may include Series offered pursuant to this
Prospectus) issued by notifying the Trustee (each such issuance, a "New
Issuance"). Pursuant to the Agreement, the holder of the Seller Interest may
define, with respect to any newly issued Series, all principal terms of such
Series (the "Principal Terms"). Upon the issuance of an additional Series of
Certificates, none of the Seller, the Servicer, the Trustee or the Trust will
be required or will intend to obtain the consent of any Certificateholder of
any other Series previously issued by the Trust. However, as a condition of a
New Issuance, the holder of the Seller Interest will deliver to the Trustee
written confirmation that the New Issuance will not result in the reduction or
withdrawal by any Rating Agency of its rating of any outstanding Series. The
Seller may offer any Series under a prospectus or other disclosure document (a
"Disclosure Document") in offerings pursuant to this Prospectus or in
transactions either registered under the Securities Act of 1933, as amended
(the "Securities Act") or exempt from registration thereunder directly, through
one or more other underwriters or placement agents, in fixed-price offerings or
in negotiated transactions or otherwise.

  Unless otherwise specified in the accompanying Prospectus Supplement, the
holder of the Seller Interest may perform New Issuances and define Principal
Terms such that each Series issued under the Trust has a period during which
amortization or accumulation of the principal amount thereof is intended to
occur which may have a different length and begin on a different date than such
period for any other Series. Further, one or more Series may be in their
amortization or accumulation periods while other Series are not. Moreover, each
Series may have the benefit of a Credit Enhancement which is available only to
such Series. Under the

                                       25
<PAGE>

Agreement, the Trustee shall hold any such form of Credit Enhancement only on
behalf of the Series with respect to which it relates. Likewise, with respect
to each such form of Credit Enhancement, the holder of the Seller Interest may
deliver a different form of Credit Enhancement agreement. The holder of the
Seller Interest may specify different certificate rates and monthly servicing
fees with respect to each Series (or a particular Class within such Series).
The holder of the Seller Interest will also have the option under the
Agreement to vary between Series the terms upon which a Series (or a
particular Class within such Series) may be repurchased by the 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 will be no limit to the number of New Issuances that may be
performed under the Agreement.

  Unless otherwise specified in the accompanying Prospectus Supplement, a New
Issuance may only occur upon the satisfaction of certain conditions provided
in the Agreement. Under the Agreement, the holder of the Seller Interest may
perform a New Issuance by notifying the Trustee at least three days in advance
of the date upon which the New Issuance is to occur. Under the Agreement, the
notice will state the designation of any Series to be issued on the date of
the New Issuance 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 Seller Interest, (ii) its
certificate rate (or method of calculating such rate) and (iii) the provider
of Credit Enhancement, if any, which is expected to provide support with
respect to it. The Agreement provides that on the date of the Exchange the
Trustee will authenticate any such Series only upon delivery to it of the
following, among others, (i) a Series Supplement specifying the Principal
Terms of such Series, (ii) (a) an opinion of counsel to the effect that,
unless otherwise stated in the related Series Supplement, the Certificates of
such Series will be characterized as indebtedness for federal income tax
purposes and (b) an opinion of counsel to the effect that, for federal income
tax purposes, (1) such issuance will not adversely affect the tax
characterization as debt of Certificates of any outstanding Series or Class
that were characterized as debt at the time of their issuance, (2) following
such issuance the Trust will not be deemed to be an association (or publicly
traded partnership) taxable as a corporation and (3) such issuance will not
cause or constitute an event in which gain or loss would be recognized by any
Certificateholder or the Trust (an opinion of counsel with respect to any
matter to the effect referred to in clause (b) with respect to any action is
referred to in this Prospectus as a "Tax Opinion"), (iii) if required by the
related Series Supplement, the form of Credit Enhancement, (iv) if Credit
Enhancement is required by the Series Supplement, an appropriate Credit
Enhancement agreement with respect thereto executed by the Seller and the
issuer of the Credit Enhancement, (v) written confirmation from each Rating
Agency that the New Issuance will not result in such Rating Agency's reducing
or withdrawing its rating on any then outstanding Series rated by it and (vi)
an officer's certificate of the Seller to the effect that after giving effect
to the New Issuance the Seller would not be required to add Additional
Accounts pursuant to the Agreement and the Seller Interest would be at least
equal to a specified minimum level (the "Minimum Seller Interest"). Upon
satisfaction of such conditions, the Trustee will authenticate the new Series.

Representations and Warranties

  Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, the Seller has made in the Agreement certain representations
and warranties to the Trust to the effect that, among other things, (a) as of
the Closing Date, the Seller was duly incorporated and in good standing and
that it has the authority to consummate the transactions contemplated by the
Agreement and (b) as of the Cut-Off Date (or as of the date of the designation
of Additional Accounts), each Account was an Eligible Account (as defined
below). If so provided in the accompanying Prospectus Supplement, 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 Seller by the Trustee or to the Seller and the Trustee by the
Certificateholders holding more than 50% of the Investor Interest of the
related Series, and (ii) as a result the interests of the Certificateholders
are materially and adversely affected, and continue to be materially and
adversely affected during such period, then the Trustee or Certificateholders
holding more than 50% of the Investor Interest may give notice to the Seller
(and to the Trustee in the latter instance) declaring that a Pay Out Event has
occurred, thereby commencing the Rapid Amortization Period or, if so specified
in the accompanying Prospectus Supplement, the Rapid Accumulation Period.


                                      26
<PAGE>

  Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, the Seller has made in the Agreement representations and
warranties to the Trust relating to the Receivables to the effect, among other
things, that (a) as of the Closing Date of the initial Series of Certificates
issued by the Trust, 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 Seller or Servicer or receipt by
the Seller 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 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 (except for certain tax, governmental and other
nonconsensual liens), the Seller 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 Seller shall accept reassignment of each such Ineligible
Receivable by directing the Servicer to deduct the amount of each such
Ineligible Receivable from the aggregate amount of Principal Receivables used
to calculate the Seller Interest. In the event that the exclusion of an
Ineligible Receivable from the calculation of the Seller Interest would cause
the Seller Interest to be a negative number, on the date of reassignment of
such Ineligible Receivable the Seller shall make a deposit in the Principal
Account in immediately available funds in an amount equal to the amount by
which the Seller 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 Seller 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.

  Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, the Seller has made in the Agreement representations and
warranties to the Trust to the effect, among other things, that as of the
Closing Date of the initial Series of Certificates issued by the Trust (a) the
Agreement will constitute a legal, valid and binding obligation of the Seller
and (b) the transfer of Receivables by it to the Trust under the Agreement will
constitute either a valid transfer and assignment to the Trust of all right,
title and interest of the Seller 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, governmental and other nonconsensual 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 interests in the Trust aggregating more than 50% of the
aggregate Investor Interest of all Series outstanding under the Trust may
direct the Seller to accept reassignment of the Trust Portfolio within 60 days
of such notice, or within such longer period specified in such notice. The
Seller 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 will be equal to the Investor Interest and Enhancement Invested
Amount, if any, for each Series outstanding under the Trust 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 or such holders of the Enhancement
Invested Amount or the Collateral Interest, if any, on such Distribution Date,
plus an amount equal to all accrued and the unpaid interest less the amount, if
any, previously allocated for payment of such

                                       27
<PAGE>

interest on such Distribution Date. The payment of the reassignment deposit
amount and the transfer of all other amounts deposited for the preceding month
in the Distribution Account will be considered a payment in full of the
Investor Interest and the Enhancement Invested Amount, if any, for each such
Series required to be repurchased and will be distributed upon presentation and
surrender of the Certificates for each such Series. If the Trustee or
Certificateholders give a notice as provided above, the obligation of the
Seller 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.

  Unless otherwise specified in the accompanying Prospectus Supplement, with
respect to each Series of Certificates, an "Eligible Account" will be defined
to mean, as of the Cut-Off Date (or, with respect to Additional Accounts, as of
their date of designation for inclusion in the Trust), each Account owned by
the Seller (a) which was in existence and maintained with the Seller, (b) which
is payable in United States dollars, (c) the customer of which has provided, as
his most recent billing address, an address located in the United States or its
territories or possessions, (d) which has not been classified by the Seller as
cancelled, counterfeit, deleted, fraudulent, stolen or lost, (e) which has
either been originated by the Seller or acquired by the Seller from other
institutions, and (f) which has not been charged off by the Seller in its
customary and usual manner for charging off such Account as of the Cut-Off Date
and, with respect to Additional Accounts, as of their date of designation for
inclusion in the Trust. Under the Agreement, the definition of Eligible Account
may be changed by amendment to the Agreement without the consent of the related
Certificateholders if (i) the Seller delivers to the Trustee a certificate of
an authorized officer to the effect that, in the reasonable belief of the
Seller, such amendment will not as of the date of such amendment adversely
affect in any material respect the interest of such Certificateholders, and
(ii) such amendment will not result in a withdrawal or reduction of the rating
of any outstanding Series under the Trust.

  Unless otherwise specified in the accompanying Prospectus Supplement, with
respect to each Series of Certificates, an "Eligible Receivable" will be
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 Seller, and pursuant to a credit card
agreement which complies in all material respects with all requirements of law
applicable to the Seller, (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 Seller in connection with the creation of such
Receivable or the execution, delivery, creation 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 the date of the creation of such Receivable, (d)
as to which, at the time of its creation, the Seller or the Trust had good and
marketable title free and clear of all liens and security interests arising
under or through the Seller (other than certain tax liens for taxes not then
due or which the Seller is contesting), (e) which is the legal, valid and
binding payment obligation of the obligor thereon, legally enforceable against
such obligor in accordance with its terms (with certain bankruptcy-related
exceptions) and (f) which constitutes an "account" under Article 9 of the UCC.

  Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, it will not be 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, will deliver to
the Trustee on or before March 31 of each year (or such other date specified in
the accompanying Prospectus Supplement) an opinion of counsel with respect to
the validity of the security interest of the Trust in and to the Receivables
and certain other components of the Trust.

Addition of Trust Assets

  As described above under "The Receivables," the Seller will have the right to
designate for the Trust, from time to time, Additional Accounts to be included
as Accounts. In addition, the Seller will be required to

                                       28
<PAGE>

designate Additional Accounts under the circumstances and in the amounts
specified in the accompanying Prospectus Supplement. The Seller will convey to
the Trust its interest in all Receivables of such Additional Accounts, whether
such Receivables are then existing or thereafter created.

  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
Seller using credit criteria different from those which were applied by the
Seller to the initial Accounts or may have been acquired by the Seller from an
institution which may have had different credit criteria.

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

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

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

                                       29
<PAGE>

Removal of Accounts

  Unless otherwise specified in the Prospectus Supplement relating to a Series
of Certificates, subject to the conditions set forth in the next succeeding
sentence, the Seller may, but shall not be obligated to, designate from time to
time (which may be restricted to certain periods if so specified in the
accompanying Prospectus Supplement) certain Accounts to be Removed Accounts,
all Receivables in which shall be subject to deletion and removal from the
Trust; provided, however, that the Seller shall not make more than one such
designation in any Monthly Period. The Seller 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
Seller, cause a Pay Out Event to occur; (ii) the Seller shall have delivered to
the Trustee for execution a written assignment and a computer file or
microfiche list, dated the date of such removal (the "Removal Date") 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) the
Seller shall represent and warrant that no selection procedures believed by the
Seller to be materially adverse to the interests of the holders of any Series
of Certificates outstanding under the Trust were utilized in selecting the
Removed Accounts to be removed from the Trust; (iv) each Rating Agency then
rating each Series of Certificates outstanding under the Trust shall have
received notice of such proposed removal of Accounts and the Seller shall have
received notice from each such Rating Agency that such proposed removal will
not result in a downgrade of its then-current rating for any such Series; (v)
the aggregate amount of Principal Receivables of the Accounts then existing
less the aggregate amount of Principal Receivables of the Removed Accounts
shall not be less than the amount, if any, specified for any period specified;
(vi) the Principal Receivables of the Removed Accounts shall not equal or
exceed 5% (or such other percentage specified in the accompanying Prospectus
Supplement) 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 not equal or exceed the sum of (a) the
initial Investor Interest or the aggregate principal amount of the Certificates
of such Series (the "Full Investor Interest"), as applicable, of such Series
plus (b) 5% of the aggregate amount of the Principal Receivables in the Trust
at such time after giving effect to the removal of Accounts pursuant to clause
(a) above; (vii) such other conditions as are specified in the accompanying
Prospectus Supplement; and (viii) the Seller shall have delivered to the
Trustee an officer's certificate confirming the items set forth in clauses (i)
through (vii) above. Notwithstanding the above, the Seller will be permitted to
designate as a Removed Account without the consent of the Trustee,
Certificateholders or Rating Agencies any Account that has a zero balance and
which the Seller will remove from its computer file.

Collection and Other Servicing Procedures

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

Discount Option

  The Agreement provides that the Seller may, at its sole discretion, at any
time designate a specified fixed or variable percentage (the "Discount
Percentage") of the amount of Receivables arising in the Accounts with respect
to the Trust 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. In effect, if such option is exercised by the Seller, the
Principal Receivables are treated as having been transferred to the Trust at a
discount. The result of such discounting treatment is to increase the yield to
the Trust beyond the actual income performance of the Accounts. Such
designation will become effective upon satisfaction of the requirements set
forth in the Agreement, including written confirmation by each Rating Agency of
its then-current rating on each

                                       30
<PAGE>

outstanding Series of the Trust. After such designation is effective, 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 accompanying
Prospectus Supplement.

Trust Accounts

  Unless otherwise specified in a Prospectus Supplement, the Trustee will
establish and maintain 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 all related Series, including any Series offered pursuant
to this Prospectus. The Agreement will provide that the Trustee shall have the
power to establish series accounts in Series Supplements, including an Interest
Funding Account, a Principal Funding Account, a Pre-Funding Account or such
other account specified in the related Series Supplement, each of which series
accounts shall be held for the benefit of the Certificateholders of the related
Series and for the purposes set forth in the accompanying Prospectus
Supplement. The Trustee will also establish a "Distribution Account" (a non-
interest bearing segregated demand deposit account established with a Qualified
Institution other than the Seller). The Servicer will establish and maintain,
in the name of the Trust, for the benefit of Certificateholders of all Series
issued thereby including any Series offered pursuant to this Prospectus, an
account established for the purpose of holding collections of Receivables (a
"Collection Account"), which will be a non-interest bearing segregated account
established and maintained with the Servicer or with a "Qualified Institution,"
defined as a depository institution or trust company, which may include the
Trustee, organized under the laws of the United States or any one of the states
thereof, which at all times has a certificate of deposit rating of P-1 by
Moody's Investors Service, Inc. ("Moody's") and of A-1+ by Standard & Poor's
Corporation ("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 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. Unless otherwise specified in the
accompanying Prospectus Supplement, funds in the Principal Account and the
Finance Charge Account for the Trust will be invested, at the direction of the
Servicer, in (i) obligations fully guaranteed by the United States of America,
(ii) time deposits or certificates of deposit of depositary 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 depositary
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 each Rating Agency
confirms in writing that such investment will not adversely affect its then-
current rating or ratings of the Investor Certificates (such investments,
"Permitted Investments"). Unless otherwise specified in the accompanying
Prospectus Supplement, any earnings (net of losses and investment expenses) on
funds in the Finance Charge Account or the Principal Account will be paid to
the Seller. Funds in any other series account established by a Series
Supplement may be invested in Permitted Investments or otherwise as provided in
the accompanying Prospectus Supplement. The Servicer will have the revocable
power to withdraw funds from the Collection Account and to instruct the Trustee
to make withdrawals and payments from the Finance Charge Account and the
Principal Account for the purpose of carrying out the Servicer's duties under
the Agreement. Unless otherwise specified in the accompanying Prospectus
Supplement, the Trustee will initially be the paying agent and will have the
revocable power to withdraw funds from the Distribution Account for the purpose
of making distributions to the Certificateholders.

                                       31
<PAGE>

Funding Period

  For any Series of Certificates, the accompanying 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 Certificates of such
Series and that the amount of deficiency (the "Pre-Funding Amount") will be
held in a trust account established with the Trustee for the benefit of
Certificateholders of such Series (the "Pre-Funding Account") pending the
transfer of additional Receivables to the Trust or pending the reduction of the
Investor Interests of other Series issued by the Trust. The accompanying
Prospectus Supplement will specify the initial Investor Interest with respect
to such Series, the Full Investor Interest and the date by which the Investor
Interest is expected to equal the Full Investor Interest. The Investor Interest
will increase as Receivables are delivered to the Trust or as the Investor
Interests of other Series of the Trust are reduced. The Investor Interest may
also decrease due to Investor Charge-Offs or the occurrence of a Pay Out Event
with respect to such Series as provided in the accompanying 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 Seller to the extent
of any increases in the Investor Interest. In the event that the Investor
Interest does not for any reason equal the Full Investor Interest by the end of
the Funding Period, any amount remaining in the Pre-Funding Account and any
additional amounts specified in the accompanying Prospectus Supplement will be
payable to the Certificateholders of such Series in the manner and at such time
as set forth in the accompanying Prospectus Supplement.

  If so specified in the accompanying 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 Finance Charge
Account for distribution in respect of interest on the Certificates of the
related Series in the manner specified in the accompanying Prospectus
Supplement.

Investor Percentage and Seller Percentage

  The Servicer will allocate between the Investor Interest of each Series
issued and outstanding (and between each Class of each Series) and the Seller
Interest, and, in certain circumstances, the interest of certain Credit
Enhancement Providers, all amounts collected on Finance Charge Receivables, all
amounts collected on Principal Receivables and all Receivables in Accounts
which were written off as uncollectible by the Servicer ("Defaulted Accounts").
The Servicer will make each allocation by reference to the applicable Investor
Percentage of each Series and the Seller Percentage, and, in certain
circumstances, the percentage interest of certain Credit Enhancement Providers
(the "Credit Enhancement Percentage") with respect to such Series. The
Prospectus Supplement relating to a Series will specify the Investor Percentage
and, if applicable, the Credit Enhancement Percentage with respect to the
allocations of collections of Principal Receivables, Finance Charge Receivables
and Receivables in Defaulted Accounts during the Revolving Period, any
Amortization Period and any Accumulation Period, as applicable. In addition,
for each Series of Certificates having more than one Class, the accompanying
Prospectus Supplement will specify the method of allocation between each Class.

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

Transfer of Annual Membership Fees

  Unless otherwise specified in the accompanying Prospectus Supplement, on or
before the Transfer Date following each annual membership fee processing date,
the Seller will accept reassignment of the Receivables

                                       32
<PAGE>

representing such annual membership fee from the Trust. The Seller will pay to
the Trust for such Receivable the amount of such annual membership fee. An
amount equal to the product of (a) the Investor Percentages with respect to all
Series issued by the Trust with respect to Finance Charge Receivables and (b)
the amount of such annual membership fee will be deposited by the Seller into
the Finance Charge Account and an amount equal to the product of (a) the Seller
Percentage and (b) the amount of such annual membership fee will be paid to the
holder of the Seller Interest. Simultaneously with such reassignment, the
Seller will retransfer the Receivable representing such annual membership fee
to the Trust. Upon such retransfer, the Seller will make certain
representations and warranties with respect to such Receivables, as provided
above under "--Representations and Warranties," as if such Receivable were a
new Receivable created in an existing Account. Further, the amount of the
Seller Interest will be increased to reflect the addition of such annual
membership fee Receivable to the Trust. Unless otherwise provided in the
accompanying Prospectus Supplement, collections with respect to such annual
membership fees will be treated as collections of Principal Receivables.

Application of Collections

  Unless otherwise specified in the accompanying Prospectus Supplement, except
as otherwise provided below, the Servicer will deposit into the Collection
Account for the Trust, no later than the second business day (or such other day
specified in the accompanying Prospectus Supplement) following the date of
processing, any payment collected by the Servicer on the Receivables. On the
same day as any such deposit is made, the Servicer will make the deposits and
payments to the accounts and parties as indicated below; provided, however,
that for as long as MBNA remains the Servicer under the 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 Seller
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 the related Series or any Series of certificates previously-issued
and then-outstanding, or (b) the Servicer has and maintains a certificate of
deposit rating of P-1 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 a monthly or other periodic basis on the business day
immediately prior to each Distribution Date or other business day specified in
the accompanying Prospectus Supplement (each, a "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.

  Unless otherwise specified in the accompanying Prospectus Supplement,
notwithstanding anything in the Agreement to the contrary, whether the Servicer
is required to make monthly or daily deposits from the Collection Account into
the Finance Charge Account or the Principal Account, with respect to any
Monthly Period, (i) the Servicer will only be required to deposit collections
from the Collection Account into the Finance Charge Account, the Principal
Account or any series account established by a related Series Supplement up to
the required amount to be deposited into any such deposit account or, without
duplication, distributed or deposited on or prior to the related Distribution
Date to Certificateholders or to the provider of Enhancement and (ii) if at any
time prior to such Distribution Date the amount of collections deposited in the
Collection Account exceeds the amount required to be deposited pursuant to
clause (i) above, the Servicer, subject to certain limitations, will be
permitted to withdraw the excess from the Collection Account.

  Unless otherwise specified in the accompanying Prospectus Supplement, the
Servicer will withdraw the following amounts from the Collection Account for
application as indicated:

    (a) an amount equal to the Seller Percentage of the aggregate amount of
  such deposits in respect of Principal Receivables and Finance Charge
  Receivables, respectively, will be paid or held for payment to the holder
  of the Seller Interest, provided that any collections of Principal
  Receivables allocable to the holder of the Seller Interest will be (i) paid
  to the holder of the Seller Interest if, and only to the extent that, the
  Seller Interest is greater than the Minimum Seller Interest, or (ii)
  deposited in the Principal Account and treated as Unallocated Principal
  Collections;


                                       33
<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 the Finance Charge Account for allocation and
  distribution as described in the accompanying Prospectus Supplement;

    (c) during the Revolving Period, an amount equal to the applicable
  Investor Percentage of the aggregate amount of such deposits in respect of
  Principal Receivables will be paid or held for payment to the holder of the
  Seller Interest, subject to the limitations described in paragraph (a)
  above;

    (d) during the Controlled Amortization Period, Controlled Accumulation
  Period or Rapid Accumulation Period, as applicable, an amount equal to the
  applicable Investor Percentage of such deposits in respect of Principal
  Receivables up to the amount, if any, as specified in the accompanying
  Prospectus Supplement will be deposited in the Principal Account or
  Principal Funding Account, as applicable, for allocation and distribution
  to Certificateholders as described in the accompanying Prospectus
  Supplement, provided that if collections of Principal Receivables exceed
  the principal payments which may be allocated or distributed to
  Certificateholders, the amount of such excess will be paid to the holder of
  the Seller Interest, subject to the limitations described in paragraph (a)
  above; and

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

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

  Any amounts collected in respect of Principal Receivables and not paid to the
Seller because the Seller Interest is less than the Minimum Seller Interest as
described in paragraph (a) above (with respect to each Series, "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 holder
of the Seller Interest if, and only to the extent that, the Seller Interest is
greater than the Minimum Seller Interest. If an Amortization Period or
Accumulation Period has commenced, Unallocated Principal Collections will be
held for distribution to the Certificateholders on the dates specified in the
accompanying Prospectus Supplement or accumulated for distribution on the
Scheduled Payment Date, as applicable, and distributed to the
Certificateholders of each Class or held for and distributed to the
Certificateholders of other Series of Certificates issued by the Trust in the
manner and order of priority specified in the accompanying Prospectus
Supplement.

Shared Excess Finance Charge Collections

  Any Series offered hereby may be included in a group of Series (a "Group").
If so specified in the accompanying Prospectus Supplement, the
Certificateholders of a Series within a Group or any Class thereof may be
entitled to receive all or a portion of Excess Finance Charge Collections with
respect to another Series within such Group or Class thereof to cover any
shortfalls with respect to amounts payable from collections of Finance Charge
Receivables allocable to such Series or Class. Unless otherwise provided in the
accompanying Prospectus Supplement, with respect to any Series, "Excess Finance
Charge Collections" for any Monthly Period will equal the excess of collections
of Finance Charge Receivables, annual membership fees and certain other amounts
allocated to the Investor Interest of such Series or Class over the sum of (i)
interest accrued for the current month ("Monthly Interest") and overdue Monthly
Interest on the Certificates of such Series or Class (together with, if
applicable, interest on overdue Monthly Interest at the rate specified in the
accompanying Prospectus Supplement ("Additional Interest")), (ii) accrued and
unpaid Investor Servicing Fees with respect to such Series or Class payable
from collections of Finance Charge Receivables, (iii) the Investor Default
Amount with respect to such Series or Class, (iv) unreimbursed Investor Charge-
Offs with respect to such Series or Class and (v) other amounts specified in
the accompanying Prospectus Supplement. The term "Investor Servicing Fee" for
any Series of Certificates or Class thereof means the Servicing Fee allocable
to the Investor Interest with respect to such Series or Class, as specified in
the accompanying Prospectus

                                       34
<PAGE>

Supplement. The term "Investor Default Amount" means, for any Monthly Period
and for any Series or Class thereof, the aggregate amount of the Investor
Percentage of Principal Receivables in Defaulted Accounts. The term "Investor
Charge-Off" means, for any Monthly Period, and for any Series or Class thereof,
the amount by which (a) the related Monthly Interest and overdue Monthly
Interest (together with, if applicable, Additional Interest), the accrued and
unpaid Investor Servicing Fees payable from collections of Finance Charge
Receivables, the Investor Default Amount and any other required fees exceeds
(b) amounts available to pay such amounts out of collections of Finance Charge
Receivables, available Credit Enhancement amounts, if any, and other sources
specified in the accompanying Prospectus Supplement, but not more than such
Investor Default Amount. See "Description of the Certificates--Application of
Collections," "--Shared Excess Finance Charge Collections," "--Defaulted
Receivables; Rebates and Fraudulent Charges; Investor Charge-Offs" and "Credit
Enhancement" in this Prospectus.

Shared Principal Collections

  If so specified in the accompanying Prospectus Supplement, to the extent that
collections of Principal Receivables and certain other amounts that are
allocated to the Investor Interest of any Series are not needed to make
payments or deposits with respect to such Series, such collections ("Shared
Principal Collections") will be applied to cover principal payments due to or
for the benefit of Certificateholders of other Series. If so specified in the
accompanying Prospectus Supplement, the allocation of Shared Principal
Collections may be among Series within a Group. Any such reallocation will not
result in a reduction in the Investor Interest of the Series to which such
collections were initially allocated.

Defaulted Receivables; Rebates and Fraudulent Charges; Investor Charge-Offs

  Unless otherwise specified in the accompanying Prospectus Supplement, for
each Series of Certificates, on the fourth business day preceding each Transfer
Date (the "Determination Date"), the Servicer will calculate the aggregate
Investor Default Amount for the preceding Monthly Period, which will be equal
to the aggregate amount of the Investor Percentage of Principal Receivables in
Defaulted Accounts; that is, Accounts which in such Monthly Period were written
off as uncollectible in accordance with the Servicer's policies and procedures
for servicing credit card receivables, comparable to the Receivables. 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 accompanying Prospectus Supplement. If so provided in the accompanying
Prospectus Supplement, an amount equal to the Investor Default Amount for any
Monthly Period may be paid from other amounts, including collections in the
Finance Charge Account or from Credit Enhancement, and applied to pay principal
to Certificateholders or, subject to certain limitations, the holder of the
Seller Interest, as appropriate. In the case of a Series of Certificates having
one or more Classes of Subordinated Certificates, the accompanying Prospectus
Supplement may provide that all or a portion of amounts otherwise allocable to
such Subordinated Certificates may be paid to the holders of the Senior
Certificates to make up any Investor Default Amount allocable to such holders
of Senior Certificates.

  With respect to each Series of Certificates, the Investor Interest with
respect to such Series will be reduced by the amount of Investor Charge-Offs
for any Monthly Period. Investor Charge-Offs will be reimbursed on any
Distribution Date to the extent amounts on deposit in the Finance Charge
Account and otherwise available therefor exceed 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 Investor Interest with
respect to such Series. In the case of a Series of Certificates having more
than one Class, the accompanying Prospectus Supplement will describe the manner
and priority of allocating Investor Charge-Offs and reimbursements thereof
among the Investor Interests of the several Classes.

  If the Servicer adjusts the amount of any Principal Receivable because of
transactions 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 Seller Interest will be
reduced, on a net basis, by the amount of the adjustment. In addition, the
Seller Interest will be reduced, on a net basis, as a

                                       35
<PAGE>

result of transactions in respect of any Principal Receivable which was
discovered as having been created through a fraudulent or counterfeit charge.

Defeasance

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

Final Payment of Principal; Termination

  With respect to each Series, the Certificates will be subject to optional
repurchase by the Seller on any Distribution Date after the total Investor
Interest of such Series and the Enhancement Invested Amount, if any, with
respect to such Series, is reduced to an amount less than or equal to 5% of the
initial Investor Interest, if any (or such other amount specified in the
accompanying Prospectus Supplement), if certain conditions set forth in the
Agreement are met. Unless otherwise specified in the accompanying Prospectus
Supplement, the repurchase price will be equal to the total Investor Interest
of such Series (less the amount, if any, on deposit in any Principal Funding
Account with respect to such Series), plus the Enhancement Invested Amount, if
any, with respect to such Series, plus accrued and unpaid interest on the
Certificates and interest or other amounts payable on the Enhancement Invested
Amount or the Collateral Interest, if any, through the day preceding the
Distribution Date on which the repurchase occurs.

  The Certificates of each Series will be retired on the day following the 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 Seller
or otherwise. Each Prospectus Supplement will specify the Series Termination
Date with respect to the related Series of Certificates; provided, however,
that the Certificates may be subject to prior termination as provided above. If
the Investor Interest is greater than zero on the Series Termination Date, the
Trustee or Servicer may be required to sell or cause to be sold certain
Receivables in the manner provided in the Agreement and Series Supplement and
to pay the net proceeds of such sale and any collections on the Receivables, in
an amount at least equal to the sum of the Investor Interest and the
Enhancement Invested Amount, if any, with respect to such Series plus accrued
interest due thereon.

  Unless the Servicer and the holder of the Seller Interest instruct the
Trustee otherwise, the Trust will terminate on the earlier of (a) the day after
the Distribution Date on which the aggregate Investor Interest and Enhancement
Invested Amount or Collateral Interest, if any, with respect to each Series
outstanding is zero, (b) December 31, 2024, or (c) if the Receivables are sold,
disposed of or liquidated following the occurrence of an Insolvency Event,
immediately following such sale, disposition or liquidation (such date, the
"Trust Termination Date"). Upon the termination of the Trust and the surrender
of the Seller Interest, the Trustee shall convey to the holder of the Seller
Interest all right, title and interest of the Trust in and to the Receivables
and other funds of the Trust.

Pay Out Events

  Unless otherwise specified in the accompanying Prospectus Supplement, as
described above, the Revolving Period will continue through the date specified
in the accompanying Prospectus Supplement unless a

                                       36
<PAGE>

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 Seller;

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

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

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

  In addition to the consequences of a Pay Out Event discussed above, unless
otherwise specified in the accompanying Prospectus Supplement, if pursuant to
certain provisions of federal law, the Seller voluntarily enters liquidation or
a receiver is appointed for the Seller, on the day of such event the Seller
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 interests aggregating more
than 50% of the Investor Interest of each Series (or if any Series has more
than one Class, of each Class, and any other Person specified in the Agreement
or a Series Supplement) issued and outstanding, the Trustee will sell, dispose
of, or otherwise liquidate the Receivables in a commercially reasonable manner
and on commercially reasonable terms. The proceeds from the sale, disposition
or liquidation of the Receivables will be treated as collections of the
Receivables and applied as specified above in "--Application of Collections"
and in the accompanying Prospectus Supplement.

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

Servicing Compensation and Payment of Expenses

  Unless otherwise specified in the accompanying Prospectus Supplement, for
each Series of Certificates, the Servicer's compensation for its servicing
activities and reimbursement for its expenses will take the form of the payment
to it of the Servicing Fee payable at the times and in the amounts specified in
the accompanying Prospectus Supplement. The Investor Servicing Fee will be
funded from collections of Finance Charge Receivables allocated to the Investor
Interest and will be paid each month, or on such other specified periodic
basis, from amounts so allocated and on deposit in the Finance Charge Account
(which, if so specified in the accompanying Prospectus Supplement, may include
all or a portion of the Interchange arising from the Accounts) or, in certain
limited circumstances, from amounts available from Enhancement and other
sources, if any. The remainder of the servicing fee for the Trust will be
allocable to the Seller Interest, the Investor Interests of any other Series
issued by the Trust and the interest represented by the Enhancement Invested
Amount or the Collateral Interest, if any, with respect to such Series, as
described in the accompanying

                                       37
<PAGE>

Prospectus Supplement. Neither the Trust nor the Certificateholders will have
any obligation to pay the portion of the servicing fee allocable to the Seller
Interest.

  The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Receivables including, without
limitation, payment of the fees and disbursements of the Trustee and
independent certified public accountants and other fees which are not expressly
stated in the Agreement to be payable by the Trust or the Certificateholders
other than any tax imposed on or measured by income, including any federal,
state and local income and franchise taxes, if any, of the Trust or the
Certificateholders.

Certain Matters Regarding the Seller and the Servicer

  With respect to each Series of Certificates, the Servicer may not resign from
its obligations and duties under the 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
Agreement. MBNA, as initial Servicer, intends to delegate some of its servicing
duties to MBNA Hallmark; however, such delegation will not relieve it of its
obligation to perform such duties in accordance with the Agreement.

  The Agreement provides that the Servicer will indemnify the Trust and Trustee
from and against any 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 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
Agreement to any taxing authority.

  In addition, the Agreement provides that, subject to certain exceptions, the
Seller will indemnify an injured party for any losses, claims, damages or
liabilities (other than those incurred by a Certificateholder as an investor in
the Certificates or those which arise from any action of a Certificateholder)
arising out of or based upon the arrangement created by the Agreement as though
the Agreement created a partnership under the Delaware Uniform Partnership Law
in which the Seller is a general partner.

  The Agreement provides that neither the Seller nor the Servicer nor any of
their respective directors, officers, employees or agents will be under any
other liability to the Trust, Trustee, Certificateholders or any other person
for any action taken, or for refraining from taking any action, in good faith
pursuant to the Agreement. Neither the Seller, 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 Seller, the Servicer or any
such person in the performance of its duties or by reason of reckless disregard
of obligations and duties thereunder. In addition, the Agreement 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 and which in its opinion may expose it to any expense or
liability.

  The Agreement provides that the Seller may transfer its interest in all or a
portion of the Seller Interest, provided that prior to any such transfer (a)
the Trustee receives written notification from each Rating Agency

                                       38
<PAGE>

that such transfer will not result in a lowering of its then-existing rating of
the Certificates of each outstanding Series rated by it and (b) the Trustee
receives a written opinion of counsel confirming that such transfer would not
adversely affect the treatment of the Certificates of each outstanding Series
as debt for federal income tax purposes.

  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, upon execution of a
supplement to the Agreement, delivery of an opinion of counsel with respect to
the compliance of the transaction with the applicable provisions of the
Agreement, will be the successor to the Seller or the Servicer, as the case may
be, under the Agreement.

Servicer Default

  Unless otherwise specified in the accompanying Prospectus Supplement, in the
event of any Servicer Default (as defined below), either the Trustee or
Certificateholders representing interests aggregating more than 50% of the
Investor Interests for all Series of Certificates of the Trust, by written
notice to the Servicer (and to the Trustee if given by the Certificateholders),
may terminate all of the rights and obligations of the Servicer as servicer
under the Agreement and in and to the Receivables and the proceeds thereof and
the Trustee may appoint a new Servicer (a "Service Transfer"). The rights and
interest of the Seller under the Agreement and in the Seller 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 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 Seller the right of first
refusal to purchase the Receivables on terms equivalent to the best purchase
offer as determined by the Trustee.

  Unless otherwise specified in the accompanying Prospectus Supplement,
"Servicer Default" under the Agreement refers to any of the following events:

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

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

    (c) any representation, warranty or certification made by the Servicer in
  the Agreement, or in any certificate delivered pursuant to the Agreement,
  proves to have been incorrect when made which has a material adverse effect
  on the Certificateholders of any Series issued and outstanding under the
  Trust, 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;

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

    (e) such other event specified in the accompanying Prospectus Supplement.

  Unless otherwise stated in the accompanying Prospectus Supplement,
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

                                       39
<PAGE>

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
Agreement, and the Servicer shall provide the Trustee, any provider of
Enhancement and/or any issuer of any third-party Credit Enhancement (a "Credit
Enhancement Provider"), the Seller and the holders of Certificates of each
Series issued and outstanding under the Trust prompt notice of such failure or
delay by it, together with a description of the cause of such failure or delay
and its efforts to perform its obligations.

  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

  Unless otherwise specified in the accompanying Prospectus Supplement, for
each Series of Certificates, on each Distribution Date, or as soon thereafter
as is practicable, as specified in the accompanying Prospectus Supplement, the
Paying Agent will forward to each Certificateholder of record a statement
prepared by the Servicer setting forth, among other things: (a) the total
amount distributed, (b) the amount of the distribution on such Distribution
Date allocable to principal on the Certificates, (c) the amount of such
distribution allocable to interest on the Certificates, (d) the amount of
collections of Principal Receivables processed during the preceding month or
months since the last Distribution Date and allocated in respect of the
Certificates, (e) the aggregate amount of Principal Receivables, the Investor
Interest and the Investor Interest as a percentage of the aggregate amount of
the Principal Receivables in the Trust as of the end of the last day of the
preceding Monthly Period or Periods since the last Distribution Date, (f) the
aggregate outstanding balance of Accounts which are 35 or more days delinquent
by class of delinquency as of the end of the last day of the preceding Monthly
Period or Periods since the last Distribution Date, (g) the aggregate Investor
Default Amount for the preceding Monthly Period or Periods since the last
Distribution Date, (h) the amount of Investor Charge-Offs for the preceding
Monthly Period or Periods since the last Distribution Date and the amount of
reimbursements of previous Investor Charge-Offs for the preceding Monthly
Period or Periods since the last Distribution Date, (i) the amount of the
Investor Servicing Fee for the preceding Monthly Period or Periods since the
last Distribution Date, (j) the amount available under any Enhancement and
Credit Enhancement, if any, as of the close of business on such Distribution
Date, (k) the "pool factor" as of the close of business on the last day of the
preceding Monthly Period (consisting of a seven-digit decimal expressing the
ratio of the Investor Interest to the initial Investor Interest), (l) the
aggregate amount of collections on Finance Charge Receivables and annual
membership fees processed during the preceding Monthly Period or Periods since
the last Distribution Date, (m) the Portfolio Yield (defined in the
accompanying Prospectus Supplement) for the preceding Monthly Period or Periods
since the last Distribution Date, and (n) certain information relating to the
floating or variable Certificate Rates, if applicable, for the Monthly Period
or Periods ending on such Distribution Date. In the case of a Series of
Certificates having more than one Class, the statements forwarded to
Certificateholders will provide information as to each Class of Certificates,
as appropriate.

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

                                       40
<PAGE>

Evidence as to Compliance

  The Agreement provides that on or before August 31 of each calendar year, or
such other date as specified in the accompanying Prospectus Supplement, the
Servicer will cause a firm of independent certified public accountants to
furnish a report, based upon established criteria that meets the standards
applicable to accountants' reports intended for general distribution, attesting
to the fairness of the assertion of the Servicer's management that its internal
controls over the functions performed as Servicer of the Trust are effective,
in all material respects, in providing reasonable assurance that Trust assets
are safeguarded against loss from unauthorized use or disposition, on the date
of such report, and that such servicing was conducted in compliance with the
sections of the Agreement during the period covered by such report (which shall
be the period from July 1 (or for the initial period, the relevant Closing
Date) of the preceding calendar year to and including June 30 of such calendar
year), except for such exceptions or errors as such firm shall believe to be
immaterial and such other exceptions as shall be set forth in such statement.

  The Agreement provides for delivery to the Trustee on or before August 31 of
each calendar year or such other date as specified in the accompanying
Prospectus Supplement, of an annual statement signed by an officer of the
Servicer to the effect that the Servicer has fully performed its obligations
under the Agreement throughout the preceding year, or, if there has been a
default in the performance of any such obligation, specifying the nature and
status of the default.

Amendments

  Unless otherwise specified in the accompanying Prospectus Supplement, the
Agreement and any Series Supplement may be amended by the Seller, the Servicer
and the Trustee, without the consent of Certificateholders of any Series then
outstanding, for any purpose, provided that (i) the Seller delivers 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 under the Trust.

  The Agreement and any related Series Supplement may be amended by the Seller,
the Servicer and the Trustee, without the consent of the Certificateholders of
any Series then outstanding, to provide for additional Enhancement or
substitute Enhancement with respect to a Series, to change the definition of
Eligible Account or to provide for the addition to the Trust of a
Participation, provided, that (i) the Seller delivers to the Trustee a
certificate of an authorized officer to the effect that, in the reasonable
belief of the Seller, such amendment will not as of the date of such amendment
adversely affect in any material respect the interest of such
Certificateholders, and (ii) such amendment will not result in a withdrawal or
reduction of the rating of any outstanding Series under the Trust.

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

                                       41
<PAGE>

List of Certificateholders

  With respect to each Series of Certificates, upon written request of
Certificateholders of record representing interests in the Trust aggregating
not less than 10% (or such other percentage specified in the accompanying
Prospectus Supplement) of the Investor Interest, 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 Agreement. See "--
Book-Entry Registration" and "--Definitive Certificates" above.

The Trustee

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

  The Trustee may resign at any time, in which event the Seller will be
obligated to appoint a successor Trustee. The Seller 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
Seller 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.

Certificateholders Have Limited Control of Actions

  Certificateholders of any Series or Class within a Series may need the
consent or approval of a specified percentage of the Investor Interest of other
Series or a Class of such other Series to take or direct certain actions,
including to require the appointment of a successor Servicer after a Servicer
Default, to amend the Agreement in some cases, and to direct a repurchase of
all outstanding Series after certain violations of the Seller's representations
and warranties. The interests of the Certificateholders of any such Series may
not coincide with yours, making it more difficult for any particular
Certificateholder to achieve the desired results from such vote.

                               CREDIT ENHANCEMENT

General

  For any Series, Credit Enhancement may be provided with respect to one or
more Classes thereof. Credit 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
collateral interest, a surety bond, an insurance policy, a spread account, a
reserve account, the use of cross support features or another method of Credit
Enhancement described in the accompanying Prospectus Supplement, or any
combination of the foregoing. If so specified in the accompanying Prospectus
Supplement, any form of Credit Enhancement may be structured so as to be drawn
upon by more than one Class to the extent described in that accompanying
Prospectus Supplement.

  Unless otherwise specified in the accompanying Prospectus Supplement for a
Series, the Credit Enhancement will not provide protection against all risks of
loss and will not guarantee repayment of the entire

                                       42
<PAGE>

principal balance of the Certificates and interest thereon. If losses occur
which exceed the amount covered by the Credit Enhancement or which are not
covered by the Credit Enhancement, Certificateholders will bear their allocable
share of deficiencies.

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

Subordination

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

Letter of Credit

  If so specified in the accompanying Prospectus Supplement, support for a
Series or one or more Classes thereof will be provided by one or more letters
of credit. A letter of credit may provide limited protection against certain
losses in addition to or in lieu of other Credit Enhancement. The issuer of the
letter of credit (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 accompanying Prospectus Supplement.

  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 accompanying
Prospectus Supplement of the initial Investor Interest of a Series or a Class
of such Series. The maximum amount available at any time to be paid under a
letter of credit will be determined in the manner specified therein and in the
accompanying Prospectus Supplement.


                                       43
<PAGE>

Cash Collateral Guaranty or Account

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

Collateral Interest

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

Surety Bond or Insurance Policy

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

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

Spread Account

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

Reserve Account

  If so specified in the accompanying Prospectus Supplement, support for a
Series or one or more Classes thereof or any Enhancement related thereto will
be provided by the establishment of a reserve account (the

                                       44
<PAGE>

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

                              CERTIFICATE RATINGS

  Any rating of the Certificates by a Rating Agency will indicate:

  . its view on the likelihood that Certificateholders will receive required
    interest and principal payments; and
  . its evaluation of the Receivables and the availability of any Credit
    Enhancement for the Certificates.

  Among the things a rating will not indicate are:

  . the likelihood that interest or principal payments will be paid on a
    scheduled date;
  . the likelihood that a Pay Out Event will occur;
  . the likelihood that a United States withholding tax will be imposed on
    non-U.S. Certificateholders;
  . the marketability of the Certificates;
  . the market price of the Certificates; or
  . whether the Certificates are an appropriate investment for any purchaser.

  A rating will not be a recommendation to buy, sell or hold the Certificates.
A rating may be lowered or withdrawn at any time by a Rating Agency.

  The Seller will request a rating of the Certificates offered by this
Prospectus and the accompanying Prospectus Supplement from at least one Rating
Agency. Rating agencies other than those requested could assign a rating to the
Certificates and such a rating could be lower than any rating assigned by a
Rating Agency chosen by the Seller.

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

  The Seller has represented and warranted in the Agreement that the transfer
of Receivables by it to the Trust is either an absolute transfer and assignment
to the Trust of all right, title and interest of the Seller in and to the
related Receivables, except for the interest of the Seller as holder of the
Seller Interest, or the grant to the Trust of a security interest in such
Receivables. The Seller also has represented and warranted in the Agreement
that, in the event the transfer of Receivables by the Seller to the Trust is
deemed to create a security interest under the Uniform Commercial Code, as in
effect in the State of Delaware (the "UCC"), there will exist an enforceable
first priority perfected security interest in the Receivables in favor of the
Trust, except for certain tax and other governmental liens and other
nonconsensual liens. For a discussion of the Trust's rights arising from a
breach of these warranties, see "Description of the Certificates--
Representations and Warranties" in this Prospectus.

  The Seller has represented as to previously conveyed Receivables, and will
represent as to Receivables to be conveyed, that the Receivables are "accounts"
for purposes of the UCC. Both the transfer and assignment of accounts and the
transfer of accounts as security for an obligation are treated under Article 9
of the UCC as creating a security interest therein and are subject to its
provisions, and the filing of an appropriate financing statement is required to
perfect the security interest of the Trust. Financing statements covering the
Receivables

                                       45
<PAGE>

have been and will be filed with the appropriate state governmental authority
to protect the interests of the Trust in the Receivables.

  There are certain limited circumstances in which a prior or subsequent
transferee of Receivables coming into existence after the Closing Date could
have an interest in such Receivables with priority over the Trust's interest.
Under the Agreement, however, the Seller has represented and warranted that it
transferred the Seller's interest in the Receivables to the Trust free and
clear of the lien of any third party. In addition, the Seller has covenanted
and will covenant that it will not sell, pledge, assign, transfer or grant any
lien on any Receivable (or any interest therein) other than to the Trust. A tax
or government lien or other nonconsensual lien on property of the Seller
arising prior to the time a Receivable comes into existence may also have
priority over the interest of the Trust in such Receivable. In addition, if the
FDIC were appointed as conservator or receiver of the Seller, certain
administrative expenses of the conservator or receiver may also have priority
over the interest of the Trust in such Receivable.

Certain Matters Relating to Receivership

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

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

  Upon the appointment of a conservator or receiver or upon a voluntary
liquidation with respect to the Seller, the Seller will promptly give notice
thereof to the Trustee and a Pay Out Event will occur with respect to all
Series then outstanding under the Trust. Pursuant to the Agreement, newly
created Principal Receivables will not be transferred to the Trust on and after
any such appointment or voluntary liquidation, and the Trustee will proceed to
sell, dispose of or otherwise liquidate the Receivables in a commercially
reasonable manner and on commercially reasonable terms, unless otherwise
instructed within a specified period by holders of Certificates representing
interests aggregating more than 50% of the Investor Interest of each Series (or
if any Series has more than one Class, of each Class, and any other Person
specified in the Agreement or a Series Supplement), or unless otherwise
required by the FDIC as receiver or conservator of the Seller. Under the
Agreement, the proceeds from the sale of the Receivables would be treated as
collections of the Receivables and the Investor Percentage of such proceeds
would be distributed to the Certificateholders or, if so specified in the
accompanying Prospectus Supplement, collected and held for the benefit of
Certificateholders. This

                                       46
<PAGE>

procedure could be delayed, as described above. If the only Pay Out Event to
occur is either the insolvency of the Seller or the appointment of a
conservator or receiver for the Seller, the conservator or receiver may have
the power to prevent the early sale, liquidation or disposition of the
Receivables and the commencement of a Rapid Amortization Period or, if
applicable with respect to a Series as specified in the accompanying Prospectus
Supplement, a Rapid Accumulation Period. In addition, a conservator or receiver
may have the power to cause the early sale of the Receivables and the early
retirement of the Certificates or to prohibit or require the continued transfer
of Principal Receivables to the Trust. See "Description of the Certificates--
Pay Out Events" in this Prospectus.

Consumer Protection Laws

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

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

  If a cardholder sought protection under federal or state bankruptcy or debtor
relief laws, a court could reduce or discharge completely the cardholder's
obligations to repay amounts due on its Account and, as a result, the related
Receivables would be written off as uncollectible. The Certificateholders could
suffer a loss if no funds are available from Credit Enhancement or other
sources. See "Description of the Certificates--Defaulted Receivables; Rebates
and Fraudulent Charges; Investor Charge-Offs" in this Prospectus.

                        FEDERAL INCOME TAX CONSEQUENCES

General

  The following is a discussion of material federal income tax consequences
relating to the investment in a Certificate offered hereunder. Additional
federal income tax considerations relevant to a particular Series may be set
forth in the accompanying Prospectus Supplement. This discussion is based on
current law, which is subject to changes that could prospectively or
retroactively modify or adversely affect the tax consequences summarized below.
The discussion does not address all of the tax consequences relevant to a
particular Certificate Owner in light of that Certificate Owner's
circumstances, and some Certificate Owners may be subject to special tax rules
and limitations not discussed below. Each prospective Certificate Owner is
urged to

                                       47
<PAGE>

consult its own tax adviser in determining the federal, state, local and
foreign income and any other tax consequences of the purchase, ownership and
disposition of a Certificate.

  For purposes of this discussion, "U.S. Person" means a citizen or resident of
the United States, a corporation or partnership organized in or under the laws
of the United States, any state thereof, or any political subdivision of either
(including the District of Columbia), or an estate or trust the income of which
is includible in gross income for U.S. federal income tax purposes regardless
of its source. The term "U.S. Certificate Owner" means any U.S. Person and any
other person to the extent that the income attributable to its interest in a
Certificate is effectively connected with that person's conduct of a U.S. trade
or business.

Treatment of the Certificates as Debt

  The Seller expresses in the Agreement the intent that for federal, state and
local income and franchise tax purposes, the Certificates will be debt secured
by the Receivables. The Seller, by entering into the Agreement, and each
investor, by the acceptance of a beneficial interest in a Certificate, will
agree to treat the Certificates as debt for federal, state and local income and
franchise tax purposes. However, the Agreement generally refers to the transfer
of Receivables as a "sale," and because different criteria are used in
determining the non-tax accounting treatment of the transaction, the Seller
will treat the Agreement for certain non-tax accounting purposes as causing a
transfer of an ownership interest in the Receivables and not as creating a
debt obligation.

  A basic premise of federal income tax law is that the economic substance of a
transaction generally determines its tax consequences. The form of a
transaction, while a relevant factor, is not conclusive evidence of its
economic substance. In appropriate circumstances, the courts have allowed
taxpayers as well as the Internal Revenue Service (the "IRS") to treat a
transaction in accordance with its economic substance, as determined under
federal income tax law, even though the participants in the transaction have
characterized it differently for non-tax purposes.

  The determination of whether the economic substance of a purchase of an
interest in property is instead a loan secured by the transferred property has
been made by the IRS and the courts on the basis of numerous factors designed
to determine whether the seller has relinquished (and the purchaser has
obtained) substantial incidents of ownership in the property. Among those
factors, the primary ones examined are whether the purchaser has the
opportunity to gain if the property increases in value, and has the risk of
loss if the property decreases in value. Except to the extent otherwise
specified in the accompanying Prospectus Supplement, Orrick, Herrington &
Sutcliffe LLP, special counsel to the Seller ("Special Counsel"), is of the
opinion that, under current law as in effect on the Closing Date, although no
transaction closely comparable to that contemplated herein has been the subject
of any Treasury regulation, revenue ruling or judicial decision, for federal
income tax purposes the Certificates offered hereunder will not constitute an
ownership interest in the Receivables but will properly be characterized as
debt. Except where indicated to the contrary, the following discussion assumes
that the Certificates offered hereunder are debt for federal income tax
purposes.

Treatment of the Trust

  General. The Agreement permits the issuance of Certificates and certain other
interests (including any Collateral Interest) in the Trust, each of which may
be treated for federal income tax purposes either as debt or as equity
interests in the Trust. If all of the Certificates and other interests (other
than the Seller Interest) in the Trust were characterized as debt, the Trust
might be characterized as a security arrangement for debt collateralized by the
Receivables and issued directly by the Seller (or other holder of the Seller
Interest). Under such a view, the Trust would be disregarded for federal income
tax purposes. Alternatively, if some of the Certificates or other interests
(other than the Seller Interest) in the Trust were characterized as equity, the
Trust might be characterized as a separate entity owning the Receivables,
issuing its own debt, and jointly owned by the Seller (or other holder of the
Seller Interest) and the other holders of equity interests in the Trust.
However,

                                       48
<PAGE>

Special Counsel is of the opinion that, under current law as in effect on the
Closing Date, any such entity constituted by the Trust will not be an
association or publicly traded partnership taxable as a corporation.

  Possible Treatment of the Trust as a Partnership or a Publicly Traded
Partnership. Although, as described above, Special Counsel is of the opinion
that the Certificates will properly be treated as debt for federal income tax
purposes and that the Trust will not be treated as an association or publicly
traded partnership taxable as a corporation, such opinion does not bind the IRS
and thus no assurance can be given that such treatment will prevail. Further,
such opinion is made with respect to current law, which is subject to change.
If the IRS were to contend successfully that some or all of the Certificates or
any other interest in the Trust (other than the Seller Interest), including any
Collateral Interest, were not debt obligations for federal income tax purposes,
all or a portion of the Trust could be classified as a partnership or as a
publicly traded partnership taxable as a corporation for such purposes. Because
Special Counsel is of the opinion that the Certificates will be characterized
as debt for federal income tax purposes and because any holder of an interest
in a Collateral Interest will agree to treat that interest as debt for such
purposes, no attempt will be made to comply with any tax reporting requirements
that would apply as a result of such alternative characterizations.

  If the Trust were treated in whole or in part as a partnership in which some
or all holders of interests in the publicly offered Certificates were partners,
that partnership could be classified as a publicly traded partnership, and so
could be taxable as a corporation. Further, regulations published by the
Treasury Department on December 4, 1995 (the "Regulations") could cause the
Trust to constitute a publicly traded partnership even if all holders of
interests in publicly offered Certificates are treated as holding debt. The
Regulations generally apply to taxable years beginning after December 31, 1995,
and thus could affect the classification of presently existing entities and the
ongoing tax treatment of already completed transactions. Although the
Regulations provide for a 10-year grandfather period for a partnership actively
engaged in an activity before December 4, 1995, it is not clear whether the
Trust would qualify for this grandfather period. If the Trust were classified
as a publicly traded partnership, whether by reason of the treatment of
publicly offered Certificates as equity or by reason of the Regulations, it
would avoid taxation as a corporation if its income was not derived in the
conduct of a "financial business"; however, whether the income of the Trust
would be so classified is unclear.

  Under the Code and the Regulations, a partnership will be classified as a
publicly traded partnership if equity interests therein are traded on an
"established securities market," or are "readily tradable" on a "secondary
market" or its "substantial equivalent." The Seller intends to take measures
designed to reduce the risk that the Trust could be classified as a publicly
traded partnership by reason of interests in the Trust other than the publicly
traded Certificates. Although the Seller expects such measures will ultimately
be successful, certain of the actions that may be necessary for avoiding the
treatment of such interests as "readily tradable" on a "secondary market" or
its "substantial equivalent" are not fully within the control of the Seller. As
a result, there can be no assurance that the measures the Seller intends to
take will in all circumstances be sufficient to prevent the Trust from being
classified as a publicly traded partnership under the Regulations.

  If the Trust treated as a partnership nevertheless were not treated as a
publicly traded partnership taxable as a corporation, that partnership would
not be subject to federal income tax. Rather, each item of income, gain, loss
and deduction of the partnership generated through the ownership of the related
Receivables would be taken into account directly in computing taxable income of
the Seller (or the holder of the Seller Interest) and any Certificate Owners
treated as partners in accordance with their respective partnership interests
therein. The amounts and timing of income reportable by any Certificate Owners
treated as partners would likely differ from that reportable by such
Certificate Owners had they been treated as owning debt. In addition, if the
Trust were treated in whole or in part as a partnership other than a publicly
traded partnership, income derived from the partnership by any Certificate
Owner that is a pension fund or other tax-exempt entity may be treated as
unrelated business taxable income. Partnership characterization also may have
adverse state and local income or franchise tax consequences for a Certificate
Owner. If the Trust were treated in whole or in part as a

                                       49
<PAGE>

partnership and the number of holders of interests in the publicly offered
certificates and other interests in the Trust treated as partners equaled or
exceeded 100, the Seller may cause the Trust to elect to be an "electing large
partnership." The consequence of such election to investors could include the
determination of certain tax items at the partnership level and the
disallowance of otherwise allowable deductions. No representation is made as to
whether such election will be made.

  If the arrangement created by the Agreement were treated in whole or in part
as a publicly traded partnership taxable as a corporation, that entity would be
subject to federal income tax at corporate tax rates on its taxable income
generated by ownership of the Receivables. That tax could result in reduced
distributions to Certificate Owners. No distributions from the Trust would be
deductible in computing the taxable income of the corporation, except to the
extent that any Certificates were treated as debt of the corporation and
distributions to the related Certificate Owners were treated as payments of
interest thereon. In addition, distributions to Certificate Owners not treated
as holding debt would be dividend income to the extent of the current and
accumulated earnings and profits of the corporation (and Certificate Owners may
not be entitled to any dividends received deduction in respect of such income).

Taxation of Interest Income of U.S. Certificate Owners

  General. Stated interest on a beneficial interest in a Certificate will be
includible in gross income in accordance with a U.S. Certificate Owner's method
of accounting.

  Original Issue Discount. If the Certificates are issued with original issue
discount ("OID"), the provisions of sections 1271 through 1273 and 1275 of the
Internal Revenue Code of 1986 (the "Code") will apply to the Certificates.
Under those provisions, a U.S. Certificate Owner (including a cash basis
holder) generally would be required to accrue the OID on its interest in a
Certificate in income for federal income tax purposes on a constant yield
basis, resulting in the inclusion of OID in income somewhat in advance of the
receipt of cash attributable to that income. In general, a Certificate will be
treated as having OID to the extent that its "stated redemption price" exceeds
its "issue price," if such excess is more than 0.25 percent multiplied by the
weighted average life of the Certificate (determined by taking into account
only the number of complete years following issuance until payment is made for
any partial principal payments). Under section 1272(a)(6) of the Code, special
provisions apply to debt instruments on which payments may be accelerated due
to prepayments of other obligations securing those debt instruments. However,
no regulations have been issued interpreting those provisions, and the manner
in which those provisions would apply to the Certificates is unclear.
Additionally, the IRS could take the position based on Treasury regulations
that none of the interest payable on a Certificate is "unconditionally payable"
and hence that all of such interest should be included in the Certificate's
stated redemption price at maturity. If sustained, such treatment should not
significantly affect the tax liability of most Certificate Owners, but
prospective U.S. Certificate Owners should consult their own tax advisers
concerning the impact to them in their particular circumstances.

  Market Discount. A U.S. Certificate Owner who purchases an interest in a
Certificate at a discount that exceeds any unamortized OID may be subject to
the "market discount" rules of sections 1276 through 1278 of the Code. These
rules provide, in part, that gain on the sale or other disposition of a
Certificate and partial principal payments on a Certificate are treated as
ordinary income to the extent of accrued market discount. The market discount
rules also provide for deferral of interest deductions with respect to debt
incurred to purchase or carry a Certificate that has market discount.

  Market Premium. A U.S. Certificate Owner who purchases an interest in a
Certificate at a premium may elect to offset the premium against interest
income over the remaining term of the Certificate in accordance with the
provisions of section 171 of the Code.

Sale or Exchange of Certificates

  Upon a disposition of an interest in a Certificate, a U.S. Certificate Owner
generally will recognize gain or loss equal to the difference between the
amount realized on the disposition and the U.S. Certificate Owner's

                                       50
<PAGE>

adjusted basis in its interest in the Certificate. The adjusted basis in the
interest in the Certificate will equal its cost, increased by any OID or market
discount includible in income with respect to the interest in the Certificate
prior to its sale and reduced by any principal payments previously received
with respect to the interest in the Certificate and any amortized premium.
Subject to the market discount rules, gain or loss will be capital gain or loss
if the interest in the Certificate was held as a capital asset. Capital losses
generally may be used only to offset capital gains.

Non-U.S. Certificate Owners

  In general, a non-U.S. Certificate Owner will not be subject to U.S. federal
income tax on interest (including OID) on a beneficial interest in a
Certificate unless (i) the non-U.S. Certificate Owner actually or
constructively owns 10 percent or more of the total combined voting power of
all classes of stock of the Seller entitled to vote (or of a profits or capital
interest of the Trust characterized as a partnership), (ii) the non-U.S.
Certificate Owner is a controlled foreign corporation that is related to the
Seller (or the Trust treated as a partnership) through stock ownership, (iii)
the non-U.S. Certificate Owner is a bank receiving interest described in Code
Section 881(c)(3)(A), (iv) such interest is contingent interest described in
Code Section 871(h)(4), or (v) the non-U.S. Certificate Owner bears certain
relationships to any holder of either the Seller Interest other than the Seller
or any other interest in the Trust not properly characterized as debt. To
qualify for the exemption from taxation, under currently applicable procedures
the last U.S. Person in the chain of payment prior to payment to a non-U.S.
Certificate Owner (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 years) a statement that (i) is signed by the non-U.S. Certificate
Owner under penalties of perjury, (ii) certifies that the non-U.S. Certificate
Owner is not a U.S. Person and (iii) provides the name and address of the non-
U.S. Certificate Owner. This statement may be made on a Form W-8 or
substantially similar substitute form, and the non-U.S. Certificate Owner must
inform the Withholding Agent of any change in the information on the statement
within 30 days of the 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 that case, the signed statement must be accompanied by a Form W-8
or substitute form provided by the non-U.S. Certificate Owner to the
organization or institution holding the Certificate on behalf of the non-U.S.
Certificate Owner. The U.S. Treasury Department recently issued final Treasury
regulations which will revise some of the foregoing procedures whereby a non-
U.S. Certificate Owner may establish an exemption from withholding generally
beginning January 1, 2001; non-U.S. Certificate Owners should consult their tax
advisers concerning the impact to them, if any, of such revised procedures.

  Generally, any gain or income realized by a non-U.S. Certificate Owner upon
retirement or disposition of an interest in a Certificate will not be subject
to U.S. federal income tax, provided that (i) in the case of a Certificate
Owner that is an individual, such Certificate Owner is not present in the
United States for 183 days or more during the taxable year in which such
retirement or disposition occurs and (ii) in the case of gain representing
accrued interest, the conditions described in the preceding paragraph for
exemption from withholding are satisfied. Certain exceptions may be applicable,
and an individual non-U.S. Certificate Owner should consult a tax adviser.

  If the Certificates were treated as an interest in a partnership, the
recharacterization could cause a non-U.S. Certificate Owner to be treated as
engaged in a trade or business in the United States. In that event, the non-
U.S. Certificate Owner would be required to file a federal income tax return
and, in general, would be subject to U.S. federal income tax (including the
branch profits tax) on its net income from the partnership. Further, certain
withholding obligations apply with respect to income allocable or distributions
made to a foreign partner. That withholding may be at a rate as high as 39.6
percent. If some or all of the Certificates were treated as stock in a
corporation, any related dividend distributions to a non-U.S. Certificate Owner
generally would be subject to withholding of tax at the rate of 30 percent,
unless that rate were reduced by an applicable tax treaty.


                                       51
<PAGE>

Information Reporting and Backup Withholding

  Backup withholding of U.S. federal income tax at a rate of 31 percent may
apply to payments made in respect of a Certificate to a registered owner who is
not an "exempt recipient" and who fails to provide certain identifying
information (such as the registered owner's taxpayer identification number) in
the manner required. Generally, individuals are not exempt recipients whereas
corporations and certain other entities are exempt recipients. Payments made in
respect of a U.S. Certificate Owner must be reported to the IRS, unless the
U.S. Certificate Owner is an exempt recipient or otherwise establishes an
exemption. Compliance with the identification procedures (described in the
preceding section) would establish an exemption from backup withholding for a
non-U.S. Certificate Owner who is not an exempt recipient.

  In addition, upon the sale of a Certificate to (or through) a "broker," the
broker must withhold 31 percent 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 certain identifying information in the
required manner, and in the case of a non-U.S. Certificate Owner certifies that
the seller is a non-U.S. Certificate Owner (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 normally would be made
on Form W-8 under penalties of perjury, although in certain cases it may be
possible to submit other documentary evidence. As defined by Treasury
regulations, the term "broker" includes all persons who stand ready to effect
sales made by others in the ordinary course of a trade or business, as well as
brokers and dealers registered as such under the laws of the United States or a
state. These requirements generally will apply to a U.S. office of a broker,
and the information reporting requirements generally will apply to a foreign
office of a U.S. broker as well as to a foreign office of a foreign broker (i)
that is a controlled foreign corporation within the meaning of section 957(a)
of the Code or (ii) 50 percent or more of whose gross income from all sources
for the three year period ending with the close of its taxable year preceding
the payment (or for such part of the period that the foreign broker has been in
existence) was effectively connected with the conduct of a trade or business
within the United States.

  Any amounts withheld under the backup withholding rules from a payment to a
Certificate Owner would be allowed as a refund or a credit against such
Certificate Owner's U.S. federal income tax, provided that the required
information is furnished to the IRS.

  Recently issued final Treasury regulations will revise some of the foregoing
information reporting and backup withholding procedures generally beginning
January 1, 2001; Certificate Owners should consult their tax advisers
concerning the impact to them, if any, of such revised procedures.

State and Local Taxation

  The discussion above does not address the taxation of the Trust or the tax
consequences of the purchase, ownership or disposition of an interest in the
Certificates under any state or local tax law. Each investor should consult its
own tax adviser regarding state and local tax consequences.

                              ERISA CONSIDERATIONS

  Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Section 4975 of the Code prohibit certain pension,
profit sharing or other employee benefit plans, individual retirement accounts
or annuities and employee annuity plans and Keogh plans (collectively, "Plans")
from engaging in certain transactions involving "plan assets" with persons that
are "parties in interest" under ERISA or "disqualified persons" under the Code
(collectively, "Parties in Interest") with respect to the Plan. A violation of
these "prohibited transaction" rules may generate excise tax and other
liabilities under ERISA and Section 4975 of the Code for such persons, unless a
statutory, regulatory or administrative exemption is

                                       52
<PAGE>

available. Plans that are governmental plans (as defined in Section 3(32) of
ERISA) and certain church plans (as defined in Section 3(33) of ERISA) are not
subject to ERISA requirements.

  A violation of the prohibited transaction rules could occur if any Series of
Certificates were to be purchased with "plan assets" of any Plan if the Seller,
the Trustee, any underwriters of such Series or any of their affiliates were a
Party in Interest with respect to such Plan, unless a statutory, regulatory or
administrative exemption is available or an exception applies under a
regulation (the "Plan Asset Regulation") issued by the Department of Labor (the
"DOL"). The Seller, the Trustee, any underwriters of a Series and their
affiliates are likely to be Parties in Interest with respect to many Plans.
Before purchasing Certificates, a Plan fiduciary or other Plan investor should
consider whether a prohibited transaction might arise by reason of the
relationship between the Plan and the Seller, the Trustee, any underwriters of
such Series or any of their affiliates and consult their counsel regarding the
purchase in light of the considerations described below. The DOL has issued
five class exemptions that may apply to otherwise prohibited transactions
arising from the purchase or holding of the Certificates: DOL Prohibited
Transaction Class Exemptions ("PTCE") 96-23 (Class Exemption for Plan Asset
Transactions Determined by In-House Asset Managers), 95-60 (Class Exemption for
Certain Transactions Involving Insurance Company General Accounts), 91-38
(Class Exemption for Certain Transactions Involving Bank Collective Investment
Funds), 90-1 (Class Exemption for Certain Transactions Involving Insurance
Company Pooled Separate Accounts) and 84-14 (Class Exemption for Plan Asset
Transactions Determined by Independent Qualified Professional Asset Managers).

  Under certain circumstances, the Plan Asset Regulation treats the assets of
an entity in which a Plan holds an equity interest as "plan assets" of such
Plan. Because the Certificates will represent beneficial interests in the
Trust, and despite the agreement of the Seller and the Certificate Owners to
treat each Series of Certificates as debt instruments, the Certificates are
likely to be considered equity interests in the Trust for purposes of the Plan
Asset Regulation, with the result that the assets of the Trust are likely to be
treated as "plan assets" of the investing Plans for purposes of ERISA and
Section 4975 of the Code and result in non-exempt prohibited transactions,
unless one of the following exceptions applies.

  The first exception applies to a "publicly-offered security." A publicly-
offered security is a security that is (a) freely transferable, (b) part of a
class of securities that is owned, immediately subsequent to the initial
offering, by 100 or more investors who were independent of the issuer and of
one another ("Independent Investors") and (c) either is (i) part of a class of
securities registered under Section 12(b) or 12(g) of the Exchange Act, or (ii)
sold to the plan as part of an offering of securities to the public pursuant to
an effective registration statement under the Securities Act and the class of
securities of which such security is a part is registered under the Exchange
Act within 120 days (or such later time as may be allowed by the SEC) after the
end of the fiscal year of the issuer during which the offering of such
securities to the public occurred. For purposes of the 100 Independent Investor
criterion, except to the extent otherwise disclosed in the accompanying
Prospectus Supplement, each Class of Certificates should be deemed to be a
"class" of securities that would be tested separately from any other securities
that may be issued by the Trust.

  A second exception applies if equity participation in the entity by "benefit
plan investors" (i.e., Plans and other employee benefit plans not subject to
ERISA, such as governmental or foreign plans, as well as entities holding
assets deemed to be "plan assets") is not "significant." Benefit plan
investors' equity participation in the Trust is not significant on any date on
which any Series of Certificates is issued and outstanding if, immediately
after the most recent acquisition of any equity interest in the Trust, less
than 25% of the value of each class of equity interests in the Trust (excluding
interests held by the Seller, the Trustee or their affiliates) is held by
benefit plan investors. No assurance can be given by the Seller as to whether
the value of each class of equity interests in the Trust held by benefit plan
investors will be "significant" upon completion of the offering of any Series
of Certificates or thereafter, and no monitoring or other measures will be
taken with respect to the satisfaction of the conditions to this exception.

  If so specified in the accompanying Prospectus Supplement, a third exception
is also available. On April 7, 1998, the DOL granted to MBNA an administrative
exemption, Prohibited Transaction Exemption 98-13

                                       53
<PAGE>

(Exemption Application No. D-10304, 63 Fed. Reg. 17020) (the "Exemption"), from
certain of the prohibited transaction rules of ERISA and Section 4975 of the
Code with respect to the initial purchase, the holding and the subsequent
resale by Plans of securities representing interests in MBNA credit card trusts
that meet the conditions and requirements of the Exemption. The Exemption will
apply to the acquisition, holding and resale of the Senior Certificates by or
with "plan assets" of a Plan, provided that certain conditions (certain of
which are described below) are met.

  Among the conditions which must be satisfied for the Exemption to apply are
the following:

    (1) The acquisition of the Senior Certificates by a Plan is on terms
  (including the price for such Senior Certificates) that are at least as
  favorable to the investing Plan as they would be in an arm's-length
  transaction with an unrelated party;

    (2) The rights and interests evidenced by the Senior Certificates
  acquired by the Plan are not subordinated to the rights and interests
  evidenced by other certificates of the Trust;

    (3) The Senior Certificates acquired by the Plan have received a rating
  at the time of such acquisition in one of the two highest generic rating
  categories from a Rating Agency; provided that, notwithstanding such
  rating, credit support is provided to the Senior Certificates through a
  senior-subordinated structure or other form of third-party credit support
  which, at a minimum, represents 5% of the outstanding principal balance of
  the Senior Certificates at the time of such acquisition;

    (4) the Trustee is not an affiliate of the Restricted Group (as defined
  below);

    (5) the sum of all payments made to and retained by the underwriters in
  connection with the distribution of the Senior Certificates represents not
  more than reasonable compensation for underwriting such Senior
  Certificates; the consideration received by the Seller as a consequence of
  the assignment of Receivables to the Trust, to the extent allocable to the
  Senior Certificates, represents not more than the fair market value of such
  Receivables; and the sum of all payments made to and retained by the
  Servicer, to the extent allocable to the Senior Certificates, represents
  not more than reasonable compensation for the Servicer's services under the
  Agreement and reimbursement of the Servicer's reasonable expenses in
  connection therewith;

    (6) The Plan investing in the Senior Certificates is an "accredited
  investor" as defined in Rule 501(a)(1) of Regulation D of the Securities
  and Exchange Commission under the Securities Act of 1933, as amended;

    (7) The Trustee is a substantial financial institution or trust company
  experienced in trust activities and is familiar with its duties,
  responsibilities and liabilities as a fiduciary under ERISA and, as the
  legal owner of (or holder of a perfected security interest in) the
  Receivables, enforces all the rights created in favor of the
  Certificateholders, including Plans;

    (8) Prior to the issuance of any new Series, confirmation is received
  from the Rating Agencies that such issuance will not result in the
  reduction or withdrawal of the then current rating of the Senior
  Certificates held by any Plan pursuant to the Exemption;

    (9) To protect against fraud, chargebacks or other dilution of the
  Receivables, the Agreement and the Rating Agencies require the Seller to
  maintain a Seller Interest of not less than 2% of the principal balance of
  the receivables contained in the Trust;

    (10) Each Receivable is an Eligible Receivable, based on criteria of the
  Rating Agencies and as specified in the Agreement, and the Agreement
  requires that any change in the terms of the cardholder agreements must be
  made applicable to the comparable segment of accounts owned or serviced by
  MBNA which are part of the same program or have the same or substantially
  similar characteristics;

    (11) The Agreement limits the number of newly originated Accounts to be
  designated to the Trust, unless the Rating Agencies otherwise consent in
  writing, to the following: (a) with respect to any three-month period, 15%
  of the number of existing Accounts designated to the Trust as of the first
  day of such period, and (b) with respect to any twelve-month period, 20% of
  the number of existing Accounts designated to the Trust as of the first day
  of such twelve-month period;


                                       54
<PAGE>

    (12) The Agreement requires the Seller to deliver an opinion of counsel
  semi-annually confirming the validity and perfection of the transfer of
  Receivables in newly originated Accounts to the Trust if such an opinion is
  not delivered with respect to each interim addition; and

    (13) The Agreement requires the Seller and the Trustee to receive
  confirmation from each Rating Agency that such Rating Agency will not
  reduce or withdraw its then current rating of the Class A Certificates as a
  result of (a) a proposed transfer of Receivables in newly originated
  Accounts to the Trust, or (b) the transfer of Receivables in all newly
  originated Accounts added to the Trust during the preceding three-month
  period (beginning at quarterly intervals specified in the Agreement and
  ending in the calendar month prior to the date such confirmation is
  issued), provided that a Rating Agency confirmation shall not be required
  under clause (b) for any three-month period in which any additions of
  Receivables in newly originated Accounts occurred only after receipt of
  prior Rating Agency confirmation pursuant to clause (a).

  The Trust also must meet the following requirements:

      (a) The corpus of the Trust must consist only of Receivables of the
    type which have been included in other investment pools;

      (b) Certificates evidencing interests in such other investment pools
    have been rated in one of the two highest generic rating categories by
    at least one of the Rating Agencies for at least one year prior to the
    Plan's acquisition of Certificates; and

      (c) Certificates evidencing an interest in such other investment
    pools have been purchased by investors other than Plans for at least
    one year prior to any Plan's acquisition of Senior Certificates.

  Moreover, the Exemption provides relief from certain self-dealing/conflict of
interest prohibited transactions that may occur when a Plan fiduciary causes a
Plan to acquire Senior Certificates if the fiduciary (or its affiliate) is an
obligor on the Receivables held in the Trust, provided that, among other
requirements: (a) in the case of an acquisition in connection with the initial
issuance of Senior Certificates, at least 50% of each Class of Certificates in
which Plans have invested is acquired by persons independent of the Restricted
Group and at least 50% of the aggregate interest in the Trust is acquired by
persons independent of the Restricted Group; (b) such fiduciary (or its
affiliate) is an obligor with respect to 0.5% or less of the fair market value
of the obligations contained in the Trust; (c) the Plan's investment in Senior
Certificates does not exceed 25% of all of the Senior Certificates outstanding
after the acquisition; and (d) no more than 25% of the assets of the Plan are
invested in securities representing an interest in one or more trusts
containing assets sold or serviced by the same entity. The Exemption does not
apply to Plans sponsored by the Seller, the underwriters of the Senior
Certificates, the Trustee, the Servicer, any obligor with respect to
obligations included in the Trust constituting more than 0.5% of the fair
market value of the aggregate undivided interest in the Trust allocated to the
Senior Certificates of a Series, determined on the date of the initial issuance
of such Series, or any affiliate of any such party (the "Restricted Group").

  The DOL has designated the Exemption as an "underwriter exemption." As a
result, an insurance company investing solely assets of its general account may
be able to acquire and hold Subordinate Certificates of a Series, provided that
(i) the Senior Certificates of that Series are eligible for relief under the
Exemption and (ii) such acquisition and holding satisfies the conditions
applicable under Sections I and III of PTCE 95-60.

  If none of the foregoing exceptions under the Plan Asset Regulation were
satisfied with respect to the Trust and the Trust were considered to hold "plan
assets" of Plans, transactions involving the Trust and Parties in Interest with
respect to a Plan that is a Certificate Owner might be prohibited under Section
406 of ERISA and/or Section 4975 of the Code and result in excise tax and other
liabilities under ERISA and Section 4975 of the Code unless an exemption were
available. The five DOL class exemptions mentioned above may not provide relief
for all transactions involving the assets of the Trust even if they would
otherwise apply to the purchase of a Certificate by a Plan.

  The Certificates of any Series may not be purchased with "plan assets" of a
Plan if the Seller, the Servicer, the Trustee or any of their affiliates (a)
has investment or administrative discretion with respect to

                                       55
<PAGE>

such Plan assets; (b) has authority or responsibility to give, or regularly
gives, investment advice with respect to such Plan assets, for a fee and
pursuant to an agreement or understanding that such advice (i) will serve as a
primary basis for investment decisions with respect to such Plan assets, and
(ii) will be based on the particular investment needs of such Plan; or (c)
unless PTCE 95-60, 91-38 or 90-1 applies, is an employer maintaining or
contributing to such Plan.

  In light of the foregoing, fiduciaries or other persons contemplating
purchasing the Certificates on behalf or with "plan assets" of any Plan should
consult their own counsel regarding whether the Trust assets represented by the
Certificates would be considered "plan assets," the consequences that would
apply if the Trust's assets were considered "plan assets," and the availability
of exemptive relief from the prohibited transaction rules under the Exemption
or otherwise.

  Finally, Plan fiduciaries and other Plan investors should consider the
fiduciary standards under ERISA or other applicable law in the context of the
Plan's particular circumstances before authorizing an investment of a portion
of the Plan's assets in the Certificates. Accordingly, among other factors,
Plan fiduciaries and other Plan investors should consider whether the
investment (i) satisfies the diversification requirement of ERISA or other
applicable law, (ii) is in accordance with the Plan's governing instruments,
and (iii) is prudent in light of the "Risk Factors" and other factors discussed
in this Prospectus and in the accompanying Prospectus Supplement.

                              PLAN OF DISTRIBUTION

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

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

  Each Prospectus Supplement will set forth the price at which each Series of
Certificates or Class being offered thereby initially will be offered to the
public and any concessions that may be offered to certain dealers participating
in the offering of such Certificates. After the initial public offering, the
public offering price and such concessions may be changed.

  Each Underwriting Agreement will provide that the Seller will indemnify the
related underwriters against certain liabilities, including liabilities under
the Securities Act of 1933, as amended.

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

                                 LEGAL MATTERS

  Certain legal matters relating to the issuance of the Certificates will be
passed upon for the Seller by John W. Scheflen, Executive Vice President,
General Counsel and Secretary of the Corporation and Vice Chairman, Cashier and
Secretary of MBNA, and by Orrick, Herrington & Sutcliffe LLP, Washington, D.C.,
special

                                       56
<PAGE>

counsel to the Seller. Certain legal matters relating to the issuance of the
Certificates under the laws of the State of Delaware will be passed upon for
the Seller by Richards, Layton & Finger, P.A., Wilmington, Delaware. Certain
legal matters relating to the federal tax consequences of the issuance of the
Certificates will be passed upon for the Seller by Orrick, Herrington &
Sutcliffe LLP. Certain legal matters relating to the issuance of the
Certificates will be passed upon for the Underwriters by Skadden, Arps, Slate,
Meagher & Flom LLP, New York, New York. Mr. Scheflen owns beneficially in
excess of 750,000 shares of common stock of the Corporation, including options
exercisable within sixty days under the Corporation's 1991 Long Term Incentive
Plan.

                         REPORTS TO CERTIFICATEHOLDERS

  The Servicer will prepare monthly and annual reports that will contain
information about the Trust. The financial information contained in the reports
will not be prepared in accordance with generally accepted accounting
principles. Unless and until Definitive Certificates are issued, the reports
will be sent to Cede & Co. which is the nominee of The Depository Trust Company
and the registered holder of the Certificates. No financial reports will be
sent to you. See "Description of the Certificates--Book-Entry Registration,"
"--Reports to Certificateholders" and "--Evidence as to Compliance" in this
Prospectus.

                      WHERE YOU CAN FIND MORE INFORMATION

  We filed a registration statement relating to the Certificates with the SEC.
This Prospectus is part of the registration statement, but the registration
statement includes additional information.

  The Servicer will file with the SEC all required annual, monthly and special
SEC reports and other information about the Trust.

  You may read and copy any reports, statements or other information we file at
the SEC's public reference room in Washington, D.C. You can request copies of
these documents, upon payment of a duplicating fee, by writing to the SEC.
Please call the SEC at (800) SEC-0330 for further information on the operation
of the public reference rooms. Our SEC filings are also available to the public
on the SEC Internet site (http://www.sec.gov.).

  The SEC allows us to "incorporate by reference" information we file with it,
which means that we can disclose important information to you by referring you
to those documents. The information incorporated by reference is considered to
be part of this Prospectus. Information that we file later with the SEC will
automatically update the information in this Prospectus. In all cases, you
should rely on the later information over different information included in
this Prospectus or the accompanying Prospectus Supplement. We incorporate by
reference any future annual, monthly and special SEC reports and proxy
materials filed by or on behalf of the Trust until we terminate our offering of
the Certificates.

  As a recipient of this Prospectus, you may request a copy of any document we
incorporate by reference, except exhibits to the documents (unless the exhibits
are specifically incorporated by reference), at no cost, by writing or calling
us at: Investor Relations; MBNA America Bank, National Association; Wilmington,
Delaware 19884-0131; (800) 362-6255.

                                       57
<PAGE>

                         INDEX OF TERMS FOR PROSPECTUS
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
Accounts...................................................................  15
Accumulation Period........................................................  17
Addition Date..............................................................  29
Additional Accounts........................................................  17
Additional Interest........................................................  34
Agreement..................................................................  15
Amortization Period........................................................  18
Assignment.................................................................  29
Bank Portfolio.............................................................  15
BIF........................................................................  31
Cash Collateral Account....................................................  44
Cash Collateral Guaranty...................................................  44
Cede.......................................................................  20
Cedelbank..................................................................  20
Cedelbank Customers........................................................  22
Certificate Owner..........................................................  20
Certificate Rate...........................................................  19
Certificateholder..........................................................  22
Certificateholders.........................................................  17
Certificates...............................................................   5
Class......................................................................  17
Closing Date...............................................................  17
Code.......................................................................  50
Collateral Interest........................................................  44
Collection Account.........................................................  31
Controlled Accumulation Period.............................................   7
Controlled Amortization Period.............................................   7
Cooperative................................................................  22
Corporation................................................................  18
Credit Enhancement.........................................................   8
Credit Enhancement Percentage..............................................  32
Credit Enhancement Provider................................................  40
Cut-Off Date...............................................................  17
Defaulted Accounts.........................................................  32
Definitive Certificates....................................................  20
Depositaries...............................................................  20
Depository.................................................................  20
Determination Date.........................................................  35
Disclosure Document........................................................  25
Discount Percentage........................................................  30
Distribution Account.......................................................  31
Distribution Date..........................................................   6
DOL........................................................................  53
Eligible Account...........................................................  28
Eligible Receivable........................................................  28
Enhancements...............................................................   5
Enhancement Invested Amount................................................  43
ERISA......................................................................  52
Euroclear..................................................................  22
</TABLE>
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
Euroclear Operator.........................................................  22
Euroclear Participants.....................................................  22
Excess Finance Charge Collections..........................................  34
Exchange Act...............................................................  20
Exemption..................................................................  54
FDIA.......................................................................  10
FDIC.......................................................................  10
Finance Charge Account.....................................................  31
Finance Charge Receivables.................................................   5
FIRREA.....................................................................  10
Full Investor Interest.....................................................  30
Funding Period.............................................................  32
Group......................................................................  34
Holders....................................................................  23
Independent Investors......................................................  53
Indirect Participants......................................................  21
Ineligible Receivable......................................................  27
Interchange................................................................  16
Interest Funding Account...................................................  24
Investor Charge-Off........................................................  35
Investor Default Amount....................................................  35
Investor Interest..........................................................   6
Investor Percentage........................................................   6
Investor Servicing Fee.....................................................  34
IRS........................................................................  48
L/C Bank...................................................................  43
MBNA.......................................................................   5
MBNA Hallmark..............................................................  15
Minimum Seller Interest....................................................  26
Monthly Interest...........................................................  34
Monthly Period.............................................................  24
Moody's....................................................................  31
New Issuance...............................................................  25
OID........................................................................  50
Participants...............................................................  20
Participation Agreement....................................................  29
Participations.............................................................  29
Parties in Interest........................................................  52
Pay Out Event..............................................................   8
Permitted Investments......................................................  31
Plan Asset Regulation......................................................  53
Plans......................................................................  52
Pre-Funding Account........................................................  32
Pre-Funding Amount.........................................................  32
Principal Account..........................................................  31
Principal Amortization Period..............................................   7
Principal Funding Account..................................................  24
Principal Receivables......................................................   5
Principal Terms............................................................  25
</TABLE>

                                       58
<PAGE>

<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
PTCE.......................................................................  53
Qualified Institution......................................................  31
Rapid Accumulation Period..................................................   7
Rapid Amortization Period..................................................   7
Rating Agency..............................................................   9
Receivables................................................................  15
Regulations................................................................  49
Removal Date...............................................................  30
Removed Accounts...........................................................  17
Reserve Account............................................................  45
Restricted Group...........................................................  55
Revolving Period...........................................................   7
SAIF.......................................................................  31
Scheduled Payment Date.....................................................   7
SEC........................................................................  29
Securities Act.............................................................  25
Seller.....................................................................  15
Seller Certificate.........................................................  19
Seller Interest............................................................   6
Seller Percentage..........................................................  19
Senior Certificates........................................................  19
Series.....................................................................  15
Series Supplement..........................................................  19
</TABLE>
<TABLE>
<CAPTION>
Term                                                                        Page
- ----                                                                        ----
<S>                                                                         <C>
Series Termination Date....................................................   7
Service Transfer...........................................................  39
Servicer...................................................................   6
Servicer Default...........................................................  39
Servicing Fee..............................................................  16
Shared Principal Collections...............................................  35
Special Counsel............................................................  48
Spread Account.............................................................  44
Standard & Poor's..........................................................  31
Subordinated Certificates..................................................  19
Tax Opinion................................................................  26
Terms and Conditions.......................................................  23
Transfer Date..............................................................  33
Trust......................................................................   5
Trust Portfolio............................................................  17
Trust Termination Date.....................................................  36
Trustee....................................................................   5
U.S. Certificate Owner.....................................................  48
U.S. Person................................................................  48
UCC........................................................................  45
Unallocated Principal Collections..........................................  34
Underwriting Agreement.....................................................  56
Withholding Agent..........................................................  51
</TABLE>

                                       59
<PAGE>

                                                                         ANNEX I

         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

  Except in certain limited circumstances, the globally offered MBNA Master
Credit Card Trust II Asset Backed Certificates (the "Global Securities") to be
issued in Series from time to time (each, a "Series") will be available only in
book-entry form. Investors in the Global Securities may hold such Global
Securities through any of The Depository Trust Company ("DTC"), Cedelbank 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
Cedelbank 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 Cedelbank or Euroclear and DTC
Participants holding Certificates will be effected on a delivery-against-
payment basis through the respective Depositaries of Cedelbank and Euroclear
(in such capacity) and as DTC Participants.

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

Initial Settlement

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

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

  Investors electing to hold their Global Securities through Cedelbank or
Euroclear accounts will follow the settlement procedures applicable to
conventional eurobonds in registered form. Global Securities will be credited
to the securities custody accounts on the settlement date against payment for
value on the settlement date.

Secondary Market Trading

  Because 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 (other than Citibank, N.A. ("Citibank") and Morgan Guaranty Trust
Company of New York ("Morgan") as depositories for Cedelbank and Euroclear,
respectively) will be settled using the procedures applicable to U.S. corporate
debt obligations in same-day funds.


                                      A-1
<PAGE>

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

  Trading between DTC seller and Cedelbank or Euroclear purchaser. When Global
Securities are to be transferred from the account of a DTC Participant (other
than Citibank and Morgan as depositories for Cedelbank and Euroclear,
respectively) to the account of a Cedelbank Customer or a Euroclear
Participant, the purchaser must send instructions to Cedelbank prior to
settlement date 12:30. Cedelbank or Euroclear, as the case may be, will
instruct Citibank or Morgan, respectively, to receive the Global Securities for
payment. Payment will then be made by Citibank or Morgan, as the case may be,
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 Cedelbank Customer's or Euroclear Participant's
account. Credit for the Global Securities 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 Cedelbank or Euroclear cash
debit will be valued instead as of the actual settlement date.

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

  As an alternative, if Cedelbank or Euroclear has extended a line of credit to
them, Cedelbank Customers or Euroclear Participants can elect not to pre-
position funds and allow that credit line to be drawn upon the finance
settlement. Under this procedure, Cedelbank Customers 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
Cedelbank Customer's or Euroclear Participant's particular cost of funds.

  Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global Securities to
Citibank or Morgan for the benefit of Cedelbank Customers 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 from a trade between two DTC Participants.

  Trading between Cedelbank or Euroclear seller and DTC purchaser. Due to time
zone differences in their favor, Cedelbank Customers 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 another DTC Participant. The seller will send
instructions to Cedelbank before settlement date 12:30. In these cases,
Cedelbank or Euroclear will instruct Citibank or Morgan, as appropriate, to
credit the Global Securities to the DTC Participant's account against payment.
The payment will then be reflected in the account of the Cedelbank Customer or
Euroclear Participant the following day, and receipt of the cash proceeds in
the Cedelbank Customer's or Euroclear Participant's account would be back-
valued to the value date (which would be the preceding day, when settlement
occurred in New York). If the Cedelbank Customer or Euroclear Participant has a
line of credit with its respective clearing system and elects to draw on such
line of credit in anticipation of receipt of the sale proceeds in its account,
the back-valuation may substantially reduce or offset any overdraft charges
incurred over that one-day period. If settlement is not completed on the
intended value date (i.e., the trade fails), receipt of the cash proceeds in
the Cedelbank Customer's or Euroclear Participant's account would instead be
valued as of the actual settlement date.

                                      A-2
<PAGE>

Certain U.S. Federal Income Tax Documentation Requirements

  A beneficial owner of Global Securities holding securities through Cedelbank
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, under currently applicable law, (i) each
clearing system, bank or other financial institution that holds customers'
securities in the ordinary course of its trade or business in the chain of
intermediaries between such beneficial owner and the U.S. entity required to
withhold tax complies with applicable certification requirements and (ii) such
beneficial owner takes one of the following steps to obtain an exemption or
reduced tax rate:

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

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

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

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

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

  The term "U.S. Person" means (i) a citizen or resident of the United States,
(ii) a corporation or partnership organized in or under the laws of the United
States, any state thereof, or any political subdivision of either (including
the District of Columbia), or (iii) an estate or trust the income of which is
includible in gross income for United States tax purposes regardless of its
source. This summary does not deal with all aspects of U.S. Federal income tax
withholding that may be relevant to foreign holders of the Global Securities.
Investors are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of the Global Securities. Further, the
U.S. Treasury Department has recently finalized new regulations that will
revise some aspects of the current system for withholding on amounts paid to
foreign persons. Under these regulations, interest or OID paid to a nonresident
alien would continue to be exempt from U.S. withholding taxes (including backup
withholding) provided that the holder complies with the new certification
procedures.

                                      A-3
<PAGE>

                        MBNA Master Credit Card Trust II
                                     Issuer

                         [LOGO OF MBNA APPEARS HERE]

                    MBNA America Bank, National Association
                              Seller and Servicer

                                 SERIES 1999-D

                                  $425,000,000
                Class A Floating Rate Asset Backed Certificates

                                  $37,500,000
                    Class B 6.50% Asset Backed Certificates

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

                             PROSPECTUS SUPPLEMENT

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

                    Underwriters of the Class A Certificates

                              Salomon Smith Barney
                         Banc One Capital Markets, Inc.
                           Credit Suisse First Boston
                              Goldman, Sachs & Co.
                               J.P. Morgan & Co.


                    Underwriter of the Class B Certificates

                              Salomon Smith Barney
     You should rely only on the information contained or
     incorporated by reference in this Prospectus Supplement and
     the accompanying Prospectus. We have not authorized anyone to
     provide you with different information.

     We are not offering the Certificates in any state where the
     offer is not permitted.

     We do not claim the accuracy of the information in this
     Prospectus Supplement and the accompanying Prospectus as of
     any date other than the dates stated on their respective
     covers.

     Dealers will deliver a Prospectus Supplement and Prospectus
     when acting as underwriters of the Certificates and with
     respect to their unsold allotments or subscriptions. In
     addition, all dealers selling the Certificates will deliver a
     Prospectus Supplement and Prospectus until August 19, 1999.


              This document is printed entirely on recycled paper.



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