PROVIDIAN NATIONAL BANK /NEW/
424B5, 2000-08-08
ASSET-BACKED SECURITIES
Previous: GREAT SOUTHERN BANCORP INC, 4, 2000-08-08
Next: U S INDUSTRIAL SERVICES INC, 8-K, 2000-08-08



<PAGE>
                                                    RULE NO. 424(b)(5)
                                                    REGISTRATION NO. 333-39856


++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
+The information in this prospectus supplement and the accompanying prospectus +
+is not complete and may be amended. We may not sell these securities until we +
+deliver a final prospectus supplement and accompanying prospectus. This       +
+prospectus supplement and the accompanying prospectus are not an offer to     +
+sell nor are they seeking an offer to buy these securities in any state where +
+the offer or sale is not permitted.                                           +
++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++++
                   SUBJECT TO COMPLETION DATED AUGUST 4, 2000

              PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED     , 2000

                             Providian Master Trust
                                     Issuer
                                       [LOGO OF PROVIDIAN NATIONAL BANK]
                            Providian National Bank
                              Seller and Servicer

  $450,000,000 Floating Rate Class A Asset Backed Certificates, Series 2000-2
   $59,300,000 Floating Rate Class B Asset Backed Certificates, Series 2000-2

 ------------------------------------------------------------------------------
 You should consider carefully the risk factors beginning on page S-10 in this
 prospectus supplement and on page 6 in the prospectus.

 A certificate is not a deposit. Neither the certificates nor the underlying
 accounts or receivables are insured or guaranteed by the Federal Deposit
 Insurance Corporation or any other government agency.

 The certificates will represent interests in the Providian Master Trust only,
 and do not represent interests in or obligations of Providian National Bank or
 any of its affiliates.

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

<TABLE>
<CAPTION>
                                            Class A             Class B
                                          certificates       certificates
                                       ------------------ -------------------
<S>                                    <C>                <C>
Principal amount                       $450,000,000       $59,300,000
Certificate rate of interest           One-month LIBOR    One-month LIBOR
                                       plus    % per year plus     % per year
Interest payment dates                 Monthly, beginning Monthly, beginning
                                       October 16, 2000   October 16, 2000
Expected final payment date            July 15, 2005      September 15, 2005
Series termination date                April 15, 2009     April 15, 2009
Price to public per certificate         %                  %
Underwriting discount per certificate   %                  %
Proceeds to seller per certificate      %                  %
</TABLE>

  The total price to public is $         , the total amount of the underwriting
discount is $           and the total amount of proceeds plus accrued interest
before deduction of expenses is $        .

Credit Enhancement

 . The Class B certificates are subordinated to the Class A certificates.
  Subordination of the Class B certificates provides credit enhancement for the
  Class A certificates.

 . Providian Master Trust also is issuing the collateral interest and the Class
  D interest, which are subordinated to both the Class A certificates and the
  Class B certificates. Subordination of the collateral interest and the Class
  D interest provides credit enhancement for both the Class A certificates and
  the Class B certificates.


  This prospectus supplement and the accompanying prospectus relate only to the
offering of the Class A certificates and the Class B certificates.

  Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved these certificates or determined that
this prospectus supplement or the prospectus is accurate or complete. Any
representation to the contrary is a criminal offense.

                    Underwriters of the Class A Certificates
Salomon Smith Barney
       Barclays Capital
               Chase Securities Inc.
                        Credit Suisse First Boston
                                                       Deutsche Banc Alex. Brown
                    Underwriter of the Class B Certificates
                              Salomon Smith Barney

                                         , 2000
<PAGE>

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

  We provide information to you about the Class A certificates and the Class B
certificates in two separate documents:

  o the accompanying prospectus, which provides general information about the
    Providian Master Trust and the securities issued by it, some of which may
    not apply to your certificates; and

  o this prospectus supplement, which describes the specific terms of your
    certificates.

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

  If the terms of your 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 additional related
information. The following table of contents and the table of contents in the
accompanying prospectus provide the pages on which these captions are located.

  You can find a listing of the pages where certain terms used in this
prospectus supplement and the accompanying prospectus are defined under the
captions "Index of Terms for Prospectus Supplement" on page S-58 of this
prospectus supplement and "Index of Terms for Prospectus" on page 82  in the
accompanying prospectus.


                                ----------------
<PAGE>
                               TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                            Page
                                                                            ----
<S>                                                                            <C>
SUMMARY OF SERIES TERMS ..................................................   S-1
  OVERVIEW ...............................................................   S-1
  OFFERED SECURITIES .....................................................   S-2
     The Certificates ....................................................   S-2
     Distribution Dates ..................................................   S-2
     Interest ............................................................   S-2
     Principal ...........................................................   S-2
     The Invested Amount .................................................   S-3
  THE COLLATERAL INTEREST AND THE CLASS D INTEREST .......................   S-3
  CREDIT ENHANCEMENT .....................................................   S-3
  OTHER INTERESTS IN THE TRUST ...........................................   S-4
     Other Series of Certificates ........................................   S-4
     The Seller's Interest ...............................................   S-4
  THE RECEIVABLES ........................................................   S-4
  COLLECTIONS BY THE SERVICER ............................................   S-4
  ALLOCATIONS ............................................................   S-4
  APPLICATION OF COLLECTIONS .............................................   S-5
     Finance Charge Collections ..........................................   S-5
     Principal Collections ...............................................   S-6
  PAY OUT EVENTS .........................................................   S-6
  OPTIONAL REPURCHASE ....................................................   S-7
  REGISTRATION ...........................................................   S-7
  TAX STATUS .............................................................   S-7
  ERISA CONSIDERATIONS ...................................................   S-7
  MAILING ADDRESS AND TELEPHONE
  NUMBER  OF PRINCIPAL EXECUTIVE OFFICES .................................   S-8
SELECTED TRUST PORTFOLIO SUMMARY DATA ....................................   S-9
RISK FACTORS .............................................................   S-10
  Recent Developments ....................................................   S-10
  Ability to Resell Series 2000-2 Certificates Not Assured ...............   S-12
  Credit Enhancement May Not Be Sufficient to Prevent Loss ...............   S-12
  Class B Certificates Are Subordinated to the Class A Certificates;
   Principal Collections May Be Diverted from Class B to
   Pay Class A ...........................................................   S-13
  Ratings Can Be Lowered or Withdrawn After You Purchase Your Certificates
   and the Market Value of Your Certificates May Be
   Reduced ...............................................................   S-13
MATURITY CONSIDERATIONS ..................................................   S-14
THE BANK PORTFOLIO OF ACCOUNTS ...........................................   S-17
  The Acquired Portfolios ................................................   S-17
  Revenue Experience .....................................................   S-17
  Loss and Delinquency Experience ........................................   S-19
COMPOSITION OF THE ACCOUNTS ..............................................   S-20
THE BANK .................................................................   S-24
USE OF PROCEEDS ..........................................................   S-23
SERIES PROVISIONS ........................................................   S-24
  The Certificates and the Series 2000-2 Certificateholders' Interest ....   S-24
  Interest on the Certificates ...........................................   S-24
  No Principal Payments During the Revolving Period ......................   S-27
  Accumulation of Principal During the Accumulation Period ...............   S-27
  Payment of Principal on the Expected Final Payment Date and During
   an Early Amortization Period ..........................................   S-28
  Allocation Percentages .................................................   S-28
  Application of Finance Charge Collections ..............................   S-32
  Deficiency in Available Finance Charge Collections .....................   S-39
  Sharing of Additional Finance Charge Collections within Group One ......   S-39
  Application of Available Principal Collections .........................   S-40
  Reallocation of Principal Collections ..................................   S-43
  The Principal Funding Account ..........................................   S-46
  The Reserve Accounts ...................................................   S-47
  Allocation of Defaulted Amounts and Charge-Offs ........................   S-50
  Reductions and Reimbursements of Invested Amounts ......................   S-51
  Pay Out Events .........................................................   S-53
  Distributions to Certificateholders ....................................   S-53
  Paired Series ..........................................................   S-54
  Sale of Receivables on the Series Termination Date .....................   S-55
UNDERWRITING .............................................................   S-56
INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT .................................   S-58
ANNEX I:  OTHER ISSUANCES OF CERTIFICATES ................................   S-59
</TABLE>

                                      -i-

<PAGE>

                            SUMMARY OF SERIES TERMS

  This summary highlights selected information and does not contain all of the
information that you need in making your investment decision. It also provides
general, simplified descriptions of matters that, in some cases, are highly
technical and complex. More detail is provided in other sections of this
document and in the prospectus.

  Do not rely upon this summary for a full understanding of the matters you need
to consider for any potential investment in the certificates.

  To understand all the terms of the offering of the certificates, you should
carefully read this entire document and the accompanying prospectus.

OVERVIEW


<TABLE>
<CAPTION>
-------------------------------------------------------------------------------------------------------
<S>                                      <C>
Issuer:                                  Providian Master Trust -- the "Trust"
Seller:                                  Providian National Bank -- the "Bank"
Servicer:                                the Bank
Trustee:                                 Bankers Trust Company
Pricing Date:                            August    , 2000
Closing Date:                            August    , 2000
Clearance and Settlement:                DTC/Clearstream, Luxembourg/Euroclear
Trust Assets:                            receivables originated in credit card and other consumer
                                         revolving credit accounts
-------------------------------------------------------------------------------------------------------
</TABLE>


Series Structure:              Principal Amount         % of Total Series
  Class A                        $450,000,000                77.74%
  Class B                        $ 59,300,000                10.25%
  Collateral interest            $ 49,200,000                 8.50%
  Class D interest               $ 20,300,000                 3.51%

Annual Servicing Fee Percentage:    1.75% if the Bank is the servicer, or
                                    up to 2.00% if the Bank is not the
                                    servicer



<TABLE>
<CAPTION>
                                                             Class A                               Class B
                                              -------------------------------------   ---------------------------------
<S>                                           <C>                                     <C>
Anticipated Ratings:
(Moody's/Standard & Poor's/Fitch IBCA)*       Aaa/AAA/AAA                             A2/A/A+
Credit Enhancement:                           subordination of Class B, the           subordination of the collateral
                                              collateral interest and the Class D     interest and the Class D interest
                                              interest
Interest Rate:                                one-month LIBOR plus                    one-month LIBOR plus
                                              % per year                              % per year
Interest Accrual Method:                      actual/360                              actual/360
Interest Payment Dates:                       monthly (15th)                          monthly (15th)
First Interest Payment Date:                  October 16, 2000                        October 16, 2000
Expected Final Payment Date:                  July 15, 2005                           September 15, 2005
Beginning of Accumulation Period              June 30, 2003                           June 30, 2005
   (subject to adjustment):
Series Termination Date:                      April 15, 2009                          April 15, 2009

</TABLE>

------------------
* It is a condition to issuance that one of these ratings be obtained.

                                      S-1
<PAGE>

OFFERED SECURITIES


The Certificates

  The Trust is offering:

o $450,000,000 of Class A certificates; and

o $59,300,000 of Class B certificates.

  In this document, references to certificates include both Class A and Class B
but do not include the collateral interest or the Class D interest.

  Only the Class A and Class B certificates are offered by this prospectus
supplement and the accompanying prospectus.

  Beneficial interests in the certificates may be purchased in minimum
denominations of $1,000 and multiples of $1,000.

  The certificates are expected to be issued on August      , 2000.


Distribution Dates

  Distribution dates for the certificates will be October 16, 2000 and, after
that, the 15th day of each month if the 15th is a business day and, if not, the
following business day.


Interest

  Interest on the certificates will be paid on each distribution date.

  The Class A certificates will bear interest at one-month LIBOR as determined
each month plus      % per year.

  The Class B certificates will bear interest at one-month LIBOR as determined
each month plus     % per year.

  Interest for the Class A certificates and the Class B certificates will be
calculated based on the actual number of days in the interest period and a 360-
day year.

Principal

  Principal of the Class A certificates is expected to be paid in full on the
July 2005 distribution date.

  We are scheduled to begin accumulating principal collections for payment to
the Class A certificateholders starting on June 30, 2003. However, we may begin
accumulating at a later date. No principal will be paid to the Class B
certificateholders until the Class A certificateholders are paid in full.

  Principal of the Class B certificates is expected to be paid in full on the
September 2005 distribution date. We will begin accumulating principal
collections for payment to the Class B certificateholders starting on June 30,
2005.

  The certificates are expected to be paid on the dates noted above. However,
principal may be paid earlier or later. Certificateholders will not be entitled
to any premium for early or late payment of principal. If certain adverse events
known as pay out events occur, principal may be paid earlier than expected. If
collections of the receivables are less than expected or are collected more
slowly than expected, then principal payments may be delayed. If the Class A
certificates or Class B certificates are not paid on their expected final
payment date, principal collections will continue to be used to pay principal on
the certificates until the certificates are paid or until April 15, 2009,
whichever occurs first. April 15, 2009 is the series termination date for Series
2000-2. If the certificates have not been paid in full by the series termination
date, receivables will be sold as described in "Series Provisions--Sale of
Receivables on the Series Termination Date".

  See "Maturity Considerations", "Series Provisions--Allocation Percentages" and
"Series Provisions--Application of Available

                                      S-2
<PAGE>

Principal Collections" in this prospectus supplement.


The Invested Amount

  The initial invested amount of the Class A certificates is $450,000,000. The
initial invested amount of the Class B certificates is $59,300,000.

  The invested amount of a class of certificates represents the amount of that
class's undivided interest in the principal receivables in the Trust.

  Initially, the invested amount of a class of certificates is equal to its
principal amount. The invested amount of a class of certificates will be reduced
by:

o each payment of principal of that class of certificates;

o losses from defaulted principal receivables that are allocated to that class
  of certificates; and

o in the case of Class B certificates, reallocations of principal collections
  from Class B if the Class D invested amount and collateral invested amount
  have been reduced to zero.

  If the invested amount of your certificates is reduced only by payments of
principal on your certificates, then the invested amount and the principal
amount of your certificates will always be equal. However, if the invested
amount of your certificates is reduced by losses from defaulted receivables or
reallocations of principal collections, the invested amount of your certificates
will be less than the principal amount of your certificates. In that case, you
will not receive the full principal amount of your certificates unless the
deficit in the invested amount is reimbursed. This deficit can be reimbursed
from finance charge collections after payment of current interest on the
certificates and certain other amounts. See "Series Provisions--Application of
Finance Charge Collections" in this prospectus supplement.

  The adjusted invested amount of a class of certificates is the invested amount
of that class less amounts accumulated in the principal funding account for
payment to the certificateholders of that class on its expected final payment
date.

  The invested amount and the adjusted invested amount are used to calculate
allocations of finance charge collections and principal collections to your
series and class of certificates. See "--Allocations".


THE COLLATERAL INTEREST AND THE CLASS D INTEREST

  At the same time as the certificates are issued, the Trust will issue
interests in the assets of the Trust known as the collateral interest and the
Class D interest. The initial amount of the collateral interest is $49,200,000,
and the initial amount of the Class D interest is $20,300,000.

  The holders of the collateral interest and the Class D interest will have
voting and certain other rights as if each were a subordinated class of
certificates. The collateral interest and the Class D interest will be
subordinated to both the Class A certificates and the Class B certificates.

  Neither the collateral interest nor the Class D interest is offered by this
prospectus supplement or the accompanying prospectus.


CREDIT ENHANCEMENT

  Credit enhancement for the Class A certificates is provided by the
subordination of the Class B certificates, the collateral interest and the Class
D interest.

  Credit enhancement for the Class B certificates is provided by the
subordination of the collateral interest and the Class D interest.

                                      S-3
<PAGE>

  Credit enhancement for your certificates is for your benefit only, and you are
not entitled to the benefits of credit enhancement available to other series
issued by the Trust.

  See "Series Provisions--Application of Finance Charge Collections", "Series
Provisions--Application of Available Principal Collections" and "Series
Provisions-- Allocation of Defaulted Amounts and  Charge-Offs" in this
prospectus supplement.


OTHER INTERESTS IN THE TRUST

Other Series of Certificates

  The Trust has previously issued ten series of certificates that are still
outstanding and expects to issue more series. A summary of the outstanding
series is in "Annex I: Other Issuances of Certificates" included at the end of
this prospectus supplement. The issuance of future series will occur without
prior review or consent by you or any other certificateholder.


The Seller's Interest

  The interest in the Trust not represented by your series or by any other
series is the seller's interest. The seller's interest is owned by the Bank. The
Bank may, however, sell a portion of its seller's interest. The seller's
interest does not provide credit enhancement for your series or any other
series.


THE RECEIVABLES

  The primary assets of the Trust are receivables in VISA(R)* and MasterCard(R)*
revolving credit card accounts and other consumer revolving credit accounts. The
receivables consist of principal receivables and finance charge receivables.


  The following information is as of June 30, 2000:

o Receivables in the Trust: $7,828,848,109

o Accounts designated to the Trust portfolio: 2,744,378 (excludes 2,262,402
  closed accounts with a zero balance and 561,499 charged-off  accounts)

  See "Composition of the Accounts" in this prospectus supplement.


COLLECTIONS BY THE SERVICER

  The Bank, as servicer, will collect payments on the receivables and will
deposit those collections into a collection account. It will keep track of those
collections that are finance charge receivables and those that are principal
receivables.


ALLOCATIONS

  Each month the Bank, as servicer, will allocate collections received among

o your series;

o other series outstanding; and

o the seller's interest.

  The amount allocated to your series will be determined based mainly upon the
size of the invested amount of your series compared to the total amount of
principal receivables in the Trust. At the time of issuance of the certificates,
the invested amount for Series 2000-2 will be $578,800,000.

  You are entitled to receive payments of interest and principal only from
collections and other trust assets allocated to your series. The invested
amount, which is the primary basis for allocations to your series, is the sum of

o the Class A invested amount;

o the Class B invested amount;

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

                                      S-4
<PAGE>

o the collateral invested amount; and

o the Class D invested amount.

  If the invested amount of your series declines, amounts of finance charge
collections and, during the revolving period, principal collections allocated
and available for payment to your series and to you will be reduced. In
addition, for purposes of allocating finance charge collections and amounts that
are written off as uncollectible, the allocations to the certificates will be
based upon the adjusted invested amount, which will be the invested amount less
amounts accumulated in the principal funding account for payment to the
certificateholders on the expected final payment dates. For a description of the
events which may lead to these reductions, see "Series Provisions--Allocation
Percentages" and "Series Provisions-- Application of Finance Charge Collections"
in this prospectus supplement.


APPLICATION OF COLLECTIONS

  The following steps describe how the Trust allocates and applies finance
charge collections and other amounts described below to your series.

Finance Charge Collections

  Collections of finance charge receivables allocated each month to your series
and your series' share of additional finance charge collections from other
series will be used as follows:

o first, to pay interest on the Class A certificates calculated based on the
  principal amount of Class A certificates;

o second, to pay interest on the Class B certificates calculated based on the
  invested amount of the Class B certificates;

o third, to pay the servicing fee;


o fourth, to cover Class A's portion of receivables that are written off as
  uncollectible;

o fifth, to cover previous reductions in the Class A invested amount that were
  not previously covered;

o sixth, to pay interest on the Class B certificates calculated based on the
  excess of the principal amount of the Class B certificates over the invested
  amount of the Class B certificates;

o seventh, to cover Class B's portion of receivables that are written off as
  uncollectible;

o eighth, to cover previous reductions in the Class B invested amount that were
  not previously covered;

o ninth, to pay interest on the collateral interest;

o tenth, to cover the collateral interest's portion of receivables that are
  written off as uncollectible;

o eleventh, to fund a reserve account to cover interest payment shortfalls on
  the Class A certificates during their accumulation period;

o twelfth, to fund a reserve account to cover interest payment shortfalls on the
  Class B certificates during their accumulation period;

o thirteenth, to cover previous reductions in the collateral interest that were
  not previously covered;

o fourteenth, to cover the Class D interest's portion of receivables that are
  written off as uncollectible;

o fifteenth, to cover previous reductions in the Class D interest that were not
  previously covered; and

                                      S-5
<PAGE>

o sixteenth, the balance will be paid to the collateral interest holder to be
  applied in accordance with the collateral agreement.

Principal Collections

  Collections of principal receivables allocated each month to your series will
be used as follows:

o First, principal collections allocated to the Class D interest, the collateral
  interest and the Class B certificates may be reallocated, if necessary, to
  make required payments on the Class A certificates, the Class B certificates
  and the collateral interest not made from finance charge collections or
  additional finance charge collections from other series allocated to your
  series.

o During the revolving period, no principal will be paid to you or accumulated
  in the principal funding account. Instead, your series' share of principal
  collections generally will be treated as shared principal collections and may
  be available to make principal payments for other series.

o The Class A accumulation period is scheduled to begin on June 30, 2003, but
  may begin at a later date. During each month with respect to the Class A
  accumulation period, principal collections will be deposited into the
  principal funding account, up to a controlled deposit amount, for payment to
  the holders of the Class A certificates on the expected final payment date for
  the Class A certificates.

o The Class B accumulation period will begin on June 30, 2005.  During each
  month with respect to the Class B accumulation period, principal collections
  will be deposited into the principal funding account, up to a controlled
  deposit amount, for payment to the holders of the Class B certificates on the
  expected final payment date for the Class B certificates.

o If a pay out event, as described below, that applies to Series 2000-2 or to
  all series occurs, an early amortization period will begin. Any funds on
  deposit in the principal funding account for your class of certificates at the
  beginning of an early amortization period will be paid to the
  certificateholders of your class on the next payment date following the
  beginning of such early amortization period. During an early amortization
  period, principal collections will be paid first to the Class A
  certificateholders, then to the Class B certificateholders, then to the
  collateral interest holder and then to the Class D interest holder.

o Each month, after making all of the payments and deposits for your series of
  certificates, any remaining principal collections allocated to your series
  will be first made available to other series and then paid to the holder of
  the seller's interest or deposited into the special funding account.


PAY OUT EVENTS

  The documents under which the Series 2000-2 interests will be issued include a
list of adverse events known as pay out events. If a pay out event that applies
to Series 2000-2 or to all series occurs, the Trust will use principal
collections allocated to Series 2000-2 each month to pay principal.

  Pay out events may occur if the Bank fails to make required payments or
deposits, violates other covenants and agreements or makes representations and
warranties that are materially incorrect.

  The following also are pay out events:

o the Bank does not transfer additional assets to the Trust when required;

o the finance charge collections on the Trust portfolio plus certain other
  amounts available to Series 2000-2, less the amount of receivables that are
  written off as uncollectible allocated to Series 2000-2, averaged over three
  months, is less than the

                                      S-6
<PAGE>

  interest and servicing fees payable on Series 2000-2, calculated by taking
  into account the interest payable on the Class A certificates, the Class B
  certificates and the collateral interest, plus an assumed servicing fee rate
  of 2% for Series 2000-2, averaged over three months, in each case expressed as
  a percentage of the Series 2000-2 invested amount;

o certain defaults of the servicer;

o the Class A certificates are not paid in full on the Class A expected final
  payment date;

o the Class B certificates are not paid in full on the Class B expected final
  payment date;

o the occurrence of certain events of insolvency or receivership relating to the
  Bank;

o the Bank is unable to transfer receivables to the Trust as required under the
  pooling agreement; or

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

  For a more detailed discussion of the pay out events, see "Series Provisions--
Pay Out Events" in this prospectus supplement. In addition, see "The
Certificates--Pay Out Events" in the prospectus.


OPTIONAL REPURCHASE

  The Bank has the option to repurchase your certificates when the invested
amount for your series has been reduced to 5% or less of the initial invested
amount.

REGISTRATION

  The certificates will be in book-entry form and will be registered in the name
of Cede & Co., as the nominee of The Depository Trust Company. Except in certain
limited circumstances, you will not receive a definitive certificate
representing your interest. See "The Certificates--Definitive Certificates" in
the prospectus.

  You may hold your certificates through The Depository Trust Company in the
United States or through Clearstream, Luxembourg, or Euroclear in Europe. See
"The Certificates--Book-Entry Registration" and "The Certificates--Definitive
Certificates" in the prospectus.


TAX STATUS

  Cravath, Swaine & Moore, special federal tax counsel to the Trust, is of the
opinion that under existing law your certificates will be characterized as debt
for federal income tax purposes. By your acceptance of a certificate, you will
agree to treat your certificates as debt of the Bank for federal, state and
local income and franchise tax purposes. See "Tax Matters" in the prospectus for
additional information concerning the application of federal income tax laws.


ERISA CONSIDERATIONS

  Subject to important considerations described under "Benefit Plan Investors--
Investment by Benefit Plan Investors" in the prospectus, the Class A
certificates may be eligible for purchase by persons investing assets of
employee benefit plans or individual retirement accounts.

  For the reasons discussed under "Benefit Plan Investors--Investment by Benefit
Plan Investors" in the prospectus, the Class B certificates are not eligible for
purchase by persons investing assets of employee benefit plans or individual
retirement accounts.

                                      S-7
<PAGE>

MAILING ADDRESS AND TELEPHONE
NUMBER  OF PRINCIPAL EXECUTIVE OFFICES

The mailing address of Providian National Bank is 295 Main Street, Tilton, NH
03276 and the
telephone number is (603) 286-4348.

                                      S-8
<PAGE>

                     SELECTED TRUST PORTFOLIO SUMMARY DATA


           Geographic Distribution of Receivables in Trust Portfolio
                             as of June 30, 2000

                                  [PIE CHART]

California      12.04%
Texas            7.68%
New York         6.29%
Florida          5.40%
Illinois         4.38%
Pennsylvania     4.18%
Ohio             4.06%
Other           55.97%


  The chart above shows the geographic distribution of the receivables in the
trust portfolio among the 50 states and the District of Columbia. Other than
the states specifically shown in the chart, no state accounts for more than 4%
of receivables in the Trust portfolio.


                    Receivables in Trust by Age of Account
                         as of June 30, 2000 (months)

                                  [BAR CHART]

      0-6     7-12    13-24   25-36   37-48   49-60   61-72   73-84    84+
     ----    -----    -----   -----   -----   -----   -----   -----   -----
     0.18    12.54    24.77   12.23   12.18   11.53   10.69    4.18   11.70


  The chart above shows the percentages of the receivables in the trust
portfolio arising under accounts within the age brackets shown.

                                      S-9




<PAGE>

                                  RISK FACTORS

  In the accompanying prospectus you will find a section called "Risk Factors".
The information in that section applies to all series, including yours. The
information in this section applies more specifically to your series.

  Please carefully read the "Risk Factors" section in the accompanying
prospectus and the risk factors discussed below before deciding whether to
purchase any of the certificates.


Recent Developments           Beginning in May 1999, the Bank was the subject of
                              media coverage concerning complaints made by some
                              of its customers regarding certain sales and
                              collections practices. Following the initial media
                              coverage, the San Francisco District Attorney's
                              Office began an investigation into the Bank's
                              sales and collections practices, including the
                              marketing of certain membership services products
                              and the posting of customer payments. The Office
                              of the Comptroller of the Currency also began an
                              examination of the Bank relating to the reported
                              customer complaints. In November 1999, the
                              Connecticut Attorney General's Office also began
                              an inquiry into the Bank's sales and collections
                              practices. On June 19, 2000, the Bank's parent
                              company, Providian Financial Corporation, reached
                              a settlement with the Connecticut Attorney
                              General's Office in which it agreed to pay $1.6
                              million to the State of Connecticut, to develop a
                              process to determine whether any individual
                              Connecticut consumers are entitled to restitution,
                              and to modify certain of the Bank's business
                              practices. On June 28, 2000, the Bank reached a
                              settlement with the Office of the Comptroller of
                              the Currency and Providian Financial Corporation
                              reached a settlement with the San Francisco
                              District Attorney and the California Attorney
                              General in which the Bank and Providian Financial
                              Corporation agreed to make certain changes to
                              business practices and to pay restitution to
                              customers, determined in accordance with the
                              procedures in the settlement agreement, which the
                              Bank estimates will be approximately $300 million,
                              and which is subject to a floor of $300 million.
                              As part of the settlement, the Bank stipulated to
                              the issuance by the Comptroller of a Consent Order
                              obligating the Bank to make such changes and pay
                              the aforementioned restitution, and Providian
                              Financial Corporation stipulated to the entry of a
                              judgment against it and the issuance of a
                              permanent injunction obligating it to effect the
                              terms of the settlement. In addition, Providian
                              Financial Corporation agreed to pay $5.5 million
                              in civil penalties to the City and County of San
                              Francisco.

                              Since May 1999, a number of lawsuits have been
                              filed against the Bank by current and former
                              customers of the Bank. A consolidated putative
                              class action lawsuit (In re Providian

                                      S-10
<PAGE>

                              Credit Card Litigation) (the "Consolidated
                              Action") was filed in August 1999 in California
                              state court in San Francisco against the Bank, its
                              parent company, Providian Financial Corporation,
                              and certain other affiliates of the Bank, and
                              seeks unspecified damages, including actual and
                              punitive damages, attorney's fees and injunctive
                              relief. The complaint alleges unfair and deceptive
                              business practices, including failure to credit
                              payments in a timely fashion, adding products and
                              charging fees without customer authorization,
                              changing rates and terms without proper notice or
                              authorization, and misleading or deceptive sales
                              practices. A few similar actions filed in other
                              California counties have been transferred to San
                              Francisco County and coordinated with the
                              Consolidated Action.

                              As of August 4, 2000, three similar class actions
                              were pending in state courts in San Mateo County,
                              California, Cook County, Illinois and Bullock
                              County, Alabama. These actions have not been
                              consolidated with the Consolidated Action and are
                              proceeding separately. A class consisting of a
                              relatively small number of California customers
                              has been certified in the San Mateo County,
                              California action. No class has been certified in
                              the Cook County, Illinois or Bullock County,
                              Alabama actions. A motion to dismiss the Cook
                              County, Illinois action has been granted with
                              prejudice, and the plaintiff has filed an
                              intention to appeal. Another putative class action
                              is pending in Bullock County, Alabama. As of
                              August 4, 2000, one consolidated putative class
                              action was pending in federal court. The federal
                              action (the "Multidistrict Action") is a
                              consolidation of several different actions that
                              had been filed in various federal courts, and have
                              been transferred by the Federal Judicial Panel on
                              Multidistrict Litigation to the Eastern District
                              of Pennsylvania. A consolidated complaint in the
                              Multidistrict Action was filed on February 4,
                              2000.

                              These other state and federal actions contain
                              substantially the same allegations as those
                              alleged in the Consolidated Action; certain of the
                              actions also allege one or more of the following:
                              that the account agreement with customers
                              contained unconscionable or improper terms and
                              fees, that statements sent to customers failed to
                              include credit protection and other add-on fees in
                              the calculation of the annual percentage rate
                              disclosed in those statements, refusal to honor
                              cancellation requests, improper obtaining of
                              credit reports, breached promises to raise credit
                              limits, and breached promises of high credit
                              limits.

                              A putative class action (In re Providian
                              Securities Litigation), which is a consolidation
                              of complaints filed in the United States District
                              Court for the Eastern District of New York in

                                      S-11
<PAGE>

                              June 1999, alleges, in general, that Providian
                              Financial Corporation and certain of its officers
                              made false and misleading statements concerning
                              its future prospects and financial results in
                              violation of the federal securities laws. The
                              putative class, which is alleged to have acquired
                              Providian Financial Corporation's stock between
                              January 15, 1999 and May 26, 1999, seeks damages
                              in an unspecified amount, in addition to pre-
                              judgment and post-judgment interest, costs and
                              attorneys fees. By order dated February 8, 2000,
                              the Federal Judicial Panel on Multidistrict
                              Litigation transferred the consolidated securities
                              cases to the Eastern District of Pennsylvania for
                              inclusion with the Multidistrict Action currently
                              pending in that court.

                              The lawsuits described above are at an early
                              stage. An informed assessment of the ultimate
                              outcome or potential liability associated with
                              lawsuits is not feasible at this time. Due to the
                              uncertainties of litigation, there can be no
                              assurance that the Bank will prevail on all the
                              claims made against it in the lawsuits or that
                              similar proceeding will not be brought. However,
                              management believes that the Bank has substantive
                              defenses and intends to defend the actions
                              vigorously. Based on the claims that have been
                              alleged, the Bank does not believe that the
                              lawsuits will have a material adverse effect on
                              the certificateholders or the Bank's ability to
                              originate and service receivables.

Ability to Resell Series      If you purchase Series 2000-2 certificates, you
2000-2 Certificates Not       may not be able to sell them. There is currently
Assured                       no secondary market for the certificates. A
                              secondary market for your certificates may not
                              develop. If a secondary market does develop, it
                              may not continue or it may not provide sufficient
                              liquidity to allow you to resell all or a part of
                              your certificates if you want to do so. The
                              underwriters of the certificates may assist in
                              resales of the certificates, but they are not
                              required to do so.

Credit Enhancement May Not Be Credit enhancement provided for your certificates
Sufficient to Prevent Loss    is limited. The only sources of payment for your
                              certificates are the assets of the Trust allocated
                              to your series. If problems develop with the
                              receivables, such as an increase in losses on the
                              receivables or if there are problems in the
                              collection and transfer of the receivables to the
                              Trust, it is possible that you may not receive the
                              full amount of interest and principal that you
                              would otherwise receive.

                              See "The Certificates--Credit Enhancement--
                              Subordination" in the prospectus and "Series
                              Provisions--Allocation Percentages", "Series
                              Provisions--Reallocation of Principal Collections"
                              and "Series Provisions--Allocation of Defaulted
                              Amount and Charge-Offs" in this prospectus
                              supplement.

                                      S-12
<PAGE>

Class B Certificates Are      If you purchase a Class B certificate, your right
Subordinated to the Class A   to receive principal payments is subordinated to
Certificates; Principal       the payment in full of the Class A certificates.
Collections May Be Diverted   No principal will be paid to you until the full
from Class B to Pay Class A   amount of principal has been paid on the Class A
                              certificates.

                              In addition, if Class A's share of finance charge
                              collections and certain other amounts that are
                              available to pay interest on and the defaulted
                              amount with respect to the Class A certificates
                              are not sufficient to make those required
                              payments, principal collections allocated to Class
                              B will be diverted to Class A. If this occurs, and
                              the Class D invested amount and the collateral
                              invested amount are reduced to zero, the Class B
                              invested amount and future allocations to Class B
                              would be reduced.

                              Also, if Class A's share of losses on the
                              receivables exceeds the collections and certain
                              other amounts that are available to cover those
                              losses, and the Class D invested amount and the
                              collateral invested amount are reduced to zero,
                              the Class B invested amount will be reduced to
                              avoid reducing the Class A invested amount. If
                              this occurs, the Class B invested amount and
                              future allocations to Class B would be reduced.

                              As a result of the subordination, you may receive
                              payments of principal of or interest on your Class
                              B certificates later than you expect, or you may
                              not receive the full amount of expected principal
                              and interest.

                              See "Series Provisions--Application of Finance
                              Charge Collections", "Series
                              Provisions--Reallocation of Principal Collections"
                              and "Series Provisions-- Allocations of Defaulted
                              Amounts" in this prospectus supplement.


Ratings Can Be Lowered or     The ratings assigned to the Series 2000-2
Withdrawn After You Purchase  certificates are based upon many factors,
Your Certificates and the     including the credit quality of the receivables
Market Value of Your          and the amount of credit enhancement provided. The
Certificates May Be Reduced   ratings are not a recommendation to purchase, hold
                              or sell any of the Series 2000-2 certificates. The
                              ratings also are not intended and should not be
                              relied upon to determine the marketability of the
                              Series 2000-2 certificates, the market value of
                              the Series 2000-2 certificates or whether the
                              Series 2000-2 certificates are a suitable
                              investment for you.

                              Any rating agency may lower its rating or withdraw
                              its rating entirely if, in the sole judgment of
                              the rating agency, the credit quality of the
                              certificates has declined or is in question. If
                              any rating assigned to your certificates is
                              lowered or withdrawn, the market value of your
                              certificates may be reduced.

                                      S-13
<PAGE>

                            MATURITY CONSIDERATIONS

  The pooling agreement and the Series 2000-2 supplement provide that the Class
A invested amount is payable to the Class A certificateholders, to the extent
funds are available for that purpose in the principal funding account, on the
"Class A expected final payment date", which is July 15, 2005. If there is a pay
out event before the Class A expected final payment date, an early amortization
for the Series 2000-2 certificates will begin. In that case, the Class A
certificateholders will receive payments of principal on each distribution date
during an early amortization period (each such distribution date, an "early
amortization payment date") until the Class A invested amount is paid in full or
the series termination date occurs. The Class B certificateholders will not
begin to receive payments of principal until the final principal payment on the
Class A certificates has been made.

  On each distribution date with respect to the Class A accumulation period,
available principal collections in an amount up to the Class A controlled
deposit amount with respect to that distribution date will be deposited into the
principal funding account, as described under "Series Provisions--Application of
Available Principal Collections" in this prospectus supplement, until the
principal funding account balance is equal to the Class A invested amount. The
Class A certificateholders will receive the aggregate principal amount on
deposit in the principal funding account on the Class A expected final payment
date. Although it is anticipated that available principal collections for each
month with respect to the Class A accumulation period will be sufficient to fund
the deposit of the Class A invested amount into the principal funding account
for payment to the Class A certificateholders on the Class A expected final
payment date, no assurance can be given in that regard. If the Class A invested
amount is not paid in full on the Class A expected final payment date, principal
will be paid to the Class A certificateholders monthly on each distribution date
until the Class A invested amount is paid in full and then to the Class B
certificateholders until the Class B invested amount is paid in full or, in
either case, until the series termination date occurs.

  If the Class A invested amount is paid in full on the Class A expected final
payment date, then on each distribution date with respect to the Class B
accumulation period, available principal collections in an amount up to the
Class B controlled deposit amount with respect to that distribution date will be
deposited into the principal funding account, as described under "Series
Provisions--Application of Available Principal Collections" in this prospectus
supplement, until the principal funding account balance is equal to the Class B
invested amount. The Class B certificateholders will receive the aggregate
principal amount on deposit in the principal funding account on the "Class B
expected final payment date", which is September 15, 2005. Although it is
anticipated that available principal collections for each month with respect to
the Class B accumulation period will be sufficient to fund the deposit of the
Class B invested amount in the principal funding account for payment to the
Class B certificateholders on the Class B expected final payment date, no
assurance can be given in that regard. If the Class B invested amount is not
paid in full on the Class B expected final payment date, principal will be paid
to the Class B certificateholders monthly on each distribution date until the
Class B invested amount is paid in full or until the series termination date
occurs.

  At any time during the Class A accumulation period for Series 2000-2, the Bank
may designate another series, or some portion thereof, as a paired series with
respect to Series 2000-2 and may use that other series to finance the increase
in the seller's interest caused by the accumulation of principal in the
principal funding account with respect to Series 2000-2. A paired series is
intended to be issued as a pair with a series which is in its accumulation
period or scheduled amortization period, and, accordingly, new paired series may
be excluded from the computation of the required principal balance and thereby
increase the aggregate invested amounts that may be issued by the Trust in
relation to the aggregate

                                      S-14
<PAGE>

amount of principal receivables. If a pay out event occurs with respect to any
paired series and an early amortization period for that series overlaps the
Class A accumulation period, the Class B accumulation period or an early
amortization period for the Series 2000-2 certificates, the final payment of
principal to the Class A certificateholders and Class B certificateholders may
be delayed.

  If a pay out event occurs with respect to the Series 2000-2 certificates and
an early amortization period begins, any amount on deposit in the principal
funding account on the first early amortization payment date, and the available
principal collections on each distribution date thereafter, will be paid to the
Class A certificateholders until the Class A invested amount is paid in full and
then to the Class B certificateholders until the Class B invested amount is paid
in full or, in either case, until the series termination date occurs. See "The
Certificates--Pay Out Events" in the prospectus and "Series Provisions--Pay Out
Events" in this prospectus supplement. If the beginning of the Class A
accumulation period is delayed as described under "Series Provisions--
Application of Available Principal Collections" in this prospectus supplement,
and a pay out event with respect to the Series 2000-2 certificates or with
respect to any other series occurs after the date originally scheduled for the
beginning of the Class A accumulation period, then it is probable that the Class
A certificateholders, and consequently the Class B certificateholders, would
receive some of their principal later than if the Class A accumulation period
had not been delayed.

  The following table sets forth the highest and lowest accountholder monthly
payment rates for the Bank portfolio of accounts during any month in the period
shown and the average accountholder 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 applicable months. Payments shown in the
table consist of amounts that would be deemed payments of principal receivables
and finance charge receivables with respect to the accounts.

                      Accountholder Monthly Payment Rates
                         Bank Portfolio of Accounts(1)


                   Six Months
                  Ended June 30,             Year Ended December 31,
                                   ------------------------------------------
                      2000           1999     1998     1997    1996    1995
                      ----           ----     ----     ----    ----    ----
Lowest ........       8.78%          8.31%    8.93%    8.59%   7.84%   7.31%
Highest .......      10.06%         10.45%   11.51%   10.58%   9.35%   8.95%
Monthly Average       9.29%          9.16%    9.78%    9.39%   8.47%   8.01%

--------------
(1) The figures shown for the years ended December 31, 1997, 1996 and  1995 do
    not incorporate information with respect to the acquired portfolios.

  The amount of outstanding receivables and the rates of payments,
delinquencies, charge-offs and new borrowings on the accounts depend upon a
variety of factors, including:

  o  seasonal variations,
  o  the availability of other sources of credit,
  o  legal factors,
  o  general economic conditions, and
  o  consumer spending and borrowing patterns.

  The Bank cannot predict with certainty the accountholder monthly payment rates
that will actually occur in any future period. There can be no assurance that
principal collections with respect to the accounts will be similar to the
historical experience set forth above. Consequently, there can be no assurance
as to the rate at which the principal funding account could be funded during the
Class A

                                      S-15
<PAGE>

accumulation period or the Class B accumulation period, or the rate at which
Class A certificateholders and Class B certificateholders could expect to
receive payments of principal on their Class A certificates and their Class B
certificates during an early amortization period.

  In addition, the Trust, as a master trust, has issued and may issue additional
series from time to time, and there can be no assurance that the terms of any
such series might not have an impact on the timing or amount of payments
received by a Class A certificateholder or Class B certificateholder. If a pay
out event occurs with respect to the Series 2000-2 certificates or other series
in certain circumstances discussed above, payments of principal on the Class A
certificates and the Class B certificates could be delayed. In other
circumstances, if a pay out event occurs with respect to the Series 2000-2
certificates, the average life and maturity of the Class A certificates and the
Class B certificates could be significantly reduced. As a result, there can be
no assurance that the actual number of months elapsed from the date of issuance
of the Class A certificates and the Class B certificates to the respective final
payment dates with respect to the Class A certificates and the Class B
certificates will equal the expected number of months. See "Risk Factors--
Principal May Be Paid Earlier than Expected Creating a Reinvestment Risk to
Certificateholders, or Later than Expected Resulting in a Failure to Receive
Payment When Expected" in the prospectus.

                                      S-16
<PAGE>

                         THE BANK PORTFOLIO OF ACCOUNTS

  The Bank has a portfolio of credit card and other revolving accounts, as
described under "The Bank's Credit Card Business" in the prospectus.  Some of
the accounts in the Bank portfolio are designated to the Trust portfolio, as
described under "The Trust Portfolio and the Trust Assets" in the prospectus.
Set forth below is yield, loss and delinquency experience information about the
Bank portfolio of accounts.  We cannot assure you that this information is
applicable to the accounts designated to the Trust portfolio.

The Acquired Portfolios

  The Bank acquired portfolios of credit card accounts from First Union Direct
Bank, N.A. and Morgan Stanley Dean Witter's Bravo card program during 1998 and
from H&R Block, Inc.'s "Webcard" program during 1999.   As of June 30, 2000, the
total receivables outstanding in the acquired First Union, Bravo and WebCard
portfolios were approximately $1.7 billion, which represented approximately
15.2% of the Bank portfolio.

  Accounts from the acquired portfolios have been designated to the Trust
portfolio. The conditions, including the eligibility criteria in the pooling
agreement, applicable to any addition of accounts were satisfied in connection
with these additions and will be satisfied in connection with any future
addition of accounts to the Trust portfolio. Accounts from these and other
acquired portfolios may be designated to the Trust in the future. See "The Trust
Portfolio and the Trust Assets--Addition of Receivables and Participations to
the Trust" in the prospectus.

Revenue Experience

  Gross revenues from periodic finance charges and fees billed to accountholders
on accounts contained in the Bank portfolio for the six months ended June 30,
2000 and the five years ended December 31, 1999, 1998,  1997, 1996 and 1995 are
set forth in the following table. Revenue from the receivables will depend on
the types of fees and charges assessed on the accounts, and could be adversely
affected by future changes made by the Bank or the servicer in those fees and
charges or by other factors. See "Risk Factors--A Change in the Terms of the
Receivables May Adversely Affect the Amount or Timing of Collections and May
Cause an Early Payment or a Downgrade of Your Certificates" and "The Bank's
Credit Card Business--Billing and Payments" in the prospectus.

                               Revenue Experience
                         Bank Portfolio of Accounts(1)


<TABLE>
<CAPTION>
                         Six Months
                        Ended June 30,                           Year Ended December 31,
                                       --------------------------------------------------------------------------
                            2000            1999           1998           1997           1996           1995
                            ----            ----           ----           ----           ----           ----
                                                          (Dollars in Thousands)
<S>                      <C>            <C>            <C>            <C>            <C>            <C>
Average Receivables
  Outstanding(2) .....   $11,317,833    $10,348,435    $ 9,248,467    $ 7,654,900    $ 6,646,608    $ 4,810,220
Finance Charge and Fee
  Income(3) ..........   $ 1,235,323    $ 2,394,736    $ 1,966,404    $ 1,523,513    $ 1,233,457    $   975,434
Average Revenue
  Yield(4)(5) ........         21.95%         23.14%         21.26%         19.90%         18.56%         20.28%

</TABLE>

----------------
(1) The figures shown for the three years ended December 31, 1997, 1996 and 1995
    do not incorporate information with respect to the acquired portfolios.
(2) Average Receivables Outstanding for any period is equal to the average of
    the average daily balance for each month in that period. The average daily
    balance for a month is equal to the average of the receivables outstanding
    on each day in that month. Receivables outstanding on any day are the sum of
    principal receivables and finance charge receivables on that day.

                                      S-17
<PAGE>

(3) Finance Charge and Fee Income includes interchange and is reduced by
    purchase rebates with respect to certain accounts.
(4) Average Revenue Yield is the result of dividing Finance Charge and Fee
    Income by Average Receivables Outstanding during the periods indicated.
(5) The percentage for the six months ended June 30, 2000 is an annualized
    figure.

  Excluding the acquired portfolios, the Average Revenue Yield for the Bank
portfolio of accounts for the year ended December 31, 1999 and the six months
ended June 30, 2000 would have been 23.42% and 22.05%, respectively.  The
increase in the Bank portfolio of accounts' Average Revenue Yield for the year
ended December 31, 1999 compared to December 31, 1998 is primarily attributable
to an increase in finance charge and fee  income associated with growth of
receivables for the Bank's Visa Classic product.  The Average Revenue Yield has
decreased in the six months ended June 30, 2000 due primarily to a decrease in
fee income.

Loss and Delinquency Experience

  The following tables set forth the delinquency and loss experience with
respect to payments by accountholders on the Bank portfolio of accounts for each
of the periods shown. There can be no assurance, however, that the loss and
delinquency experience for the receivables will be similar to the historical
experience for the Bank portfolio set forth below.

                             Delinquency Experience
                         Bank Portfolio of Accounts(1)


<TABLE>
<CAPTION>
                                At June 30,                                       At December 31,
                                                  ---------------------------------------------------------------------------------
                                   2000                        1999                     1998                        1997
                                                                                (Dollars in Thousands)

                       Delinquent       Percentage  Delinquent     Percentage Delinquent     Percentage  Delinquent     Percentage
                         Amount            (2)       Amount           (2)       Amount           (2)       Amount           (2)
<C>                     <C>               <C>       <C>              <C>       <C>              <C>       <C>              <C>
30-59 days.........     $153,306          1.34%     $161,867         1.43%     $160,600         1.70%     $108,142         1.37%
60-89  days........       99,149          0.87%      100,775         0.89%       96,092         1.02%       69,228         0.88%
90 days or more....      186,684          1.63%      186,370         1.65%      174,998         1.86%      127,583         1.62%
                        --------          ----      --------         ----      --------         ----      --------         ----
Total..............     $439,139          3.84%     $449,012         3.97%     $431,690         4.58%     $304,953         3.87%
                        ========          ====      ========         ====      ========         ====      ========         ====
<CAPTION>


                                           At December 31,
                       ------------------------------------------------------
                                  1996                       1995
                                      (Dollars in Thousands)

                        Delinquent     Percentage  Delinquent     Percentage
                          Amount           (2)       Amount           (2)
<S>                      <C>              <C>       <C>              <C>
30-59 days.........      $127,322         1.63%     $ 81,933         1.45%
60-89  days........        71,890         0.92%       44,170         0.78%
90 days or more....       120,571         1.55%       57,579         1.02%
                         --------         ----      --------         ----
Total..............      $319,783         4.10%     $183,682         3.25%
                         ========         ====      ========         ====
</TABLE>


(1)  The figures shown for the three years ended December 31, 1997, 1996, and
     1995 do not incorporate information with respect to the acquired
     portfolios.

(2)  The percentages are the result of dividing the delinquent amount by the
     aggregate receivables outstanding at the dates indicated. The aggregate
     receivables outstanding at June 30, 2000 and at December 31, 1999, 1998,
     1997, 1996 and 1995 were $11,421,590, $11,328,580, $9,425,177, $7,891,220,
     $7,790,346, and $5,637,675, respectively. Receivables outstanding on any
     day are the sum of principal receivables and finance charge receivables on
     that day.

                                      S-18
<PAGE>

                                Loss Experience
                         Bank Portfolio of Accounts(1)


<TABLE>
<CAPTION>
                                           Six Months
                                        Ended June 30,                        Year Ended December 31,
                                                        --------------------------------------------------------------------------
                                            2000             1999          1998           1997             1996            1995
                                            ----             ----          ----           ----             ----            ----
                                                                              (Dollars in Thousands)
<S>                                     <C>              <C>            <C>           <C>              <C>             <C>
Average Receivables Outstanding(2)      $11,317,833      $10,348,435    $9,248,467    $7,654,900       $6,646,608      $4,810,220
Gross Charge-offs(3).................       424,345          836,057       865,552       608,097          410,614         253,367
Recoveries...........................        57,324          101,208        77,086        58,004           44,570          35,555
Net Charge-offs(4)...................       367,021          734,849       788,466       550,093          366,044         217,812
Net Charge-offs as a Percentage of...
 Average Receivables(5)..............          6.52%            7.10%         8.53%         7.19%            5.51%           4.53%
</TABLE>

(1)  The figures shown for the three years ended December 31, 1997, 1996, and
     1995 do not incorporate information with respect to the acquired
     portfolios.
(2)  Average Receivables Outstanding for any period is equal to the average of
     the average daily balance for each month in that period. The average daily
     balance for a month is equal to the average of the receivables outstanding
     on each day in that month. Receivables outstanding on any day are the sum
     of principal receivables and finance charge receivables on that day.
(3)  Gross Charge-offs are receivables charged off as uncollectible in
     accordance with the Bank's customary practices (excludes reductions due to
     fraud, returned goods and customer disputes for all periods shown).
(4)  Gross Charge-offs less the total amount of recoveries on previously
     charged-off accounts.
(5)  The percentage for the six months ended June 30, 2000 is an annualized
     figure.

  The decrease in the delinquency and loss rates for the Bank portfolio of
accounts for the year ended December 31, 1999 compared to the year ended
December 31, 1998 is in part do to significant improvements in the credit
performance of the acquired portfolios and general trends in the credit card
industry.  Excluding the acquired portfolios, the total delinquent amount (the
amount with respect to payments from accountholders that is 30 days or more past
due) as a percentage of the Bank portfolio of accounts at December 31, 1999 and
June 30, 2000 would have been 3.51% and 3.47%, respectively, and Net Charge-Offs
as a Percentage of Average Receivables in the Bank portfolio of accounts for the
year ended December 31, 1999 and the six months ended June 30, 2000 would have
been 6.00% and 5.66%, respectively.

  The Bank may, from time to time, remove groups of charged-off receivables from
the Trust for transfer to a third party. Any initial cash proceeds received by
the Bank from such a disposition of removed charged-off receivables will be
treated as finance charge collections with any residual amounts payable to the
Bank remaining the property of the Bank. The effect on the Trust will be to
accelerate the receipt of recoveries from any such removal of charged-off
receivables that might otherwise be received by the Trust in future months and
to treat such accelerated recoveries as finance charge collections. This, in
turn, will result in a reduction in the aggregate amount of recoveries that the
Trust would otherwise have received in future months had the Bank not removed
those charged-off receivables from the Trust.

                                      S-19
<PAGE>

                          COMPOSITION OF THE ACCOUNTS

  The following information relating to the composition of the accounts
designated to the Trust portfolio is as of June 30, 2000.

  o  The receivables in the accounts included

     . $160,584,551 of finance charge receivables, including overdue finance
       charge receivables, and

     . $7,668,263,558 of principal receivables, including overdue principal
       receivables.

  o  There were 5,568,279 accounts, including 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off accounts.

  o  The accounts had

     . an average principal receivables balance of $2,796, excluding 2,262,402
       closed accounts with a zero balance and 561,499 charged-off accounts; and

     . an average credit limit of $7,469, excluding 2,262,402 closed accounts
       with a zero balance and 561,499 charged-off accounts.

  o  The average principal receivables balance in the accounts as a percentage
     of the average credit limit of the accounts, excluding 2,262,402 closed
     accounts with a zero balance and 561,499 charged-off accounts, was
     approximately 37.43%.

  o  The weighted average age of the accounts was 45.16 months.

The accounts designated to the Trust portfolio do not currently include secured
or partially secured accounts or accounts with lower credit limits designed to
serve individuals who have limited access to credit, although such accounts may
be included in the future.

  The following tables summarize the accounts by various criteria as of June 30,
2000.  References to "Receivables Outstanding" in the following tables include
both finance charge receivables and principal receivables.  Because the
composition of the accounts will change in the future, these tables are not
necessarily indicative of the future composition of the accounts.

                                      S-20
<PAGE>

                   Composition of Accounts by Account Balance
                             (As of June 30, 2000)


<TABLE>
<CAPTION>

                                                                Percentage                                  Percentage
                                                                 of Total                                    of Total
                                           Number of            Number of          Receivables              Receivables
Account Balance                           Accounts(1)            Accounts         Outstanding(1)            Outstanding
---------------                           -----------            --------         --------------            -----------
<S>                                            <C>                <C>          <C>                            <C>
Credit Balance(2) ................             52,442             1.91%        $    (6,128,673)               (0.08)%
No Balance(3) ....................            994,758            36.25%                      0                 0.00%
$0.01 to $1,499.99 ...............            552,684            20.14%            288,477,313                 3.68%
$1,500.00 to $2,999.99 ...........            249,529             9.09%            556,084,552                 7.10%
$3,000.00 to $4,499.99 ...........            249,356             9.09%            943,892,890                12.06%
$4,500.00 to $5,999.99 ...........            220,935             8.05%          1,119,479,072                14.30%
$6,000.00 to $7,499.99 ...........            107,416             3.91%            721,604,744                 9.22%
$7,500.00 to $8,999.99 ...........             71,851             2.62%            589,497,015                 7.53%
$9,000.00 to $10,499.99 ..........             53,105             1.93%            515,795,993                 6.59%
$10,500.00 and above .............            192,302             7.01%          3,100,145,203                39.60%
                                      ---------------        ---------         ---------------            ---------
     Total .......................          2,744,378           100.00%        $ 7,828,848,109               100.00%
                                      ===============        =========         ===============            =========
</TABLE>

---------------------
(1)  Receivables Outstanding are the sum of principal receivables and finance
     charge receivables. It does not include 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off accounts. The receivables of the
     charged-off accounts are valued at zero. However, for purposes of realizing
     recoveries, the receivables of those charged-off accounts have been
     assigned to the Trust and, if those charged-off receivables are sold to a
     third party, the initial cash proceeds from that sale will be treated as
     finance charge collections.

(2)  Credit balances are a result of accountholder payments and credit
     adjustments applied in excess of an Account's unpaid balance. Accounts with
     a credit balance are included, as receivables may be generated with respect
     thereto in the future.

(3)  Accounts with no balance are included, as receivables may be generated with
     respect thereto in the future.

                     Composition of Accounts by Credit Limit
                             (As of June 30, 2000)

<TABLE>
<CAPTION>
                                                                Percentage                                  Percentage
                                                                 of Total                                    of Total
                                           Number of            Number of          Receivables              Receivables
Credit Limit                              Accounts(1)            Accounts         Outstanding(1)            Outstanding
------------                              -----------            --------         --------------            -----------
<S>                                          <C>                   <C>          <C>                           <C>
$0.01 to $1,499.99 ..................        19,132                0.70%        $    8,064,072                0.10%
$1,500.00 to $2,999.99 ..............        22,616                0.82%            24,983,759                0.32%
$3,000.00 to $4,499.99 ..............        78,554                2.86%           128,796,146                1.64%
$4,500.00 to $5,999.99 ..............     1,460,459               53.22%         1,793,153,140               22.90%
$6,000.00 to $7,499.99 ..............       340,771               12.42%           857,719,291               10.96%
$7,500.00 to $8,999.99 ..............       176,880                6.44%           553,391,494                7.07%
$9,000.00 to $10,499.99 .............       183,361                6.68%           611,103,627                7.81%
$10,500.00 and above ................       462,605               16.86%         3,851,636,580               49.20%
                                          ---------              ------         --------------              ------
  Total .............................     2,744,378              100.00%        $7,828,848,109              100.00%
                                          =========              ======         ==============              ======
</TABLE>

-------------------
(1)  Receivables Outstanding are the sum of principal receivables and finance
     charge receivables. It does not include 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off accounts. The receivables of the
     charged-off accounts are valued at zero. However, for purposes of realizing
     recoveries, the receivables of those charged-off accounts have been
     assigned to the Trust and, if those charged-off receivables are sold to a
     third party, the initial cash proceeds from that sale will be treated as
     finance charge collections.

                                      S-21
<PAGE>

                   Composition of Accounts by Payment Status
                             (As of June 30, 2000)

<TABLE>
<CAPTION>
                                                                Percentage                                  Percentage
                                                                 of Total                                    of Total
                                           Number of            Number of          Receivables              Receivables
Payment Status                            Accounts(1)            Accounts         Outstanding(1)            Outstanding(2)
--------------                            -----------            --------         --------------            -----------
<S>                                          <C>                 <C>              <C>                          <C>
Current (2) ..........................       2,707,696           98.66%           $7,555,677,717               96.51%
30-59 Days Delinquent ................          13,757            0.50%               97,096,804                1.24%
60-89 Days Delinquent ................           8,209            0.30%               61,184,329                0.78%
90 Days Delinquent or more ...........          14,716            0.54%              114,889,259                1.47%
                                             ---------           ------           --------------              ------
  Total ..............................       2,744,378           100.00%          $7,828,848,109              100.00%
                                             =========           ======           ==============              ======

</TABLE>

--------------------------
(1)  Receivables Outstanding are the sum of principal receivables and finance
     charge receivables. It does not include 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off accounts. The receivables of the
     charged-off accounts are valued at zero. However, for purposes of realizing
     recoveries, the receivables of those accounts have been assigned to the
     Trust and, if those charged-off receivables are sold to a third party, the
     initial cash proceeds from that sale will be treated as finance charge
     collections.
(2)  Includes accounts on which the minimum payment has not been received before
     the second billing date following issuance of the related billing
     statement.


                     Composition of Accounts by Account Age
                             (As of June 30, 2000)


<TABLE>
<CAPTION>
                                                                Percentage                                  Percentage
                                                                 of Total                                    of Total
                                           Number of            Number of          Receivables              Receivables
Account Age                               Accounts(1)            Accounts         Outstanding(1)            Outstanding
-----------                               -----------            --------         --------------            -----------
<S>                                           <C>                  <C>          <C>                           <C>
0 to 6 months old .................           7,715                0.28%        $   13,793,389                0.18%
Over 6 to 12 months ...............         407,987               14.87%           982,016,870               12.54%
Over 12 to 24 months ..............         750,676               27.35%         1,939,310,530               24.77%
Over 24 to 36 months ..............         413,493               15.07%           957,698,374               12.23%
Over 36 to 48 months ..............         302,447               11.02%           953,167,737               12.18%
Over 48 to 60 months ..............         248,089                9.04%           902,573,982               11.53%
Over 60 to 72 months ..............         244,878                8.92%           837,139,094               10.69%
Over 72 to 84 months ..............         114,111                4.16%           327,032,163                4.18%
Over 84 months ....................         254,982                9.29%           916,115,970               11.70%
                                          ---------              ------         --------------              ------
  Total ...........................       2,744,378              100.00%        $7,828,848,109              100.00%
                                          =========              ======         ==============              ======
</TABLE>

-------------------------------
(1)  Receivables Outstanding are the sum of principal receivables and finance
     charge receivables. It does not include 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off Accounts. The receivables of the
     charged-off accounts are valued at zero. However, for purposes of realizing
     recoveries, the receivables of those charged-off accounts have been
     assigned to the Trust and, if those charged-off receivables are sold to a
     third party, the initial cash proceeds from that sale will be treated as
     finance charge collections.

                                      S-22
<PAGE>

             Composition of Accounts by Geographic Distribution(1)
                             (As of June 30, 2000)


<TABLE>
<CAPTION>
                                                                Percentage                                  Percentage
                                                                 of Total                                   of Total
                                           Receivables          Receivables           Number of             Number of
State                                    Outstanding(2)         Outstanding          Accounts(2)             Accounts
-----                                    --------------         -----------          -----------             --------
<S>                                        <C>                    <C>                  <C>                    <C>
California ..........................      942,895,487            12.04%               350,047                12.75%
Texas ...............................      601,158,537             7.68%               200,290                 7.30%
New York ............................      492,787,657             6.29%               187,334                 6.83%
Florida .............................      422,668,091             5.40%               158,886                 5.79%
Illinois ............................      342,980,143             4.38%               119,641                 4.36%
Pennsylvania ........................      326,831,384             4.18%               121,637                 4.43%
Ohio ................................      317,663,491             4.06%               108,578                 3.96%
North Carolina ......................      259,162,327             3.31%                79,561                 2.90%
Michigan ............................      255,513,010             3.26%                89,442                 3.26%
Georgia .............................      242,597,403             3.10%                75,505                 2.75%
New Jersey ..........................      230,346,432             2.94%                92,492                 3.37%
Indiana .............................      197,553,267             2.52%                64,730                 2.36%
Virginia ............................      196,514,236             2.51%                62,646                 2.28%
Washington ..........................      193,684,311             2.47%                64,489                 2.35%
Massachusetts .......................      172,595,518             2.21%                71,972                 2.62%
Missouri ............................      164,327,232             2.10%                55,401                 2.02%
All Others (2)(3) ...................    2,469,569,583            31.55%               841,727                30.67%
                                         -------------           ------              ---------               ------
  Total .............................    7,828,848,109           100.00%             2,744,378               100.00%
                                         =============           ======              =========               ======
</TABLE>

---------------------
(1)  Determined on the basis of accountholders' telephone area codes.
(2)  Receivables Outstanding are the sum of principal receivables and finance
     charge receivables. It does not include 2,262,402 closed accounts with a
     zero balance and 561,499 charged-off accounts. The receivables of the
     charged-off accounts are valued at zero. However, for purposes of realizing
     recoveries, the receivables of those accounts have been assigned to the
     Trust and, if those charged-off receivables are sold to a third party, the
     initial cash proceeds from that sale will be treated as finance charge
     collections.
(3)  No state other than those listed has more than 2.00% of the total
     Receivables Outstanding.


                                    THE BANK

  As of the Bank's June 30, 2000 Call Report, the Bank had total deposits of
approximately $10.68 billion, total assets of approximately $14.17 billion and
total equity of approximately $1.38 billion. See "The Bank" in the Prospectus.


                                USE OF PROCEEDS

  Net proceeds from the sale of the Series 2000-2 certificates in the amount of
the Class A initial invested amount, Class B initial invested amount and the
collateral invested amount, less offering expenses, will be paid to the Bank.
The Bank will use those proceeds for general corporate purposes.

                                      S-23
<PAGE>

                               SERIES PROVISIONS

The Certificates and the Series 2000-2 Certificateholders' Interest

  The Series 2000-2 certificates will be issued pursuant to the pooling
agreement and the Series 2000-2 pooling agreement supplement. The Series 2000-2
certificates will consist of four classes:

  o  the Floating Rate Class A Asset Backed Certificates, Series 2000-2 (the
     "Class A certificates");

  o  the Floating Rate Class B Asset Backed Certificates, Series 2000-2 (the
     "Class B certificates");

  o  a class comprising a collateral interest (the "collateral interest"); and

  o  a class comprising a Class D interest (the  "Class D interest")

You should read the prospectus for additional information concerning the Series
2000-2 certificates and the pooling agreement.

  The "Series 2000-2 certificateholders' interest" consists of:

  o  the Class A certificateholders' interest in the trust assets;

  o  the Class B certificateholders' interest in the trust assets;

  o  the collateral interest holder's interest in the trust assets; and

  o  the Class D interest holder's interest in the trust assets.

  Each of the Class A certificates and the Class B certificates offered hereby
represents an undivided interest in certain trust assets. The Class A
certificates also represent an undivided interest in investments and funds on
deposit in the principal funding account in respect of the Class A certificates.
The Class B certificates also represent an undivided interest in investments and
funds on deposit in the principal funding account in respect of the Class B
certificates. The collateral interest and the Class D interest are
uncertificated undivided interests in specified assets of the Trust.

  The "collateral interest holder" and the "Class D interest holder,"
respectively, mean

  o  initially, the Bank;

  o  upon transfer of the collateral interest and the Class D interest pursuant
     to the collateral agreement, Providian Secured Note Trust 2000-2; and

  o  upon transfer of the collateral interest and the Class D interest pursuant
     to the indenture between Providian Secured Note Trust 2000-2 and Bankers
     Trust Company, the transferee named therein.


Interest on the Certificates

  Interest will accrue on the outstanding principal amount of the Class A
certificates at the Class A certificate rate. Interest will be distributed
monthly to the Class A certificateholders on October 16, 2000 and on each
following interest payment date in an amount equal to the Class A monthly
interest payable on that interest payment date.

                                      S-24
<PAGE>

  Any overdue interest with respect to the Class A certificates will be due on
the next following interest payment date, with additional interest on that
overdue interest at a rate equal to the Class A certificate rate, to the extent
permitted by law.

  "Interest payment date" means the 15th day of each month or, if the 15th day
is not a business day, the next following business day.

  "Business day" means any day other than

  o  a Saturday or a Sunday; or

  o  a day on which banks are legally obligated or authorized to close in New
     York City or specified cities in New Hampshire or California in which the
     Bank is headquartered or has operations centers.

  "Class A certificate rate" means a rate per annum equal to LIBOR for one-month
United States Dollar deposits, determined as of the related LIBOR determination
date as described below, plus     %.

  Interest will accrue on the Class B invested amount at the Class B certificate
rate. Interest will be distributed monthly to the Class B certificateholders on
October 16, 2000 and on each following interest payment date in an amount equal
to the Class B monthly interest payable on that interest payment date.

  Any overdue Interest with respect to the Class B certificates will be due on
the next following interest payment date, with additional interest on that
overdue interest at a rate equal to the Class B certificate rate, to the extent
permitted by law.

  "Class B certificate rate" means a rate per annum equal to LIBOR for one-month
United States Dollar deposits, determined as of the related LIBOR determination
date as described below, plus     %.

  The servicer will determine LIBOR for each interest period as of the second
LIBOR business day before the beginning of that interest period and each date
that LIBOR is determined is referred to as a "LIBOR determination date". For
purposes of calculating LIBOR, a LIBOR business day is any business day on which
dealings in deposits in United States Dollars are transacted in the London
interbank market.

  "LIBOR" means, with respect to each day of each interest period or portion
thereof, the rate per annum shown on page 3750 of the Dow Jones & Company
Telerate screen or any successor page as the rate for United States Dollar
deposits for a period of one month as of 11:00 a.m., London time, on the LIBOR
determination date for that interest period. However, if no such rate is shown,
LIBOR will be calculated as follows:

  o  if at least two quotations appear on page "LIBO" of the Reuters Monitor
     Money Rates Service or any successor page as of 11:00 a.m., London time, on
     the LIBOR determination date for that interest period, LIBOR will be the
     arithmetic mean -- rounded upwards, if necessary, to the nearest one-
     sixteenth of one percent -- of the rates per annum of the offered rates for
     United States Dollar deposits for a period of one month on that LIBOR
     determination date as displayed on that page.

  o  if fewer than two quotations appear on that page, LIBOR will be the rate
     per annum equal to the arithmetic mean -- rounded upwards, if necessary, to
     the nearest one-sixteenth of one percent --  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 the LIBOR determination date for
     that interest period to prime banks in the London interbank market for a
     period of one month.

                                      S-25
<PAGE>

  o  if fewer than two such rates are provided by the reference banks as
     requested, LIBOR will be the rate per annum equal to the arithmetic mean --
     rounded upwards, if necessary, to the nearest one-sixteenth of one percent
     --  of the rates quoted by two or more major banks in New York City,
     selected by the servicer, at approximately 11:00 a.m., New York City time,
     on the LIBOR determination date for that interest period to leading
     European banks for United States Dollar deposits for a period of one month.

  o  if fewer than two such rates are provided by major banks in New York City
     as requested, LIBOR for that interest period will be deemed to be LIBOR for
     the preceding interest period.

  "Reference banks" means two or more major banks in the London interbank market
selected by the servicer.

  "Interest period" means:

  o  for the first interest payment date, the period beginning on and including
     the series issuance date and ending on but excluding the first interest
     payment date, which will be October 16, 2000; and

  o  for each following interest payment date, the period from and including the
     preceding interest payment date to but excluding that interest payment
     date.

  Interest payments on the Class A certificates and the Class B certificates on
any interest payment date will be funded from available finance charge
collections for the related month as described under "--Application of Finance
Charge Collections". To the extent that available finance charge collections for
that month are insufficient to pay interest on the Class A certificates,
reallocated Class D principal collections, reallocated collateral principal
collections and reallocated Class B principal collections will be used to pay
interest on the Class A certificates. To the extent that available finance
charge collections for that month are insufficient to pay interest on the Class
B certificates, reallocated Class D principal collections, reallocated
collateral principal collections and, to the extent that the application of
reallocated Class B principal collections to pay interest on the Class B
certificates would not result in a reduction of the Class B invested amount,
reallocated Class B principal collections, in each case to the extent those
amounts are not needed to pay interest on the Class A certificates, will be used
to pay interest on the Class B certificates.

  "Available finance charge collections" means, with respect to any distribution
date, an amount equal to the sum of:

  o  the product of the floating allocation percentage and the aggregate amount
     of finance charge collections with respect to the related month, including
     any investment earnings and other specified amounts that are to be treated
     as finance charge collections in accordance with the pooling agreement;

  o  plus the net investment earnings, if any, on the amounts in the principal
     funding account with respect to that distribution date;

  o  plus amounts, if any, withdrawn from the reserve accounts that are required
     to be included in available finance charge collections pursuant to the
     Series 2000-2 supplement with respect to that distribution date;

  o  plus any additional finance charge collections from other series in Group
     One that are allocated to Series 2000-2 with respect to that month;

                                      S-26
<PAGE>

  o  plus payments, if any, received with respect to that distribution date
     under any interest rate swap or cap agreement assigned to the Trust for the
     benefit of the Series 2000-2 certificateholders.


No Principal Payments During the Revolving Period

  The Series 2000-2 certificates have a revolving period which begins on July
31, 2000 (the "series cut-off date") and ends immediately before the beginning
of the Class A accumulation period, or if earlier, the beginning of the early
amortization period. The series cut-off date is the date from which the series
has an interest in the trust assets. During the revolving period, no principal
payments will be made to Class A certificateholders or Class B
certificateholders. Instead, during the revolving period principal collections
allocated to the Series 2000-2 certificateholders will either be applied with
respect to other series of certificates, or reinvested in receivables. The
application of principal collections to other series of certificates will not
reduce the invested amount of the Series 2000-2 certificates.


Accumulation of Principal During the Accumulation Period

  The revolving period is scheduled to end, and an accumulation period for the
Class A certificates (the "Class A accumulation period") is scheduled to begin,
at the close of business on June 30, 2003. However, that date can be postponed
as described below. The revolving period and the Class A accumulation period can
also end at any time if a pay out event occurs, in which case, an early
amortization period will begin.

  On each distribution date with respect to the Class A accumulation period,
principal will be deposited into the principal funding account in an amount up
to the Class A controlled deposit amount with respect to that distribution date,
with the intention of accumulating the Class A invested amount for distribution
on the Class A expected final payment date. The funds on deposit in the
principal funding account for the Class A certificates will be distributed to
the Class A certificateholders on the Class A expected final payment date , or
earlier, if a pay out event occurs.

  An accumulation period for the Class B certificates (the "Class B accumulation
period") is scheduled to begin at the close of business on June 30, 2005, which
is the last business day of the month preceding the Class A expected final
payment date. The Class B accumulation period can also end at any time if a pay
out event occurs, in which case, an early amortization period will begin.

  The servicer may elect to postpone the beginning of the Class A accumulation
period and extend the length of the revolving period, subject to the conditions
set forth below. The servicer may make that election only if the Class A
accumulation period length, determined as described below, is less than twenty-
four months and if no pay out event has occurred and is continuing with respect
to any other series. On each determination date during the revolving period, the
servicer will determine the "Class A accumulation period length", which is the
number of months expected to be required fully to fund the Class A initial
invested amount no later than the Class A expected final payment date, based on

  o  the expected monthly principal collections allocated to all outstanding
     series (excluding any variable funding series), assuming a principal
     payment rate no greater than the lowest monthly principal payment rate on
     the receivables for the preceding twelve months; and

  o  the amount of principal expected to be distributable to the
     certificateholders of all outstanding series (excluding any variable
     funding series) that are not expected to be in their respective revolving
     periods during the Class A accumulation period.

                                      S-27
<PAGE>

A "variable funding series" is a series which has a principal amount that can be
increased or decreased by the Bank from time to time up to a specified maximum
amount. Whether a series is a variable funding series will be specified in the
related pooling agreement supplement. If the Class A accumulation period length
is less than twenty-four months, the servicer may, at its option, postpone the
beginning of the Class A accumulation period such that the number of months
included in the Class A accumulation period will be equal to or exceed the Class
A accumulation period length. The effect of the calculation described above is
to permit the reduction of the length of the Class A accumulation period based
on the invested amounts of other series which are expected to be in their
revolving periods during the Class A accumulation period or on increases in the
principal payment rate occurring after the series issuance date. The length of
the Class A accumulation period will not be less than one month. If the
beginning of the Class A accumulation period is delayed as described above, and
if a pay out event with respect to Series 2000-2 occurs after the date
originally scheduled as the beginning of the Class A accumulation period or a
pay out event occurs with respect to any other series, then it is probable that
the Class A certificateholders, and consequently the Class B certificateholders,
would receive some of their principal later than if the Class A accumulation
period had not been delayed.

Payment of Principal on the Expected Final Payment Date and During an Early
Amortization Period

  If the Class A invested amount is paid in full on the Class A expected final
payment date, then on each distribution date with respect to the Class B
accumulation period, principal will be deposited into the principal funding
account in an amount up to the Class B controlled deposit amount with respect to
that distribution date, with the intention of accumulating the Class B invested
amount for distribution on the Class B expected final payment date. The funds on
deposit in the principal funding account for the Class B certificates will be
distributed to the Class B certificateholders on the Class B expected final
payment date, or earlier on the first early amortization payment date, if a pay
out event occurs.

  If the Class A invested amount is not paid in full on the Class A expected
final payment date or the Class B invested amount is not paid in full on the
Class B expected final payment date, a pay out event will occur and an early
amortization period will begin. During an early amortization period, principal
will be paid to the Class A certificateholders monthly on each early
amortization payment date until the Class A invested amount is paid in full and
then to the Class B certificateholders until the Class B invested amount is paid
in full or, in either case, until the series termination date occurs. If a pay
out event occurs with respect to the Series 2000-2 certificates during the Class
A accumulation period or the Class B accumulation period, any amount on deposit
in the principal funding account will be paid to the Class A certificateholders
or the Class B certificateholders, as the case may be, on the first early
amortization payment date. See "--Application of Available Principal
Collections" and "--Pay Out Events" in this prospectus supplement and "The
Certificates--Pay Out Events" in the prospectus for a discussion of events that
might lead to the beginning of an early amortization period.


Allocation Percentages

  For each day during each month, the servicer will allocate between the Series
2000-2 certificateholders' interest, the seller's interest and the
certificateholders' interests of the other series issued and outstanding from
time to time all finance charge collections and principal collections and the
defaulted amount with respect to that month.

  Finance charge collections and the defaulted amount with respect to any month
will be allocated to the Series 2000-2 certificateholders' interest based on the
floating allocation percentage. The "floating allocation percentage" is

                                      S-28
<PAGE>

  o  for the period from the closing date to the last day of the month preceding
     the initial distribution date, the percentage equivalent of the following
     fraction:


               the initial invested amount for the period from and
            including the series issuance date through and including
                           the last day of that month
        -----------------------------------------------------------------
           the sum of the principal receivables in the Trust and the
             amount on deposit in the special funding account as of
                             the series cut-off date


  o  for each following month, the percentage equivalent of the following
     fraction:


             the adjusted invested amount as of the last day of the
                                 preceding month
        -----------------------------------------------------------------
            the sum of the total amount of principal receivables in
               the Trust and the amount on deposit in the special
            funding account as of the last day of the preceding month


  Principal collections with respect to each day during any month will be
allocated to the Series 2000-2 certificateholders' interest based on the
principal allocation percentage. The "principal allocation percentage"  is

  o  during the revolving period, the percentage equivalent of the following
     fraction:


             the invested amount as of the last day of the preceding
                                      month
        -----------------------------------------------------------------
            the greater of (i) the sum of the principal receivables
              in the Trust and the amount on deposit in the special
               funding account as of the last day of the preceding
                month and (ii) the sum of the numerators used to
              calculate the allocation percentages with respect to
                principal collections for all outstanding series

                                      S-29
<PAGE>

  o  at all other times before the earlier of the date on which the invested
     amount is paid in full and the series termination date, the percentage
     equivalent of the following fraction:


             the invested amount as of the last day of the revolving
                                     period
        -----------------------------------------------------------------
            the greater of (i) the sum of the principal receivables
              in the Trust and the amount on deposit in the special
               funding account as of the last day of the preceding
                month and (ii) the sum of the numerators used to
              calculate the allocation percentages with respect to
                principal collections for all outstanding series

  "Adjusted invested amount" means, when used with respect to any date of
determination, an amount equal to the sum of:

  o  the Class A adjusted invested amount;

  o  plus the Class B adjusted invested amount;

  o  plus the collateral invested amount;

  o  plus the Class D invested amount.

  "Class A adjusted invested amount" means, when used with respect to any date
of determination an amount equal to:

  o  the Class A invested amount;

  o  minus the amount, if any, on deposit in the principal funding account with
     respect to the Class A certificates on that date.

  "Class B adjusted invested amount" means, when used with respect to any date
of determination an amount equal to:

  o  the Class B invested amount;

  o  minus the amount, if any, on deposit in the principal funding account with
     respect to the Class B certificates on that date.

  "Class A initial invested amount" means $450,000,000.

  "Class A invested amount" means, when used with respect to any date of
determination, an amount equal to:

  o  the Class A initial invested amount;

  o  minus the aggregate amount of principal payments made to Class A
     certificateholders before that date;

                                      S-30
<PAGE>

  o  minus  the excess, if any, of the aggregate amount of Class A charge-offs
     over the aggregate amount of Class A charge-offs reimbursed as described
     under "--Application of Finance Charge Collections" before that date.

The Class A invested amount will not be reduced below zero.

  "Class B initial invested amount" means $59,300,000.

  "Class B invested amount" means, when used with respect to any date of
determination, an amount equal to:

  o  the Class B initial invested amount;

  o  minus the aggregate amount of principal payments made to Class B
     certificateholders before that date;

  o  minus the aggregate amount by which the Class B invested amount has been
     reduced in respect of the application of reallocated Class B principal
     collections on all prior distribution dates as described under "--
     Reallocation of Principal Collections";

  o  minus the aggregate amount of Class B charge-offs before that date; and

  o  plus the aggregate amount of available finance charge collections applied
     on all prior distribution dates for the purpose of reimbursing amounts
     deducted pursuant to the previous two bullet points as described under "--
     Application of Finance Charge Collections".

The Class B invested amount will not be reduced below zero.

  "Collateral initial invested amount" means $49,200,000.

  "Collateral invested amount" means, when used with respect to any date of
determination, an amount equal to:

  o  the collateral initial invested amount;

  o  minus the aggregate amount of principal payments made to the collateral
     interest holder before that date;

  o  minus the aggregate amount by which the collateral invested amount has been
     reduced in respect of the application of reallocated Class B principal
     collections and reallocated collateral principal collections on all prior
     distribution dates as described under "--Reallocation of Principal
     Collections";

  o  minus the aggregate amount by which the collateral invested amount has been
     reduced on all prior distribution dates as described under "--Allocation of
     Defaulted Amounts and Charge-Offs"; and

  o  plus the aggregate amount of available finance charge collections applied
     on all prior distribution dates for the purpose of reimbursing amounts
     deducted pursuant to the previous two bullet points as described under "--
     Application of Finance Charge Collections".

The collateral invested amount will not be reduced below zero.

                                      S-31
<PAGE>

  "Class D initial invested amount" means $20,300,000.

  "Class D invested amount" means, when used with respect to any date of
determination, an amount equal to:

  o  the Class D initial invested amount;

  o  minus the aggregate amount of principal payments made to the Class D
     interest holder before that date;

  o  minus the aggregate amount by which the Class D invested amount has been
     reduced in respect of the application of reallocated principal collections
     on all prior distribution dates as described under "--Reallocation of
     Principal Collections";

  o  minus the aggregate amount by which the Class D invested amount has been
     reduced on all prior distribution dates as described under "--Allocation of
     Defaulted Amounts and Charge-Offs"; and

  o  plus the aggregate amount of available finance charge collections applied
     on all prior distribution dates for the purpose of reimbursing amounts
     deducted pursuant to the previous two bullet points as described under "--
     Application of Finance Charge Collections".

The Class D invested amount will not be reduced below zero.

  "Invested amount" means, with respect to any date of determination, an amount
equal to the sum of:

  o  the Class A invested amount;

  o  plus the Class B invested amount;

  o  plus the collateral invested amount;

  o  plus the Class D invested amount.

  "Initial invested amount" means $578,800,000.


Application of Finance Charge Collections

  On each distribution date, the servicer will apply -- if the Bank is the
servicer and the collection account is maintained with the Bank -- or will cause
the trustee to apply available finance charge collections and, if applicable,
reallocated principal collections on deposit in the collection account with
respect to the related month to make the following distributions in the
following priority:

  o  First, an amount equal to Class A monthly interest for that distribution
     date, plus the amount of any Class A monthly interest previously due but
     not distributed to Class A certificateholders on any prior distribution
     date, plus the amount of any Class A additional interest for that
     distribution date and any Class A additional interest previously due but
     not distributed to Class A certificateholders on any prior distribution
     date, will be distributed to the paying agent for payment to the Class A
     certificateholders;

  o  Second, an amount equal to Class B monthly interest for that distribution
     date, plus the amount of any Class B monthly interest previously due but
     not distributed to Class B certificateholders

                                      S-32
<PAGE>

     on any prior distribution date, plus the amount of any Class B additional
     interest for that distribution date and any Class B additional interest
     previously due but not distributed to Class B certificateholders on any
     prior distribution date, will be distributed to the paying agent for
     payment to the Class B certificateholders;

  o  Third, an amount equal to the monthly investor servicing fee for that
     distribution date, plus the amount of any monthly investor servicing fee
     previously due but not distributed to the servicer on any prior
     distribution date, will be distributed to the servicer, unless that amount
     has been netted against deposits to the collection account in accordance
     with the pooling agreement;

  o  Fourth, an amount equal to the Class A defaulted amount for that
     distribution date will be treated as a portion of available principal
     collections for that distribution date.

  o  Fifth, an amount equal to the aggregate amount of Class A charge-offs that
     have not been previously reimbursed will be treated as a portion of
     available principal collections for that distribution date;

  o  Sixth, an amount equal to Class B subordinated monthly interest for that
     distribution date, plus the amount of any Class B subordinated monthly
     interest previously due but not distributed to Class B certificateholders
     on any prior distribution date, plus the amount of any Class B subordinated
     additional interest for that distribution date and any Class B subordinated
     additional interest previously due but not distributed to Class B
     certificateholders on any prior distribution date, will be distributed to
     the paying agent for payment to the Class B certificateholders;

  o  Seventh, an amount equal to the Class B defaulted amount for that
     distribution date will be treated as a portion of available principal
     collections for that distribution date;

  o  Eighth, an amount equal to the aggregate amount by which the Class B
     invested amount has been reduced

     .  due to the application of reallocated principal collections on all prior
        distribution dates as described under "--Reallocation of Principal
        Collections"; and

     .  by Class B charge-offs as described under "--Allocation of Defaulted
        Amounts and Charge-Offs";

     but not in excess of the aggregate amount of those reductions that have not
     been previously reimbursed, will be treated as a portion of available
     principal collections with respect to that distribution date;

  o  Ninth, an amount equal to collateral monthly interest for that distribution
     date, plus the amount of any collateral monthly interest previously due but
     not paid to the collateral interest holder on any prior distribution date,
     and interest thereon, will be paid to the collateral interest holder;

  o  Tenth, an amount equal to the collateral defaulted amount for that
     distribution date will be treated as a portion of available principal
     collections with respect to that distribution date;

  o  Eleventh, on each distribution date when the Class A reserve account is
     required to be funded, an amount up to any deficiency in the amount on
     deposit in the Class A reserve account will be deposited into the Class A
     reserve account;

                                      S-33
<PAGE>

  o  Twelfth, on each distribution when the Class B reserve account is required
     to be funded, an amount up to any deficiency in the amount on deposit in
     the Class B reserve account will be deposited into the Class B reserve
     account;

  o  Thirteenth, an amount equal to the aggregate amount by which the collateral
     invested amount has been reduced

     .  due to the application of reallocated principal collections on all prior
        distribution dates as described under "--Reallocation of Principal
        Collections"; and

     .  as described under "--Allocation of Defaulted Amounts and Charge-Offs";

     but not in excess of the aggregate amount of those reductions that have not
     been previously reimbursed, will be treated as a portion of available
     principal collections with respect to that distribution date;

  o  Fourteenth, an amount equal to the Class D defaulted amount for that
     distribution date will be treated as a portion of available principal
     collections with respect to those distribution date;

  o  Fifteenth, an amount equal to the aggregate amount by which the Class D
     invested amount has been reduced

     .  due to the application of reallocated principal collections on all prior
        distribution dates as described under "--Reallocation of Principal
        Collections"; and

     .  as described under "--Allocation of Defaulted Amounts and Charge-Offs";

     but not in excess of the aggregate amount of those reductions that have not
     been previously reimbursed, will be treated as a portion of available
     principal collections with respect to that distribution date; and

  o  Sixteenth, the balance, if any, shall be paid to the collateral interest
     holder for application in accordance with the collateral agreement.

The amount of the additional finance charges, if any, for Series 2000-2 that are
available to other series in Group One on any payment date will be determined
based on the excess of the amount of the payment described in item sixteenth
above over the amounts required to be applied under the collateral agreement,
and will be subject to the terms of the collateral agreement.  See "Series
Provisions--Sharing of Additional Finance Charge Collections within Group One"
in this prospectus supplement and "The Certificates--Sharing of Additional
Finance Charge Collections within Groups of Series" in the prospectus.

                                      S-34
<PAGE>

  "Class A additional interest" means, with respect to any distribution date, if
the Class A interest shortfall with respect to the preceding interest payment
date is greater than zero, an amount equal to the product of:




 the actual number                                      the Class A interest
 of days in the        X        the Class A        X       shortfall with
 related interest            certificate rate              respect to the
     period                                              preceding interest
-------------------                                         payment date
      360


  "Class A defaulted amount" means, with respect to any distribution date, an
amount equal to the product of:


   the defaulted     X     the floating allocation   X        the Class A
  amount for the             percentage for that          percentage for that
   related month                    month                        month




  "Class A interest shortfall" means, with respect to any interest payment date:

  o  the Class A monthly interest for that interest payment date;

  o  minus the aggregate amount of funds allocated and available to pay that
     Class A monthly interest on that interest payment date.

  "Class A monthly interest" means, with respect to any interest payment date,
an amount equal to the product of:



 the actual number                                       the outstanding
 of days in the        X        the Class A       X    principal amount of
 related interest            certificate rate              the Class A
     period                                            certificates as of
-------------------                                   the last business day
      360                                             of the preceding month



  "Class A percentage" means:

  o  with respect to the period from the closing date to the last day of the
     month preceding the initial distribution date, the percentage equivalent of
     the following fraction:

                       the Class A initial invested amount
               ---------------------------------------------------
                           the initial invested amount

                                      S-35
<PAGE>

  o  with respect to any following month, the percentage equivalent of the
     following fraction:


             the Class A adjusted invested amount as of the last day
                             of the preceding month
             -------------------------------------------------------
             the adjusted invested amount as of the last day of the
                                 preceding month

  "Class B additional interest" means, with respect to any distribution date, if
the Class B interest shortfall with respect to the preceding interest payment
date is greater than zero, an amount equal to the product of:


 the actual number     X        the Class B       X    the Class B interest
 of days in the              certificate rate             shortfall with
 related interest                                         respect to the
     period                                             preceding interest
-------------------                                        payment date
      360


  "Class B defaulted amount" means, with respect to any distribution date, an
amount equal to the product of:


   the defaulted       X       the floating       X        the Class B
 amount for the                 allocation             percentage for that
 related month              percentage for that               month
                                   month

  "Class B interest shortfall" means, with respect to any interest payment date:

  o  the Class B monthly interest for that interest payment date;

  o  minus the aggregate amount of funds allocated and available to pay Class B
     monthly interest on that interest payment date.

  "Class B monthly interest" means, with respect to any interest payment date,
an amount equal to the product of:


 the actual number     X        the Class B       X    the Class B invested
 of days in the              certificate rate         amount as of the last
 related interest                                      business day of the
     period                                               preceding month
------------------
      360

                                      S-36
<PAGE>

  "Class B percentage" means:

  o  with respect to the period from the closing date to the last day of the
     month preceding the initial distribution date, the percentage equivalent of
     the following fraction:


                       the Class B initial invested amount
             -------------------------------------------------------
                           the initial invested amount

  o  with respect to any following month, the percentage equivalent of the
     following fraction:


             the Class B adjusted invested amount as of the last day
                             of the preceding month
             -------------------------------------------------------
             the adjusted invested amount as of the last day of the
                                 preceding month


  "Class B subordinated additional interest" means, with respect to any
distribution date, if the Class B interest shortfall with respect to the
preceding interest payment date is greater than zero, an amount equal to the
product of:


 the actual number     X        the Class B       X        the Class B
 of days in the              certificate rate         subordinated interest
 related interest                                         shortfall with
     period                                               respect to the
-------------------                                     preceding interest
        360                                                payment date

  "Class B subordinated interest shortfall" means, with respect to any interest
payment date:

  o  the Class B subordinated monthly interest for that interest payment date;

  o  minus the aggregate amount of funds allocated and available to pay Class B
     subordinated monthly interest on that interest payment date.

                                      S-37
<PAGE>

  "Class B subordinated monthly interest" means, with respect to any interest
payment date, an amount equal to the product of:


 the actual number     X        the Class B       X     the excess of the
 of days in the              certificate rate         outstanding principal
 related interest                                     amount of the Class B
      period                                          certificates over the
-------------------                                      Class B invested
       360                                            amount as of the last
                                                       business day of the
                                                         preceding month

  "Class D defaulted amount" means, with respect to any distribution date, an
amount equal to the product of:

 the defaulted         X       the floating       X        the Class D
 amount for the                 allocation             percentage for that
 related month              percentage for that               month
                                   month

  "Class D percentage" means, with respect to any month, 100% minus the sum of
the Class A percentage, the Class B percentage and the collateral percentage.

  "Collateral agreement" means the transfer and administration agreement between
the Bank and Providian Secured Note Trust 2000-2, as amended, supplemented or
modified from time to time.

  "Collateral defaulted amount" means, with respect to any distribution date, an
amount equal to the product of:


 the defaulted         X       the floating       X       the collateral
 amount for the                 allocation             percentage for that
 related month              percentage for that               month
                                   month

  "Collateral monthly interest" means, with respect to any distribution date, an
amount equal to the product of:


     1          %, or any lesser rate that may be           the outstanding
 --------  X  designated as the collateral interest   X   principal amount of
    12           rate in the collateral agreement           the collateral
                                                          interest as of the
                                                         last business day of
                                                          the preceding month


                                      S-38
<PAGE>

  "Collateral percentage" means:

  o  with respect to the period from the closing date to the last day of the
     month preceding the initial distribution date, the percentage equivalent of
     the following fraction:


                          the collateral initial amount
             -------------------------------------------------------
                           the initial invested amount

  o  with respect to any following month, the percentage equivalent of the
     following fraction:


            the collateral invested amount as of the last day of the
                                 preceding month
             -------------------------------------------------------
             the adjusted invested amount as of the last day of the
                                 preceding month

  "Series issuance date" means August    , 2000 .


Deficiency in Available Finance Charge Collections

  On each distribution date, if available finance charge collections are less
than the sum of the following amounts for that distribution date:

  o  current and overdue Class A monthly interest and any Class A additional
     interest;

  o  current and overdue Class B monthly interest and any Class B additional
     interest;

  o  current and overdue monthly investor servicing fees;

  o  the Class A defaulted amount;

  o  the Class B defaulted amount;

  o  current and overdue collateral monthly interest, and interest on any
     overdue collateral monthly interest; and

  o  the collateral defaulted amount;

a finance charge deficiency will result. If there is a finance charge deficiency
with respect to any distribution date, principal collections will be reallocated
as described under "--Reallocation of Principal Collections" and those
reallocated principal collections will be applied to cover that finance charge
deficiency.


Sharing of Additional Finance Charge Collections within Group One

  The Series 2000-2 certificates are part of a group of series designated as
"Group One".

  Upon the issuance of the Series 2000-2 certificates, eleven series issued by
the Trust will be outstanding as of the series issuance date and will be
included in Group One. Group One is expected to

                                      S-39
<PAGE>

include additional series issued from time to time. Additional finance charge
collections, if any, with respect to any series included in Group One will be
applied to cover any shortfalls with respect to amounts payable from finance
charge collections allocable to any other series in Group One, pro rata based
upon the amount of the shortfall, if any, with respect to each other series in
Group One. There are also some limitations on sharing of additional finance
charge collections. Additional finance charge collections not required to cover
shortfalls of any series will be paid to or at the direction of the Bank. See
"The Certificates--Sharing of Additional Finance Charge Collections within
Groups of Series" in the prospectus.


Application of Available Principal Collections

  On each distribution date, the servicer will apply --  if the Bank is the
servicer and the collection account is maintained with the Bank -- or will cause
the trustee to apply available principal collections then on deposit in the
collection account to make the distributions described below.

  "Available Principal Collections" means, with respect to any distribution
date, an amount equal to the sum of:

  o  an aggregate amount equal to the sum for each day in the related month of
     the product of:


  the principal allocation percentage       the amount of that day's principal
       with respect to that day         X             collections


  o  plus any shared principal collections with respect to other series that are
     allocated to Series 2000-2 with respect to that month;

  o  plus any other amounts treated as available principal collections pursuant
     to the Series 2000-2 supplement with respect to that distribution date; and

  o  minus reallocated principal collections with respect to that month as
     described under "--Deficiency in Available Finance Charge Collections" and
     "--Reallocation of Principal Collections".

  Application of Available Principal Collections during the Revolving Period. On
each distribution date during the revolving period, an amount equal to the
available principal collections on deposit in the collection account with
respect to the related month will be treated as shared principal collections and
applied in accordance with the pooling agreement.

  Application of Available Principal Collections after the Revolving Period. On
each distribution date during the period beginning on the earlier to occur of

  o  the first distribution date with respect to the Class A accumulation
     period; and

  o  the first early amortization payment date during an early amortization
     period;

and ending on the earlier to occur of

  o  the date on which the invested amount has been paid in full to the Series
     2000-2 certificateholders; and

                                      S-40
<PAGE>

  o  the series termination date;

an amount equal to the available principal collections on deposit in the
collection account with respect to the related month will be distributed in the
following priority:

  o  First, an amount equal to Class A monthly principal for that distribution
     date will be deposited into the principal funding account, and on the Class
     A expected final payment date and each early amortization payment date that
     amount will be paid to Class A certificateholders;

  o  Second, an amount equal to Class B monthly principal for that distribution
     date will be deposited into the principal funding account, and on the Class
     B expected final payment date and each early amortization payment date that
     amount will be paid to Class B certificateholders;

  o  Third, an amount equal to the collateral monthly principal, if any, for
     that distribution date will be distributed to the collateral interest
     holder for application in accordance with the collateral agreement;

  o  Fourth, an amount equal to the Class D monthly principal, if any, for that
     distribution date will be distributed to the Class D interest holder for
     application in accordance with the collateral agreement; and

  o  Fifth, the balance, if any, of available principal collections then on
     deposit in the collection account with respect to that month will be
     treated as shared principal collections and applied in accordance with the
     pooling agreement.

  "Class A controlled accumulation amount" means, for any distribution date with
respect to the Class A accumulation period, $18,750,000. However, if the
servicer elects to postpone the beginning of the Class A accumulation period as
described under "--Application of Available Principal Collections", the Class A
controlled accumulation amount for each distribution date with respect to the
Class A accumulation period will be an amount determined by the servicer such
that the sum of the Class A controlled accumulation amounts for all those
distribution dates will not be less than the Class A initial invested amount.

  "Class A controlled deposit amount" means, for any distribution date with
respect to the Class A accumulation period, an amount equal to the sum of:

  o  the Class A controlled accumulation amount for that distribution date;

  o  plus any Class A deficit controlled accumulation amount for the preceding
     distribution date.

  "Class A deficit controlled accumulation amount" means:

  o  on the first distribution date with respect to the Class A accumulation
     period:

     .    the Class A controlled accumulation amount for that distribution date;

     .    minus the amount deposited in the principal funding account as Class A
          monthly principal for that distribution date; and

  o  on each following distribution date with respect to the Class A
     accumulation period:

                                      S-41
<PAGE>

     .    the Class A controlled accumulation amount for that subsequent
          distribution date and any Class A deficit controlled accumulation
          amount for the prior distribution date;

     .    minus the amount deposited in the principal funding account as Class A
          monthly principal on that subsequent distribution date.

  "Class A monthly principal" means, beginning with the first to occur of

  o  the first early amortization payment date, if any; and

  o  the first distribution date with respect to the Class A accumulation
     period;

an amount equal to the least of:

  o  available principal collections on deposit in the collection account with
     respect to that distribution date;

  o  for each distribution date with respect to the Class A accumulation period,
     the Class A controlled deposit amount for that distribution date; and

  o  the Class A adjusted invested amount on that distribution date.

  "Class B controlled accumulation amount" means, for any distribution date with
respect to the Class B accumulation period, $29,650,000, or such other amount as
the servicer may determine upon written notice to the trustee before the
beginning of the Class B accumulation period. However, the Class B controlled
accumulation amount for each distribution date with respect to the Class B
accumulation period will be an amount determined by the servicer such that the
sum of the Class B controlled accumulation amounts for all those distribution
dates will not be less than the Class B initial invested amount.

  "Class B controlled deposit amount" means, for any distribution date with
respect to the Class B accumulation period, an amount equal to the sum of the
Class B controlled accumulation amount for that distribution date and any Class
B deficit controlled accumulation amount for the preceding distribution date.

  "Class B deficit controlled accumulation amount" means:

  o  on the first distribution date with respect to the Class B accumulation
     period:

     .    the Class B controlled accumulation amount for that distribution date;

     .    minus the amount deposited in the principal funding account as Class B
          monthly principal for that distribution date; and

  o  on each subsequent distribution date with respect to the Class B
     accumulation period:

     .    the Class B controlled accumulation amount for that distribution date
          and any Class B deficit controlled accumulation amount for the prior
          distribution date;

     .    minus the amount deposited in the principal funding account as Class B
          monthly principal on that subsequent distribution date.

                                      S-42
<PAGE>

  "Class B monthly principal" means, beginning with the Class B principal
commencement date, an amount equal to the least of:

  o  available principal collections on deposit in the collection account with
     respect to that distribution date, minus the portion of available principal
     collections applied to Class A monthly principal on that distribution date;

  o  for each distribution date with respect to the Class B accumulation period,
     the Class B controlled deposit amount for that distribution date; and

  o  the Class B adjusted invested amount on that distribution date.

  "Class B principal commencement date" means:

  o  if the Class A invested amount is paid in full on the Class A expected
     final payment date and an early amortization period has not begun, the
     distribution date following the Class A expected final payment date; and

  o  otherwise, the distribution date on which the Class A invested amount is
     paid in full.

  "Class D monthly principal" means, for any distribution date beginning with
the distribution date on which the Class A invested amount, the Class B invested
amount and the collateral invested amount are paid in full, an amount equal to
the lesser of:

  o  available principal collections, minus the portion of available principal
     collections applied to Class A monthly principal, Class B monthly principal
     or collateral monthly principal on that distribution date; and

  o  the Class D invested amount on that distribution date.

  "Collateral monthly principal" means, for any distribution date beginning with
the collateral principal commencement date, an amount equal to the lesser of:

     .    available principal collections, minus the portion of available
          principal collections applied to Class A monthly principal or Class B
          monthly principal on that distribution date; and

     .    the collateral invested amount on that distribution date.

  "Collateral principal commencement date" means

  o  if the Class A invested amount is paid in full on the Class A expected
     final payment date and the Class B invested amount is paid in full on the
     Class B expected final payment date and an early amortization period has
     not begun, the distribution date following the Class B expected final
     payment date; and

  o  otherwise, the distribution date on which the Class B invested amount is
     paid in full.

Reallocation of Principal Collections

  If there is a finance charge deficiency, as described in "--Deficiency in
Available Finance Charge Collections", principal collections up to the amount of
the deficiency will be reallocated to be treated as

                                      S-43
<PAGE>

finance charge collections, and applied as described in "--Application of
Finance Charge Collections" and "- -Deficiency in Available Finance Charge
Collections".

  Reallocated principal collections reduce available principal collections that
are used to fund deposits to the principal funding account in respect of and to
make principal payments on the Class A Certificates and the Class B
certificates. Reallocated principal collections will also reduce the portion of
the finance charge collections of the Trust that are allocated to Series 2000-2.

  Reallocation of Class D Principal Collections. If there is a finance charge
deficiency with respect to any month, reallocated Class D principal collections
for that month will be used to fund any deficiency pursuant to items First,
Second, Third, Fourth, Seventh, Ninth and Tenth under "--Application of
Available Finance Charge Collections", in the same priority. The Class D
invested amount -- after giving effect to any reductions in the Class D invested
amount on that distribution date as described under "--Allocation of Defaulted
Amounts and Charge-Offs" in respect of the amount by which the Class D defaulted
amount exceeded the amount of available finance charge collections available to
fund the Class D defaulted amount --  will be reduced with respect to each month
by the amount of those reallocated Class D principal collections. However, the
Class D invested amount will not be reduced below zero.

  Reallocation of Collateral Principal Collections. If there is a finance charge
deficiency with respect to any month, and reallocated Class D principal
collections are not enough to cover it, reallocated collateral principal
collections for that month will be used to fund any deficiency pursuant to items
First, Second, Third, Fourth, Seventh and Ninth  -- but only to the extent that
any application of reallocated collateral principal collections to the amount
described in item Ninth would not result in a reduction of the collateral
invested amount -- under "--Application of  Available Finance Charge
Collections", in the same priority. The Class D invested amount -- after giving
effect to any reductions in the Class D invested amount on that distribution
date as described in the preceding paragraph in respect of the application of
reallocated Class D principal collections and as described under "--Allocation
of Defaulted Amounts and Charge-Offs" in respect of the amount by which the
Class D defaulted amount exceeded the amount of available finance charge
collections available to fund the Class D defaulted amount -- will be reduced by
the amount of those reallocated collateral principal collections. If that
reduction would cause the Class D invested amount to be reduced below zero, the
Class D invested amount will be reduced to zero and the collateral invested
amount -- after giving effect to any reductions in the collateral invested
amount on that distribution date as described under "--Allocation of Defaulted
Amounts and Charge-Offs" in respect of the amount by which the collateral
defaulted amount exceeded the amount of available finance charge collections
available to fund the collateral defaulted amount -- will be reduced by the
amount by which the Class D invested amount would have been reduced below zero.
However, the collateral invested amount will not be reduced below zero.

  Reallocation of Class B Principal Collections. If there is a finance charge
deficiency with respect to any month, and reallocated Class D principal
collections and reallocated collateral principal collections are not enough to
cover it, reallocated Class B principal collections for that month will be used
to fund any deficiency pursuant to items First, Second -- but only to the extent
that any application of reallocated Class B principal collections to the amount
described in item Second would not result in a reduction of the Class B invested
amount --, Third and Fourth under "--Application of  Available Finance Charge
Collections", in the same priority. The Class D invested amount -- after giving
effect to any reductions in the Class D invested amount on that distribution
date as described in the second preceding paragraph in respect of the
application of reallocated Class D principal collections, as described in the
preceding paragraph in respect of the application of reallocated collateral
principal collections and as described under "--Allocation of Defaulted Amounts
and Charge-Offs" in respect of the amount by which the

                                      S-44
<PAGE>

Class D defaulted amount exceeded the amount of available finance charge
collections available to fund the Class D defaulted amount -- will be reduced by
the amount of those reallocated Class B principal collections. If that reduction
would cause the Class D invested amount to be reduced below zero, the Class D
invested amount will be reduced to zero and the collateral invested amount --
after giving effect to any reductions in the collateral invested amount on that
distribution date as described in the preceding paragraph in respect of the
application of reallocated collateral principal collections and as described
under "-- Allocation of Defaulted Amounts and Charge-Offs" in respect of the
amount by which the collateral defaulted amount exceeded the amount of available
finance charge collections available to fund the collateral defaulted amount --
will be reduced by the amount by which the Class D invested amount would have
been reduced below zero. If that reduction would cause the collateral invested
amount to be reduced below zero, the collateral invested amount will be reduced
to zero and the Class B invested amount -- after giving effect to any reductions
in the Class B invested amount on that distribution date as described under "--
Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount by
which the Class B defaulted amount exceeded the amount of available finance
charge collections, reallocated Class D principal collections and reallocated
collateral principal collections available to fund the Class B defaulted amount
-- will be reduced by the amount by which the collateral invested amount would
have been reduced below zero. However, the Class B invested amount will not be
reduced below zero.

  "Reallocated Class B principal collections" means, with respect to any month,
the lesser of:

  o  an amount equal to:

     .    the full amount required to be paid pursuant to items First, Second --
          but only to the extent that any application of reallocated Class B
          principal collections to the amount described in item Second would not
          result in a reduction of the Class B invested amount --, Third and
          Fourth under "--Application of Available Finance Charge Collections";

     .    minus available finance charge collections, reallocated collateral
          principal collections and reallocated Class D principal collections
          applied with respect thereto for that month; and

  o  the sum for each day of the related month of the product of:


<TABLE>
<CAPTION>
<S>                                              <C>                         <C>
  the principal allocation percentage     X      the amount of that      X    the Class B percentage as of
      with respect to that day                    day's principal            the last day of the preceding
                                                    collections                          month
</TABLE>

  "Reallocated Class D principal collections" means, with respect to any month,
the lesser of:

  o  the finance charge deficiency; and

  o  the sum for each day of the related month of the product of:


<TABLE>
<CAPTION>
<S>                                              <C>                         <C>
  the principal allocation percentage     X      the amount of that      X    the Class D percentage as of
      with respect to that day                    day's principal            the last day of the preceding
                                                    collections                          month
</TABLE>

  "Reallocated collateral principal collections" means, with respect to any
month, the lesser of

                                      S-45
<PAGE>

  o  an amount equal to:

     .    the full amount required to be paid pursuant to items First, Second,
          Third, Fourth, Seventh and Ninth -- but only to the extent that any
          application of reallocated collateral principal collections to the
          amount described in the item Ninth would not result in a reduction of
          the collateral invested amount -- under "--Application of Available
          Finance Charge Collections";

     .    minus available finance charge collections and reallocated Class D
          principal collections applied with respect thereto for that month; and

  o  the sum for each day of the related month of the product of:


<TABLE>
<CAPTION>
<S>                                              <C>                          <C>
  the principal allocation percentage     X      the amount of that      X    the collateral percentage as
      with respect to that day                    day's principal                of the last day of the
                                                    collections                     preceding month
</TABLE>

  "Reallocated principal collections" means, with respect to any month, the sum
of

  o  reallocated Class B principal collections with respect to that month;

  o  reallocated collateral principal collections with respect to that month;
     and

  o  reallocated Class D principal collections with respect to that month.


The Principal Funding Account

  The servicer will establish and maintain in the name of the trustee, on behalf
of the Trust, a principal funding account for the benefit of the Class A
certificateholders and the Class B certificateholders. The principal funding
account will be an eligible deposit account as described in the prospectus under
"The Trust Accounts--The Collection Account".

  On each distribution date with respect to the Class A accumulation period,
principal will be deposited into the principal funding account on each
distribution date for the Class A certificates, and with respect to the Class B
accumulation period, for the Class B certificates, as described above under "--
Application of Available Principal Collections".  Funds on deposit in the
principal funding account will be invested to the business day preceding the
following distribution date by the trustee at the direction of the servicer in
eligible investments, as described in the prospectus under "The Trust Accounts--
The Collection Account".

  On each distribution date with respect to the Class A accumulation period and
the Class B accumulation period and on the first early amortization payment
date, the interest and other investment income -- net of investment expenses and
losses -- earned on those investments will be withdrawn from the principal
funding account and will be included in available finance charge collections as
described above under "--Interest on the Certificates". If those investments for
any distribution date with respect to the Class A accumulation period or the
first early amortization payment date on or before the Class A expected final
payment date yield less than the Class A certificate rate for the related
interest period, the net investment earnings on the amounts on deposit in the
principal funding account for that distribution date will be less than the Class
A covered amount for that distribution date. It is intended that any such

                                      S-46
<PAGE>

shortfall will be funded from available finance charge collections available for
that purpose, including, if necessary, a withdrawal from the Class A reserve
account, or from reallocated principal collections, as described above under "--
Application of Finance Charge Collections" and "--Reallocation of Principal
Collections".

  Additionally, if those investments for any distribution date with respect to
the Class B accumulation period or the first early amortization payment date
after the Class A expected final payment date yield less than the Class B
certificate rate for the related interest period, net investment earnings on the
amounts on deposit in the principal funding account for that distribution date
will be less than the Class B covered amount for that distribution date. It is
intended that any such shortfall will be funded from available finance charge
collections available for that purpose, including, if necessary, a withdrawal
from the Class B reserve account, reallocated Class D principal collections,
reallocated collateral principal collections or, to the extent the application
thereof to pay interest on the Class B certificates would not result in a
reduction of the Class B invested amount, reallocated Class B principal
collections, as described above under "--Application of Finance Charge
Collections" and "--Reallocation of Principal Collections". Those available
amounts at any time will be limited and there can be no assurance that
sufficient funds will be available to fund any such shortfall.

  The principal funding account balance, if any, in respect of the Class A
certificates will be distributed to Class A certificateholders on the Class A
expected final payment date or, if earlier, the first early amortization payment
date and the principal funding account balance, if any, in respect of the Class
B certificates will be distributed to Class B certificateholders on the Class B
expected final payment date or, if earlier, the first early amortization payment
date after the Class A expected final payment date, in each case as described
under "--Distributions to Certificateholders".


The Reserve Accounts

  The servicer will establish and maintain in the name of the trustee, on behalf
of the Trust, the Class A reserve account for the benefit of the Class A
certificateholders and the Class B reserve account for the benefit of the Class
B certificateholders. The Class A and Class B reserve accounts will eligible
deposit accounts as described under "The Trust Accounts--Creation of Trust
Accounts" in the prospectus.

  Funding of the Class A reserve account will begin no later than the third
distribution date before the first distribution date with respect to the Class A
accumulation period, as the Class A accumulation period may have been postponed
at the election of the servicer as described under "--Application of Available
Principal Collections". On that distribution date and each following
distribution date until the termination of the Class A reserve account, the
trustee, acting pursuant to the servicer's instructions, will apply available
finance charge collections, to the extent described above under "--Application
of Finance Charge Collections", to increase the amount on deposit in the Class A
reserve account, up to the Class A required reserve account amount. The Class A
required reserve account amount is equal to 0.50% of the Class A initial
invested amount. Any excess amount on deposit in the Class A reserve account
will be withdrawn and distributed to or at the direction of the Bank.

  Until the Class A reserve account is terminated as described below, all
amounts on deposit in the Class A reserve account with respect to any
distribution date will be invested to the business day preceding the following
distribution date by the trustee at the direction of the servicer in eligible
investments. The interest and other investment income -- net of investment
expenses and losses -- earned on those investments will be retained in the Class
A reserve account up to the Class A required reserve account amount, or
distributed to or at the direction of the Bank.

                                      S-47
<PAGE>

  On or before each of the distribution dates with respect to the Class A
accumulation period and the first early amortization payment date on or before
the Class A expected final payment date, funds, if any, on deposit in the Class
A reserve account will be withdrawn from the Class A reserve account, deposited
into the collection account and included in available finance charge collections
as described above under "--Interest on the Certificates", in an amount equal to
the lesser of:

  o  the amount on deposit in Class A available reserve account with respect to
     that distribution date or early amortization payment date; and

  o  the excess, if any, of the Class A covered amount with respect to that
     distribution date or early amortization payment date over net investment
     earnings on the amounts on deposit in the principal funding account with
     respect to that distribution date or early amortization payment date.

However, the amount of that withdrawal will be reduced to the extent that funds
are otherwise available to be deposited into the Class A reserve account on that
distribution date or early amortization payment date.

  The "Class A covered amount" for any distribution date with respect to the
Class A accumulation period or the first early amortization payment date on or
before the Class A expected final payment date will be equal to the product of:

<TABLE>
<CAPTION>

<S>                                          <C>                       <C>

                                                                       the principal funding
  the actual number of days in the                                      account balance, if
    related interest period           X        the Class A       X      any, with respect to
-----------------------------------         certificate rate                the Class A
             360                                                         certificates as of
                                                                           the preceding
                                                                         distribution date
</TABLE>

  The Class A reserve account will not be available for the benefit of Class B
certificateholders to fund any deficiency in the yield on the principal funding
account during the Class B accumulation period. The Class A reserve account will
be terminated following the earliest to occur of:

  o  the date on which the Class A certificates are paid in full;

  o  the business day preceding the first early amortization payment date on or
     before the Class A expected final payment date; and

  o  the business day preceding the Class A expected final payment date.

   Upon the termination of the Class A reserve account, all amounts on deposit
in the Class A reserve account, after giving effect to any withdrawal from the
Class A reserve account on that date as described above, will be distributed to
or at the direction of the Bank.

  Funding of the Class B reserve account will begin on the third distribution
date before the first distribution date with respect to the Class B accumulation
period, as the Class B accumulation period may have been postponed at the
election of the servicer as described under "--Application of Available
Principal Collections". On that distribution date and each following
distribution date until the termination

                                      S-48
<PAGE>

of the Class B reserve account, the trustee, acting pursuant to the servicer's
instructions, will apply available finance charge collections, to the extent
described above under "--Application of Finance Charge Collections", to increase
the amount on deposit in the Class B reserve account, up to the Class B required
reserve account amount. The Class B required reserve account amount is equal to
0.25% of the Class B initial invested amount. Any excess amount on deposit in
the Class B reserve account will be withdrawn and distributed to or at the
direction of the Bank.

  Until the Class B reserve account is terminated as described below, all
amounts on deposit in the Class B reserve account with respect to any
distribution date will be invested to the business day preceding the following
distribution date by the trustee at the direction of the servicer in eligible
investments. The interest and other investment income -- net of investment
expenses and losses -- earned on those investments will be retained in the Class
B reserve account up to the Class B required reserve account amount, or
distributed to or at the direction of the Bank.

  On or before each of the distribution dates with respect to the Class B
accumulation period and the first early amortization payment date on or before
the Class B expected final payment date, funds, if any, on deposit in the Class
B reserve account will be withdrawn from the Class B reserve account, deposited
into the collection account and included in available finance charge collections
as described above under "--Interest on the Certificates", in an amount equal to
the lesser of:

  o  the amount on deposit in Class B available reserve account with respect to
     that distribution date or early amortization payment date; and

  o  the excess, if any, of the Class B covered amount with respect to that
     distribution date or early amortization payment date over the net
     investment earnings on the amounts on deposit in the principal funding
     account with respect to that distribution date or early amortization
     payment date.

However, the amount of that withdrawal will be reduced to the extent that funds
are otherwise available to be deposited into the Class A reserve account on that
distribution date or early amortization payment date.

  The "Class B covered amount" for any distribution date with respect to the
Class B accumulation period or the first early amortization payment date (on or
before the Class B expected final payment date) will be equal to the product of:

<TABLE>
<CAPTION>
<S>                                  <C>                                        <C>
                                                                                the principal funding account
 the actual number of days                                                      balance, if any, with respect
 in the related interest       X      the Class B certificate rate      X       to the Class B certificates as
        period                                                                  of the preceding distribution
---------------------------                                                                 date
         360

</TABLE>

  The Class B reserve account may be terminated at any time if its termination
does not result in a reduction or withdrawal of the ratings on the certificates,
or following the earliest to occur of:

  o  the date on which the Class B certificates are paid in full;

  o  the business day preceding the first early amortization payment date on or
     before the Class B expected final payment date; and

                                      S-49
<PAGE>

  o  the business day preceding the Class B expected final payment date.

   Upon the termination of the Class B reserve account, all amounts on deposit
in the Class B reserve account, after giving effect to any withdrawal from the
Class B reserve account on that date as described above, will be distributed to
or at the direction of the Bank.


Allocation of Defaulted Amounts and Charge-Offs

  If, on any distribution date, the Class A defaulted amount for the related
month exceeds the amount of available finance charge collections and reallocated
principal collections applied to the Class A defaulted amount on that
distribution date, the excess portion of the Class A defaulted amount will be
allocated as follows:

  o  First, the Class D invested amount will be reduced by the amount of that
     excess. If that reduction would cause the Class D invested amount to be
     reduced below zero, the Class D invested amount will be reduced to zero and
     the collateral invested amount will be reduced as described in the
     following item Second;

  o  Second, the collateral invested amount will be reduced by the amount by
     which the Class D invested amount would have been reduced below zero. If
     that reduction would cause the collateral invested amount to be reduced
     below zero, the collateral invested amount will be reduced to zero and the
     Class B invested amount will be reduced as described in the following item
     Third;

  o  Third, the Class B invested amount will be reduced by the amount by which
     the collateral invested amount would have been reduced below zero. If that
     reduction would cause the Class B invested amount to be reduced below zero,
     the Class B invested amount will be reduced to zero and the Class A
     invested amount will be reduced as described in the following item Fourth;
     and

  o  Fourth, the Class A invested amount will be reduced by the amount by which
     the Class B invested amount would have been reduced below zero.  This
     amount of the reduction of the Class A invested amount is referred to as a
     "Class A charge-off".

  If, on any distribution date, the Class B defaulted amount for the related
month exceeds the amount of available finance charge collections, reallocated
Class D principal collections and reallocated collateral principal collections
applied to the Class B defaulted amount on that distribution date, the excess
portion of the Class B defaulted amount will be allocated as follows:

  o  First, the Class D invested amount will be reduced by the amount of that
     excess. If that reduction would cause the Class D invested amount to be
     reduced below zero, the Class D invested amount will be reduced to zero and
     the collateral invested amount will be reduced as described in the
     following item Second;

  o  Second, the collateral invested amount will be reduced by the amount by
     which the Class D invested amount would have been reduced below zero. If
     that reduction would cause the collateral invested amount to be reduced
     below zero, the collateral invested amount will be reduced to zero and the
     Class B invested amount will be reduced as described in the following item
     Third; and

                                      S-50
<PAGE>

  o  Third, the Class B invested amount will be reduced by the amount by which
     the collateral invested amount would have been reduced below zero.  This
     amount of the reduction of the Class B invested amount is referred to as a
     "Class B charge-off".

  If, on any distribution date, the collateral defaulted amount for the related
month exceeds the amount of available finance charge collections and reallocated
Class D principal collections applied to the collateral defaulted amount on that
distribution date, the excess portion of the collateral defaulted amount will be
allocated as follows:

  o  First, the Class D invested amount will be reduced by the amount of that
     excess. If that reduction would cause the Class D invested amount to be
     reduced below zero, the Class D invested amount will be reduced to zero and
     the collateral invested amount will be reduced as described in the
     following item Second; and

  o  Second, the collateral invested amount will be reduced by the amount by
     which the Class D invested amount would have been reduced below zero.

  If, on any distribution date, the Class D defaulted amount for the related
month exceeds the amount of available finance charge collections applied to the
Class D defaulted amount on that distribution date, the Class D invested amount
will be reduced by the amount of that excess.

  However, none of the Class A invested amount, the Class B invested amount, the
collateral interest amount or the Class D invested amount will be reduced below
zero.

Reductions and Reimbursements of Invested Amounts

  Reductions of the Class A Invested Amount. The Class A invested amount can be
reduced from time to time as described under "--Allocation of Defaulted Amounts
and Charge-Offs" in respect of the amount by which the Class A defaulted amount
exceeds the amount of available finance charge collections and reallocated
principal collections available to be applied to the Class A defaulted amount,
to the extent that the excess Class A defaulted amount could not be reallocated
to the Class D interest, the collateral interest or the Class B certificates.

  Reductions of the Class B Invested Amount. The Class B invested amount can be
reduced from time to time as follows, and in the following order of application:

  o  First, the Class B invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the Class B defaulted amount exceeds the amount of available
     finance charge collections and reallocated principal collections available
     to be applied to the Class B defaulted amount, to the extent that the
     excess Class B defaulted amount could not be reallocated to the Class D
     interest or the collateral interest;

  o  Second, the Class B invested amount can be reduced by reallocations of
     Class B principal collections as described under "--Reallocations of
     Principal Collections"; and

  o  Third, the Class B invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the Class A defaulted amount exceeds the amount of available
     finance charge collections and reallocated principal collections available
     to be applied to the Class A defaulted amount, to the extent that excess
     defaulted amount could not be reallocated to the Class D interest or the
     collateral interest.

                                      S-51
<PAGE>

  Reductions of the Collateral Invested Amount. The collateral invested amount
can be reduced from time to time as follows, and in the following order of
application:

  o  First, the collateral invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the collateral defaulted amount exceeds the amount of available
     finance charge collections and reallocated principal collections available
     to be applied to the collateral defaulted amount, to the extent that the
     excess collateral defaulted amount could not be reallocated to the Class D
     interest;

  o  Second, the collateral invested amount can be reduced by reallocations of
     collateral principal collections and Class B principal collections as
     described under "--Reallocations of Principal Collections"; and

  o  Third, the collateral invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the Class A defaulted amount or the Class B defaulted amount
     exceeds the amount of available finance charge collections and reallocated
     principal collections available to be applied to the Class A defaulted
     amount and the Class B defaulted amounts, to the extent that those excess
     Class A and Class B defaulted amounts could not be reallocated to the Class
     D interest.

  Reductions of the Class D Invested Amount. The Class D invested amount can be
reduced from time to time as follows, and in the following order of application:

  o  First, the Class D invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the Class D defaulted amount exceeds the amount of available
     finance charge collections available to be applied to the Class D defaulted
     amount;

  o  Second, the collateral invested amount can be reduced by reallocations of
     Class D principal collections, collateral principal collections and Class B
     principal collections as described under "--Reallocations of Principal
     Collections"; and

  o  Third, the Class D invested amount can be reduced as described under "--
     Allocation of Defaulted Amounts and Charge-Offs" in respect of the amount
     by which the Class A defaulted amount, the Class B defaulted amount or the
     collateral defaulted amount exceeds the amount of available finance charge
     collections and reallocated principal collections available to be applied
     to the Class A defaulted amount, the Class B defaulted amount and the
     collateral defaulted amount.

  None of the Class A invested amount, the Class B invested amount, the
collateral invested amount or the Class D invested amount will be reduced below
zero.

  Reimbursement of Reductions of the Invested Amount. The reductions described
above will thereafter be reimbursed and the Class A invested amount, the Class B
invested amount, the collateral invested amount or the Class D invested amount,
as the case may be, will be increased -- but not by an amount in excess of the
aggregate unreimbursed reductions -- on any distribution date by the amount of
available finance charge collections available for that purpose in the manner,
and in the priority, described in items Fifth, Seventh, Thirteenth and Fifteenth
under "--Application of Finance Charge Collections".

                                      S-52
<PAGE>

Pay Out Events

  The pay out events with respect to the Series 2000-2 certificates will include
each of the events specified in the prospectus under "The Certificates--Pay Out
Events" and the following: the failure to pay in full the Class A invested
amount on the Class A expected final payment date or the Class B invested amount
on the Class B expected final payment date.

  For purposes of the pay out event described in the seventh bullet point in
"The Certificates--Pay Out Events" in the prospectus, the terms "base rate" and
"portfolio yield" will be defined as follows with respect to the Series 2000-2
certificates:

  "Base rate" means, with respect to any month, the annualized percentage
equivalent of the following fraction determined with respect to the related
distribution date:


<TABLE>
<CAPTION>
<S>                         <C>                        <C>                         <C>
the Class A monthly   +     the Class B monthly    +       the collateral      +      the monthly investor
 interest with             interest with respect       monthly interest with       servicing fee based on an
 respect to the               to the related               respect to the           assumed series servicing
    related                 determination date         related determination        fee percentage of 2% per
determination date                                             date                         annum,
--------------------------------------------------------------------------------------------------------------
                              the invested amount as of the last day of the preceding month
</TABLE>

However, for the first distribution date, the annualized percentage will be
adjusted based on the actual number of days in related interest period.

  "Portfolio yield" means, with respect to any month, the annualized percentage
equivalent of the following fraction determined with respect to the related
distribution date:


          available
       finance charge                            the Series 2000-2
       collections for                          defaulted amount for
      the distribution             -           the distribution date
          date with                             with respect to that
       respect to that                                 month
            month
   --------------------------------------------------------------------------
          the invested amount as of the last day of the preceding month

However, for the first distribution date, the annualized percentage will be
adjusted based on the actual number of days from the closing date to the last
day of the month preceding the first distribution date.


Distributions to Certificateholders

  Payments to the Class A certificateholders and the Class B certificateholders
will be made from the collection account and the principal funding account. The
servicer will instruct the trustee to apply the funds on deposit in those
accounts to make the following distributions:

  o  on each interest payment date and early amortization payment date with
     respect to the Class A certificates, all amounts on deposit in the
     collection account that are allocated and available

                                      S-53
<PAGE>

     to pay interest on the Class A certificates, as described under
     "--Application of Finance Charge Collections", will be distributed to the
     Class A certificateholders;

  o  on the first early amortization payment date on or before the Class A
     expected final payment date, and on the Class A expected final payment
     date, the principal funding account balance, if any, with respect to the
     Class A certificates, and on each early amortization payment date on or
     before the Class B principal commencement date, all amounts on deposit in
     the collection account and the principal funding account that are allocated
     and available to pay principal of the Class A certificates, as described
     under "--Application of Available Principal Collections", will be
     distributed to Class A certificateholders up to a maximum amount on any
     such date equal to the Class A invested amount on that date, unless there
     has been an optional repurchase of the Series 2000-2 certificateholders'
     interest due to the failure to find a successor servicer upon a servicer
     default, as described in the prospectus under "The Servicer--Servicer
     Default", in which event the foregoing limitation will not apply;

  o  on each interest payment date and early amortization payment date with
     respect to the Class B certificates, all amounts on deposit in the
     collection account that are allocated and available to pay interest on the
     Class B certificates, as described under "--Application of Finance Charge
     Collections", will be distributed to the Class B certificateholders; and

  o  on the first early amortization payment date after the Class A expected
     final payment date and on the Class B expected final payment date, the
     principal funding account balance, if any, with respect to the Class B
     certificates, and on each early amortization payment date on or after the
     Class B principal commencement date, all amounts on deposit in the
     collection account that are allocated and available to pay principal of the
     Class B certificates, as described under "--Application of Available
     Principal Collections", will be distributed to Class B certificateholders
     up to a maximum amount on any such date equal to the Class B invested
     amount on that date, unless there has been an optional repurchase of the
     Series 2000-2 certificateholders' interest due to the failure to find a
     successor servicer upon a servicer default (as described in the prospectus
     under "The Servicer--Servicer Default"), in which event the foregoing
     limitation will not apply.


Paired Series

  The Series 2000-2 certificates may be paired with one or more other series
(each, a "paired series") at any time after the Class A accumulation period
begins. Each paired series either:

  o  will be prefunded in whole or in part with an initial deposit to a
     prefunding account in an amount up to the initial principal balance of that
     paired series and primarily from the proceeds of the offering of that
     paired series; or

  o  will have a variable principal amount.

Any such prefunding account will be held for the benefit of that paired series
and not for the benefit of Series 2000-2 certificateholders As funds are
accumulated in the principal funding account, either:

  o  in the case of a prefunded paired series, an equal or lesser amount of
     funds on deposit in any prefunding account for that prefunded paired series
     may be released, which funds will be distributed to or at the direction of
     the Bank; or

                                      S-54
<PAGE>

  o  in the case of a paired series having a variable principal amount, an
     interest in that variable paired series in an equal or lesser amount may be
     sold by the Trust, and the proceeds thereof will be distributed to or at
     the direction of the Bank;

and, in either case, the invested amount in the Trust of that paired series will
increase by up to a corresponding amount.

  In addition, it is expected that any paired series will be excluded from the
calculation of the required principal balance as described under "Maturity
Considerations" in this prospectus supplement. The issuance of a paired series
will be subject to the conditions described under "The Certificates--New
Issuances of Certificates" in the prospectus. There can be no assurance,
however, that the terms of any paired series might not have an impact on the
timing or amount of payments received by a Class A certificateholder or a Class
B certificateholder. See "Risk Factors--Issuance of Additional Series by the
Trust May Adversely Affect Your Payments or Rights" in the prospectus.


Sale of Receivables on the Series Termination Date

  If, on the February 2009 distribution date, two months before the series
termination date, the invested amount, after giving effect to all changes
therein on that distribution date, exceeds zero, the servicer will, within the
40-day period beginning on that date, solicit bids for the sale of interests in
certain principal receivables, together in each case with the related finance
charge receivables, in an amount equal to the invested amount at the close of
business on the last day of the month preceding the series termination date,
after giving effect to all distributions required to be made on the series
termination date.

  The Bank and the holder of the collateral interest and Class D interest will
be entitled to participate in, and to receive notice of each bid submitted in
connection with, that bidding process. Upon the expiration of that 40-day
period, the trustee will determine:

  o  which bid is the highest cash purchase offer; and

  o  any other amounts in the collection account that are available on the
     series termination date for distribution to the Series 2000-2
     certificateholders.

The servicer will sell those receivables on the series termination date to the
bidder who provided the highest cash purchase offer and will deposit the
proceeds of that sale in the collection account for allocation, together with
those other amounts, to the Series 2000-2 certificateholders.

                                      S-55
<PAGE>

                                  UNDERWRITING

  Each of the underwriters named below (the "Class A underwriters") has
severally agreed to purchase from the Bank the principal amount of the Class A
certificates set forth opposite its name:


<TABLE>
<CAPTION>

                                                                           Principal Amount of
                             Class A Underwriters                          Class A certificates
                             --------------------                          --------------------
<S>                                                                         <C>
            Salomon Smith Barney Inc. ..........................            $
            Barclays Capital
            Chase Securities Inc. ..............................
            Credit Suisse First Boston Corporation
            Deutsche Bank Securities Inc. ......................
                                                                            ------------
            Total ..............................................            $450,000,000
                                                                            ============
</TABLE>

  The underwriting agreement (the "underwriting agreement") between the Bank and
the underwriters provides that the obligations of the Class A underwriters to
pay for and accept delivery of the Class A certificates are subject to the
approval of certain legal matters by their counsel and to certain other
conditions. The Class A underwriters are committed to purchase and pay for all
of the Class A certificates if any are purchased.

  The Class A underwriters propose initially to offer the Class A certificates
to the public at the price set forth on the cover page hereof, and to certain
dealers at that price less a concession not in excess of     % of the aggregate
principal amount of the Class A certificates. The Class A underwriters may
allow, and those dealers may reallow, a concession not in excess of      % of
that aggregate principal amount 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 underwriter named below (the "Class B underwriter", and together with the
Class A underwriters, the "underwriters") has agreed to purchase from the Bank
the principal amount of the Class B certificates set forth opposite its name:


<TABLE>
<CAPTION>

                                                                           Principal Amount of
                             Class B Underwriters                          Class B certificates
                             --------------------                          --------------------
<S>                                                                             <C>
                         Salomon Smith Barney Inc. ..............               $59,300,000
                         Total ..................................               $59,300,000
                                                                                ===========
</TABLE>

  The Underwriting Agreement provides that the obligation of the Class B
underwriter to pay for and accept delivery of the Class B certificates is
subject to the approval of certain legal matters by its counsel and to certain
other conditions. The Class B underwriter is committed to purchase and pay for
all of the Class B certificates if any are purchased.

  The Class B underwriter proposes initially to offer the Class B certificates
to the public at the price set forth on the cover page hereof, and to certain
dealers at that price less a concession not in excess of      % of the aggregate
principal amount of the Class B certificates. The Class B underwriter may allow,
and those dealers may reallow, a concession not in excess of      % of that
aggregate principal amount 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.

                                      S-56
<PAGE>

  Each underwriter will represent and agree that:

  o   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 Class A certificates and the Class B certificates in, from or
     otherwise involving the United Kingdom;

  o  it has only issued, distributed or passed on and will only issue,
     distribute or pass on in the United Kingdom any document received by it in
     connection with the issue of the Class A certificates and the Class B
     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 that document may otherwise lawfully be issued,
     distributed or passed on;

  o  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 prospectus if
     that person is a kind described either in Section 76(2) of the Financial
     Services Act 1986 or in Regulation 1.04 of the Financial Services
     (Promotion of Unregulated Schemes) Regulations 1991; and

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

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

  In the ordinary course of business, the underwriters and their affiliates have
engaged and may engage in investment banking and/or commercial banking
transactions with the Bank, its affiliates and the Trust. In addition, the
underwriters may from time to time take positions in the certificates issued by
the Trust.

  If the underwriters create a short position in the Class A certificates or the
Class B certificates in connection with the offering, that is, if they sell more
Class A certificates or Class B certificates than are set forth on the cover
page of this prospectus supplement, the underwriters may reduce that short
position by purchasing Class A certificates or Class B certificates, as the case
may be, in the open market.

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

  None of the Bank, the servicer, or the underwriters makes any representation
or prediction as to the direction or magnitude of any effect that the
transactions described above may have on the prices of the Class A certificates
or the Class B certificates. In addition, none of the Bank, the servicer, or the
underwriters makes any representation that the underwriters will engage in those
transactions or that those transactions, once begun, will not be discontinued
without notice.

                                      S-57
<PAGE>

                    INDEX OF TERMS FOR PROSPECTUS SUPPLEMENT

Term                                             Page
-----------------------------------------------------
adjusted invested amount .....................   S-30
available finance charge collections .........   S-26
available principal collections ..............   S-40
base rate ....................................   S-53
business day .................................   S-25
Class A accumulation period ..................   S-27
Class A accumulation period length ...........   S-27
Class A additional interest ..................   S-35
Class A adjusted invested amount .............   S-30
Class A certificates .........................   S-24
Class A certificate rate .....................   S-25
Class A charge-off ...........................   S-50
Class A controlled accumulation  amount ......   S-41
Class A controlled deposit amount ............   S-41
Class A covered amount .......................   S-48
Class A defaulted amount .....................   S-35
Class A deficit controlled accumulation amount   S-41
Class A expected final payment date ..........   S-14
Class A initial invested amount ..............   S-30
Class A invested amount ......................   S-30
Class A interest shortfall ...................   S-35
Class A monthly interest .....................   S-35
Class A monthly principal ....................   S-42
Class A percentage ...........................   S-35
Class A underwriters .........................   S-56
Class B accumulation period ..................   S-27
Class B additional interest ..................   S-36
Class B adjusted invested amount .............   S-30
Class B certificates .........................   S-24
Class B certificate rate .....................   S-25
Class B charge-off ...........................   S-51
Class B controlled accumulation
  amount .....................................   S-42
Class B controlled deposit amount ............   S-42
  Class B covered amount .....................   S-49
Class B deficit controlled
  accumulation amount ........................   S-42
Class B defaulted amount .....................   S-36
Class B expected final payment date ..........   S-14
Class B interest shortfall ...................   S-36
Class B initial invested amount ..............   S-31
Class B invested amount ......................   S-31
Class B monthly interest .....................   S-36
Class B monthly principal ....................   S-43
Class B percentage ...........................   S-37
Class B principal commencement date ..........   S-43
Class B subordinated additional
  interest ...................................   S-37
Class B subordinated interest shortfall ......   S-37
Class B subordinated monthly interest ........   S-38
Class B underwriter ..........................   S-56
Class D defaulted amount .....................   S-38
Class D initial invested amount ..............   S-32
Class D interest .............................   S-24
Class D interest holder ......................   S-24
Class D invested amount ......................   S-32
Class D monthly principal ....................   S-43
Class D percentage ...........................   S-38
collateral agreement .........................   S-38
collateral defaulted amount ..................   S-38
collateral initial invested amount ...........   S-31
collateral interest ..........................   S-24
collateral interest holder ...................   S-24
collateral invested amount ...................   S-31
collateral monthly interest ..................   S-38
collateral monthly principal .................   S-43
collateral percentage ........................   S-39
collateral principal commencement date .......   S-43
early amortization payment date ..............   S-14
floating allocation percentage ...............   S-28
initial invested amount ......................   S-32
interest payment date ........................   S-25
interest period ..............................   S-26
invested amount ..............................   S-32
LIBOR ........................................   S-25
paired series ................................   S-54
portfolio yield ..............................   S-53
principal allocation percentage ..............   S-29
reallocated Class B principal
  collections ................................   S-45
reallocated Class D principal
  collections ................................   S-45
reallocated collateral principal collections .   S-45
reallocated principal collections ............   S-46
reference banks ..............................   S-26
series cut-off date ..........................   S-27
series issuance date .........................   S-39
Series 2000-2 certificateholders' interest ...   S-24
underwriters .................................   S-56
underwriting agreement .......................   S-56
variable funding series ......................   S-28

                                      S-58
<PAGE>

                                                                         ANNEX I

                        OTHER ISSUANCES OF CERTIFICATES

  The table below sets forth the principal characteristics of the Asset Backed
Certificates, Series 1993-3, 1996-1, 1997-1, 1997-2, 1997-3, 1997-4, 1998-1,
1999-1, 1999-2 and 2000-1, the only series heretofore issued by the Trust and
still outstanding. For more specific information with respect to any series, any
prospective investor should contact the servicer, in care of Providian Financial
Corporation, attention: Chief Financial Officer, at (415) 543-0404. The servicer
will provide, without charge, to any prospective purchaser of the Class A
certificates and the Class B certificates a copy of the prospectus supplement
for any previous publicly-issued series.

Previous Issuance of Certificates

Remarketed Asset Backed Certificates, Series 1993-3(1)

Maximum Series Invested Amount.................................$  750,000,000(2)
Maximum Amount of Remarketed Certificates............................653,750,000
Initial Amount of Collateral Interests................................96,250,000
Initial Cash Collateral Amount........................................20,000,000
Group........................................................................One
Certificate Rate........................................................Floating
Series Servicing Fee Percentage.........................................1.75%(3)
Initial Revolving Period Expiration Date....................February 28, 1998(4)
Initial Series Termination Date..............................October 15, 2002(4)

Asset Backed Certificates, Series 1996-1
Senior Initial Invested Amount.....................................$ 750,500,000
Senior Certificate Rate.................................................Floating
Expected Final Payment Date........................................June 15, 2003
Scheduled Accumulation Period Commencement Date..................May 31, 2001(5)
Controlled Accumulation Amount.................................$   31,270,833(5)
Collateral Initial Invested Amount...................................199,500,000
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date..........................................August 15, 2007

Asset Backed Certificates, Series 1997-1
Class A Initial Invested Amount...................................$  489,000,000
Class B Initial Invested Amount...................................$   57,000,000
Class A Certificate Rate................................................Floating
Class B Certificate Rate................................................Floating
Class A Expected Final Payment Date...............................March 15, 2002
Class B Expected Final Payment Date.................................May 15, 2002
Scheduled Class A Accumulation Period Commencement Date.....February 28, 2000(5)
Class A Controlled Accumulation Amount.........................$   20,375,000(5)
Collateral Initial Invested Amount................................$   54,000,000
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date.............................................May 15, 2006

Asset Backed Certificates, Series 1997-2
Class A Initial Invested Amount...................................$  570,500,000
Class B Initial Invested Amount...................................$   66,500,000

                                      S-59
<PAGE>

Class A Certificate Rate................................................Floating
Class B Certificate Rate................................................Floating
Class A Expected Final Payment Date...............................March 15, 2004
Class B Expected Final Payment Date.................................May 15, 2004
Scheduled Class A Accumulation Period Commencement Date.....February 28, 2002(5)
Class A Controlled Accumulation Amount.........................$   23,770,833(5)
Collateral Initial Invested Amount................................$   63,000,000
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date.............................................May 15, 2008

Asset Backed Certificates, Series 1997-3
Class A Initial Invested Amount...................................$  570,500,000
Class B Initial Invested Amount...................................$   66,500,000
Class A Certificate Rate................................................Floating
Class B Certificate Rate................................................Floating
Class A Expected Final Payment Date.................................May 15, 2001
Class B Expected Final Payment Date................................July 15, 2001
Scheduled Class A Accumulation Period Commencement Date........April 30, 1999(5)
Class A Controlled Accumulation Amount.........................$   23,770,833(5)
Collateral Initial Invested Amount................................$   63,000,000
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date........................................December 15, 2005

Asset Backed Certificates, Series 1997-4
Class A Initial Invested Amount....................................$ 501,000,000
Class B Initial Invested Amount....................................$  47,000,000
Class A Certificate Rate...................................................6.25%
Class B Certificate Rate...................................................6.45%
Class A Expected Final Payment Date............................November 15, 2002
Class B Expected Final Payment Date.............................January 15, 2003
Scheduled Class A Accumulation Period Commencement Date......October 31, 2000(5)
Class A Controlled Accumulation Amount.........................$   20,875,000(5)
Collateral Initial Invested Amount................................$   51,000,000
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date............................................June 15, 2007

Asset Backed Certificates, Series 1998-1(1)
Maximum Class A Initial Invested Amount........................$  561,000,000(2)
Maximum Class B Initial Invested Amount........................$   39,000,000(2)
Class A Certificate Rate................................................Floating
Class B Certificate Rate................................................Floating
Maximum Collateral Invested Amount.............................$   25,000,000(2)
Group........................................................................One
One Series Servicing Fee Percentage.....................................1.75%(3)
Initial Revolving Period Expiration Date.........................May 26, 1999(4)
Initial Series Termination Date.............................February 15, 2004(4)

Asset Backed Certificates, Series 1999-1
Class A Initial Invested Amount...................................$  500,000,000
Class B Initial Invested Amount...................................$   65,705,000
Class A Certificate Rate................................................Floating

                                      S-60
<PAGE>

Class B Certificate Rate...................................................6.80%
Class A Expected Final Payment Date................................June 15, 2004
Class B Expected Final Payment Date..............................August 16, 2004
Scheduled Class A Accumulation Period Commencement Date..........May 31, 2002(5)
Class A Controlled Accumulation Amount.........................$20,833,333.34(5)
Collateral Initial Invested Amount................................$   52,884,000
Class D Initial Invested Amount...................................$   22,436,642
Group........................................................................One
Series Servicing Fee Percentage.........................................1.75%(3)
Series Termination Date.........................................January 15, 2009

Asset Backed Certificates, Series 1999-2
Class A Initial Invested Amount...................................$  500,000,000
Class B Initial Invested Amount...................................$   56,250,000
Class A Certificate Rate...................................................6.60%
Class B Certificate Rate................................................Floating
Class A Expected Final Payment Date...........................September 16, 2002
Class B Expected Final Payment Date............................November 15, 2002
Scheduled Class A Accumulation Period Commencement Date.......August 31, 2000(5)
Class A Controlled Accumulation Amount.........................$20,833,333.34(5)
Collateral Initial Invested Amount................................$   50,000,000
Class D Initial Invested Amount...................................$   18,750,000
Group........................................................................One
Series Servicing Fee Percentage..........................................1.75(3)
Series Termination Date...........................................April 16, 2007

Asset Backed Certificates, Series 2000-1
Class A Initial Invested Amount...................................$  420,000,000
Class B Initial Invested Amount...................................$   47,250,000
Class A Certificate Rate...................................................7.49%
Class B Certificate Rate................................................Floating
Class A Expected Final Payment Date.............................January 17, 2005
Class B Expected Final Payment Date...............................March 15, 2005
Scheduled Class A Accumulation Period Commencement Date.....December 31, 2002(5)
Class A Controlled Accumulation Amount.........................$   17,500,000(5)
Collateral Initial Invested Amount................................$   42,000,000
Class D Initial Invested Amount...................................$   15,750,000
Group........................................................................One
Series Servicing Fee Percentage..........................................1.75(3)
Series Termination Date..........................................August 17, 2009


(1)  Variable Funding Series.
(2)  Invested Amount may vary, but may not exceed the stated Maximum Invested
     Amount.
(3)  Subject to change if Providian National Bank is replaced as servicer.
(4)  Subject to delay if revolving period is extended.
(5)  Subject to change if the beginning of the accumulation period is or has
     been delayed.

                                      S-61
<PAGE>

Prospectus

                             Providian Master Trust
                                     Issuer

                             Providian National Bank
                               Seller and Servicer

                            Asset Backed Certificates

<TABLE>
<CAPTION>
<S>                           <C>
---------------------------
 You should consider          The Trust--
 carefully the risk
 factors beginning on         o  may periodically issue asset backed certificates in one or more
 page 6 in this                  series with one or more classes; and
 prospectus.
                              o  will own--
 A certificate is not a
 deposit.  Neither the           o  receivables in a portfolio of credit card and other
 certificates nor the               consumer revolving credit accounts;
 underlying accounts or
 receivables are insured         o  payments due on those receivables; and
 or guaranteed by the
 Federal Deposit                 o  other property described in this prospectus and in the
 Insurance Corporation              accompanying prospectus supplement.
 or any other
 government agency.           The Certificates--

 The certificates will           o  will represent interests in the Trust and will be paid only
 represent interests in             from the trust assets;
 the Providian Master
 Trust only and do not
 represent interests in or       o  offered with this prospectus will be rated in one of the four
 obligations of                     highest rating categories by at least one nationally recognized
 Providian National                 rating organization;
 Bank or any of its
 affiliates.                     o  may have one or more forms of credit enhancement; and

 This prospectus may be          o  will be issued as part of a designated series which may include
 used to offer and sell             one or more classes of certificates and credit enhancement.
 certificates of a series
 only if accompanied by       The Certificateholders--
 the prospectus
 supplement for that             o  will receive interest and principal payments from a varying
 series.                            percentage of credit card and other consumer revolving credit
                                    account collections.
---------------------------
</TABLE>


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

                                _______________
                                     , 2000
<PAGE>

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

      Information about the certificates is presented to you in two separate
documents: (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:

      o     the terms, including interest rates, for each class;

      o     the timing of interest and principal payments;

      o     information about the receivables;

      o     information about credit enhancement, if any, for each class;

      o     the anticipated ratings for each class being offered; and

      o     the method for selling the certificates.

      If the terms of a particular series of certificates vary between the
description contained in this prospectus and the description in 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 include cross references in this prospectus and the accompanying
prospectus supplement to captions in these materials where you can find
additional, 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 certain terms used in this
prospectus are defined under the caption "Index of Terms for Prospectus" on page
82 in this prospectus.
<PAGE>

                               TABLE OF CONTENTS

                                                             Page
                                                             ----
PROSPECTUS SUMMARY .........................................    1
  THE TRUST AND THE TRUSTEE ................................    1
  THE BANK .................................................    1
  TRUST ASSETS .............................................    1
  THE CERTIFICATES .........................................    2
  THE SELLER'S INTEREST ....................................    2
  COLLECTIONS BY THE
   SERVICER ................................................    2
  ALLOCATION OF TRUST
   ASSETS ..................................................    2
  INTEREST PAYMENTS ON THE
   CERTIFICATES ............................................    2
  PRINCIPAL PAYMENTS ON
   THE CERTIFICATES ........................................    2
   Revolving Period ........................................    3
   Accumulation Period .....................................    3
   Scheduled Amortization Period ...........................    3
   Early Amortization Period ...............................    4
   Pay Out Events ..........................................    4
  SHARING OF ADDITIONAL
   FINANCE CHARGE
   COLLECTIONS .............................................    4
  SHARED PRINCIPAL
   COLLECTIONS .............................................    4
  SERIES ENHANCEMENT .......................................    4
  TAX STATUS ...............................................    5
  CERTIFICATE RATINGS ......................................    5
  OPTIONAL REPURCHASE ......................................    5

RISK FACTORS ...............................................    6
     Competition in the Credit Card
      Industry Could Lead to Early
      Payment of Your Certificates .........................    6
     A Change in the Terms of the
      Receivables May Adversely
      Affect the Amount or Timing of
      Collections and May Cause an
      Early Payment or a Downgrade
      of Your Certificates .................................    6
     If the Transfer of Receivables Is
      Merely a Grant of a Security
      Interest, Other Interests May
      Have Priority over Your
      Certificates .........................................    7
     If a Conservator or Receiver Is
      Appointed for the Bank, Assets
      Could Be Sold at a Loss,
      Payment May Be Accelerated,
      Delayed or Reduced and
      Protections Provided to
      Certificateholders May Be
      Overridden ...........................................    7
     Consumer Protection Laws May
      Restrict the Bank's Ability to
      Collect Receivables and
      Maintain Yield on the Trust
      Portfolio and May Lead to an
      Early Pay Out or Inability to
      Pay Certificates in Full .............................    9
     Principal May Be Paid Earlier than
      Expected Creating a
      Reinvestment Risk to
      Certificateholders, or Later than
      Expected Resulting in a Failure
      to Receive Payment When
      Expected .............................................   10
     Social, Economic and Geographic
      Factors That Affect Credit Card
      Payments Are Unpredictable
      and May Cause a Delay or
      Default in Payment ...................................   11
     Credit Ratings Assigned to Your
      Certificates Are Limited in
      Nature ...............................................   12
     Credit Quality of Trust Assets May
      Be Eroded by the Addition of
      New Assets ...........................................   12
     Finance Charge Rates May Decline
      Without a Corresponding
      Change in Certificate Rates or
      Certificate Rates May Increase
      Without a Corresponding
      Change in Finance Charge
      Rates ................................................   13
     Issuance of Additional Series by the
      Trust May Adversely Affect
      Your Payments or Rights ..............................   13

                                       i
<PAGE>

     If Optional Repurchase Occurs, It
      May Result in an Early Return
      Of Principal and a
      Reinvestment Risk ....................................   14
     If Accountholders Are Concentrated
      in One State or Geographic
      Region, Laws, Economic
      Downturn or Natural Disasters
      in That Area May Adversely
      Affect Collections of
      Receivables ..........................................   14
     Amounts in Prefunding Account
      Not Invested in Receivables
      May Result in Early Return of
      Principal and Reinvestment
      Risk .................................................   15
     You Will Not Be Recognized as the
      Owner of Certificates on the
      Records of the Trustee and Will
      Not Be Able to Exercise Rights
      Directly as a Certificateholder ......................   15
     Trust Assets May Be Allocated to
      One or More Specific Series or
      Groups and Not Be Available to
      Your Series ..........................................   15
     For Some Purposes,
      Certificateholders of Other
      Series or Classes May Take
      Actions Which Are Opposed to
      Your Interests .......................................   15
THE BANK ...................................................   17
THE BANK'S CREDIT CARD
      BUSINESS .............................................   17
     The Bank Portfolio ....................................   17
     Underwriting Procedures and
      Lending Guidelines ...................................   18
     Rollouts of Accounts ..................................   19
     Telemarketing and Customer
      Service ..............................................   19
     Collection Efforts and
      Delinquencies ........................................   19
     Interchange ...........................................   20
     Billing and Payments ..................................   21
     Year 2000 .............................................   21
PROVIDIAN MASTER TRUST .....................................   22
     The Seller's Interest .................................   22
     The Certificateholders' Interest ......................   22
     Termination of the Trust ..............................   23
THE TRUST PORTFOLIO AND THE
      TRUST ASSETS .........................................   23
     Additional Sellers ....................................   25
     Conveyance of Receivables .............................   26
     Representations and Warranties
      Relating to Accounts and
      Receivables ..........................................   26
     Reassignment of Receivables ...........................   27
     Eligible Accounts and Eligible
      Receivables ..........................................   28
     Defaulted Receivables; Rebates and
      Fraudulent Charges ...................................   30
     Required Seller's Participation
      Amount and Required Principal
      Balance ..............................................   31
     Addition of Receivables and
      Participations to the Trust ..........................   32
     Removal of Receivables from the
      Trust ................................................   36
THE CERTIFICATES ...........................................   37
     Certificates to be Issued in Series ...................   37
     Interest ..............................................   37
     Principal .............................................   38
     New Issuances of Certificates .........................   39
     Allocation Percentages ................................   41
     Shared Principal Collections ..........................   42
     Sharing of Additional Finance
      Charge Collections within
      Groups of Series .....................................   42
     The Funding Period ....................................   43
     Credit Enhancement ....................................   44
     Pay Out Events ........................................   46
     Record Date ...........................................   48
     Optional Termination ..................................   48
     Final Payment of Principal on
      Series Termination Date ..............................   49
     Book-Entry Registration ...............................   49
     Definitive Certificates ...............................   52
USE OF PROCEEDS ............................................   53
THE TRUST ACCOUNTS .........................................   53
     Creation of the Trust Accounts ........................   53
     Investment of Trust Account Funds
      in Eligible Investments ..............................   54
     The Collection Account ................................   55
     Deposits in the Collection Account ....................   55
     Special Funding Account ...............................   57
THE SERVICER ...............................................   57
     Servicing Fees and Payment of Expenses ................   58

                                      ii
<PAGE>

          Indemnification ..................................   58
          Collection and Other Servicing
           Procedures ......................................   59
          Servicer Covenants ...............................   60
          Certain Matters Regarding the
           Servicer ........................................   61
          Servicer Default .................................   61
          Evidence as to Compliance ........................   63
AMENDMENTS TO THE POOLING
       AGREEMENT AND
       SUPPLEMENTS .........................................   63
INVESTOR INFORMATION .......................................   64
          Monthly Reports ..................................   64
          List of Investor Certificateholders ..............   66
THE TRUSTEE ................................................   66
CERTAIN LEGAL ASPECTS OF THE
       RECEIVABLES .........................................   66
          Transfer of Receivables ..........................   66
          Certain Matters Relating to
           Receivership ....................................   68
          Consumer Protection Laws .........................   69
TAX MATTERS ................................................   69
          Tax Characterization of the
           Certificates ....................................   70
     Tax Characterization of the Trust .....................   71
     U.S. and Non-U.S. .....................................
      Certificateholders ...................................   71
     Federal Tax Consequences to U.S. ......................
      Certificateholders ...................................   72
     Federal Tax Consequences to Non-U.S. Certificateholders   74
     State and Local Taxation ..............................   76
BENEFIT PLAN INVESTORS .....................................   76
     Prohibited Transactions ...............................   77
     Potential Prohibited Transactions
      from Investment in Certificates ......................   77
     Investment by Benefit Plan
      Investors ............................................   78
     Tax Consequences to Benefit Plans .....................   79
PLAN OF DISTRIBUTION .......................................   80
LEGAL MATTERS ..............................................   81
REPORTS TO
     CERTIFICATEHOLDERS ....................................   81
WHERE YOU CAN FIND MORE
     INFORMATION ...........................................   81
INDEX OF TERMS FOR
     PROSPECTUS ............................................   82


                                      iii
<PAGE>

                               PROSPECTUS SUMMARY

o     This summary highlights selected information and does not contain all of
      the information that you need in making your investment decision. Prior to
      making your decision, you should carefully read this entire document and
      the accompanying prospectus supplement.

o     This summary also provides an overview of the trust assets including, in
      particular, the receivables and how the receivables will allocated. This
      summary is qualified by the full description of such information in this
      prospectus and the accompanying prospectus supplement.





THE TRUST AND THE TRUSTEE

Providian Master Trust was formed in 1993 pursuant to a pooling and servicing
agreement between Providian National Bank, as seller and servicer, and Bankers
Trust Company, as trustee.

The Trust is a master trust under which multiple series of certificates may be
issued. Each series is issued pursuant to a supplement to the pooling and
servicing agreement. The terms of a series are set forth in the pooling
agreement supplement for that series.

Some classes or series may not be offered by this prospectus. They may be
offered, for example, in a private placement.

THE BANK

The Bank is a national banking association, which owns the credit card and other
consumer revolving credit accounts from which the receivables are sold to the
Trust. The Bank is the seller and servicer under the pooling and servicing
agreement and owns all or a portion of the seller's interest.

TRUST ASSETS

The Bank has designated selected VISA(R)/1/ and MasterCard(R) revolving credit
card accounts to the Trust and have sold the receivables in such accounts to the
Trust. The Bank may designate additional accounts to the Trust. The Bank selects
the accounts to be designated to the Trust on the basis of criteria established
in the pooling and servicing agreement. All receivables in the accounts when
designated to the Trust were transferred to the Trust and all new receivables
generated in those accounts have been and will be transferred automatically to
the Trust. The receivables transferred to the Trust are the primary trust
assets. The total amount of receivables in the Trust fluctuates daily as new
receivables are generated and payments are received on existing receivables.

The trust assets also include or may include:

o     funds collected on the receivables;

o     rights to certain interchange fees that the Bank receives through bankcard
      associations;

o     funds and investments in the Trust's bank accounts;

o     recoveries with respect to receivables that have been previously charged
      off;

o     participations in other pools of credit card or other consumer revolving
      credit accounts owned by the Bank; and

o     credit enhancement that varies from one series to another and, within a
      series, may vary from one class to another.

------------------------
/1/   VISA(R)and MasterCard(R)are registered trademarks of Visa U.S.A. Inc. and
      MasterCard International Incorporated, respectively.

                                       1
<PAGE>

See "Providian Master Trust" in this prospectus.

THE CERTIFICATES

The Trust has issued, and in the future expects to issue, asset backed
certificates, each evidencing an undivided interest in the Trust. The
certificates are issued in series. A series may contain one or more classes. The
terms of any future series or class will not be subject to your prior review or
consent. There can be no assurance that the terms of any future series will not
have an impact on the timing or amount of payments received by a
certificateholder.

THE SELLER'S INTEREST

The interest in the assets not allocated to any series of certificates is the
seller's interest. The principal amount of the seller's interest fluctuates with
the amount of the principal receivables held in the trust and the amount of
certificates outstanding. The pooling and servicing agreement requires the Bank
to designate additional accounts to the Trust if the seller's interest is less
than a designated amount, referred to as the required seller's participation
amount. The Bank may sell part, but not all, of its interest in the seller's
interest by issuing a supplemental interest. The Bank must retain an interest in
the Trust. The seller's interest does not provide credit enhancement for your
series or any other series.

COLLECTIONS BY THE SERVICER

The Bank services the receivables under the pooling and servicing agreement. In
limited cases, the Bank may resign or be removed, and either the trustee or a
third party may be appointed as the new servicer. The servicer receives a
servicing fee for servicing the receivables, and each series is obligated to pay
a portion of that fee.

The servicer receives collections on the receivables, deposits those collections
in the collection account and keeps track of them as finance charge receivables
or principal receivables. The servicer then allocates those collections as
summarized below. See "The Servicer--Collections and Other Servicing Procedures"
in this prospectus.

ALLOCATION OF TRUST ASSETS

The trust assets are allocated among each series of certificates outstanding and
the seller's interest. The servicer allocates collections of finance charge
receivables and charged off receivables, to each series based on varying
percentages. The accompanying prospectus supplement describes allocation
percentages applicable to your series.

Certificateholders are only entitled to amounts allocated to their series equal
to the interest and principal payments on their certificates. See "The
Certificates--Certificates to be Issued in Series", "The Certificates--Interest"
and "The Certificates--Principal" in this prospectus.

INTEREST PAYMENTS ON THE CERTIFICATES

Each certificate entitles the holder to receive payments of interest as
described in the applicable prospectus supplement. If a series of certificates
consists of more than one class, each class may differ in, among other things,
priority of payments, payment dates, interest rates, methods for computing
interest, and rights to series enhancement.

Each class of certificates may have fixed, floating or any other type of
interest rate. Generally, interest will be paid monthly or on other scheduled
dates over the life of the certificates. See "The Certificates--Interest" in
this prospectus.

PRINCIPAL PAYMENTS ON THE CERTIFICATES

Each certificate entitles the holder to receive payments of principal as
described in the applicable prospectus supplement. If a series of certificates
consists of more than one class, each class may

                                       2
<PAGE>

differ in, among other things, the amounts allocated for principal payments,
priority of payments, payment dates, expected final payment dates, and rights to
series enhancement. See "The Certificates--Principal" in this prospectus.

Revolving Period

Each series of certificates will begin with a period during which the trust will
not pay or accumulate principal for payment to the certificateholders. The
period when no principal is paid or accumulated is known as the revolving period
of a series. The Trust, during the revolving period, will pay available
principal to certificateholders of other series as shared principal collections
or to the Bank as holder of the seller's interest, or in certain circumstances
will deposit the available principal in the special funding account. The
revolving period for a series begins on the series cut-off date described in the
applicable prospectus supplement, and ends at the start of either an early
amortization period, scheduled amortization period or an accumulation period.

Following the revolving period, each class of certificates will have one or more
of the following periods in which:

o     principal is accumulated in specified amounts per month and paid on an
      expected final payment date (an accumulation period);

o     principal is paid in fixed amounts at scheduled intervals (a scheduled
      amortization period); or

o     principal is paid or accumulated from available principal collections up
      to the full principal amount owing on the certificates following certain
      adverse events (an early amortization period).

Accumulation Period

If a series or class of certificates is in an accumulation period during which
principal is accumulated in specified amounts per month and paid on an expected
final payment date, the Trust is expected to pay available principal to those
certificateholders on the date specified in the prospectus supplement for such
series. If the series has more than one class, each class may have a different
expected final payment date and a different priority for payment. For a period
of time prior to the scheduled expected final payment date, the Trust will
deposit specified amounts of available principal in a trust account. The
accumulation period for a series or class begins on a date specified in the
applicable prospectus supplement, and if so provided in the applicable
prospectus supplement may be delayed in certain circumstances, and ends when any
one of the following occurs:

o     the certificates of such series or class are paid in full;

o     the beginning of an early amortization period; or

o     the termination date for the series described in the applicable prospectus
      supplement (also called the legal final maturity date).

Scheduled Amortization Period

If a series or class of certificates is in a scheduled amortization period
during which principal is paid in fixed amounts at scheduled intervals, the
Trust will pay available principal up to such fixed amount to certificateholders
on each distribution date during such period. The Trust will pay available
principal in a fixed amount, plus any amounts not previously paid. If the series
has more than one class, each class may have a different schedule for principal
payments and a different priority for payment. The scheduled amortization period
for a series or class starts on the date specified in the prospectus supplement
for such series and ends when any one of the following occurs:

o     the certificates of such series or class are paid in full;

                                       3
<PAGE>

o     the beginning of an early amortization period; or

o     the termination date for the series described in the applicable prospectus
      supplement (also called the legal final maturity date).

Early Amortization Period

If a series of certificates is in an early amortization period during which
principal is paid in the amount of available principal up to the full principal
amount owing on the certificates following certain adverse events, 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. The early amortization period starts on the day a pay out
event occurs and ends when any of the following occurs:

o     the certificates of such series are paid in full; or

o     the termination date for the series described in the applicable prospectus
      supplement (also called the legal final maturity date).

Pay Out Events

A pay out event for any series of certificates will include adverse events
described in the prospectus supplement for such series. In addition, the
following will be pay out events for all series:

o     the Bank does not transfer additional assets to the Trust when required;

o     certain defaults of the servicer;

o     the occurrence of certain events of insolvency or receivership relating to
      the Bank;

o     the Bank is unable to transfer receivables to the Trust as required under
      the pooling agreement; or

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

See "The Certificates--Pay Out Events" in this prospectus.

SHARING OF ADDITIONAL FINANCE CHARGE COLLECTIONS

Any series may be included in a group of series. If specified in the prospectus
supplement for such series, to the extent that collections of finance charge
receivables allocated to a series are not needed for that series, those
collections may be applied to cover certain shortfalls of other series in the
same group. See "The Certificates--Sharing of Additional Finance Charge
Collections Within Groups of Series" in this prospectus.


SHARED PRINCIPAL COLLECTIONS

To the extent that collections of principal receivables allocated to a series
are not needed for that series, those collections may be applied to cover
principal payments or accumulations for other series, and vice versa. See "The
Certificates--Shared Principal Collections" in this prospectus.


SERIES ENHANCEMENT

Each class of a series may be entitled to series enhancement. Series enhancement
for the certificates of any class may take the form of one or more of the
following:

o     subordination
o     letter of credit
o     cash collateral account
o     surety bond or insurance policy
o     spread account
o     swap arrangements

                                       4
<PAGE>

The type, characteristics and amount of any series enhancement will be:

o     based on several factors, including the characteristics of the receivables
      at the time a series of certificates is issued; and

o     established based on the requirements of the rating agencies. See "The
      Certificates--Credit Enhancement" in this prospectus.


TAX STATUS

For information concerning the application of the United States federal income
tax laws, including whether the certificates will be characterized as debt for
federal income tax purposes, see "Tax Matters" in this prospectus and "Summary
of Series Terms--Tax Status" in the accompanying prospectus supplement.

CERTIFICATE RATINGS

Any certificate offered by this prospectus and an accompanying prospectus
supplement will be rated in one of the four highest rating categories by at
least one nationally recognized rating organization.

A rating is not a recommendation to buy, sell or hold securities, and may be
revised or withdrawn at any time by the assigning agency. Each rating should be
evaluated independently of any other rating. See "Risk Factors--Credit Ratings
Assigned to Your Certificates are Limited in Nature" in this prospectus.

OPTIONAL REPURCHASE

The Bank has the option to repurchase any series of certificates once the
principal amount of the series has been reduced to an amount specified in the
prospectus supplement for such series.

                                       5
<PAGE>

                                  RISK FACTORS

  You should consider the following factors before you decide whether or not to
purchase the certificates.

  Competition in the Credit Card        The credit card industry is highly
  Industry Could Lead to Early          competitive. As the Bank's
  Payment of Your Certificates          competitors strive to expand their
                                        market share, the Bank's use of
                                        effective advertising, target
                                        marketing and pricing strategies
                                        becomes extremely important.

                                        In light of recent mergers and
                                        consolidations of banking and
                                        financial services companies, there
                                        are fewer card issuers with greater
                                        economies of scale and brand
                                        recognition. Also, the use of debit
                                        cards associated with the VISA or
                                        MasterCard logo competes with
                                        traditional credit card usage.

                                        The increase in competition and
                                        offers of lower annual percentage
                                        rate credit card products may lead to
                                        a reduction in yield on the Bank
                                        portfolio.  Lower rates also may
                                        reduce the amount of finance charge
                                        collections available to pay interest
                                        on the certificates. Increased
                                        competition resulting from
                                        consolidations and mergers may also
                                        impact the Bank's ability to
                                        originate new accounts and generate
                                        new receivables. If the origination
                                        of new accounts or the generation of
                                        new receivables decreases
                                        significantly, the Bank may not be
                                        able to designate additional accounts
                                        to the Trust portfolio when required
                                        and a pay out event may occur. If
                                        your series provides for early
                                        amortization upon the occurrence of a
                                        pay out event, these events may cause
                                        your principal to be paid back
                                        earlier than expected.

  A Change in the Terms of the          As owner of the accounts designated
  Receivables May Adversely Affect      to the Trust, the Bank retains the
  the Amount or Timing of Collections   right to change various account terms
  and May Cause an Early Payment or a   including finance charges, other fees
  Downgrade of Your Certificates        and the required monthly minimum
                                        payment. The changes may be voluntary
                                        on the part of the Bank or may be
                                        forced by law or market conditions.
                                        Changes in finance charge rates and
                                        fees could decrease the effective
                                        yield on the accounts and a pay out
                                        event may occur. If your series
                                        provides for early amortization upon
                                        the occurrence of a pay out event,
                                        this could cause your principal to be
                                        paid back earlier than expected.
                                        Changes in account terms could also
                                        cause a reduction or withdrawal of
                                        the credit ratings on your
                                        certificates.


                                       6
<PAGE>

                                        See "The Trust Portfolio and the
                                        Trust Assets--Representations and
                                        Warranties Relating to Accounts and
                                        Receivables" in this prospectus.

  If the Transfer of Receivables Is     The Bank has represented in the
  Merely a Grant of a Security          pooling agreement that the transfer
  Interest, Other Interests May Have    of the receivables to the Trust is
  Priority over Your Certificates       either a sale or the grant of a
                                        security interest in the receivables.
                                        In order to protect the purchasers of
                                        the certificates, the Bank has taken
                                        and will take the necessary actions
                                        to ensure that, if the transfer is
                                        determined by a court to be a grant
                                        of a security interest and not a sale
                                        of the receivables to the Trust, the
                                        Trust will have a "first-priority
                                        perfected security interest" in the
                                        receivables. Regardless of these
                                        actions to ensure the Trust a
                                        first-priority perfected security
                                        interest, your interests could be
                                        impaired:


                                        o         by a tax, governmental or
                                                  other nonconsensual lien on
                                                  the Bank's property arising
                                                  before receivables come into
                                                  existence which may have
                                                  priority over the Trust's
                                                  interests in the receivables;

                                        o         if the FDIC were appointed as
                                                  conservator or receiver for
                                                  the Bank, the FDIC's
                                                  administrative expenses may be
                                                  paid before the
                                                  certificateholders are paid;
                                                  and

                                        o         if insolvency or similar
                                                  proceedings were commenced by
                                                  or against the Bank or, in
                                                  certain circumstances, if
                                                  certain time periods were to
                                                  pass, then the Trust may not
                                                  have a first-priority
                                                  perfected security interest in
                                                  amounts held by the Bank and
                                                  not deposited into the
                                                  collection account; this may
                                                  result in a loss to the
                                                  certificateholders.

                                        See "Certain Legal Aspects of the
                                        Receivables--Transfer of Receivables"
                                        in this prospectus.

  If a Conservator or Receiver Is       The Federal Deposit Insurance Act, as
  Appointed for the Bank, Assets        amended by the Financial Institutions
  Could Be Sold at a Loss, Payment      Reform, Recovery and Enforcement Act
  May Be Accelerated, Delayed or        of 1989, provides that a security
  Reduced and Protections Provided to   interest granted by the Bank in the
  Certificateholders May Be Overridden  receivables would be respected to the
                                        extent that:

                                        o         the pooling agreement complies
                                                  with the regulatory
                                                  requirements of the FDIA;


                                       7
<PAGE>

                                        o         the security interest granted
                                                  under the pooling agreement is
                                                  perfected before the FDIC is
                                                  appointed as conservator or
                                                  receiver for the Bank; and

                                        o         the security interest is not
                                                  taken in contemplation of the
                                                  Bank's insolvency or with the
                                                  intent to hinder, delay or
                                                  defraud the Bank or its
                                                  creditors.

                                        Opinions and policy statements issued
                                        by  the FDIC suggest that, because of
                                        the manner in which these
                                        transactions are structured, the FDIC
                                        would respect the security interest
                                        granted by the Bank in the
                                        receivables. If the FDIC were to
                                        assert a contrary position, however,
                                        payments of principal and interest on
                                        the certificates could be delayed and
                                        possibly reduced. Furthermore, the
                                        FDIC could:

                                        o         require the trustee to go
                                                  through the administrative
                                                  claims procedure established
                                                  by the FDIC in order to obtain
                                                  payments on the certificates;

                                        o         request a stay of any actions
                                                  by the trustee to enforce the
                                                  pooling agreement or the
                                                  certificates against the Bank;
                                                  and

                                        o         repudiate the pooling
                                                  agreement and limit the claims
                                                  of the holders of the
                                                  certificates to their "actual
                                                  direct compensatory damages".

                                        If the FDIC were to take any of these
                                        actions, the amount payable to you
                                        could be lower than the outstanding
                                        principal and accrued interest on the
                                        certificates, thus resulting in
                                        losses to you.

                                        The appointment of a conservator or
                                        receiver for the Bank could cause an
                                        early amortization of principal on
                                        all outstanding series. Under the
                                        terms of the pooling agreement, new
                                        principal receivables would not be
                                        transferred to the Trust. The trustee
                                        would sell the receivables unless a
                                        sufficient amount of the holders of
                                        certificates, and anyone else
                                        authorized to vote on those matters,
                                        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
                                        amounts to pay you in full. However,
                                        the conservator or receiver for the
                                        Bank may have the power:


                                       8
<PAGE>

                                        o         regardless of the terms of the
                                                  pooling and servicing
                                                  agreement:

                                              .   to delay any such procedure;

                                              .   to prevent an early
                                                  amortization;

                                              .   to prevent the early sale of
                                                  the receivables and
                                                  termination of the Trust; or

                                              .   to require new principal
                                                  receivables to continue being
                                                  transferred to the Trust; or

                                        o         regardless of the instructions
                                                  of those authorized to direct
                                                  the trustee's actions under
                                                  the pooling agreement:

                                              .   to require the early sale of
                                                  the receivables;

                                              .   to require termination of the
                                                  Trust and retirement of the
                                                  certificates; or

                                              .   to prohibit the continued
                                                  transfer of principal
                                                  receivables to the Trust.

                                        In addition, if a conservator or
                                        receiver were appointed for the
                                        servicer, the conservator or receiver
                                        may have the power to prevent either
                                        the trustee or the certificateholders
                                        from appointing a new servicer.

                                        See "Certain Legal Aspects of the
                                        Receivables--Certain Matters Relating
                                        to Receivership".

  Consumer Protection Laws May          Federal and state consumer protection
  Restrict the Bank's Ability to        laws regulate the creation, servicing
  Collect Receivables and Maintain      and collection of consumer loans,
  Yield on the Trust Portfolio and      including credit card loans. New
  May Lead to an Early Pay Out or       legislation and regulatory changes
  Inability to Pay Certificates in      affecting consumer loans and, in many
  Full                                  cases, specifically aimed at the
                                        credit card industry, are frequently
                                        being proposed both at the federal
                                        and state levels.

                                        If implemented, some of the federal
                                        and state legislative changes under
                                        consideration could:

                                        o         limit the Bank's ability to
                                                  increase finance charges and
                                                  fees;

                                        o         restrict or cap finance charge
                                                  rates;


                                       9
<PAGE>

                                        o         limit the Bank's ability to
                                                  impose or increase fees; and

                                        o         require increased disclosure
                                                  and reporting to
                                                  accountholders and applicants
                                                  for credit cards.

                                        It is not clear whether any of these
                                        proposals will become law or, if they
                                        are enacted, what final form they
                                        will take. However, you should  be
                                        aware that legislative and regulatory
                                        changes can be expected from time to
                                        time. These changes may make it more
                                        difficult for the servicer to collect
                                        the receivables or may restrict the
                                        finance charges and fees that the
                                        Bank can charge.

                                        If, as a result of legislative or
                                        regulatory changes, the Bank were
                                        required to reduce its finance
                                        charges and fees, or if the Bank were
                                        not permitted to increase finance
                                        charges and fees when needed, this
                                        could cause a pay out event to occur.

                                        The Bank makes representations and
                                        warranties relating to compliance
                                        with the requirements of law and
                                        relating to the validity and
                                        enforceability of the accounts and
                                        the receivables. However, the trustee
                                        will not make any examination of the
                                        receivables or the records relating
                                        to the receivables for the purpose of
                                        establishing the presence or absence
                                        of defects, compliance with the
                                        representations and warranties, or
                                        for any other purpose. If a
                                        representation or warranty is
                                        breached, the only remedy is that the
                                        Bank, as the seller or the servicer,
                                        must accept the transfer and
                                        reassignment of receivables affected
                                        by the breach.

                                        See "The Trust Portfolio and the
                                        Trust Assets--Representation and
                                        Warranties Relating to Accounts and
                                        Receivables" and "Certain Legal
                                        Aspects of the Receivables--Consumer
                                        Protection Laws" in this prospectus.

  Principal May Be Paid Earlier than    The receivables in the Trust may be
  Expected Creating a Reinvestment      paid at any time and there is no
  Risk to Certificateholders, or        assurance that new receivables will
  Later than Expected Resulting in a    be generated in the accounts
  Failure to Receive Payment When       designated to the Trust or will be
  Expected                              generated at levels needed to
                                        maintain the Trust. To prevent the
                                        occurrence of a pay out event, new
                                        receivables must be generated and
                                        added to the Trust. The Trust is
                                        required to maintain a certain
                                        minimum amount of receivables. The
                                        generation of new receivables is
                                        affected, in part, by the Bank's
                                        ability to compete

                                       10
<PAGE>

                                        in the current industry environment and
                                        by customers' changing borrowing and
                                        payment patterns. If there is a decline
                                        in the generation of new receivables you
                                        may be repaid your principal before the
                                        expected date.

                                        One development which affects the level
                                        of finance charge collections is the
                                        increased convenience use of credit
                                        cards. Convenience use means that the
                                        accountholder pays the account balance
                                        in full on or before the due date,
                                        thereby avoiding finance charges on his
                                        or her account. A shift towards
                                        convenience use by large numbers of
                                        accountholders could reduce the
                                        effective yield on the accounts and
                                        could cause the occurrence of a pay out
                                        event.

                                        The pooling agreement requires that the
                                        balance of principal receivables in the
                                        Trust not fall below a specified level.
                                        To maintain the level of principal
                                        receivables in the Trust, the Bank
                                        periodically adds receivables to the
                                        Trust through the designation of
                                        additional accounts to the Trust
                                        portfolio. If the Bank is not able to
                                        designate additional accounts to the
                                        Trust portfolio when required, a pay out
                                        event will occur. See "The
                                        Certificates--Pay Out Events" in this
                                        prospectus and "Series Provisions--Pay
                                        Out Events" in the accompanying
                                        prospectus supplement.

                                        Changes in finance charges also will
                                        affect payment patterns on the
                                        receivables and thus may result in a
                                        decline in yield. During the
                                        amortization or accumulation periods,
                                        this may adversely affect the repayment
                                        of principal. See "The Bank Portfolio of
                                        Accounts" in the accompanying prospectus
                                        supplement.

Social, Economic and Geographic         Changes in credit card use, payment
Factors That Affect Credit Card         patterns and the rate of defaults by
Payments Are Unpredictable and May      accountholders may result from a variety
Cause a Delay or Default in Payment     of social, economic and geographic
                                        factors. Social factors include changes
                                        in consumer confidence levels and
                                        attitude toward incurring debt, the
                                        public's perception of the use of credit
                                        cards and changing attitudes regarding
                                        the stigma of personal bankruptcy.
                                        Economic factors include the rate of
                                        inflation, unemployment rates and
                                        relative interest rates offered for
                                        various types of loans. Moreover,
                                        adverse changes in economic conditions
                                        in states where accountholders are
                                        located could have a direct impact on
                                        the timing and amount of payments on the
                                        certificates of any series.


                                       11
<PAGE>

Credit Ratings Assigned to Your         See "The Bank's Credit Card and Consumer
Certificates Are Limited in Nature      Lending Business" in this prospectus and
                                        "Maturity Considerations" in the
                                        accompanying prospectus supplement.

                                        Each credit rating assigned to your
                                        certificates reflects the rating
                                        agency's assessment only of the
                                        likelihood that interest and principal
                                        will be paid by the applicable series
                                        termination date, not when expected.
                                        These ratings are based on the rating
                                        agencies' determination of the value of
                                        receivables in the Trust and the
                                        availability of any credit enhancement.

                                        The ratings do not address the
                                        following:

                                        o         the likelihood that the
                                                  principal or interest on your
                                                  certificate will be prepaid,
                                                  paid on an expected final
                                                  payment date or paid on any
                                                  particular date before the
                                                  termination date of your
                                                  series;

                                        o         the possibility that your
                                                  certificates will be paid
                                                  early or the possibility of
                                                  the imposition of United
                                                  States withholding tax for
                                                  non-U.S. certificateholders;

                                        o         the marketability of the
                                                  certificates, or any market
                                                  price; or

                                        o         that an investment in the
                                                  certificates is a suitable
                                                  investment for you.

                                        A rating is not a recommendation to
                                        purchase, hold or sell certificates of a
                                        series or class of a series.
                                        Furthermore, there is no assurance that
                                        any rating will remain for any given
                                        period of time or that any rating will
                                        not be reduced or withdrawn by a rating
                                        agency. If a rating assigned to your
                                        certificates is reduced or withdrawn,
                                        the market value of your certificates
                                        could be reduced.

Credit Quality of Trust Assets May Be   The Bank expects that it will
Eroded by the Addition of New Assets    periodically designate additional
                                        accounts to the Trust portfolio, and may
                                        at times be obligated to designate
                                        additional accounts. Additional accounts
                                        may include accounts which were
                                        originated using criteria that are
                                        different than those applicable to the
                                        accounts currently designated to the
                                        Trust portfolio. There are many factors
                                        that could cause these differences,
                                        including the fact that the
                                        additionalaccounts were originated at a
                                        different date or were acquired from a
                                        credit card issuer which used different

                                       12
<PAGE>

                                        underwriting standards or procedures.
                                        Consequently, there is no assurance that
                                        future additional accounts will have the
                                        same credit quality or exhibit the same
                                        characteristics as those currently
                                        designated to the Trust portfolio.

                                        The pooling agreement allows the Bank to
                                        designate additional accounts to the
                                        Trust portfolio, and to add additional
                                        receivables, participation interests and
                                        other assets to the Trust. These
                                        additions are subject to the
                                        satisfaction of conditions described in
                                        this prospectus under "The Trust
                                        Portfolio and the Trust Assets--Addition
                                        of Receivables and  Participations to
                                        the Trust".

  Finance Charge Rates May Decline      The majority of accounts designated
  Without a Corresponding Change in     to the Trust portfolio may have
  Certificate Rates or Certificate      finance charges set at a rate above
  Rates May Increase Without a          the prime rate or another specified
  Corresponding Change in Finance       index.  Certificates may bear
  Charge Rates                          interest at a fixed rate or at a
                                        floating rate based on a different
                                        index, such as the London interbank
                                        offered rate. Thus, if the prime rate
                                        or other rate specified as the index
                                        on the accounts declines, finance
                                        charge collections will decline;
                                        however, there may not be a
                                        corresponding decrease in the
                                        interest rates on the certificates.
                                        The effect of lower finance charges
                                        without a corresponding reduction in
                                        the rates on the certificates could
                                        cause a pay out event to occur which
                                        may cause your certificates to be
                                        paid earlier than expected.


                                        On the other hand, a portion of the
                                        accounts designated to the Trust
                                        portfolio may have finance charges
                                        set at a fixed rate.  If the rates on
                                        the certificates increase there will
                                        be no corresponding increase in the
                                        finance charges on the fixed rate
                                        accounts. If a significant portion of
                                        the accounts have fixed rate finance
                                        charges in the future, an increase in
                                        interest rates on the certificates
                                        could cause a pay out event to occur
                                        which may cause your certificates to
                                        be paid earlier than expected.

  Issuance of Additional Series by the  The Trust is a master trust and has
  Trust May Adversely Affect Your       issued other series of certificates
  Payments or Rights                    and is expected to issue additional
                                        series from time to time. All
                                        certificates are payable from the
                                        receivables in the Trust. 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 confirms
                                        in writing that the issuance of

                                       13
<PAGE>

                                        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, including your series. The
                                        owners of the certificates of any new
                                        series will have voting rights which
                                        will reduce the percentage interest
                                        represented by your series. These voting
                                        rights may relate to the ability to
                                        approve waivers and give consents. The
                                        actions which may be affected include
                                        directing the appointment of a successor
                                        servicer following a servicer default,
                                        amending the pooling agreement and
                                        directing a reassignment of the entire
                                        Trust portfolio of accounts.

                                        See "The Certificates--New Issuances of
                                        Certificates" in this prospectus.

If Optional Repurchase Occurs, It May   When the amount of certificates of a
Result in an Early Return Of            series is reduced to a stated percentage
Principal and a Reinvestment Risk       of that series' original amount, the
                                        Bank may repurchase the remaining
                                        certificates of the series. It is
                                        possible, if so provided in the
                                        applicable pooling agreement supplement,
                                        that the repurchase option could be
                                        exercised when 5% or more of the
                                        principal amount of the series remains
                                        outstanding. A repurchase may result in
                                        an early return of your investment. It
                                        is not expected that any premium will be
                                        paid in the event of the exercise of the
                                        repurchase option and there can be no
                                        assurance that you will be able to
                                        invest any early repayment amount at a
                                        similar rate of return.

If Accountholders Are Concentrated in   If the Trust contains a high
One State or Geographic Region, Laws,   concentration of receivables relating to
Economic Downturn or Natural            accountholders located within a single
Disasters in That Area May Adversely    state or region of the United States,
Affect Collections of Receivables       events in that state or region may have
                                        a magnified effect on the Trust due to
                                        the concentration. The prospectus
                                        supplement of a series will contain a
                                        then-current detailed geographic
                                        breakdown of the number of accounts and
                                        the amount of receivables relating to
                                        accountholders with addresses in each
                                        applicable state.

                                        See "Composition of Accounts" in the
                                        accompanying prospectus supplement.

                                        The Bank has no way of predicting how a
                                        future geographic event or a change in
                                        the geographic distribution of the
                                        receivables may affect the certificates.

                                       14
<PAGE>

Amounts in Prefunding Account Not       The Bank may, in connection with any
Invested in Receivables May Result in   series, create a prefunding account and
Early Return of Principal and           deposit a portion of the proceeds of the
Reinvestment Risk                       series in the prefunding account. Funds
                                        in the prefunding account are intended
                                        to be invested in additional principal
                                        receivables. However, any funds in the
                                        prefunding account not used by a
                                        specific date must be paid to the
                                        holders of the certificates of that
                                        series. This will result in an early
                                        return of principal. The Bank would not
                                        pay a prepayment penalty or premium in
                                        that event. If you receive an early
                                        payment you may not be able to reinvest
                                        at a rate equivalent to the rate on the
                                        certificates which were paid early.

You Will Not Be Recognized as the       If so stated in the accompanying
Owner of Certificates on the Records    prospectus supplement, the certificates
of the Trustee and Will Not Be Able     of that series initially will be
to Exercise Rights Directly as a        represented by one or more certificates
Certificateholder                       registered in the name of Cede, the
                                        nominee for DTC, and will not be
                                        registered in the names of the
                                        certificate owners or their nominees.
                                        Unless definitive certificates are
                                        issued for a series, certificate owners
                                        of that series will not be recognized by
                                        the trustee as certificateholders, as
                                        that term is used in the governing
                                        documents. As a result you will only be
                                        able to exercise the rights of
                                        certificateholders indirectly through
                                        DTC, Clearstream, Luxembourg or
                                        Euroclear and their participating
                                        organizations.

                                        See "The Certificates--Book-Entry
                                        Registration" and "The
                                        Certificates--Definitive Certificates"
                                        in this prospectus.

Trust Assets May Be Allocated to One    A pooling agreement supplement or an
or More Specific Series or Groups and   amendment to the pooling agreement may
Not Be Available to Your Series         provide that portions of the receivables
                                        or participations interests in the Trust
                                        be allocated to one or more series or
                                        groups of series. If such an allocation
                                        were to occur, and if the allocation was
                                        not to your series or a group of series
                                        in which your series is included, your
                                        series would not be able to benefit from
                                        those receivables or participations.

For Some Purposes, Certificateholders   In some circumstances, the consent or
of Other Series or Classes May Take     approval of a specified percentage of
Actions Which Are Opposed to Your       certificateholders of all outstanding
Interests                               series or by each class of a series is
                                        required. As a result, the
                                        certificateholders of any oneseries or
                                        class may control notwithstanding the
                                        concerns of other series or classes.
                                        Such circumstances include:

                                        o         requiring the appointment of a
                                                  successor servicer following a
                                                  servicer default;


                                       15
<PAGE>

                                        o         amending the pooling agreement
                                                  and directing a reassignment
                                                  of the entire portfolio of
                                                  accounts; and

                                        o         voting, by an aggregate of
                                                  more than 50% of the
                                                  certificateholders or by each
                                                  class of a series, to direct
                                                  the trustee not to sell or
                                                  liquidate the receivables,
                                                  following an insolvency event
                                                  for the Bank.

                                       16
<PAGE>

                                    THE BANK

      Providian National Bank is a wholly owned subsidiary of Providian
Financial Corporation, a publicly owned financial services company which
provides lending and deposit products throughout the United States and offers
credit cards in the United Kingdom.

      Providian Financial Corporation became an independent, publicly held
company in a spin-off transaction that occurred on June 10, 1997, when shares of
its common stock were distributed to the shareholders of Providian Corporation,
which was Providian Financial Corporation's parent company before the spin-off.

      The Bank is the surviving entity in the merger, completed on January 1,
1998 of Providian National Bank, another subsidiary of Providian Financial
Corporation, into First Deposit National Bank. Following the merger, First
Deposit National Bank changed its name to Providian National Bank.

      The Bank is a national bank regulated by the Office of the Comptroller of
the Currency. Under the grandfather provisions of the Competitive Equality
Banking Act of 1987, Providian Financial Corporation is not required to register
as a bank holding company so long as certain restrictions are observed. The
principal executive offices of the Bank are located at 295 Main Street, Tilton,
NH 03276, and the principal executive offices of Providian Financial Corporation
are located at 201 Mission Street, San Francisco, CA 94105.


                         THE BANK'S CREDIT CARD BUSINESS

The Bank Portfolio

      The Bank is a diversified consumer lender, offering a range of lending
products, including credit cards, secured and partially secured credit cards and
membership services products. The Bank portfolio of accounts discussed in this
prospectus includes unsecured credit card accounts and unsecured revolving line
of credit accounts (which are accessed by checks rather than credit cards) under
management by the Bank but does not currently include secured or partially
secured accounts and, except for the Bank's Visa Classic product, does not
include accounts with lower credit limits designed to serve individuals who have
limited access to credit. The Bank portfolio consists primarily of receivables
generated through VISA and MasterCard credit cards.

      Secured and partially secured accounts and accounts with lower credit
limits designed to serve individuals who have limited access to credit may be
included in the Bank portfolio in the future. Secured credit card accounts are
revolving accounts that are secured or partially secured by a savings deposit
established by the accountholder and held at the Bank. The amount initially
required to be deposited by the accountholder in the savings deposit may vary
from accountholder to accountholder. The amount of the required savings deposit,
as a portion of the accountholder's credit limit, may be reduced over time or
otherwise modified based on the accountholder's credit performance.

      Receivables transferred and to be transferred by the Bank to the Trust
pursuant to the pooling agreement are generated from transactions made and cash
advances obtained by accountholders under accounts in the Bank portfolio and the
Trust portfolio. All accounts in the Bank portfolio (other than certain accounts
purchased from third parties) were originated using the Bank's account
acquisition

                                       17
<PAGE>

procedures. Certain of the accounts were originated by former affiliates of the
Bank or were acquired by the Bank in portfolio acquisitions.

      The Bank uses its affiliate, Providian Bancorp Services, and third party
vendors in the process of originating and servicing accounts in the Bank
portfolio. Account set-up, telemarketing, promotional activities, customer
service, collection activities and certain data processing services are
performed by Providian Bancorp Services at various operations centers. Other
data processing functions are handled by Total System Services, Inc., a company
based in Columbus, Georgia. Total System is the nation's second largest credit
card processing company. Total System is responsible for issuing and encoding
cards, authorizing accountholder purchases and processing transactions for
merchants. Total System also sends monthly billing statements, stores customer
data files, updates master files daily and provides master file tapes each
month. The accounts in the Bank portfolio were principally generated through
direct mail, telemarketing and other direct marketing channels. The Bank's
underwriting, telemarketing, customer service and collection procedures,
described below, are subject to change as the competitive environment, industry
practice, legal requirements or the Bank's business objectives may require.

      The Bank has acquired and may from time to time acquire accounts
originated by third parties. The receivables relating to accounts acquired from
third parties may be included in the Bank portfolio. Accounts acquired by the
Bank from third parties, which are part of the Bank portfolio, were originally
opened using criteria established by other institutions and may not have been
subject to the same underwriting procedures and credit review as accounts
established by the Bank. During 1998 the Bank acquired portfolios of credit card
accounts from First Union Direct Bank, N.A. and Morgan Stanley Dean Witter's
Bravo card program. During 1999 the Bank acquired a portfolio of credit card
accounts from H&R Block, Inc.'s "WebCard" program. Accounts acquired by the Bank
from third parties have been designated to the Trust portfolio in the past and
may be designated to the Trust portfolio from time to time in the future. There
can be no assurance that the accounts in the acquired portfolios will perform
similarly to accounts originated by the Bank. See "The Trust Portfolio and the
Trust Assets--Addition of Receivables and Participations to the Trust".

Underwriting Procedures and Lending Guidelines

      The Bank's credit process for accounts offered through direct mail and
telemarketing channels generally begins with a "prescreening" review which is
designed to identify consumers who, based on proprietary credit and segmentation
criteria, are likely to be interested in and eligible for an account. In the
"prescreening" process, the Bank provides a set of credit criteria directly, or
indirectly through a third party, to credit reporting agencies. The credit
reporting agencies screen their databases and generate a list of names with the
desired attributes. The list is further refined by applying an additional set of
targeting criteria which have been derived by the Bank from a statistical
modeling of attributes from previous solicitations, behavioral usage and credit
risk. This final list is then statistically verified by the Bank to ensure that
the list complies with the criteria supplied. In addition to direct mail and
telemarketing channels, the Bank also uses television, the Internet and other
media channels to market credit cards to consumers.

      Consumers who respond to the Bank's account offers are reviewed according
to the Bank's credit and underwriting criteria. The Bank establishes pricing and
credit limits based on the customer's risk profile, loan feature preferences and
price sensitivity and on the Bank's profitability and risk guidelines.

                                       18
<PAGE>

      Each accountholder is subject to an agreement governing the terms and
conditions of the account. Pursuant to that lending agreement, the Bank reserves
the right to change or terminate any terms, conditions, services or features of
the account (including increasing or decreasing periodic finance charges, other
charges or minimum payment requirements). The Bank monitors customers' risk
profiles, and may adjust product features and/or pricing as the customer
relationship evolves. By their terms, the Bank's lending agreements are governed
by New Hampshire law.

Rollouts of Accounts

      The accounts originated by the Bank are grouped into "rollouts" for
purposes of administrative convenience. A rollout represents a group of accounts
established from replies to a specific solicitation or marketing program.
Product solicitations for a particular rollout are generally made within a
discrete period. Accounts which were originated by third parties, and which had
different account groupings, may be designated to the Trust portfolio. The
accounts designated to the Trust portfolio consisting of rollouts or other
account groupings may include accounts for which receivables have been charged
off as uncollectible before their designation to the Trust portfolio.
Receivables in charged-off accounts are deemed to have a zero balance. Except
for certain accounts removed from the list of accounts designated to the Trust,
the Trust generally has the right to receive recoveries with respect to those
charged-off receivables.

      Although the characteristics, including loss experience, of a particular
rollout or account grouping may differ from those of the Bank portfolio of
accounts as a whole, the Bank believes that, collectively, the accounts
currently designated to the Trust portfolio are generally representative of the
accounts in the Bank portfolio, with the exception that the Bank's Visa Classic
accounts are not currently designated to the Trust portfolio. There can be no
assurance that performance of the accounts designated to the Trust portfolio,
including but not limited to the payment rate, yield, loss and delinquency
experience with respect to those accounts, will be comparable to that of the
accounts in the entire Bank portfolio.

Telemarketing and Customer Service

      The Bank believes that customer contact must be quickly established to
take advantage of additional marketing opportunities, verify application
information and assist in the collections process. Customer service
representatives have online access to the customer's account history in order to
resolve most questions. When charges are in dispute, the Bank's current policy
is to note on the accountholder's monthly billing statements the portion of the
balance that is in dispute, and that portion will not accrue finance charges
pending resolution of the dispute. Multiple tracking and reporting systems are
employed to ensure that service standards are achieved and maintained.

Collection Efforts and Delinquencies

      Efforts to collect delinquent receivables are made by the Bank or its
affiliates as well as attorneys retained in different states. Current collection
practices are characterized by quick intervention when payments become overdue,
automated calling systems designed to improve efficiency in contacting
customers, and close monitoring of delinquencies and charge-offs. Collections
practices are revised from time to time in accordance with the Bank's
collections experience.

      Under the Bank's current collections policy, statements are sent monthly
and accountholders have approximately 30 days after the statement date to remit
payments before an account is considered past due. The Bank uses risk assessment
and segmentation models to determine when to contact accountholders by

                                       19
<PAGE>

telephone after an account balance becomes past due, with an emphasis on early
intervention for accounts with the highest risk, and arrangements may be made
with accountholders to extend or change payment schedules. Because collection
efforts are event-driven, accounts are escalated to more experienced collectors,
suspended, closed and/or referred for legal collection based on customer
behavior, rather than on the passage of time.

      The Bank's policy is to charge off the principal balance of delinquent
accounts no more than 180 days after the delinquency occurs, unless before the
time the balance would otherwise be charged off the accountholder enters into a
payment arrangement with the Bank, which generally must include an initial
payment of no less than the total amount past due or the mimum amount due as
specified by the account terms, whichever is greater, and monthly payments of no
less than the mimum amount due as specified by the account terms. At the time a
loan is charged off, related unpaid finance charges and fee income are written
off as a reversal of current finance charge and fee revenue. Accounts of
deceased accountholders are written off upon determination of uncollectibility,
but in no event more than 180 days after delinquency. Accounts of bankrupt
accountholders are charged off upon notification of bankruptcy.

      Information with respect to the delinquency and loss experience of the
Bank's portfolio is contained in the prospectus supplement. That information
sets forth delinquencies grouped by the number of days receivables are
delinquent and the percentage of the portfolio which is delinquent. The loss
experience information will show charge-offs in dollars and as a percentage of
the receivables outstanding.

Interchange

      Members participating in the VISA and MasterCard associations receive
certain fees referred to as "interchange" as partial compensation for taking
credit risk, absorbing fraud losses, funding receivables and servicing
accountholders for a limited period before initial billing. Under the VISA and
MasterCard systems, interchange in connection with accountholder charges for
merchandise and services is passed from the banks that clear the transactions
for merchants to the credit card-issuing banks. Interchange ranges from
approximately 1% to 2% of the transaction amount, although VISA and MasterCard
may from time to time change the amount of interchange reimbursed to banks
issuing their credit cards. Interchange paid to the Bank will be allocated to
the Trust with respect to each month on the basis of the percentage equivalent
of the ratio that the amount of accountholder charges for merchandise and
services for the accounts designated to the Trust portfolio bears to the total
amount of accountholder charges for merchandise and services for all accounts in
the Bank portfolio, in each case for that month.

      The Bank will be required, pursuant to the terms of the pooling agreement,
to transfer to the Trust for the benefit of certificateholders the percentage of
the interchange allocated to the Trust. This percentage is an estimate of the
actual interchange paid to the Bank from time to time in respect of the accounts
designated to the Trust portfolio and may be more or less than the actual amount
of interchange so paid. Interchange transferred to the Trust will be included in
finance charge receivables pursuant to the pooling agreement for purposes of
determining the amount of finance charge receivables and allocating collections
and payments thereof to the certificateholders. Interchange attributable to the
accounts designated to the Trust portfolio as determined above will also be
included in finance charge receivables for purposes of calculating the portfolio
yield.

                                       20
<PAGE>

Billing and Payments

      Monthly billing statements are sent by the Bank to active accountholders.
The accounts generally require a minimum monthly payment equal to at least 2% of
the new balance shown on the statement, plus any amount that is past-due and the
minimum payment may include any amount by which the new balance exceeds the
accountholder's credit limit. The payment due will not be less than $15.00
(unless the new balance is less than $15.00, in which case the payment due will
be the amount of the new balance).

      Finance charges are posted to the accounts at the end of each monthly
billing cycle. A daily finance charge is calculated by multiplying the daily
balance on the account by the applicable daily periodic rate. There is generally
no grace period during which accountholders may avoid monthly charges on cash
advances and balance transfers. However, most accounts do have a grace period
for new purchases if the entire account balance is paid in full by the due date
shown on the monthly billing statement.

      Accounts may have different annual percentage rates for cash advances,
purchases and balance transfers and the annual percentage rate may be fixed or
variable. New accountholders may be offered a reduced annual percentage rate
(which in some cases may be as low as 0%) for an introductory period, and the
annual percentage rate on some accounts may be lower or higher than those
generally offered by the Bank. For an additional fee, certain accountholders
have subscribed to a credit protection feature pursuant to which the
accountholder's obligation to make payments and the accrual of finance charges
will be suspended upon the occurrence of certain conditions. Other membership
services products are also offered to accountholders.

      The Bank typically charges accountholders certain additional fees when
appropriate, including late fees, returned check fees and over-limit fees. The
Bank also charges cash advance fees for certain types of cash advances. Any of
these fees may be waived or modified by the Bank at any time.

      The Bank generally does not charge customers an annual fee for the
accounts that are designated to the Trust portfolio. However, the Bank reserves
the right to modify the terms of any account to charge an annual fee or other
types of fees.

      Payments to the Bank on the accounts are applied first to finance charges,
then to any fees billed to the account and then to unpaid principal. Any excess
creates a credit balance. Finance charges are posted as of the last day of an
account's monthly billing cycle. Principal receivables are posted to the
accounts daily.

      Annual percentage rates, minimum monthly payment requirements, fees and
other charges may increase or decrease from current levels. The lending
agreements governing the accounts permit the Bank to change rates and other
terms at any time after an applicable notice period. There can be no assurance
that annual percentage rates, minimum monthly payment requirements, fees and
other charges will remain at current levels in the future. See "Risk Factors--A
Change in the Terms of Receivables May Adversely Affect the Amount or Timing of
Collections and May Cause an Early Payment or a Downgrade of Your Certificates".

Year 2000

      The Bank has not experienced any material disruption in its operations as
a result of the Year 2000 date rollover. The Bank will continue to monitor and
validate its systems to verify that all systems and applications continue to
function properly.

                                       21
<PAGE>

                             PROVIDIAN MASTER TRUST

      The Trust was formed in 1993 pursuant to a pooling and servicing agreement
(the "pooling agreement") between the Bank, as seller and servicer, and Bankers
Trust Company, as trustee. As a master trust, it has already issued other series
and is expected to issue additional series from time to time. The Trust has not
engaged and will not engage in any business activity other than acquiring and
holding trust assets and proceeds therefrom, issuing series of certificates and
the seller's interest and making payments thereon and related activities. As a
consequence, the Trust does not and is not expected to have any source of
capital resources other than the trust assets. The Trust is administered in
accordance with the laws of the State of New York.

The Seller's Interest

      The interest in the Trust not represented by any series of certificates is
the seller's interest. The seller's interest is owned by the Bank. The seller's
interest does not provide credit enhancement for any series of certificates.

      The Bank may transfer a portion of the seller's interest in the Trust to
another person or entity by means of a supplement to the pooling agreement, but
only if:

      o     in the case of a transfer to a person or entity that is not a
            specified affiliate of the Bank, the transfer will not result in a
            reduction or withdrawal of the ratings on any certificate;

      o     the Bank's and any additional seller's remaining interest in
            principal receivables will not be less in the aggregate than 2% of
            the total amount of principal receivables, after giving effect to
            that transfer; and

      o     before the transfer, the Bank delivers to the trustee a tax opinion
            with respect to the transfer.

      "Tax opinion" means, with respect to any action, an opinion of counsel
acceptable to the trustee that for federal income tax purposes such action will
not cause the Trust to be deemed an association or publicly traded partnership
taxable as a corporation, will not 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 and will not cause or constitute an event in which
gain or loss would be recognized by any certificateholders or the Trust.

      Any subsequent transfer of a portion of the seller's interest by a holder
other than the Bank may be made only if:

      o     the transfer will not result in a reduction or withdrawal of the
            ratings on any certificate; and

      o     before the transfer, the Bank delivers to the trustee a tax opinion
            with respect to the transfer.

The Certificateholders' Interest

      The portion of the trust assets allocated to the certificateholders of a
particular series is the certificateholders' interest for that series. The
aggregate principal amount of the certificateholders' interest of a series
offered hereby will, except as otherwise provided in this prospectus and in the
related prospectus

                                       22
<PAGE>

supplement, remain fixed at the aggregate initial principal amount of the
certificates of that series. The certificateholders' interest of a series will
include the right to receive varying percentages of finance charge collections
and principal receivables, but only to the extent needed to make required
payments under the pooling agreement and the related supplement and subject to
any reallocation of those amounts if the related supplement so provides. The
certificateholders' interest of a series will be allocated a varying percentage
of the defaulted amount with respect to each month. If the certificates of a
series offered hereby include more than one class of certificates, the trust
assets allocable to the certificateholders' interest of that series may be
further allocated among each class in that series as described in the related
prospectus supplement.

      The certificates of a series will evidence undivided interests in the
trust assets allocated to the certificateholders' interest of that series. The
certificates represent beneficial interests in the Trust only and do not
represent interests in or obligations of the Bank or any affiliate of the Bank.
Neither the certificates, the accounts designated to the Trust portfolio, the
receivables in the Trust or any collections thereon, are insured or guaranteed
by the Federal Deposit Insurance Corporation (the "FDIC") or any other
governmental agency or instrumentality.

Termination of the Trust

      Unless the Bank instructs the trustee otherwise, the Trust will only
terminate on the earlier to occur of:

      o     the day following the day on which the aggregate invested amounts
            and enhancement invested amounts of all series is zero, but only if
            the Bank has delivered a written notice to the trustee electing to
            terminate the Trust;

      o     June 1, 2014; or

      o     if the receivables are sold, disposed of or liquidated following the
            occurrence of an insolvency event as described under "The
            Certificates--Pay Out Events", immediately following that sale,
            disposition or liquidation.

Upon termination of the Trust, the receivables and other funds of the Trust
(other than amounts in accounts maintained by the Trust for the final payment of
principal and interest to certificateholders) will be conveyed to the Bank.


                    THE TRUST PORTFOLIO AND THE TRUST ASSETS

      The Trust portfolio consists of accounts in the Bank portfolio that have
been designated to the Trust portfolio. See "The Bank's Credit Card
Business--The Bank Portfolio of Accounts" for a description of the Bank
portfolio of accounts and "--Eligible Accounts and Eligible Receivables" for a
description of eligible accounts.

      The Bank has transferred and will transfer to the Trust all receivables
existing in each account owned by it on the date that such account is designated
to the Trust portfolio, and all receivables generated in those accounts after
that date. The receivables consist of all amounts charged by accountholders for
merchandise and services and cash advances ("principal receivables") and all
related periodic finance charges, cash advance fees, late charges and any other
fees and charges billed on the accounts and certain

                                       23
<PAGE>

interchange attributable to accountholder charges for goods and services in
certain of the accounts ("finance charge receivables"). All monthly calculations
with respect to those accounts are computed based on activity occurring during a
calendar month. The Bank has the right, and in certain cases the obligation
(subject to certain limitations and conditions described below), to designate
from time to time additional qualifying accounts to be included in the accounts
designated to the Trust portfolio, and to convey to the Trust all receivables in
those additional accounts, whether those receivables are then existing or
created afterwards. These additional accounts must be eligible accounts as of
the date the Bank designates them to the Trust portfolio. Since May 31, 1993
(the "trust cut-off date"), the Bank has conveyed to the Trust receivables in
certain additional accounts in accordance with the provisions of the pooling
agreement. In addition, as of the trust cut-off date (or as of the applicable
addition date) and on the date any new receivables are created, the Bank has
represented and warranted or will represent and warrant to the Trust, as the
case may be, that each of the receivables in any account owned by the Bank which
is designated to the Trust portfolio on that day meets the eligibility
requirements specified in the pooling agreement. See "--Representations and
Warranties Relating to Accounts and Receivables". However, there can be no
assurance that all of the accounts will continue to meet the applicable
eligibility requirements throughout the life of the Trust.

      Subject to certain limitations and restrictions, the Bank may also direct
that certain accounts that have been designated to the Trust portfolio be
removed from the list of accounts designated to the Trust portfolio, and the
related receivables will be removed from the Trust. In that case, the
receivables in the removed accounts will be reassigned to the Bank. The Bank may
from time to time remove from the accounts designated to the Trust portfolio
certain charged-off accounts and closed accounts having a zero balance. See
"--Removal of Receivables from the Trust". The Trust portfolio will consist of
the accounts that were designated to the Trust portfolio before the first
issuance of certificates, plus any additional accounts designated to the Trust
portfolio after that date, and minus any accounts that have been removed from
the Trust portfolio.

      The Trust portfolio currently does not include any secured or partially
secured accounts or accounts with lower credit limits designed to serve
individuals who have limited access to credit. However, those accounts may in
the future be selected by the Bank to be designated for inclusion in the Trust
portfolio.

      Additional accounts designated to the Trust portfolio after the date of
this prospectus may be accounts of a different type from those previously
designated to the Trust portfolio. The designation to the Trust portfolio of
additional accounts with lower periodic finance charges may have the effect of
reducing the portfolio yield. The additional accounts may also be subject to
different credit limits, balances and ages. Therefore, there can be no assurance
that those additional accounts will be of the same credit quality as the
accounts already designated to the Trust portfolio. Moreover, those additional
accounts may contain receivables which have fees, charges, balances and other
terms that are different from the trust assets that have previously been part of
the Trust. Consequently, there can be no assurance that the accounts designated
to the Trust portfolio and the receivables in the Trust will continue to have
the characteristics described in this prospectus as additional accounts are
designated to the Trust portfolio. The Bank intends to file with the SEC, on
behalf of the Trust, a Current Report on Form 8-K with respect to any addition
of accounts to the Trust portfolio which would have a material adverse effect on
the composition of the accounts designated to the Trust portfolio or the
receivables in the Trust.

      The Bank has designated some of the accounts in the Bank portfolio to be
included in the Trust portfolio of accounts. The Bank has conveyed to the Trust,
without recourse, its interest in all receivables generated from time to time in
accounts that have been designated to the Trust portfolio. However, the

                                       24
<PAGE>

accounts designated to the Trust portfolio, as distinguished from the
receivables arising from those accounts, remain the property of the Bank, and
are not conveyed to the Trust. The trust assets of the Trust consist of:

      o     the receivables relating to the accounts which have been designated
            to the Trust portfolio;

      o     all funds collected or to be collected from accountholders in
            respect of the receivables;

      o     the proceeds of the receivables, and certain interchange
            attributable to accountholder charges for goods and services;

      o     all funds on deposit in the collection account and in certain other
            trust accounts maintained for the benefit of the certificateholders;

      o     any participations included in the Trust;

      o     funds collected or to be collected with respect to those
            participations; and

      o     any series enhancement.

Series enhancements are more fully described under "The Certificates--Credit
Enhancement" and in the prospectus supplement under "Summary of Series
Terms--Credit Enhancement".

      The trust assets are expected to change over the life of the Trust as
accounts and related assets become part of the Bank portfolio of accounts and
are designated to the Trust portfolio, and as accounts are closed, charged off
or removed from the Trust portfolio. The Bank has the right, subject to certain
limitations, and in some circumstances is obligated, to designate additional
accounts to the Trust portfolio or add participations to the Trust. See
"--Addition of Receivables and Participations to the Trust". The Bank has the
right to remove receivables from the Trust by removing the related accounts from
the list of accounts designated to the Trust portfolio as described in this
prospectus under "--Removal of Receivables from the Trust".

Additional Sellers

      The Bank may designate affiliates of the Bank, which may be banks, finance
companies or similar organizations, to be included as sellers under the pooling
agreement by means of an amendment to the pooling agreement that will not
require the consent of any certificateholder. See "Amendments to the Pooling
Agreement and Supplements". The Bank may do this only if:

      o     the Bank delivers to the trustee, the rating agencies that have
            rated certificates of any outstanding series and certain providers
            of series enhancement a tax opinion;

      o     the designation of the additional seller would not result in a
            reduction or withdrawal of the ratings on any certificate; and

      o     any applicable conditions described in "--Addition of Receivables
            and Participations to the Trust" will have been satisfied with
            respect to the transfer of receivables or credit card participations
            by any additional seller to the Trust.

                                       25
<PAGE>

Following the inclusion of an additional seller, the additional seller will be
treated in the same manner as the Bank and each additional seller generally will
have the same obligations and rights as the Bank described in this prospectus.

Conveyance of Receivables

      Pursuant to the pooling agreement, the Bank has transferred and will
transfer to the Trust all receivables in the accounts that have been designated
to the Trust portfolio, together with all proceeds of all of those receivables.

      In connection with the transfer of any receivables to the Trust, the Bank
is required to indicate in its computer records that those receivables have been
conveyed to the Trust. In addition, at the time of designation of each account
to the Trust portfolio, the Bank has provided or will provide to the trustee a
computer file or a microfiche list containing the following information for each
account:

      o     its account number; and

      o     the aggregate amount outstanding and the aggregate amount of
            principal receivables in that account.

      The Bank, as initial servicer, will retain and will not deliver to the
trustee any other records or agreements relating to the accounts or the
receivables. Except as set forth above, the records and agreements relating to
the accounts and the receivables that have been designated or conveyed to the
Trust will not be segregated from those relating to other accounts and
receivables, and the physical documentation relating to the accounts or
receivables will not be stamped or marked to reflect the transfer of the
receivables to the Trust. The Bank has filed and is required to file UCC
financing statements with respect to the transfer of the receivables to the
Trust meeting the requirements of applicable state law. See "Risk Factors" and
"Certain Legal Aspects of the Receivables".

Representations and Warranties Relating to Accounts and Receivables

      As of the issuance date specified in the related prospectus supplement for
a series offered hereby, the Bank will make representations and warranties to
the Trust relating to the accounts owned by it that are designated to the Trust
portfolio and the receivables transferred by it to the Trust, including the
following to the effect that:

      o     as of the date on which each account was designated to the Trust
            portfolio, that account was an eligible account;

      o     as of the date on which each receivable was transferred to the
            Trust, that receivable was an eligible receivable; and

      o     each receivable that is created after the related account has been
            designated to the Trust portfolio is an eligible receivable.

                                       26
<PAGE>

Reassignment of Receivables

      If the Bank breaches any representation and warranty described above
relating to the accounts or the receivables, that breach remains uncured for 60
days, or a longer period that may be agreed to by the trustee, after the earlier
to occur of the discovery of that breach by the Bank or receipt of written
notice of that breach by the Bank, and as a result of that breach any
receivables in the related account become defaulted receivables or the Trust's
rights in those receivables or the proceeds of those receivables are impaired or
those proceeds are not available for any reason to the Trust free and clear of
any lien, then the certificateholders' interest in all receivables with respect
to the affected account ("ineligible receivables") will be reassigned to the
Bank on the terms and conditions set forth below and that account will no longer
be included as an account designated to the Trust portfolio. However, those
receivables will not be deemed to be ineligible receivables and will not be
reassigned to the Bank if, on any day before the end of that 60-day or longer
period:

      o     the relevant representation and warranty becomes true and correct in
            all material respects as if made on that day; and

      o     the Bank delivers to the trustee a certificate of an authorized
            officer describing the nature of that breach and the manner in which
            the relevant representation and warranty became true and correct.

      An ineligible receivable will be reassigned to the Bank on or before the
end of the month in which that reassignment obligation arises by the Bank
directing the servicer to deduct the portion of that ineligible receivable which
is a principal receivable from the aggregate amount of the principal receivables
used to calculate the seller's interest. If the exclusion of an ineligible
receivable from the calculation of the seller's interest would cause the
seller's interest to be a negative number, on the distribution date following
the month in which the reassignment obligation arises, the Bank will make a
deposit into the collection account in immediately available funds in an amount
equal to the amount by which the seller's interest would be reduced below zero.
Any deposit into the collection account in connection with the reassignment of
an ineligible receivable (the amount of any such deposit is referred to in this
prospectus as a "transfer deposit amount") will be considered a payment in full
of the ineligible receivable. The reassignment of any ineligible receivable to
the Bank is the sole remedy respecting any breach of the representations and
warranties described above with respect to the accounts and receivables
available to certificateholders of any series (or the trustee on behalf of the
certificateholders) or any provider of series enhancement. Any such transfer
deposit amount will be treated as a portion of shared principal collections as
described under "The Certificates--Shared Principal Collections".

      The Bank will also make representations and warranties to the Trust to the
effect, among other things, that as of the issuance date for a series (the
"series issuance date") specified in the related prospectus supplement:

      o     it is a national banking association validly existing under the laws
            of the United States and it has the authority to consummate the
            transactions contemplated by the pooling agreement and the related
            pooling agreement supplement for that series;

      o     each of the pooling agreement and the related pooling agreement
            supplement for that series constitutes a valid, binding and
            enforceable agreement of the Bank; and

                                       27
<PAGE>

      o     the pooling agreement constitutes a valid sale, transfer and
            assignment to the Trust of the Bank ownership interest in the
            receivables, whether then existing or thereafter created and the
            proceeds thereof (including proceeds in any of the accounts
            established for the benefit of the certificateholders) or the grant
            of a first priority perfected security interest under the Uniform
            Commercial Code of the applicable state (the "UCC") in those
            receivables and the proceeds thereof (including proceeds in any of
            the accounts established for the benefit of the certificateholders),
            which is effective as to each receivable then existing on the series
            issuance date or, as to each receivable arising thereafter, upon the
            creation thereof and until termination of the Trust.

If the breach of any of the representations and warranties described in this
paragraph has a material adverse effect on the certificateholder's interest of
all series in the receivables transferred to the Trust by the Bank, either the
trustee or the holders of certificates evidencing not less than 50% of the
aggregate unpaid principal amount of the certificates of all series, by written
notice to the Bank and the servicer, and to the trustee if given by the holders
of the requisite percentage of certificates of all series, may direct the Bank
to accept the reassignment of all the receivables transferred by it to the Trust
within 60 days of that notice, or within a longer period that is specified in
that notice. The Bank will be obligated to accept the reassignment of those
receivables on the distribution date following the month in which the
reassignment obligation arises. However, the receivables will not be reassigned
to the Bank if, on any day before the end of that 60-day or longer period, the
relevant representation and warranty is true and correct in all material
respects and the Bank has delivered to the trustee a certificate of an
authorized officer describing the nature of that breach and the manner in which
the relevant representation and warranty became true and correct.

      The price for the reassignment will generally be equal to the aggregate
invested amounts and enhancement invested amounts of all series on the
distribution date on which the purchase is scheduled to be made plus accrued and
unpaid interest on the unpaid principal amount of all series and any interest
amounts that were due but not paid on a prior date and interest on those overdue
interest amounts, if the applicable pooling agreement supplement so provides, at
the applicable certificate rates through the day preceding that distribution
date. The payment of the reassignment price, in immediately available funds,
will be considered a payment in full of the receivables, and the principal
portion of those funds and the interest portion of those funds will be deposited
into the special funding account and the collection account, respectively. If
the trustee or the requisite percentage of certificateholders of all series
gives a notice as provided above, the obligation of the Bank to make any such
deposit will constitute the sole remedy respecting a breach of the
representations and warranties available to certificateholders of all series--or
the trustee on behalf of those certificateholders--or any provider of series
enhancement.

Eligible Accounts and Eligible Receivables

      An "eligible account" is a credit card or other revolving credit account
owned by the Bank which on the date on which it is designated to the Trust
portfolio:

      o     is payable in United States dollars;

      o     except as provided below, has not been identified as an account the
            credit cards or checks, if any, with respect to which have been
            reported to the Bank as having been lost or stolen;

      o     has an accountholder who has provided, as his or her billing address
            at the date that account was opened, an address located in the
            United States or its territories or possessions or a military
            address;

                                       28
<PAGE>

      o     has an accountholder who has not been identified by the Bank as an
            employee of the Bank or any affiliate;

      o     has not been, and does not have any receivables which have been,
            sold, pledged, assigned or otherwise conveyed to any person (except
            pursuant to the pooling agreement);

      o     except as provided below, does not have any receivables which are
            defaulted receivables; and

      o     except as provided below, does not have any receivables which have
            been identified as having been incurred as a result of fraudulent
            use of any related credit card or check.

      Eligible accounts may include accounts, the receivables of which have been
written off, or with respect to which the Bank believes the related
accountholder is bankrupt, or as to which certain receivables have been
identified by the accountholder as having been incurred as a result of
fraudulent use of any credit cards or checks, or as to which credit cards or
checks have been reported to the Bank as lost or stolen. However, in the case of
these accounts:

      o     the balance of all receivables in such accounts will be reflected on
            the books and records of the Bank, and will be treated for purposes
            of the pooling agreement, as "zero"; and

      o     charging or check writing privileges with respect to all such
            accounts will have been canceled in accordance with the Bank's
            lending guidelines, and will not be reinstated by the Bank or the
            servicer.

An "eligible receivable" is a receivable:

      o     which has arisen under an eligible account;

      o     which was created in compliance with the Bank's lending guidelines
            and all requirements of law applicable to the Bank, the failure to
            comply with which would have a material adverse effect on
            certificateholders, and pursuant to a lending agreement which
            complies with all requirements of law applicable to the Bank, the
            failure to comply with which would have a material adverse effect on
            certificateholders;

      o     with respect to which all consents, licenses, approvals or
            authorizations of, or registrations with, any governmental authority
            required to be obtained or given by the Bank in connection with the
            creation of that receivable or the execution, delivery and
            performance by the Bank of the related lending agreement have been
            duly obtained or given and are in full force and effect as of the
            date of the creation of that receivable;

      o     as to which, at the time of its transfer to the Trust, the Bank or
            the Trust will have good and marketable title free and clear of all
            liens and security interests (other than any lien for municipal or
            other local taxes if those taxes are not then due and payable or if
            the Bank is then contesting the validity thereof in good faith by
            appropriate proceedings and has set aside on its books adequate
            reserves with respect thereto);

                                       29
<PAGE>

      o     which has been the subject of either a valid transfer and assignment
            from the Bank to the Trust of all of the Bank's ownership interest
            therein or the grant of a first priority perfected security interest
            therein and in the proceeds thereof, effective until the termination
            of the Trust;

      o     which at and after the time of transfer to the Trust is the legal,
            valid and binding payment obligation of the accountholder thereof,
            legally enforceable against that accountholder in accordance with
            its terms (with certain bankruptcy and equity-related exceptions);

      o     which constitutes either an "account" or a "general intangible"
            under Article 9 of the applicable UCC as then in effect;

      o     which, at the time of its transfer to the Trust, has not been waived
            or modified except as permitted by the pooling agreement;

      o     which, at the time of its transfer to the Trust, is not subject to
            any right of rescission, setoff, counterclaim or other defense of
            the accountholder (including the defense of usury), other than
            certain bankruptcy and equity-related defenses and adjustments
            permitted by the pooling agreement to be made by the servicer;

      o     as to which the Bank has satisfied all obligations to be fulfilled
            at the time it is transferred to the Trust;

      o     as to which the Bank has not taken any action which, or failed to
            take any action the omission of which, would, at the time of its
            transfer to the Trust, impair the rights of the Trust or the
            certificateholders therein; and

      o     which, if arising under an account which was not originated by the
            Bank or an affiliate of the Bank, will not be designated to the
            Trust portfolio unless confirmation shall have been received that
            such designation will not result in a reduction or withdrawal of the
            ratings on any certificate.

      It is not required or anticipated that the trustee will make any initial
or periodic general examination of any documents or records related to the
receivables or the accounts for the purpose of establishing the presence or
absence of defects, compliance with the Bank's representations and warranties or
for any other purpose. In addition, it is not anticipated or required that the
trustee will make any initial or periodic general examination of the servicer
for the purpose of establishing the compliance by the servicer with its
representations and warranties or the performance by the servicer of its
obligations under the pooling agreement or for any other purpose. The servicer,
however, will deliver to the trustee on or before March 31 of each year an
opinion of counsel with respect to the validity of the interest of the Trust in
the receivables.

Defaulted Receivables; Rebates and Fraudulent Charges

      "Defaulted receivables" for any month are principal receivables that were
charged off as uncollectible in that month. The "defaulted amount" for any month
will be an amount (not less than zero) equal to:

      o     the amount of defaulted receivables for that month;

      o     minus the sum of

                                       30
<PAGE>

            .     the amount of any defaulted receivables included in any
                  account, the receivables in which the Bank or the servicer
                  becomes obligated to accept reassignment or assignment during
                  that month (unless an insolvency event has occurred with
                  respect to the Bank or the servicer, in which event the amount
                  of those defaulted receivables will not be added to the sum so
                  subtracted);

            .     the aggregate amount of recoveries received in that month with
                  respect to both finance charge receivables and principal
                  receivables previously charged off as uncollectible, excluding
                  any initial cash proceeds received by the Bank from a
                  disposition of a group of removed charged-off receivables,
                  which will be treated as finance charge collections; and

            .     the amount, if any, by which the defaulted amount for the
                  preceding month would have been reduced below zero.

      Receivables in any account will be charged-off as uncollectible in
accordance with the Bank's lending guidelines and the servicer's customary and
usual policies and procedures for servicing credit card and other revolving
credit receivables comparable to the receivables in the Trust. The Bank's
current charge-off policy is described in "The Bank's Credit Card Business--
Underwriting Procedures and Lending Guidelines".

      If the servicer adjusts downward the amount of any principal receivable
(other than ineligible receivables which have been, or are to be, reassigned to
the Bank) because of a rebate, refund, counterclaim, defense, error, fraudulent
charge or counterfeit charge to an accountholder or that principal receivable
was created in respect of merchandise which was refused or returned by an
accountholder, or if the servicer otherwise adjusts downward the amount of any
principal receivable without receiving collections therefor or charging off that
amount as uncollectible, the amount of the principal receivables in the Trust
with respect to the month in which that adjustment takes place will be reduced
by the amount of the adjustment. Furthermore, if the exclusion of any such
principal receivables would cause the seller's interest in principal receivables
at that time to be a negative number, the Bank will be required to make an
adjustment payment in an amount equal to that deficiency in the collection
account. Any such adjustment payment will be treated as a portion of shared
principal collections as described under "The Certificates--Shared Principal
Collections".

Required Seller's Participation Amount and Required Principal Balance

      The Bank is required to maintain the seller's interest in principal
receivables at a specified level called the required seller's participation
amount. The required seller's participation amount is equal to:

      o     the required seller's percentage,

      o     multiplied by the sum of:

            .     the aggregate amount of principal receivables in the Trust;

            .     plus the aggregate principal amount on deposit in the special
                  funding account.

                                       31
<PAGE>

      The required seller's percentage is now 4%. The Bank may, upon 30 days'
prior notice to the trustee, the rating agencies and certain providers of series
enhancement, reduce the required seller's percentage but only if:

      o     the reduction will not result in a reduction or withdrawal of the
            ratings on any certificate; and

      o     the Bank has delivered to the trustee and certain providers of
            series enhancement a certificate of an authorized officer to the
            effect that, in the reasonable belief of the Bank, the reduction
            will not, based on the facts known to that officer at the time of
            certification, cause a pay out event to occur with respect to any
            series.

However, the required seller's percentage will never be less than 2%.

      The Bank is also required to maintain the principal receivables in the
Trust at a specified level called the required principal balance. The required
principal balance is equal to:

      o     the sum of the initial invested amounts of each series of
            certificates then outstanding -- but excluding certain series
            designated as excluded series in the related pooling agreement
            supplement;

      o     minus the principal amount on deposit in the special funding
            account.

      If the Bank does not maintain the required seller's participation amount
and the required principal balance at the specified levels, the Bank must make
additions of receivables or participations to the Trust as described below in
"--Additions of Receivables and Participations to the Trust", or a pay out event
will occur.


Addition of Receivables and Participations to the Trust

      If, as of the close of business on the last business day of any month,
either

      o     the seller's interest is less than the required seller's
            participation amount; or

      o     the amount of principal receivables in the Trust is less than the
            required principal balance;

the Bank will, on or before the close of business on the tenth business day
following that day, unless the seller's interest equals or exceeds the required
seller's participation amount or the amount of principal receivables in the
Trust equals or exceeds the required principal balance, as the case may be, as
of the close of business on any day after the last business day of that month
and before that tenth business day, make an addition of eligible accounts to the
Trust portfolio by designating additional accounts to the Trust portfolio, or
transfer participations to the Trust such that, after giving effect to that
addition or transfer:

      o     the seller's interest is at least equal to the required seller's
            participation amount; and

      o     the amount of principal receivables in the Trust is at least equal
            to the required principal balance.

      If the Bank does not make a required addition of receivables or
participations to the Trust, a pay out event will occur.

                                       32
<PAGE>

      "Participations" are participations representing undivided interests in a
pool of assets primarily consisting of credit card or other revolving credit
accounts owned by the Bank or any affiliate of the Bank, and the related
collections.

      The addition of credit card participations to the Trust will be effected
by an amendment to the pooling agreement which will not require the consent of
certificateholders but will be subject to the following conditions:

      o     the Bank delivers to the trustee a certificate of an authorized
            officer to the effect that the Bank reasonably believes, based on
            the facts known to that officer at the time of certification, that
            the amendment will not adversely affect in any material respect the
            interests of any certificateholder; and

      o     the amendment will not result in a reduction or withdrawal of the
            ratings on any certificate.

      In addition to required additions of receivables or participations to the
Trust, the Bank may from time to time, at its sole discretion, subject to the
conditions described below, voluntarily make additions of receivables to the
Trust by voluntarily designating accounts to the Trust portfolio. If the
aggregate number of accounts voluntarily designated to be included in the Trust
portfolio plus the number of accounts required to be designated as described
above without prior review by the rating agencies would exceed:

      o     during any of the three consecutive months beginning in January,
            April, July and October of each year, 15% of the number of accounts
            designated to the Trust portfolio as of the first day of the year
            during which those months begin; or

      o     during any twelve-month period, 20% of the number of accounts
            designated to the Trust portfolio as of the first day of that
            twelve-month period;

then the Bank may not voluntarily designate any more accounts to the Trust
portfolio during those periods without the consent of the rating agencies.

      On or before each distribution date, the Bank is obligated to deliver to
the trustee, the rating agencies and certain providers of series enhancement an
opinion of counsel with respect to the accounts voluntarily designated to the
Trust portfolio during the preceding month confirming the validity and
perfection of the Trust's interest in those accounts. If an opinion of counsel
with respect to any voluntary designation of accounts to the Trust portfolio is
not so received, the ability of the Bank to voluntarily designate additional
accounts to the Trust portfolio will be suspended until the rating agencies
otherwise consent in writing.

      Each time that the Bank designates accounts to the Trust portfolio, it
will transfer the receivables arising in those accounts to the Trust.

      In the case of:

      o     required designations of accounts to the Trust portfolio; and

      o     voluntary designations of accounts which:

            .     are accounts not originated by the Bank or any affiliate of
                  the Bank;

                                       33
<PAGE>

            .     are accounts of a type not previously included in the accounts
                  designated to the Trust portfolio; or

            .     exceed the aggregate limit for additional accounts described
                  above;

the Bank will follow the following procedure:

      o     On or before the tenth business day preceding that addition of
            accounts to the Trust portfolio, the Bank will give the trustee, the
            servicer, the rating agencies and certain providers of series
            enhancement written notice that the receivables relating to the
            additional accounts will be transferred to the Trust.

      o     On or before the date on which any such receivables are transferred
            to the Trust, the Bank will deliver to the trustee a written
            assignment and a computer file or microfiche list containing a list
            of the additional accounts specifying for each such account its
            account number, the aggregate amount outstanding in that account and
            the aggregate amount of principal receivables outstanding in that
            account.

      o     In the case of a voluntary designation of accounts, the trustee must
            receive confirmation from the rating agencies that the addition of
            the accounts to the Trust portfolio will not result in a reduction
            or withdrawal of the ratings on any certificate.

      o     In the case of a required addition of accounts to the Trust
            portfolio which exceeds the aggregate limit for additional accounts
            described above, the Bank will provide the rating agencies with 15
            days' prior written notice and the rating agencies must not have
            notified the Bank that the addition of the accounts to the Trust
            portfolio would result in a reduction or withdrawal of the ratings
            on any certificate.

      o     On or before the date the related receivables are added to the
            Trust, the Bank will deliver to the trustee and certain providers of
            series enhancement a certificate of an authorized officer stating
            that:

            .     the accounts being designated to the Trust portfolio are
                  eligible accounts and that the Bank reasonably believes that
                  the addition of those accounts to the Trust portfolio will
                  not, based on the facts known to that officer at the time of
                  certification, cause a pay out event to occur with respect to
                  any series; and

            .     no selection procedure was utilized by the Bank which would
                  result in a selection of the additional accounts from the
                  available eligible accounts in the Bank portfolio that would
                  be materially adverse to the interests of the
                  certificateholders of any series as of the date of addition.

      In the case of other voluntary designations of accounts to the Trust
portfolio, on or before the date on which any such receivables are transferred
to the Trust, the Bank will deliver to the trustee a written assignment and a
computer file or microfiche list containing a list of the additional accounts
specifying for each such account its account number, the aggregate amount
outstanding in that account and the aggregate amount of principal receivables
outstanding in that account.

                                       34
<PAGE>

      In connection with an addition of participations to the Trust, the Bank
will follow the following procedure:

      o     On or before the tenth business day preceding that addition, the
            Bank will give the trustee, the servicer, the rating agencies and
            certain providers of series enhancement written notice that the
            credit card participations will be included as trust assets.

      o     The trustee must receive confirmation from the rating agencies that
            the addition of the participations to the Trust will not result in a
            reduction or withdrawal of the ratings on any certificate.

      o     On or before the date any such participations are added to the
            Trust, the Bank will deliver to the trustee and certain providers of
            series enhancement a certificate of an authorized officer stating
            that the addition of the participations to the Trust will not, based
            on the facts known to that officer at the time of certification,
            cause a pay out event to occur with respect to any series.

      The Bank may direct that the principal receivables in the accounts that
are designated to the Trust portfolio will be treated as principal receivables
outstanding on the last day of the month preceding the month in which those
accounts are designated to the Trust portfolio for purposes of calculating
floating allocation percentages and principal allocation percentages for the
month of that addition. That direction may be made on the date of addition
subject to the condition that all collections with respect to the additional
accounts for the period from the last day of the preceding month through the
date of addition must be deposited into the collection account on the date of
addition. Following any such addition of accounts to the Trust portfolio, the
servicer will allocate collections for the balance of that month, including the
collections deposited on the date of addition, to the certificateholders'
interest of each series and the seller's interest so that each interest receives
the same allocations of finance charge receivables, principal receivables and
defaulted amounts that it would have received if those additional accounts had
been designated for inclusion in the Trust portfolio for the entire month in
which the addition occurred.

      Affiliates of the Bank may originate or acquire portfolios of credit card
or other revolving credit accounts the receivables in which may be participated
to the Bank and sold to the Trust. Such a sale of receivables to the Trust will
be subject to the conditions described above relating to additions of accounts
to the Trust portfolio.

      Additional accounts or participations may include accounts originated
using criteria different from those which were applied to the accounts that were
already designated to the Trust portfolio because those additional accounts were
originated at a later date or are part of a portfolio of credit card or other
revolving credit accounts which were not part of the Bank portfolio or which
were acquired from another institution. Moreover, additional accounts and
accounts included in participations may not be accounts of the same type
previously designated to the Trust portfolio. See "--Representations and
Warranties Relating to Accounts and Receivables". Consequently, there can be no
assurance that those additional accounts or participations will be of the same
credit quality or have the same payment characteristics as the accounts already
designated to the Trust portfolio.

      Additional accounts or participations may contain receivables which have
fees, charges, balances and other terms which are different from the trust
assets that have previously been part of the Trust. The servicer will designate
the portions of funds collected or to be collected in respect of those
additional

                                       35
<PAGE>

receivables or participations to be treated for purposes of the pooling
agreement as principal receivables and finance charge receivables.

Removal of Receivables from the Trust

      The Bank has the right to remove receivables from the Trust by removing
the related account from the Trust portfolio, through the following procedure:

      o     On or before the tenth business day before the date of removal of
            the receivables from the Trust, the Bank will give the trustee, the
            servicer, the rating agencies and certain providers of series
            enhancement written notice of the date of the removal.

      o     Within ten business days after the date of removal, the Bank will
            deliver to the trustee a list of the related accounts removed from
            the Trust portfolio, specifying account numbers, the amount of
            receivables outstanding in each account and the amount of principal
            receivables outstanding in each account as of the removal notice
            date.

      o     Within ten business days after each removal, the Bank will confirm
            the accuracy of the list of removed accounts.

      o     The removal will only be made if the rating agencies confirm that
            the removal will not result in a reduction or withdrawal of the
            ratings on any certificate, unless:

            .     the aggregate amount of principal receivables outstanding in
                  the removed accounts is zero; and

            .     each removed account has had no activity in the previous 180
                  days, has been closed, or has had its receivables charged off
                  as uncollectible;

      o     The Bank will deliver to the trustee and certain providers of series
            enhancement a certificate of an authorized officer, dated the date
            of the removal of the accounts, to the effect that the Bank
            reasonably believes that:

            .     the removal will not, based on the facts known to that officer
                  at the time of certification, cause a pay out event to occur
                  with respect to any series; and

            .     no selection procedure was utilized by the Bank which would
                  result in a selection of accounts to be removed that would be
                  materially adverse to the interests of the certificateholders
                  of any series as of the date of the removal of the accounts;
                  and

      o     As of the date on which notice of the removal is given, either:

            .     the receivables in the accounts owned by the Bank are not more
                  than 15% delinquent by estimated principal amount and the
                  weighted average delinquency of those receivables is not more
                  than 60 days; or

            .     the receivables in the accounts owned by the Bank are not more
                  than 7% delinquent by estimated principal amount and the
                  weighted average delinquency of those receivables does not
                  exceed 90 days.

                                       36
<PAGE>

      Upon satisfaction of the above conditions, the trustee will assign to the
Bank or its designee, without recourse, representation or warranty, the
receivables arising in the removed accounts, all amounts due and to become due
and all amounts received with respect thereto and all proceeds thereof. However,
in certain cases, amounts received in connection with the disposition, after
removal from the Trust, of receivables charged-off as uncollectible before
removal from the Trust will be applied under the pooling agreement as finance
charge collections. See "--Defaulted Receivables; Rebates and Fraudulent
Charges".


                                THE CERTIFICATES

Certificates to be Issued in Series

      The certificates of a series will be issued pursuant to the pooling
agreement and a supplement to the pooling agreement relating to that series (a
"pooling agreement supplement"). A series may contain one or more classes. The
parties to the pooling agreement and each supplement are the Bank, as seller of
its interest in the receivables and as servicer of the accounts, and the
trustee. The pooling agreement and each pooling agreement supplement for any
series offered by this prospectus will be substantially in the form filed with
the SEC as exhibits to the registration statement relating to this prospectus.
See "--New Issuances of Certificates". The trustee will provide a copy of the
pooling agreement, without exhibits or schedules, and any pooling agreement
supplement, to certificateholders upon written request.

      The following summary describes certain material provisions common to each
series. Information specific to a series will be contained in the related
prospectus supplement for any series offered hereby. The following summary,
together with information included elsewhere in this prospectus and the
information with respect to a specific series contained in the related
prospectus supplement, describes the terms of the certificates.

      The certificates of each series offered hereby will initially be
represented by one or more certificates registered in the name of the nominee of
The Depository Trust Company ("DTC"), except as set forth below. The
certificates of each series offered hereby will be available for purchase in
minimum denominations of $1,000 and in multiples thereof in book-entry form. The
Bank has been informed by DTC that DTC's nominee will be Cede & Co. ("Cede").
See "--Book-Entry Registration" and "--Definitive Certificates".

      The certificates of each series offered hereby will evidence undivided
interests in the trust assets allocated to the certificateholders' interest of
that series, representing the right to receive from those trust assets funds up
to, but not in excess of, the amounts required to make payments of interest and
principal with respect thereto as described in the related prospectus
supplement.

Interest

      Interest will accrue on the invested amount of the certificates of a
series or class offered hereby at the per annum rate either specified in or
determined in the manner specified in the related prospectus supplement. Finance
charge collections and certain other amounts allocable to the
certificateholders' interest of a series offered hereby will be used to the
extent specified in the related prospectus supplement to make interest payments
to certificateholders of that series on each interest payment date specified
with respect thereto in the related prospectus supplement, provided that if an
early amortization period begins with respect to that series, thereafter
interest will be distributed to those certificateholders monthly on each

                                       37
<PAGE>

early amortization payment date. If the interest payment dates for a series or
class occur less frequently than monthly, those collections or other amounts (or
the portion thereof allocable to that class) will be deposited into one or more
interest funding accounts (an "interest funding account") as described in "The
Trust Accounts--Investment of Trust Account Funds in Eligible Investments" and
used to make interest payments to certificateholders of that series or class on
the following interest payment date. If a series has more than one class of
certificates, each such class may have a separate interest funding account.

      Interest with respect to the certificates of each series offered hereby
will accrue and be calculated on the basis described in the related prospectus
supplement.

Principal

      The certificates of each series will have a revolving period (a "revolving
period") during which principal collections and certain other amounts otherwise
allocable to the certificateholders' interest of that series will be treated as
shared principal collections and will be distributed to, or for the benefit of,
the certificateholders of other series or the Bank. Unless an early amortization
period begins with respect to a series, following the revolving period for that
series, that series will have either an accumulation period (an "accumulation
period") or a scheduled amortization period (a "scheduled amortization period").

      During the accumulation period, if any, of a series, principal collections
and certain other amounts allocable to the certificateholders' interest of that
series will be deposited on each distribution date with respect to that
accumulation period in a principal funding account (a "principal funding
account") and used to make principal distributions to the certificateholders of
that series when due. The "distribution date" is the 15th day of each month (or
if such day is not a business day, the next succeeding business day). The amount
to be deposited into a principal funding account for any series offered hereby
on any distribution date may, but will not necessarily, be limited to a
controlled deposit amount equal to a controlled accumulation amount specified in
the related prospectus supplement plus any existing deficit controlled
accumulation amount arising from prior distribution dates. If a series has more
than one class of certificates, each class may have a separate principal funding
account and controlled accumulation amount. In addition, the related prospectus
supplement may describe certain priorities among those classes with respect to
deposits of principal in the principal funding accounts for that series.

      During the scheduled amortization period, if any, of a series, principal
collections and certain other amounts allocable to the certificateholders'
interest of that series will be used on each distribution date with respect to
that scheduled amortization period to make principal distributions to any class
of certificateholders then scheduled to receive those distributions. The amount
to be distributed to certificateholders of any series offered hereby on any
distribution date may, but will not necessarily, be limited to a controlled
distribution amount equal to a controlled amortization amount specified in the
related prospectus supplement plus any existing deficit controlled amortization
amount arising from prior distribution dates. If a series has more than one
class of certificates, each class may have a separate controlled amortization
amount. In addition, the related prospectus supplement may describe certain
priorities among those classes with respect to those distributions.

      During an early amortization period of a series, principal collections and
certain other amounts allocable to the certificateholders' interest of that
series (including shared principal collections, if any, allocable to that
series) will be distributed as principal payments to the applicable
certificateholders monthly on each distribution date beginning with the first
early amortization payment date. During an early amortization period of a
series, distributions of principal to certificateholders of that series will not
be

                                       38
<PAGE>

subject to any controlled deposit amount or controlled distribution amount. In
addition, if an early amortization period begins, any funds on deposit in a
principal funding account with respect to that series will be paid to the
certificateholders of the relevant series or class on the first early
amortization payment date. See "Series Provisions--Pay Out Events" in the
related prospectus supplement for a discussion of the events which might lead to
the beginning of an early amortization period for a series.

      Funds on deposit in any principal funding account established with respect
to a series or class offered hereby will be invested in eligible investments and
may be subject to a guarantee or guaranteed investment contract or other
mechanism specified in the related prospectus supplement intended to assure a
minimum rate of return on the investment of those funds. In order to enhance the
likelihood of the payment in full of the principal amount of a class of
certificates offered hereby at the end of an accumulation period with respect
thereto, that class may be subject to a maturity liquidity facility or other
similar mechanism specified in the related prospectus supplement.

New Issuances of Certificates

      The pooling agreement provides that, pursuant to any one or more pooling
agreement supplements, the Bank may direct the trustee to issue from time to
time new series of certificates upon satisfaction of the conditions described
below. Each new issuance will have the effect of decreasing the seller's
interest by an amount equal to invested amount of that new series.

      Under the pooling agreement, the Bank may designate, with respect to any
newly issued series:

      o     its name or designation;

      o     its initial principal amount or method for calculating that amount,
            and its invested amount in the Trust (the "invested amount");

      o     the certificate rate or rates, or formula for such rate or rates;

      o     the interest payment date or dates (the "interest payment dates")
            and the date or dates from which interest will accrue;

      o     the method for allocating collections to certificateholders of that
            series;

      o     any bank accounts to be used by that series and the terms governing
            the operation of any such bank accounts;

      o     the percentage used to calculate monthly servicing fees;

      o     the provider and terms of any form of series enhancement with
            respect to that series;

      o     the terms on which the certificates of that series may be
            repurchased or remarketed to other investors;

      o     the series termination date;

                                       39
<PAGE>

      o     the number of classes of certificates of that series, and if that
            series consists of more than one class, the rights and priorities of
            each such class;

      o     the extent to which the certificates of that series will be issuable
            in temporary or permanent global form (and, in that case, the
            depositary for such global certificate or certificates, the terms
            and conditions, if any, upon which a global certificate may be
            exchanged, in whole or in part, for definitive certificates, and the
            manner in which any interest payable on a global certificate will be
            paid);

      o     whether the certificates of that series may be issued in bearer form
            and any limitations imposed thereon;

      o     the priority of that series with respect to any other series;

      o     the group of series, if any, in which that series will be included
            for purposes of sharing certain excess finance charge collections;
            and

      o     any other relevant terms of that series.

      None of the Bank, the servicer, the trustee or the Trust is required or
intends to obtain the consent of any certificateholder of any outstanding series
to issue any additional series. The Bank may offer any series to the public
under a prospectus supplement or other disclosure document 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
underwriters or placement agents, in fixed-price offerings or in negotiated
transactions or otherwise. See "Plan of Distribution". Any such series may be
issued in fully registered or book-entry form in minimum denominations
determined by the Bank. The Bank intends to offer, from time to time, additional
series.

      The pooling agreement provides that the Bank may designate whether any
class of a series has an accumulation period or a scheduled amortization period,
which in each case may have a different length and begin on a different date
than those periods for any other class or series. Further, one or more series
may be in their accumulation period or scheduled amortization period while other
series are not. Principal collections otherwise allocable to a series which is
not amortizing or accumulating principal will be treated as shared principal
collections and reallocated to a series which is amortizing or accumulating
principal. Moreover, each series may have the benefits of series enhancements
issued by enhancement providers different from the providers of series
enhancement with respect to other series. Under the pooling agreement, the
trustee will hold any such series enhancement only on behalf of the series to
which that series enhancement relates. With respect to each such series
enhancement, the Bank may deliver a different form of series enhancement
agreement. The Bank also has the option under the pooling agreement to vary
among series the terms upon which a series may be repurchased by the Bank or
remarketed to other investors. There is no limit to the number of new issuances
of certificates that the Bank may cause under the pooling agreement. The Trust
will terminate only as provided in the pooling agreement. There can be no
assurance that the terms of any series will not have an impact on the timing and
amount of payments received by a certificateholder of another series.

      A new issuance of certificates may only occur upon the satisfaction of
certain conditions provided in the pooling agreement. The obligation of the
trustee to authenticate the certificates of that new series and to

                                       40
<PAGE>

execute and deliver the related pooling agreement supplement is subject to the
satisfaction of the following conditions:

      o     At least five business days before the date on which the new
            issuance is to occur, the Bank gives the trustee, the servicer, the
            rating agencies and certain providers of series enhancement written
            notice of that new issuance and the date on which the new issuance
            is to occur.

      o     The Bank delivers to the trustee the pooling agreement supplement
            for that series, in form satisfactory to the trustee, executed by
            each party to the pooling agreement other than the trustee.

      o     The Bank delivers to the trustee any related series enhancement
            agreement executed by each of the parties to that agreement.

      o     The trustee must receive confirmation from the rating agencies that
            such new issuance will not result in a reduction or withdrawal of
            the ratings on any certificate.

      o     The Bank delivers to the trustee and certain providers of series
            enhancement a certificate of an authorized officer, dated the date
            on which the new issuance is to occur, to the effect that the Bank
            reasonably believe that the issuance will not, based on the facts
            known to that officer at the time of certification, cause a pay out
            event to occur with respect to any series.

      o     The Bank delivers to the trustee, the rating agencies and certain
            providers of series enhancement a tax opinion.

      o     The Bank's remaining interest in principal receivables will not be
            less than 2% of the total amount of principal receivables, in each
            case as of the date on which the new issuance is to occur after
            giving effect to that issuance.

      o     The sum of the invested amounts to be used in calculating the
            floating allocation percentages of all outstanding series will not
            exceed the amount of principal receivables to be used in calculating
            those floating allocation percentages, in each case as of the date
            of the new issuance and after giving effect to that new issuance.

      o     Additional conditions may be specified in the pooling agreement
            supplement for any series.

      Upon satisfaction of the above conditions, the trustee will execute the
pooling agreement supplement and issue to the Bank the certificates of that new
series for execution and redelivery to the trustee for authentication.

Allocation Percentages

      For each day during any month, the servicer will allocate finance charge
collections, the defaulted amount and principal collections among the
certificateholders' interests of each series and the seller's interest.

      Finance charge collections and the defaulted amount will be allocated to
the certificateholders' interest of a series based on the floating allocation
percentage of that series.

                                       41
<PAGE>

      Principal collections will be allocated to the certificateholders'
interest of a series based on the principal allocation percentage of that
series.

      The "floating allocation percentage" and the "principal allocation
percentage" for any series offered by this prospectus will be determined as
described in the related pooling agreement supplement and prospectus supplement.
Amounts not allocated to the certificateholders' interest of any series as
described above will be allocated to the seller's interest.

Shared Principal Collections

      Principal collections for any month allocated to the certificateholders'
interest of any series offered hereby will first be used to cover certain
amounts described in the related prospectus supplement (including any required
deposits in a principal funding account or required distributions to
certificateholders of that series). The servicer will determine the amount of
principal collections for any month (plus certain other amounts described in the
related prospectus supplement) allocated to that series remaining after covering
those required deposits and distributions and any similar amount remaining for
any other series (collectively, "shared principal collections"). The servicer
will allocate the shared principal collections to cover any principal shortfalls
resulting if principal distributions to certificateholders and deposits to
principal funding accounts for any series which are either scheduled or
permitted are less than the principal collections and certain other amounts
initially allocated to that series. If these principal shortfalls exceed shared
principal collections for any month, shared principal collections will be
allocated pro rata among the applicable series based on the respective principal
shortfalls of those series. To the extent that shared principal collections
exceed principal shortfalls, the balance will be allocated to the Bank. However,
shared principal collections will be distributed to the Bank only to the extent
that the seller's interest in principal receivables is greater than zero (see
"The Trust Accounts--Deposits in the Collection Account"), and in certain
circumstances described below under "The Trust Accounts--Special Funding
Account", shared principal collections will not be distributed to the Bank, but
instead will be deposited into the special funding account. Any such
reallocation of shared principal collections will not result in a reduction in
the invested amount of the series to which those collections were initially
allocated. There can be no assurance that there will be any shared principal
collections with respect to any month.

Sharing of Additional Finance Charge Collections within Groups of Series

      Any series offered hereby may be included in a group of series. Each
series in a specific group will be entitled to share additional finance charge
collections from other series in that group, consisting of the excess of the
finance charge collections and certain other amounts allocable to the
certificateholders' interest of any series in that group over the amounts
necessary to make required payments with respect to that series (including
payments to the provider of any related series enhancement) that are payable out
of finance charge collections, in the manner, and to the extent, described below
with each other series in that group. The prospectus supplement with respect to
a series offered hereby will specify whether that series will be included in a
group and whether any previously issued series have been included in that group.
Series issued later may also be included in that group.

      Additional finance charge collections arising from any series in a group
will be applied to cover any shortfalls with respect to amounts payable from
finance charge collections allocable to any other series in that group, pro rata
based upon the amount of the shortfall, if any, with respect to each other
series in that group. However, the sharing of additional finance charge
collections among series in any group will be discontinued if the Bank delivers
to the trustee a certificate of an authorized officer to the effect that, in the

                                       42
<PAGE>

reasonable belief of the Bank, the continued sharing of additional finance
charge collections among series in any group would have adverse regulatory
implications with respect to the Bank. Following the delivery by the Bank of any
such certificate to the trustee there will not be any further sharing of
additional finance charge collections among the series in any group. In all
cases, any additional finance charge collections remaining after covering
shortfalls with respect to all outstanding series in a group will be paid to the
Bank.

      While any series offered hereby may be included in a group, there can be
no assurance that:

      o     any other series will be included in that group;

      o     there will be any additional finance charge collections with respect
            to the series in that group for any month; or

      o     the Bank will not at any time deliver a certificate as described
            above.

      While the Bank believes that, based upon applicable rules and regulations
as currently in effect, the sharing of additional finance charge collections
among the series in a group will not have adverse regulatory implications for
it, there can be no assurance that this will continue to be true in the future.

The Funding Period

      For any series, the related prospectus supplement may specify that during
a funding period, an amount will be held in a prefunding account (a "prefunding
account") pending the transfer of additional receivables to the Trust or pending
the reduction of the certificateholders' interest of other series issued by the
Trust. The related prospectus supplement will specify the initial
certificateholders' interest with respect to that series, the initial aggregate
principal amount of that series (the "initial amount") and the date by which the
certificateholders' interest is expected to equal the initial amount of that
series. The funding period for a prefunded series will not exceed one year.

      If so specified in the related prospectus supplement, during the funding
period funds on deposit in the prefunding account for a series may or, under
certain circumstances, must be withdrawn and paid to the Bank to effect
increases in the certificateholders' interest. If the certificateholders'
interest does not for any reason equal the initial amount by the end of the
funding period, any amount remaining in the prefunding account and any
additional amounts, if any, specified in the related prospectus supplement will
be payable to the certificateholders of that series in the manner and at the
times set forth in the related prospectus supplement.

      If so specified in the related prospectus supplement, funds in the
prefunding account will be invested by the trustee in eligible investments or
will be subject to a guaranteed rate or investment agreement or other similar
arrangement, and, in connection with each distribution date during the funding
period, investment earnings on funds in the prefunding account during the
related month will be withdrawn from the prefunding account and deposited,
together with any applicable payment under a guaranteed rate or investment
agreement or other similar arrangement, in the collection account for
distribution in respect of interest on the certificates of the related series in
the manner specified in the related prospectus supplement.

                                       43
<PAGE>

Credit Enhancement

      General. For any series, credit enhancement may be provided with respect
to one or more classes thereof. Credit enhancement with respect to one or more
classes of a series offered hereby may include a letter of credit, the
establishment of a cash collateral account, a surety bond, an insurance policy
or another form of credit enhancement described in the related prospectus
supplement, or any combination of the foregoing. Credit enhancement may also be
provided to a class or classes of a series by subordination provisions which
require that distributions of principal and/or interest be made with respect to
the certificates of such class or classes before distributions are made to one
or more other classes of that series. If so specified in the related prospectus
supplement, any form of credit enhancement may be structured so as to be
available to more than one series or class to the extent described therein.

      The presence of credit enhancement with respect to a class is intended to
enhance the likelihood of receipt by certificateholders of that class of the
entire principal balance of their certificates and interest thereon and to
decrease the likelihood that those certificateholders will experience losses.
However, the credit enhancement, if any, with respect thereto will not provide
protection against all risks of loss and will not guarantee repayment of the
entire principal balance of the certificates and interest thereon. If losses
occur 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. In addition, if specific credit enhancement is provided
for the benefit of more than one series or class, certificateholders of any such
series or class will be subject to the risk that such credit enhancement will be
exhausted by the claims of certificateholders of other series or classes.

      If credit enhancement is provided with respect to a series offered hereby,
the related prospectus supplement will include a description of:

      o     the amount payable under that credit enhancement and any conditions
            to payment thereunder not otherwise described in this prospectus;

      o     the conditions, if any, under which the amount payable under that
            credit enhancement may be reduced and under which that credit
            enhancement may be terminated or replaced; and

      o     any material provisions of any agreement relating to that credit
            enhancement.

      Additionally, in certain cases, the related prospectus supplement may set
forth certain information with respect to the provider of any third-party credit
enhancement, including:

      o     a brief description of its principal business activities;

      o     its principal place of business, place of incorporation and/or the
            jurisdiction under which it is chartered or licensed to do business;

      o     if applicable, the identity of regulatory agencies which exercise
            primary jurisdiction over the conduct of its business; and

      o     its total assets, and its stockholders' or policyholders' surplus,
            if applicable, as of a date specified in the prospectus supplement.

                                       44
<PAGE>

      If so described in the related prospectus supplement, credit enhancement
with respect to a series offered hereby may be available to pay principal of the
certificates of that series following the occurrence of certain pay out events
with respect to that series. In that event, the provider of the credit
enhancement will have an interest in certain cash flows in respect of the
receivables to the extent described in that prospectus supplement (the
"enhancement invested amount") and may be entitled to the benefit of the
trustee's security interest in the receivables, in each case subordinated to the
interests of the certificateholders of that series.

      Subordination. If so specified in the related prospectus supplement, one
or more classes of a series (including classes in which the Bank may have an
interest) may be subordinated to one or more other classes of that series. If so
specified in the related prospectus supplement, the rights of the holders of the
subordinated classes to receive distributions of principal and/or interest on
any date will be subordinated to the rights of the holders of the classes which
are senior to those subordinated classes to the extent set forth in the related
prospectus supplement. The related prospectus supplement will also set forth
information concerning the amount of subordination of a class or classes in a
series, the circumstances in which the 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 the subordinated classes will be distributed to
holders of classes which are senior to the subordinated classes. The amount of
subordination will decrease whenever amounts otherwise payable to the holders of
subordinated classes are paid to the holders of the classes which are senior to
the subordinated classes.

      Letter of Credit. If so specified in the related prospectus supplement, a
letter of credit with respect to a series or class of certificates offered
hereby may be issued by a bank or financial institution specified in the related
prospectus supplement. Subject to the terms and conditions specified in the
related prospectus supplement, the letter of credit issuer will be obligated to
honor drawings under a letter of credit in an aggregate dollar amount (which may
be fixed or may be reduced as described in the related prospectus supplement),
net of unreimbursed payments thereunder, equal to the amount described in the
related prospectus supplement. The amount available under a letter of credit
will be reduced to the extent of the unreimbursed payments thereunder.

      Cash Collateral Account. If specified in the related prospectus
supplement, the certificates of any series or class offered hereby may have the
benefit of a cash collateral account. A cash collateral account with respect to
a series or class will be funded on the series issuance date with respect
thereto and the funds on deposit therein will be invested in eligible
investments. The amount available to be withdrawn from a cash collateral account
will be the lesser of the amount on deposit in the cash collateral account and
an amount specified in the related prospectus supplement. The related prospectus
supplement will set forth the circumstances under which withdrawals will be made
from the Cash Collateral Account.

      Surety Bond or Insurance Policy. If so specified in the related prospectus
supplement, insurance with respect to a series or class of certificates offered
hereby may be provided by one or more insurance companies. That insurance will
guarantee, with respect to one or more classes of the related series,
distributions of interest or principal in the manner and amount specified in the
related prospectus supplement.

      If so specified in the related prospectus supplement, a surety bond may be
purchased for the benefit of the holders of any series or class of certificates
offered hereby to assure distributions of interest or principal

                                       45
<PAGE>

with respect to that series or class of certificates in the manner and amount
specified in the related prospectus supplement.

      Spread Account. If so specified in the related prospectus supplement,
support for a series of one or more classes of a series offered hereby may be
provided by the periodic deposit of certain available excess cash flow from the
trust assets into an account intended to assure the subsequent distributions of
interest and principal on the certificates of that series or class in the manner
specified in the related prospectus supplement.

      Other Series Enhancement. For any series or for any class of any series,
there may be, in addition to credit enhancement, other series enhancement in the
form of a guaranteed rate agreement, maturity liquidity facility, tax protection
agreement, interest rate cap agreement, interest rate swap agreement or other
similar arrangement for the benefit of certificateholders of that series or
class.

Pay Out Events

      As described above, the revolving period for a series will continue until
the beginning of the accumulation period or the scheduled amortization period
with respect thereto, which will continue until the invested amount of that
series will have been paid in full or the series termination date with respect
to that series occurs, unless a pay out event occurs with respect to that series
before any of those dates. A "pay out event" with respect to a series refers to
any of the following events and any other events specified as such in the
related prospectus supplement:

      o     The Bank fails to make any payment or deposit required under the
            pooling agreement or the pooling agreement supplement for that
            series within five business days after the date on which that
            payment or deposit is required to be made.

      o     The Bank fails to observe or perform any other covenants or
            agreements of the Bank set forth in the pooling agreement or pooling
            agreement supplement for that series, if that failure has a material
            adverse effect on the certificateholders of that series and if that
            failure continues unremedied for a period of 60 days after written
            notice. However, the 60-day cure period not will apply in the case
            of a failure by the Bank to perform its agreement to accept
            reassignment of receivables which were the subject of a breached
            representation or warranty as described in the first paragraph under
            "The Trust Portfolio and the Trust Assets--Representations and
            Warranties Relating to Accounts and Receivables" and only a five-day
            cure period will apply in the case of a failure by the Bank to
            observe its covenant not to grant a security interest or otherwise
            intentionally create a lien on the receivables.

      o     Any representation or warranty made by the Bank in the pooling
            agreement or the pooling agreement supplement for that series or any
            information required to be given by the Bank to the trustee to
            identify the accounts designated to the Trust portfolio proves to
            have been incorrect in any material respect when made and continues
            to be incorrect in any material respect for a period of 60 days
            after written notice and as a result of which the interests of the
            certificateholders of that series are materially and adversely
            affected. However, a pay out event will not be deemed to occur
            thereunder if the Bank has repurchased the related receivables or
            all such receivables, if applicable, during that period in
            accordance with the provisions of the pooling agreement.

                                       46
<PAGE>

      o     An insolvency event relating to the Bank occurs. An "insolvency
            event" will occur if the FDIC is appointed receiver of the Bank or
            if certain other events relating to the bankruptcy, insolvency or
            receivership of the Bank occur.

      o     The Bank fails to make an addition of receivables or participations
            to the Trust by the day on which it is required to make that
            addition pursuant to the pooling agreement.

      o     The Trust becomes an "investment company" within the meaning of the
            Investment Company Act of 1940, as amended.

      o     The average of the portfolio yields for any three consecutive months
            is less than the average of the base rates with respect to that
            series for those months. The terms "base rate" and "portfolio yield"
            with respect to a series offered hereby will have the meanings set
            forth in the related prospectus supplement.

      o     The occurrence of any servicer default.

      o     The Bank becomes unable for any reason to transfer receivables to
            the Trust in accordance with the pooling agreement.

      In the case of any event described in the first, second, third or eighth
bullet points above, a pay out event with respect to any series will be deemed
to have occurred only if, after the applicable grace period described therein,
if any, either the trustee or certificateholders holding certificates evidencing
more than 50% of the aggregate unpaid principal amount of the certificates of
any series to which that event relates by written notice to the Bank and the
servicer (and the trustee, if given by the certificateholders) declare that a
pay out event has occurred as of the date of that notice. See "Risk Factors--For
Some Purposes, Certificateholders of Other Series or Classes May Take Actions
Which are Opposed to Your Interests". In the case of any event described in the
fourth, fifth, sixth or ninth bullet points above, a pay out event with respect
to all series will be deemed to have occurred without any notice or other action
on the part of the trustee or the certificateholders of any series immediately
upon the occurrence of that event. In the case of the event described in the
seventh bullet point above, a pay out event with respect to the related series
will be deemed to have occurred without any notice or other action on the part
of the trustee or the certificateholders immediately upon the determination date
following the occurrence of that event. An early amortization period (an "early
amortization period") for a series will begin on the day on which a pay out
event occurs with respect thereto. Monthly distributions of principal to the
certificateholders of that series will begin on the distribution date in the
month following the month in which that pay out event occurs (that distribution
date and each distribution date following the beginning of an early amortization
period for a series, an "early amortization payment date"). Any amounts on
deposit in a principal funding account or an interest funding account at the
beginning of an early amortization period for a series will be distributed on
the first early amortization payment date to the certificateholders of that
series. If a series has more than one class of certificates, each class may have
different pay out events which, in the case of any series of certificates
offered hereby, will be described in the related prospectus supplement.

      In addition to the consequences of a pay out event discussed above, if an
insolvency event occurs, on the day of that insolvency event, the Bank will
immediately cease to transfer principal receivables to the Trust and promptly
give notice to the trustee of that insolvency event. Under the terms of the
pooling agreement, within 15 days the trustee will publish a notice of the
occurrence of the insolvency event stating that the trustee intends to sell,
dispose of or otherwise liquidate the receivables in a commercially

                                       47
<PAGE>

reasonable manner and on commercially reasonable terms unless within 90 days
from the date that notice is published each other holder of the seller's
interest and the holders of certificates of each series or, if a series includes
more than one class, each class of that series evidencing more than 50% of the
aggregate unpaid principal amount of each such series or class (and, in the case
of any series with respect to which there is an enhancement invested amount, any
provider of the relevant credit enhancement) instruct the trustee not to dispose
of or liquidate the receivables and to continue transferring principal
receivables as before that insolvency event. The proceeds from any such sale,
disposition or liquidation of the receivables will be deposited into the
collection account and allocated as described in the pooling agreement and the
applicable pooling agreement supplement. If the sum of:

      o     the portion of those proceeds allocated to the certificateholders'
            interest of any series;

      o     plus the proceeds of any collections on the receivables in the
            collection account allocated to the certificateholders' interest of
            that series

is not sufficient to pay the invested amount of the certificates of that series
in full, certificateholders of that series will incur a loss.

Record Date

      Payments on the certificates of a series offered hereby will be made as
described in this prospectus and in the relevant prospectus supplement to the
certificateholders in whose names the certificates were registered (expected to
be Cede, as nominee of DTC) at the close of business on the record date for the
certificates, which is the last business day of the calendar month preceding the
date of that payment (the "record date"). However, the final payment on the
certificates of a series offered hereby will be made only upon presentation and
surrender of those certificates. Distributions will be made to DTC in
immediately available funds. See "--Book-Entry Registration".

Optional Termination

      On any day occurring on or after the day that the sum of the invested
amount of the certificates of a series and the enhancement invested amount, if
any, with respect to that series is reduced to 5% (or any other percentage that
may be specified in the related prospectus supplement) or less of the initial
invested amount of the certificates of that series, the Bank will have the
option to repurchase the certificateholders' interest of that series. The
purchase price will be equal to the sum of:

      o     the invested amount of that series;

      o     less the amount, if any, on deposit in any principal funding account
            with respect to that series;

      o     plus the enhancement invested amount, if any, with respect to that
            series;

      o     plus accrued and unpaid interest on the unpaid principal amount of
            the certificates, and accrued and unpaid interest with respect to
            interest amounts that were due but not paid on a prior interest
            payment date or early amortization payment date, at the applicable
            certificate rate, through

            .     if the day on which that repurchase occurs is a distribution
                  date, the day preceding that distribution date; or

                                       48
<PAGE>

            .     if the day on which that repurchase occurs is not a
                  distribution date, the day preceding the distribution date
                  following that day.

      Following any such repurchase, the certificateholders of that series will
have no further rights with respect to the receivables. If the Bank falls for
any reason to deposit the aggregate purchase price for the certificateholders'
interest of a series offered hereby, payments would continue to be made to the
certificateholders of that series as described in this prospectus and in the
related prospectus supplement.

Final Payment of Principal on Series Termination Date

      The last payment of principal and interest on the certificates of a series
offered hereby will be due and payable not later than the date (the "series
termination date") specified in the related prospectus supplement. If the
invested amount of the certificates of that series is greater than zero on the
series termination date or a distribution date prior to the series termination
date specified in the related prospectus supplement, the trustee may, subject to
any conditions specified in that prospectus supplement, sell or cause to be sold
interests in the principal receivables or certain principal receivables,
together in each case with related finance charge receivables, as specified in
that prospectus supplement, in an amount equal to the sum of the invested amount
and the enhancement invested amount, if any, with respect to that series. The
net proceeds of any such sale will be deposited into the collection account and
allocated to the certificateholders of that series, as provided in that
prospectus supplement.

Book-Entry Registration

      Certificateholders may initially hold certificates of a series offered
hereby through DTC (in the United States) or Clearstream Banking, societe
anonyme ("Clearstream, Luxembourg") or Euroclear (in Europe) if they are
participants of those systems, or indirectly through organizations which are
participants in those systems.

      Cede, as nominee for DTC, will be the registered holder of the global
certificates. No certificateholder will be entitled to receive a certificate
representing that person's interest in the certificates. Unless and until
definitive certificates are issued under the limited circumstances described
below, all references in this prospectus to actions by certificateholders will
refer to actions taken by DTC upon instructions from its participants, and all
references in this prospectus to distributions, notices, reports and statements
to certificateholders will refer to distributions, notices, reports and
statements to Cede, as the registered holder of the certificates, for
distribution to certificateholders in accordance with DTC procedures.

      Clearstream, Luxembourg and Euroclear will hold omnibus positions on
behalf of their participants through customers' securities accounts in
Clearstream, Luxembourg's and Euroclear's names on the books of their respective
depositaries which in turn will hold those positions in customers' securities
accounts in the depositaries' names on the books of DTC. Citibank, N.A. will act
as depositary for Clearstream, Luxembourg and Morgan Guaranty Trust Company of
New York will act as depositary for Euroclear.

      Transfers between DTC participants will occur in the ordinary way in
accordance with DTC rules. Transfers between participants in Clearstream,
Luxembourg and participants in Euroclear 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 Clearstream,
Luxembourg or Euroclear participants, on the other, will be

                                       49
<PAGE>

effected in DTC in accordance with DTC rules on behalf of the relevant European
international clearing system by its depositary; however, those cross-market
transactions will require delivery of instructions to the relevant European
international clearing system by the counterparty in that 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.
Participants in Clearstream, Luxembourg and Euroclear may not deliver
instructions directly to the depositaries.

      Because of time zone differences, credits of securities received in
Clearstream, Luxembourg or Euroclear as a result of a transaction with a DTC
participant will be made during subsequent securities settlement processing and
dated the business day following the DTC settlement date. Those credits or any
transactions in those securities settled during that processing will be reported
to the relevant participant in Clearstream, Luxembourg or Euroclear on that
business day. Cash received in Clearstream, Luxembourg or Euroclear as a result
of sales of securities by or through a participant in Clearstream, Luxembourg or
Euroclear to a DTC participant will be received with value on the DTC settlement
date but will be available in the relevant Clearstream, Luxembourg or Euroclear
cash account only as of the business day following settlement in DTC. For
information with respect to tax documentation procedures relating to the
certificates, see "Tax Matters--Federal Tax Consequences to Non-U.S.
Certificateholders".

      DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the UCC and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Exchange Act of 1934, as
amended. DTC was created to hold securities for its participating organizations
and facilitate the clearance and settlement of securities transactions between
participants through electronic book-entry changes in accounts of its
participants, thereby eliminating the need for physical movement of
certificates. DTC participants include securities brokers and dealers, banks,
trust companies and clearing corporations and may include certain other
organizations. Indirect access to the DTC system also is available to others
such as banks, brokers, dealers and trust companies that clear through or
maintain a custodial relationship with a DTC participant, either directly or
indirectly.

      Certificateholders that are not direct or indirect participants in DTC but
desire to purchase, sell or otherwise transfer ownership of, or other interests
in, certificates may do so only through direct and indirect participants. In
addition, certificateholders will receive all distributions of principal of and
interest on the certificates from the paying agent or the trustee through DTC
and its participants. Under a book-entry format, certificateholders will receive
payments after the related interest payment date or early amortization payment
date, because, while payments are required to be forwarded to Cede, as nominee
for DTC, on each such date, DTC will forward those payments to its direct
participants which thereafter will be required to forward them to indirect
participants or certificateholders. It is anticipated that the only
"certificateholder" (as that term is used in the pooling agreement and the
pooling agreement supplements) will be Cede, as nominee of DTC. Beneficial
holders of interests in the certificates will not be recognized by the trustee
as "certificateholders" under the pooling agreement and the pooling agreement
supplements, and will only be permitted to exercise the rights of
certificateholders under the pooling agreement and the pooling agreement
supplements indirectly through DTC and its participants, which in turn will
exercise their rights through DTC.

                                       50
<PAGE>

      Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among participants
on whose behalf it acts with respect to the certificates and is required to
receive and transmit distributions of principal of and interest on the
certificates. Direct and indirect DTC participants with which certificateholders
have accounts with respect to the certificates similarly are required to make
book-entry transfers and receive and transmit those payments on behalf of their
respective certificateholders.

      Because DTC can only act on behalf of its direct participants, which in
turn act on behalf of indirect participants and certain banks, the ability of a
certificateholder to pledge certificates to persons or entities that do not
participate in the DTC system, or otherwise take actions in respect of those
certificates, may be limited due to the lack of a physical certificate for those
certificates.

      DTC has advised the Bank that it will take any action permitted to be
taken by a certificateholder under the pooling agreement or the pooling
agreement supplements only at the direction of one or more direct participants
to whose account with DTC the certificates are credited. Additionally, DTC has
advised the Bank that it will take those actions with respect to specified
percentages of the certificateholders' interest only at the direction of and on
behalf of direct participants whose holdings include undivided interests that
satisfy those specified percentages. DTC may take conflicting actions with
respect to other undivided interests to the extent that those actions are taken
on behalf of direct participants whose holdings include those undivided
interests.

      Clearstream, Luxembourg, formerly known as Cedelbank, societe anonyme, is
incorporated under the laws of Luxembourg as a professional depository.
Clearstream, Luxembourg holds securities for its participating organizations and
facilitates the clearance and settlement of securities transactions between its
participants through electronic book-entry changes in accounts of its
participants, thereby eliminating the need for physical movement of
certificates. Transactions may be settled in Clearstream, Luxembourg in any of
38 currencies, including United States dollars. Clearstream, Luxembourg provides
to its participants, among other things, services for safekeeping,
administration, clearance and settlement of internationally traded securities
and securities lending and borrowing. Clearstream, Luxembourg interfaces with
domestic markets in several countries. As a professional depository,
Clearstream, Luxembourg is subject to regulation by the Luxembourg Monetary
Institute. The participants in Clearstream, Luxembourg are recognized financial
institutions around the world including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations and may include any underwriters, agents or dealers with respect
to a series of certificates offered hereby. Indirect access to Clearstream,
Luxembourg is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial relationship with a
participant in Clearstream, Luxembourg, either directly or indirectly.

      The Euroclear System was created in 1968 to hold securities for
participants in the Euroclear system and to clear and settle transactions
between its 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 40 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, under contract
with Euroclear Clearance System S.C., a Belgian cooperative corporation. All
operations are conducted by the Euroclear operator, and all Euroclear securities
clearance accounts and Euroclear cash accounts are

                                       51
<PAGE>

accounts with the Euroclear operator, not the cooperative corporation. The
cooperative corporation establishes policy for the Euroclear system on behalf of
its participants. Participants in Euroclear include banks (including central
banks), securities brokers and dealers and other professional financial
intermediaries and may include any underwriters, agents or dealers with respect
to a series of certificates offered hereby. Indirect access to the Euroclear
System is also available to other firms that clear through or maintain a
custodial relationship with a participant in Euroclear, 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. These rules govern transfers of securities and cash within the Euroclear
System, withdrawals 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 only on behalf of participants in Euroclear, and has
no record of or relationship with persons holding indirectly through
participants in Euroclear.

      Distributions with respect to certificates held through Clearstream,
Luxembourg or Euroclear will be credited to the cash accounts of participants in
Clearstream, Luxembourg or Euroclear in accordance with the relevant system's
rules and procedures, to the extent received by its depositary. Those
distributions will be subject to tax reporting in accordance with relevant
United States tax laws and regulations. See "Tax Matters". Clearstream,
Luxembourg or the Euroclear operator, as the case may be, will take any other
action permitted to be taken by a certificateholder under the pooling agreement
or the relevant pooling agreement supplement on behalf of a participant in
Clearstream, Luxembourg or Euroclear only in accordance with its relevant rules
and procedures and subject to its depositary's ability to effect those actions
on its behalf through DTC.

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

Definitive Certificates

      The certificates of a series offered hereby will be issued in fully
registered, certificated form to certificateholders or their respective nominees
("definitive certificates"), rather than to DTC or its nominee only if:

      o     the Bank advises the trustee in writing that DTC is no longer
            willing or able to discharge properly its responsibilities as a
            depository with respect to the certificates, and the trustee or the
            Bank is unable to locate a qualified successor;

      o     the Bank, at its option, elects to terminate the book-entry system
            through DTC; or

                                       52
<PAGE>

      o     after the occurrence of a servicer default, certificateholders
            evidencing not less than 50% of the aggregate unpaid principal
            amount of the certificates of any class of that series advise the
            trustee and DTC through its participants in writing that the
            continuation of a book-entry system through DTC (or a successor
            thereto) is no longer in the best interests of the
            certificateholders.

      Upon the occurrence of any of the events described in the preceding
paragraph, DTC is required to notify all of its participants of the availability
through DTC of definitive certificates. Upon surrender by DTC of the definitive
certificates representing the certificates and instructions for re-registration,
the trustee will issue those certificates in the form of definitive
certificates, and thereafter the trustee will recognize the holders of those
definitive certificates as "certificateholders" under the pooling agreement and
the relevant pooling agreement supplement.

      If definitive certificates are issued, distribution of principal and
interest on the definitive certificates will be made by the paying agent or the
trustee directly to the certificateholders in whose names the definitive
certificates were registered on the related record date in accordance with the
procedures set forth in this prospectus and in the pooling agreement and the
relevant pooling agreement supplement. Distributions will be made by check
mailed to the address of each certificateholder as it appears on the register
maintained by the trustee, except that the final payment on any definitive
certificate will be made only upon presentation and surrender of that definitive
certificate on the date for final payment at the office or agency that is
specified in the notice of final distribution to holders. The trustee will
provide that notice to holders not later than the fifth day of the month of the
final distribution.

      Definitive certificates will be transferable and exchangeable at the
offices of the transfer agent and registrar, which will initially be the
trustee. No service charge will be imposed for any registration of transfer or
exchange, but the transfer agent and registrar may require payment of a sum
sufficient to cover any tax or other governmental charge imposed in connection
therewith.

                                 USE OF PROCEEDS

      The net proceeds from the sale of the certificates of any series offered
hereby will be paid to the Bank and will be used for the Bank's general
corporate purposes or will be applied in any other manner that may be specified
in the related prospectus supplement.


                               THE TRUST ACCOUNTS

Creation of the Trust Accounts

      The servicer maintains for the benefit of the certificateholders of each
series, in the name of the trustee, on behalf of the Trust, several trust
accounts for the benefit of the certificateholders of each series.

      In addition to the collection account and the special funding account,
which are for the benefit of the certificateholders of all series, the Trust
will establish additional trust accounts for each series of certificates, which
may include the following accounts:

      o     One or more principal funding accounts.

                                       53
<PAGE>

      o     One or more interest funding accounts.

      o     One or more reserve accounts.

      o     One or more prefunding accounts.

      o     One or more cash collateral or spread accounts.

      o     One or more other accounts specified in the related prospects
            supplement.

      All of the trust accounts will be eligible deposit accounts. An "eligible
deposit account" means either

      o     a segregated account with an eligible institution; or

      o     a segregated trust account with the corporate trust department of a
            depository institution organized under the laws of the United States
            or any one of the states thereof, including the District of
            Columbia, or any domestic branch of a foreign bank, and acting as a
            trustee for funds deposited in that account, so long as any of the
            securities of that depository institution will have a credit rating
            from the rating agencies in one of the generic credit rating
            categories which signifies investment grade.

      An "eligible institution" means a depository institution (which may be the
trustee) organized under the laws of the United States or any one of the states
thereof which at all times:

      o     has either a long-term unsecured debt rating of A2 or better by
            Moody's Investors Service, Inc. ("Moody's"), or a certificate of
            deposit rating of P-1 by Moody's;

      o     has either a long-term unsecured debt rating of AAA by Standard &
            Poor's Ratings Group ("Standard & Poor's"), or a certificate of
            deposit rating of A-1+ by Standard & Poor's; and

      o     is a member of the FDIC.

      All trust accounts are currently maintained with Bankers Trust Company. If
at any time any trust account ceases to be an eligible deposit account, it will
be moved so that it will again be qualified as an eligible deposit account.


Investment of Trust Account Funds in Eligible Investments

      Funds in the trust accounts generally will be invested in eligible
investments. "Eligible investments" means:

      o     obligations fully guaranteed by the United States of America;

      o     demand deposits, time deposits or certificates of deposit of
            depository institutions or trust companies, the commercial paper, if
            any, of which has the highest rating from the rating agencies;

                                       54
<PAGE>

      o     commercial paper or other short-term obligations having, at the time
            of the Trust's investment therein, a rating in the highest rating
            category from the rating agencies;

      o     demand deposits, time deposits and certificates of deposit which are
            fully insured by the FDIC;

      o     notes or bankers' acceptances issued by any depository institutions
            or trust companies, the commercial paper, if any, of which has the
            highest rating from the rating agencies;

      o     money market funds which have the highest rating from, or have
            otherwise been approved in writing by, the rating agencies;

      o     time deposits with an entity, the commercial paper of which has the
            highest rating from the rating agencies; and

      o     any other investments approved in writing by the rating agencies.

      Funds in trust accounts may be invested in debt obligations of Providian
Financial Corporation or its affiliates so long as those obligations qualify as
eligible investments.

The Collection Account

      The servicer maintains for the benefit of the certificateholders of each
series, in the name of the trustee, on behalf of the Trust, a collection account
bearing a designation clearly indicating that the funds deposited therein are
held in trust for the benefit of the certificateholders of each series.

      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 collection account for the purpose of carrying out its duties under the
pooling agreement and any pooling agreement supplement. The paying agent will
have the revocable power to withdraw funds from the collection account for the
purpose of making distributions to the certificateholders. The paying agent will
initially be the trustee.

      Any earnings (net of losses and investment expenses) on funds in the
collection account will be treated as finance charge collections with respect to
the last day of the related month except as otherwise specified in any pooling
agreement supplement.

Deposits in the Collection Account

      The Bank may use for its own benefit all collections received with respect
to the receivables in each month until the business day preceding the related
distribution date if the Bank remains the servicer under the pooling agreement
and either:

      o     the Bank, as the servicer, provides to the trustee a letter of
            credit covering collection risk of the servicer acceptable to the
            rating agencies, as evidenced by a letter from each rating agency to
            the effect that no reduction or withdrawal of the rating on any
            certificates of any series would occur; or

      o     the Bank has and maintains a certificate of deposit rating of at
            least A-1 and P-1 (or their equivalent) by the rating agencies,

                                       55
<PAGE>

in which case, on the business day preceding the relevant distribution date, the
Bank, as servicer, will deposit those collections, to the extent described
below, in the collection account.

      However, if the Bank is no longer the servicer, or is the servicer but
fails to meet the conditions in the preceding paragraph, the servicer will make
those deposits, as described below, not later than two business days after the
business day on which the servicer records the transaction, except in the case
of collections consisting of interchange, which will be deposited not later than
the applicable distribution date.

      In any case, the servicer will only be required to deposit collections in
the collection account up to the sum of:

      o     the aggregate amount of collections required to be deposited into an
            account established for any series, including any monthly interest
            to be distributed to certificateholders or providers of series
            enhancement, on the related distribution date, or without
            duplication, distributed on the related distribution date, interest
            payment date or early amortization payment date to
            certificateholders of any series or to any provider of series
            enhancement pursuant to the terms of any pooling agreement
            supplement or series enhancement agreement;

      o     plus the aggregate of the certificateholders' portions of the daily
            defaulted amounts for that month;

      o     plus the aggregate of the daily allocations of the monthly investor
            servicing fees for that month.

However, as long as the Bank is the servicer:

      o     with respect to any series for which any monthly interest is
            determined on a floating rate basis, at that time in each month when
            each floating rate that is used in calculating monthly interest for
            that series for that month has been determined, to the extent that
            all funds required under the first bullet point above have been
            deposited into the collection account with respect to that series,
            then no additional funds will be required to be deposited pursuant
            to the third bullet point above; and

      o     with respect to any series for which monthly interest is determined
            on a fixed rate basis, to the extent that all funds required under
            the first bullet point above have been deposited into the collection
            account with respect to that series, then no additional funds will
            be required to be deposited pursuant to the third bullet point
            above.

      Moreover, if at any time before a distribution date the amount of
collections deposited into the collection account exceeds the amount required to
be deposited with respect to that distribution date, the servicer will be
permitted to withdraw that excess from the collection account.

      If at any time the Bank or another eligible affiliate of Providian
Financial Corporation is not the servicer, the collection account will be moved
from the Bank, if then maintained there, unless otherwise agreed by the rating
agencies.

      On the earlier of the second business day after the business day on which
the servicer records the transaction and the day on which the servicer deposits
any collections in the collection account, the servicer will pay to the Bank:

                                       56
<PAGE>

      o     the Bank's allocable portion of principal collections, but only if
            the seller's interest in principal receivables on that day is
            greater than zero, after giving effect to any new receivables
            transferred to the Trust on that day; and

      o     the Bank's allocable portion of finance charge collections, other
            than collections consisting of interchange.

      The Bank's allocable portion of finance charge collections consisting of
interchange will be retained by the Bank.

      Any amount not allocated to the Bank because the seller's interest in
principal receivables is zero will be will be deposited on each distribution
date in the special funding account. However, if an accumulation period,
scheduled amortization period or early amortization period has begun for any
series, that amount will be treated as shared principal collections to the
extent needed to cover principal payments due to or for the benefit of that
series.

Special Funding Account

      If, on any date, the seller's interest is less than or equal to the
required seller's participation amount or the amount of principal receivables in
the Trust is less than or equal to the required principal balance, the servicer
will not distribute to the Bank any shared principal collections that otherwise
would be distributed to the Bank, but will retain those funds in the collection
account and on each distribution date will deposit those funds in an eligible
deposit account established and maintained by the servicer for the benefit of
the certificateholders of each series, in the name of the trustee, on behalf of
the Trust, and bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the certificateholders of each series (the
"special funding account"). Funds on deposit in the special funding account will
be withdrawn and paid to the Bank on any distribution date to the extent that,
after giving effect to that payment, the seller's interest exceeds the required
sellers participation amount and the amount of principal receivables in the
Trust exceeds the required principal balance on that date. However, if an
accumulation period, scheduled amortization period or early amortization period
begins with respect to any series, any funds on deposit in the special funding
account will be released from the special funding account, deposited into the
collection account and treated as shared principal collections to the extent
needed to cover principal payments due to or for the benefit of that series.

      Funds on deposit in the special funding account will be invested by the
trustee, at the direction of the servicer, in eligible investments. Any earnings
(net of losses and investment expenses) earned on amounts on deposit in the
special funding account during any month will be withdrawn from the special
funding account and treated as finance charge collections with respect to that
month.


                                  THE SERVICER

Servicing Fees and Payment of Expenses

      The servicer's compensation for its servicing activities and reimbursement
for its expenses for any month will be a servicing fee payable monthly on each
distribution date in an amount equal to one-twelfth of the product of:

                                       57
<PAGE>

      o     the weighted average of the applicable servicing fee percentages
            with respect to each series outstanding, based upon the applicable
            servicing fee percentage for each series and the amount of
            receivables serviced on behalf of each series; and

      o     the amount of principal receivables in the Trust on the last day of
            the prior month.

      The servicing fee will be allocated among the seller's interest, the
certificateholders' interests of each series and, after the certificates of a
series have been paid in full, the interest represented by the enhancement
investment amount, if any, with respect to that series. The monthly investor
servicing fee, which is the share of the servicing fee allocable to the
certificateholders' interest -- including the enhancement invested amount, if
any -- of a series offered hereby with respect to any distribution date will be
equal to one-twelfth of the product of:

      o     the servicing fee percentage specified in the related prospectus
            supplement with respect to that series; and

      o     the sum of the invested amount with respect to that series (less the
            amount, if any, on deposit in any principal funding account with
            respect to that series and the amount, if any, on deposit in the
            special funding account allocable to that series) and the
            enhancement invested amount, if any, with respect to that series as
            of the last day of the prior month.

      The portion of the servicing fee not so allocated to the
certificateholders' interest of a series will be paid by the Bank and in no
event will the Trust, the trustee or the certificateholders of any series be
liable for the share of the servicing fee to be paid by the Bank. In the case of
the first distribution date for any series, the monthly investor servicing fee
will accrue from the series issuance date for that series. The monthly investor
servicing fee with respect to a series will be funded from finance charge
collections allocable to that series, and will be paid on the distribution date
with respect to each month from the collection account (unless that amount has
been netted against deposits by the servicer to the collection account).

      The servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the receivables including, without
limitation, expenses related to the enforcement of the receivables, payment of
the fees and disbursements of the trustee and independent accountants and other
fees which are not expressly stated in the pooling agreement to be payable by
the Trust, the certificateholders of a series or the Bank (other than Federal,
state, local and foreign income, franchise or other taxes based on income, if
any, or any interest or penalties with respect thereto, imposed upon the Trust).
If the Bank is acting as servicer and fails to pay the fees and disbursements of
the trustee, the trustee will be entitled to receive the portion of the
servicing fee that is equal to those unpaid amounts. In no event will the
certificateholders of a series be liable to the trustee for the servicer's
failure to pay those amounts, and any amounts so paid to the trustee will be
treated as paid to the servicer for all other purposes of the pooling agreement.

Indemnification

      The pooling agreement provides that the servicer will indemnify the Trust
and the trustee from and against any loss, liability, expense, damage or injury
suffered or sustained arising out of the servicer's actions or omissions with
respect to the Trust pursuant to the pooling agreement.

                                       58
<PAGE>

      Under the pooling agreement, the Bank has agreed to be liable directly to
an injured party for the entire amount of any losses, claims, damages or
liabilities (other than those incurred by a certificateholder in the capacity of
an investor in the certificates of any series) arising out of or based on the
arrangement created by the pooling agreement (to the extent that the trust
assets remaining after the certificateholders and certain providers of series
enhancement have been paid in full are insufficient to pay those losses, claims,
damages, or liabilities) as though that agreement created a partnership under
the New York Uniform Partnership Act in which the Bank was a general partner. In
the event of the appointment of a successor servicer, the successor servicer
will indemnify and hold harmless the Bank for any losses, claims, damages and
liabilities of the Bank as described in this paragraph arising from the actions
or omissions of that successor servicer.

      Except as provided in the preceding paragraph, the pooling agreement
provides that none of the Bank, the servicer or any of their directors,
officers, employees or agents will be under any other liability to the Trust,
the trustee, the certificateholders of any series, any provider of series
enhancement or any other person for any action taken, or for refraining from
taking any action, in good faith pursuant to the pooling agreement. However,
none of the Bank, the servicer or any of their directors, officers, employees or
agents will be protected against any liability which would otherwise be imposed
by reason of willful misfeasance, bad faith or gross negligence of any such
person in the performance of their duties or by reason of reckless disregard of
their obligations and duties thereunder.

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


Collection and Other Servicing Procedures

      The servicer is responsible for servicing, collecting, enforcing and
administering the receivables in accordance with its customary and usual
procedures for servicing receivables comparable to the receivables and the
Bank's lending guidelines.

      Servicing activities to be performed by the servicer include collecting
and recording payments, communicating with accountholders, investigating payment
delinquencies, evaluating the increase of credit limits and the issuance of
credit cards, providing billing and tax records, if any, to accountholders and
maintaining internal records with respect to each account. Managerial and
custodial services performed by the servicer on behalf of the Trust include
providing assistance in any inspections of the documents and records relating to
the accounts and receivables by the trustee pursuant to the pooling agreement,
maintaining the agreements, documents and files relating to the accounts and
receivables as custodian for the Trust and providing related data processing and
reporting services for certificateholders of any series and on behalf of the
trustee.

      The Bank, as servicer, has the right to delegate any of its
responsibilities and obligations as servicer to any of its affiliates and to
certain third-party service providers that agree to conduct those duties in
accordance with the pooling agreement and the Bank's lending guidelines. The
Bank currently contracts with Total System Services, Inc. and intends to
continue to contract with Total System (and possibly one or more other
third-party service providers) to perform certain of its servicing activities as
described under

                                       59
<PAGE>

"The Bank's Credit Card Business--The Bank Portfolio of Accounts".
Notwithstanding any delegation to any entity, the servicer will continue to be
liable for all of its obligations under the pooling agreement.

      In servicing the accounts, the servicer is required to apply its usual and
customary servicing procedures for servicing receivables comparable to the
receivables in the Trust, and to act in accordance with the Bank's lending
guidelines.

Servicer Covenants

      In the pooling agreement, the servicer has covenanted as to each
receivable and related account as follows:

      o     It will duly fulfill all obligations on its part to be fulfilled
            under or in connection with the receivable or account, and will
            maintain in effect all qualifications required in order to service
            the receivable or account the failure to comply with which would
            have a material adverse effect on the certificateholders or any
            provider of series enhancement.

      o     It will not permit any rescission or cancelation of the receivable
            except as ordered by a court of competent jurisdiction or other
            governmental authority or in the ordinary course of business and in
            accordance with the Bank's lending guidelines.

      o     It will do nothing to substantially impair the rights of the
            certificateholders in the receivables or accounts.

      o     It will not reschedule, revise or defer payments due on the
            receivable except in accordance with the Bank's lending guidelines.

      o     Except in connection with its enforcement or collection of an
            account, it will take no action to cause any receivables to be
            evidenced by any instruments (as defined in the UCC) and if any
            receivable is so evidenced, it will be assigned to the servicer as
            provided below.

      Under the terms of the pooling agreement, if any of the representations,
warranties or covenants of the servicer above with respect to any receivable or
the related account is breached, that breach is not cured within 60 days (or a
longer period, not in excess of 150 days, that may be agreed to by the trustee)
of the earlier to occur of the discovery of that event by the servicer or
receipt by the servicer of written notice of that event given by the trustee,
and as a result of that breach the Trust's rights in any receivables in the
related account or the proceeds of those receivables are impaired or those
proceeds are not available for any reason to the Trust free and clear of any
lien, then all receivables in the accounts to which that event relates will be
reassigned or assigned to the servicer on the terms and conditions set forth
below. However, those receivables will not be assigned to the servicer if, on
any day before the end of that 60-day or longer period:

      o     the relevant representation and warranty becomes true and correct,
            or the relevant covenant is complied with, in all material respects;
            and

      o     the servicer delivers to the trustee a certificate of an authorized
            officer describing the nature of the breach and the manner in which
            the breach was cured.

                                       60
<PAGE>

      If the Bank is the servicer, that assignment will be made on or before the
distribution date following the month in which that assignment obligation arises
by the servicer deducting the portion of any such receivable which is a
principal receivable from the aggregate amount of principal receivables used to
calculate the seller's interest. In addition, if the deduction of that principal
receivable would reduce the seller's interest below zero, the Bank as the
servicer will deposit into the collection account the applicable transfer
deposit amount described above under "The Trust Portfolio and the Trust
Assets--Representations and Warranties Relating to Accounts and Receivables". If
the Bank is not the servicer, that assignment and transfer will be made when the
servicer deposits an amount equal to the amount of that receivable in the
collection account on the business day preceding the distribution date following
the month during which that obligation arises. The amount of that deposit will
be deemed a transfer deposit amount hereunder and will be treated as a portion
of shared principal collections as described under "The Certificates--Shared
Principal Collections". This assignment to the servicer constitutes the sole
remedy available to the certificateholders of any series if the representations,
warranties or covenants of the servicer described above are breached and the
Trust's interest in the related receivables will be automatically assigned to
the servicer.

Certain Matters Regarding the Servicer

      The servicer may not resign from its obligations and duties under the
pooling agreement, except upon determination that those duties are no longer
permissible under applicable law. No such resignation will become effective
until the trustee or a successor to the servicer has assumed the servicer's
responsibilities and obligations under the pooling agreement. Notwithstanding
the foregoing, the Bank may transfer its servicing obligations to any other
direct or indirect wholly owned subsidiary of Providian Financial Corporation
(which meets certain eligibility standards set forth in the pooling agreement)
and be relieved of its obligations and duties under the pooling agreement.

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

Servicer Default

      In the event of any servicer default, either the trustee or
certificateholders holding certificates evidencing more than 50% of the
aggregate unpaid principal amount of all outstanding series, by written
termination notice to the servicer (and to the trustee and certain providers of
series enhancement, if given by the certificateholders), may terminate all of
the rights and obligations of the servicer, as servicer, under the pooling
agreement. If the trustee within 60 days of receipt of a termination notice is
unable to obtain any bids from eligible servicers and the Bank delivers an
officer's certificate to the effect that the servicer cannot in good faith cure
the servicer default which gave rise to the termination notice, then the trustee
will offer the Bank the right at its option to purchase the certificateholders'
interests for all series. The purchase price for such a purchase will be paid on
a distribution date and will generally be equal to, with respect to each series,
the higher of:

                                       61
<PAGE>

      o     the sum of:

            .     the invested amount and the enhancement invested amount, if
                  any, of that series on that distribution date, less the
                  amount, if any, on deposit in any principal funding account
                  with respect to that series;

            .     plus accrued and unpaid interest at the applicable certificate
                  rate, together with, if applicable, interest on interest
                  amounts that were due and not paid on a prior date, through
                  the last day of the month preceding that distribution date;
                  and


o     the sum of:

            .     the average bid price quoted by at least two recognized
                  dealers for similar securities rated in the same rating
                  category as the initial rating of the certificates of that
                  series with a remaining maturity approximately equal to the
                  remaining maturity of the certificates of that series;

            .     plus the enhancement invested amount, if any, of that series.

      The trustee will, as promptly as possible after giving a termination
notice to the servicer following a servicer default, appoint a successor
servicer, and if no successor servicer has been appointed by the trustee and has
accepted that appointment by the time the servicer ceases to act as servicer,
all rights, authority, power and obligations of the servicer under the pooling
agreement will pass to the trustee until the appointment of a successor
servicer, and the trustee will seek to obtain bids from potential servicers
meeting certain eligibility requirements set forth in the pooling agreement to
serve as a successor servicer for servicing compensation not in excess of the
applicable servicing fee. The rights and interest of the Bank under the pooling
agreement and any pooling agreement supplement in the seller's interest will not
be affected by any termination notice following a servicer default or by the
appointment of a successor servicer.

      A "servicer default" refers to any of the following events:

      o     failure by the servicer to make any payment, transfer or deposit, or
            to give instructions or to give notice to the trustee to make a
            payment, transfer or deposit, on the date the servicer is required
            to do so under the pooling agreement or any pooling agreement
            supplement, which is not cured within a five business day grace
            period;

      o     failure on the part of the servicer duly to observe or perform in
            any material respect any other covenants or agreements of the
            servicer in the pooling agreement or any pooling agreement
            supplement which has a material adverse effect on the
            certificateholders of any series or class (which determination will
            be made without regard to whether funds are then available pursuant
            to any series enhancement) and which continues unremedied for a
            period of 60 days after written notice, or the servicer delegates
            its duties under the pooling agreement, except as specifically
            permitted thereunder, and that delegation continues unremedied for
            15 days after written notice;

      o     any representation, warranty or certification made by the servicer
            in the pooling agreement or any pooling agreement supplement or in
            any certificate delivered pursuant to the pooling agreement or any
            pooling agreement supplement proves to have been incorrect when
            made, which has a material

                                       62
<PAGE>

            adverse effect on the rights of the certificateholders of any series
            or class (which determination will be made without regard to whether
            funds are then available pursuant to any series enhancement), and
            which material adverse effect continues for a period of 60 days
            after written notice; or

      o     the occurrence of certain events of bankruptcy, insolvency or
            receivership with respect to the servicer.

      Notwithstanding the foregoing, a delay in or failure of performance
referred to under the first bullet point above for a period of five business
days or referred to under the second and third bullet points above for a period
of 60 days (in addition to any period provided in these bullet points) will not
constitute a servicer default until the expiration of those additional five
business days or 60 days, respectively, if that delay or failure could not be
prevented by the exercise of reasonable diligence by the servicer and that delay
or failure was caused by an act of God or other similar occurrence. Upon the
occurrence of any such event the servicer will not be relieved from using its
best efforts to perform its obligations in a timely manner in accordance with
the terms of the pooling agreement and any pooling agreement supplement and the
servicer will provide the trustee, the Bank, certain providers of series
enhancement and the certificateholders of each series prompt notice of that
failure or delay by it, together with a description of its efforts to so perform
its obligations. The servicer will immediately notify the trustee in writing of
any servicer default.

Evidence as to Compliance

      On or before March 31 of each year the servicer will cause a firm of
nationally recognized independent public accountants (who may also provide other
services to the servicer or the Bank) to furnish a report addressed to the
trustee to the effect that such firm has applied certain procedures agreed upon
with the servicer and examined certain documents and records relating to the
servicing of the accounts and that, on the basis of those procedures, such firm
is of the opinion that such servicing was conducted in compliance with the
pooling agreement and the applicable provisions of each pooling agreement
supplement except for those exceptions or errors as such firm will believe to be
immaterial and any other exceptions that may be set forth in that statement.

      The pooling agreement provides for delivery to the trustee, the rating
agencies and certain providers of series enhancement on or before March 31 of
each year of a statement signed by an officer of the servicer to the effect
that, to the best of that officer's knowledge, the servicer has performed its
obligations in all material respects under the pooling agreement throughout the
preceding year or, if there has been a default in the performance of any such
obligation, specifying the nature and status of the default.

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


               AMENDMENTS TO THE POOLING AGREEMENT AND SUPPLEMENTS

      The pooling agreement and any pooling agreement supplement may be amended
from time to time, including in connection with:

      o     the issuance of a supplemental certificate out of a portion of the
            seller's interest;

      o     the addition of credit card participations to the Trust; or

                                       63
<PAGE>

      o     the designation of an additional seller,

by agreement of the trustee and the Bank without the consent of the
certificateholders of any series or the consent of the provider of any series
enhancement, but only if:

      o     the Bank has delivered to the trustee a certificate of an authorized
            officer to the effect that the Bank reasonably believes, based on
            the facts known to that officer at the time of certification, that
            the amendment will not adversely affect in any material respect the
            interests of any such certificateholder; and

      o     the amendment will not result in a reduction or withdrawal of the
            ratings on any certificate.

      The pooling agreement and any pooling agreement supplement may also be
amended from time to time by the Bank, the servicer and the trustee with the
consent of the certificateholders evidencing not less than 66-2/3% of the
aggregate unpaid principal amount of the certificates of all adversely affected
series for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of the pooling agreement or any pooling
agreement supplement or of modifying in any manner the rights of those
certificateholders. However, no such amendment may:

      o     reduce in any manner the amount of or delay the timing of any
            distributions to be made to certificateholders or deposits of
            amounts to be so distributed or the amount available under any
            series enhancement without the consent of each certificateholder
            affected (except that an amendment of the terms of a pay out event
            will not be deemed to be within the scope of this bullet point);

      o     change the definition or the manner of calculating the interest of
            any certificateholder without the consent of each affected
            certificateholder;

      o     reduce the aforesaid percentage required to consent to any such
            amendment, without the consent of each certificateholder; or

      o     adversely affect the rating of any series or class by the rating
            agencies without the consent of the certificateholders of that
            series or class evidencing not less than 66-2/3% of the aggregate
            unpaid principal amount of the certificates of that series or class.

      Promptly following the execution of any such amendment (other than an
amendment not requiring the consent of certificateholders described above), the
trustee will furnish written notice of the substance of that amendment to each
certificateholder.


                              INVESTOR INFORMATION

Monthly Reports

      No later than the third business day before each distribution date, the
servicer will forward to the trustee and the paying agent, and no later than
each distribution date, the paying agent will provide to each rating agency, a
monthly report prepared by the servicer setting forth certain information with
respect to the Trust and the certificates of that series (unless otherwise
indicated), including:

                                       64
<PAGE>

      o     the aggregate amount of principal receivables and finance charge
            receivables in the Trust as of the end of that month;

      o     the invested amount with respect to that series (and, if that series
            includes more than one class, each such class);

      o     the floating allocation percentage and, during any accumulation
            period, scheduled amortization period or early amortization period
            for that series, the principal allocation percentage with respect to
            that series;

      o     the amount of principal collections and finance charge collections
            processed during the related month and the portion thereof allocated
            to the certificateholders' interest of that series;

      o     the aggregate outstanding balance of accounts which were 30, 60 and
            90 days or more delinquent as of the end of that month;

      o     the defaulted amount with respect to that month and the portion
            thereof allocated to the certificateholders' interest of that
            series;

      o     the amount, if any, of charge-offs with respect to the
            certificateholders' interest of that series for that month;

      o     the monthly investor servicing fee with respect to that series for
            that month; and

      o     the available amount of credit enhancement with respect to that
            series for that distribution date.

      With respect to each interest payment date or early amortization payment
date, as the case may be, the monthly report with respect to any series will
include the following additional information with respect to the certificates of
that series:

      o     the total amount distributed, including the amount of that
            distribution allocable to principal on the certificates and the
            amount of that distribution allocable to interest on the
            certificates; and

      o     the amount, if any, by which the unpaid principal balance of the
            certificates exceeds the invested amount of that series as of the
            record date with respect to that interest payment date or early
            amortization payment date.

      On each distribution date, the paying agent, on behalf of the trustee,
will forward to each certificateholder of record a copy of the monthly report.

      On or before January 31 of each year, the paying agent, on behalf of the
trustee, will furnish (or cause to be furnished) to each person who at any time
during the preceding year was a certificateholder of record a statement
containing the information required to be provided by an issuer of indebtedness
under the Internal Revenue Code for that preceding year or the applicable
portion thereof during which that person was a certificateholder, together with
such other customary information as is necessary to enable the
certificateholders to prepare their tax returns. See "Tax Matters".

                                       65
<PAGE>

List of Investor Certificateholders

      If any definitive certificates have been issued, upon written request of
any certificateholder or group of certificateholders of record holding
certificates evidencing not less than 10% of the aggregate unpaid principal
amount of the certificates of a series or all outstanding series, as the case
may be, the trustee will afford those certificateholders access during normal
business hours to the current list of certificateholders of that series or all
outstanding series, as the case may be, for purposes of communicating with other
certificateholders with respect to their rights under the pooling agreement or
any pooling agreement supplement or certificates. See "The
Certificates--Book-Entry Registration" and "The Certificates--Definitive
Certificates".

      The pooling agreement does not provide for any annual or other meetings of
certificateholders.


                                   THE TRUSTEE

      Bankers Trust Company is the trustee under the pooling agreement. The
Corporate Trust Department of Bankers Trust Company is located at Four Albany
Street, New York, New York 10006. The Bank, the servicer and their respective
affiliates may from time to time enter into normal banking and trust
relationships with the trustee and its affiliates. The trustee, the Bank, the
servicer and any of their respective affiliates may hold certificates of any
series in their own names; however, any certificates so held will not be
entitled to participate in any decisions made or instructions given to the
trustee by those certificateholders as a group. In addition, for purposes of
meeting the legal requirements of certain local jurisdictions, the trustee will
have the power to appoint a co-trustee or separate trustees of all or any part
of the Trust. In the event of such appointment, all rights, powers, duties and
obligations will be conferred or imposed upon the trustee and the separate
trustee or co-trustee jointly, or, in any jurisdiction in which the trustee will
be incompetent or unqualified to perform certain acts, singly upon the separate
trustee or co-trustee, who will exercise and perform those rights, powers,
duties and obligations solely at the direction of the trustee.

      The trustee may resign at any time, in which event the Bank will be
obligated to appoint a successor trustee. The servicer may also remove the
trustee if the trustee ceases to be eligible to continue as such under the
pooling agreement or if the trustee becomes insolvent. In those circumstances,
the servicer will be obligated to appoint a successor trustee. Any resignation
or removal of the trustee and appointment of a successor trustee will not become
effective until acceptance of the appointment by the successor trustee.


                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

      The Bank has sold and will sell receivables to the Trust. Pursuant to the
pooling agreement, the Bank represents and warrants that the transfer of
receivables by it to the Trust constitutes either:

      o     a valid transfer and assignment to the Trust of all of the Bank's
            ownership interest in those receivables, except for the interest of
            the Bank as a holder of the seller's interest; or

      o     a grant of a security interest to the Trust in those receivables.

                                       66
<PAGE>

      The Bank also represents and warrants to the Trust in the pooling
agreement that, if the transfer of receivables by the Bank to the Trust is
deemed to create a security interest under the UCC, then:

      o     there will exist a valid, subsisting and enforceable first priority
            perfected security interest in those receivables in favor of the
            Trust, in existence at the time of the related account is designated
            to the Trust portfolio; and

      o     a valid, subsisting and enforceable first priority perfected
            security interest in those receivables created thereafter in favor
            of the Trust on and after their creation, in each case until
            termination of the Trust.

      For a discussion of the Trust's rights arising from these representations
and warranties not being satisfied, see "The Pooling Agreement--Representations
and Warranties".

      Pursuant to the pooling agreement, the Bank represents that the
receivables transferred by it to the Trust are "accounts" or "general
intangibles" for purpose of the UCC. Both the sale of accounts and the transfer
of accounts as security for an obligation are treated under the UCC as creating
a security interest therein and are subject to its provisions, and the filing of
an appropriate financing statement or statements is required to perfect the
interest of the Trust in the receivables. If a transfer of general intangibles
is deemed to create a security interest, the UCC applies and filing an
appropriate financing statement or statements is also required in order to
perfect the Trust's security interest. Financing statements covering the
receivables have been and will be filed under the UCC to protect the Trust if
the transfer by the Bank is deemed to be subject to the UCC. If a transfer of
general intangibles is deemed to be a sale, then the UCC is not applicable and
no further action under the UCC is required to protect the Trust's interest from
third parties. Although the priority of a transfer of general intangibles
arising after the formation of the Trust or the date of addition is not as clear
under the laws of the States of California and New Hampshire as the priority of
interests governed by the UCC, counsel to the Bank is of the opinion, in New
Hampshire, that it would be inconsistent for a court to afford the Trust less
favorable treatment if the transfer of the receivables is deemed to be a sale
than if it were deemed to be a security interest, and, in California, that a
court should conclude that a sale of receivables (including after-arising
receivables) consisting of general intangibles would be deemed to have occurred
as of the date of execution of the related assignment under the pooling
agreement.

      There are certain limited circumstances under the UCC in which prior or
subsequent transferees of receivables coming into existence after the date of
the pooling agreement could have an interest in those receivables with priority
over the Trust's interest. A tax or other government lien on property of the
Bank arising before the time a receivable comes into existence may also have
priority over the interest of the Trust in those receivables. Furthermore, if
the FDIC were appointed as a receiver of the Bank, the receiver's administrative
expenses may also have priority over the interest of the Trust in those
receivables. Under the pooling agreement, however, the Bank warrants that it has
transferred the receivables to the Trust free and clear of the lien of any third
party (subject to certain potential tax liens referred to under "The Trust
Portfolio and the Trust Assets--Representations and Warranties Relating to
Accounts and Receivables"). In addition, the Bank covenants that it will not
sell, pledge, assign, transfer or grant any lien on any receivable (or any
interest therein) other than to the Trust.

                                       67
<PAGE>

Certain Matters Relating to Receivership

      The Federal Deposit Insurance Act ("FDIA"), as amended by the Financial
Institutions Reform, Recovery, and Enforcement Act of 1989 ("FIRREA"), sets
forth certain powers that the FDIC could exercise if it were appointed as
receiver or conservator of the Bank.

      Subject to clarification by FDIC regulations or interpretations, it would
appear from the positions taken by the FDIC that the FDIC, in its capacity as
receiver or conservator for the Bank, would not interfere with the timely
transfer to the Trust of payments collected on the receivables or interfere with
the timely liquidation of receivables as described below. To the extent that the
Bank has granted a security interest in the receivables to the Trust, and that
security interest is validly perfected before an insolvency event and is not
taken in contemplation of insolvency or with the intent to hinder, delay or
defraud the Bank or its creditors, based upon opinions issued by the general
counsel of the FDIC and related policy statements issued by the FDIC addressing
the enforceability against the FDIC, as conservator or receiver for a depository
institution, of a security interest in collateral granted by that depository
institution, that security interest should not be subject to avoidance, and
payments to the Trust with respect to the receivables should not be subject to
recovery, by the FDIC. However, those opinions and policy statements are not
binding on the FDIC and, if the FDIC were to assert a contrary position, certain
provisions of the FDIA which, at the request of the FDIC, have been applied in
lawsuits to avoid security interests in collateral granted by depository
institutions, would permit the FDIC to avoid that security interest, thereby
resulting in possible delays and reductions in payments to the
certificateholders of all outstanding series. In addition, if the FDIC were to
require the trustee to establish its right to those payments by submitting to
and completing the administrative claims procedure under the FDIA, as amended by
FIRREA, delays in payments on the certificates of all series and possible
reductions in the amount of those payments could occur.

      The pooling agreement provides that, upon the occurrence of an insolvency
event, the Bank will promptly give notice thereof to the trustee and a pay out
event will occur with respect to each outstanding series. Under the pooling
agreement, no new principal receivables will be transferred to the Trust and,
unless otherwise instructed within a specified period by each other holder of
the seller's interest and the certificateholders holding certificates of each
series or, if a series includes more than one class, each class of that series,
evidencing more than 50% of the aggregate unpaid principal amount of each such
series or class (and, in the case of any series with respect to which there is
an enhancement invested amount, any provider of the relevant credit
enhancement), or unless otherwise prohibited by law, the trustee will proceed to
sell, dispose of or otherwise liquidate the receivables in a commercially
reasonable manner and on commercially reasonable terms. The proceeds from the
sale of the receivables would then be treated by the trustee as collections on
the receivables. This procedure, however, could be delayed as described above.
Upon the occurrence of an insolvency event, if no pay out event other than that
insolvency event exists, the FDIC may have the power to continue to require the
Bank to transfer new principal receivables to the Trust and to prevent the early
sale, liquidation or disposition of the receivables and the beginning of an
early amortization period. See "The Certificates--Pay Out Events".

      In the event of a servicer default, if a conservator, receiver or
liquidator is appointed for the servicer, and no servicer default other than
that conservatorship, receivership, liquidation or insolvency of the servicer
exists, the conservator, receiver or liquidator may have the power to prevent
either the trustee or the requisite percentage of certificateholders of all
series from appointing a successor servicer. See "The Servicer--Servicer
Default".

                                       68
<PAGE>

Consumer Protection Laws

      The relationship between an accountholder and a consumer lender is
extensively regulated by federal, state and local consumer protection laws. The
most significant federal laws relating to the accounts owned by the Bank include
the Federal Truth-in-Lending Act., Equal Credit Opportunity Act, Fair Credit
Reporting Act, Telemarketing and Consumer Fraud and Abuse Prevention Act, Fair
Debt Collection Practices Act and Title V of the Gramm-Leach-Bliley Act. These
statutes require certain disclosures before and when an account is opened or at
the end of monthly billing cycles. These statues also limit accountholder
liability for unauthorized use, prohibit certain discriminatory practices in
extending credit, impose certain limitations on the type of account-related
charges that may be issued, regulate collection practices by third parties and
restrict a lender's ability to collect and use data on applicants and
accountholders. In addition, accountholders are entitled under these laws to
have payments and credits applied to their accounts promptly 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 Bank with respect to obligations arising before transfer of
the receivables to the Trust or as the party directly responsible for
obligations arising after the transfer. In addition, an accountholder may be
entitled to assert those violations by way of set-off against the obligation to
pay the amount of receivables owing. See "Risk Factors--Consumer Protection Laws
May Restrict the Bank's Ability to Collect Receivables and Maintain Yield on the
Trust Portfolio and May Lead to an Early Pay Out or Inability to Pay
Certificates in Full" and "Risk Factors--A Change in Terms of the Receivables
May Adversely Affect the Amount or Timing of Collections and May Cause an Early
Payment or a Downgrade of Your Certificates".

      All receivables that were not created in compliance in all material
respects with the requirements of those laws, subject to certain conditions
described under "The Pooling Agreement--Representations and Warranties", will be
reassigned to the Bank. The servicer has also agreed in the pooling agreement to
indemnify the Trust, among other things, for any liability arising from those
violations. For a discussion of the Trust's rights if the receivables were not
created in compliance in all material respects with applicable laws, see "The
Trust Portfolio and the Trust Assets--Representations and Warranties Relating to
Accounts and Receivables".

      The Soldier's and Sailors' Civil Relief Act of 1940 allows individuals on
active duty in the military to cap the interest rate on debts incurred before
the call to active duty at 6% per annum. In addition, subject to judicial
discretion, any action or court proceeding in which an individual in military
service is involved may be stayed if the individual's rights would be prejudiced
by denial of such a stay.

      Application of federal and state bankruptcy and debtor relief laws would
affect the interests of the certificateholders of all series if those laws
result in any receivables being charged off as uncollectible. See "The Trust
Portfolio and the Trust Assets--Defaulted Receivables; Rebates and Fraudulent
Charges".


                                   TAX MATTERS

      This section summarizes the material U.S. federal income tax consequences
to certificateholders. However, the discussion is limited in the following ways:

      o     The discussion only covers you if you buy your certificates in the
            initial offering.

                                       69
<PAGE>

      o     The discussion only covers you if you hold your certificates as a
            capital asset (that is, for investment purposes), and if you do not
            have a special tax status.

      o     The discussion does not cover tax consequences that depend upon your
            particular tax circumstances in addition to your ownership of
            certificates. We suggest that you consult your tax advisor about the
            consequences of holding certificates in your particular situation.

      o     The discussion is based on current law. Changes in the law may
            change the tax treatment of the certificates.

      o     The discussion does not cover state, local or foreign law.

      o     The discussion does not cover every type of certificate that we
            might issue. For example, it does not cover certificates with an
            expected final payment date within one year of the issue date,
            certificates denominated in foreign currency, or certificates whose
            tax characterization is different than that described below. If your
            certificates are of a type not described in this summary, additional
            tax information will be provided in the relevant prospectus
            supplement.

      o     The discussion does not apply to certificates issued at more than a
            small discount from their principal amount. More precisely, the
            discussion applies only if any such discount is less than 0.25%
            times the number of full years from the issue date to the expected
            final payment date of the certificates. This discount is referred to
            as "de minimis OID". If the discount on your certificates exceeds
            this de minimis amount, the original issue discount ("OID") rules of
            the Internal Revenue Code will apply and additional information will
            be provided in the relevant prospectus supplement.

      o     The discussion does not apply to you if you are a non-U.S.
            certificateholder and if you:

            .     own 10% or more of the voting stock of Providian Financial
                  Corporation;

            .     are a "controlled foreign corporation" with respect to
                  Providian Financial Corporation;

            .     are related to holders of any equity interest in the Trust
                  other than the Bank; or

            .     are a bank making a loan in the ordinary course of its
                  business.

      o     There is no authority concerning many of the tax issues concerning
            the Trust and the certificates. We have not requested a ruling from
            the Internal Revenue Service ("IRS") on the tax consequences of
            owning the certificates. As a result, the IRS could disagree with
            portions of this discussion.

      Because of these limitations, and because of the uncertainties described
below, we suggest that you consult your tax advisor before purchasing
certificates.

Tax Characterization of the Certificates

      In the opinion of Cravath, Swaine & Moore, special federal tax counsel to
the Bank and the Trust ("tax counsel"), the certificates are properly
characterized as indebtedness for federal income tax purposes. In addition,
certificateholders will agree, by acquiring certificates, to treat the
certificates as debt of the Bank for federal, state and local income and
franchise tax purposes. The Bank agrees to treat the certificates in

                                       70
<PAGE>

the same manner for these purposes, although it will treat the certificates as
equity for certain nontax purposes.

      The opinion of tax counsel is based on a balancing of factors. The most
important factor is the economic substance of the certificates. The certificates
have economic substance as indebtedness for the following principal reasons:

      o     The certificates have many characteristics typical of debt,
            including a fixed principal amount, a predetermined interest rate,
            and one or more specified dates on which principal payments are
            expected to be made. These features are generally independent of,
            and very different from, the cash flows on the underlying assets of
            the Trust.

      o     The economic position of the certificateholders with respect to the
            trust assets is different than the economic position of an owner of
            an equity interest in those assets. The principal economic
            characteristics of a typical owner of an equity interest are the
            opportunity to gain if the assets increase in value and the risk of
            loss if the assets decrease in value. The economic position of the
            certificateholders is much more similar to the economic position of
            a lender making a nonrecourse loan, where the lender is generally
            unaffected by the value of the underlying assets unless they become
            insufficient to pay the full principal and interest on the loan. (A
            nonrecourse loan is a loan where only specified assets, rather than
            all assets of the borrower, are available to repay the loan.)

Tax Characterization of the Trust

      In the opinion of tax counsel, the Trust will not be an association or
publicly traded partnership taxable as a corporation for federal income tax
purposes. As a result, the Trust will not be subject to federal income tax.

      The precise tax characterization of the Trust for federal income tax
purposes is not certain. It might be viewed as merely holding assets on behalf
of the Bank as collateral for certificates issued by the Bank. On the other
hand, the Trust could be viewed as a separate entity for tax purposes, probably
a partnership, issuing its own certificates. This distinction, however, should
not have a significant tax effect on certificateholders except as stated below.


U.S. and Non-U.S. Certificateholders

      Many of the tax consequences of your owning certificates depend upon
whether you are a "U.S. certificateholder" or a "non-U.S. certificateholder".

      A "U.S. certificateholder" is:

      o     an individual U.S. citizen or resident alien;

      o     a corporation, or entity taxable as a corporation, that was created
            under U.S. law (federal or state); or

      o     an estate or trust whose worldwide income is subject to U.S. federal
            income tax.

                                       71
<PAGE>

      A "non-U.S. certificateholder" is:

      o     an individual that is a nonresident alien;

      o     a corporation organized or created under non-U.S. law; or

      o     an estate or trust that is not taxable in the U.S. on its worldwide
            income.

      If a partnership holds certificates, the tax treatment of a partner will
generally depend upon the status of the partner and upon the activities of the
partnership. Partners of partnerships holding certificates should consult their
tax advisors.

Federal Tax Consequences to U.S. Certificateholders

Interest

      Unless the OID rules apply as described below:

      o     If you are a cash method taxpayer (which includes most individual
            certificateholders), you must report interest on the certificates in
            your income when you receive it.

      o     If you are an accrual method taxpayer, you must report interest on
            the certificates in your income as it accrues.

Possible OID on the Certificates

      Your certificates might be treated as having OID, even though they satisfy
the requirement for de minimis OID described above. This result could arise in
two ways:

      o     Interest on your certificates is not paid in full on a scheduled
            payment date. Your certificates might then be treated as having OID
            from that date until their principal is fully paid.

      o     When your certificates are issued, there is more than a "remote"
            risk of a late payment or nonpayment of interest. Your certificates
            would then have OID from their date of issuance. However, the Bank
            intends to take the position that OID does not arise under this
            rule, because the risks in question are "remote".

      If your certificate has OID, all interest on the certificate would be
subject to the tax rules for accruing OID. In general, there would not be a
significant adverse effect on you. However:

      o     you would have to report interest income on the certificates as it
            accrues rather than when it is paid, even if you are on the cash
            method of accounting; and

      o     if the certificates were issued at a small discount from their face
            amount -- that is, with de minimis OID -- you would have to accrue
            that discount into income over the life of the certificates.

Premium and Discount

                                       72
<PAGE>

      Additional special rules apply in the following situations:

      o     If you buy a certificate in the initial offering for more than its
            principal amount, the excess amount you pay will be "bond premium".
            You can use bond premium to reduce your taxable interest income over
            the life of your certificate.

      o     If you buy a certificate in the initial offering for less than its
            initial offering price to the public, special rules concerning
            "market discount" may apply.

      Appropriate adjustments to tax basis are made in these situations.
Certificateholders in these situations should consult their tax advisors.

Sale or Retirement of Certificates

      On your sale or retirement of your certificates:

      o     You will have taxable gain or loss equal to the difference between
            the amount received by you and your tax basis in your certificates.

      o     Your tax basis in your certificates is your cost, subject to certain
            adjustments for OID, premium and discount.

      o     Your gain or loss will generally be capital gain or loss, and will
            be long-term capital gain or loss if you held your certificates for
            more than one year.

      o     If your certificates were issued at a de minimis OID, you must
            report that discount in your income as taxable gain on a
            proportionate basis as you receive principal on the certificates.

      o     If you sell your certificates between interest payment dates, a
            portion of the amount you receive reflects interest that has accrued
            on the certificates but has not yet been paid by the sale date. That
            amount is treated as ordinary interest income and not as sale
            proceeds.

Information Reporting and Backup Withholding

      Under the tax rules concerning information reporting to the IRS:

      o     Assuming you hold your certificates through a broker or other
            securities intermediary, the intermediary must provide information
            to the IRS concerning interest, OID and retirement proceeds on the
            certificates, unless an exemption applies.

      o     Similarly, unless an exemption applies, you must provide the
            intermediary with your taxpayer identification number for its use in
            reporting information to the IRS. If you are an individual, this is
            your social security number. You are also required to comply with
            other IRS requirements concerning information reporting.

      o     If you are subject to these requirements but do not comply, the
            intermediary must withhold 31% of all amounts payable to you on your
            certificates (including principal payments). This is called

                                       73
<PAGE>

            "backup withholding". If the intermediary withholds payments, you
            may use the withheld amount as a credit against your federal income
            tax liability.

      o     All individuals are subject to these requirements. Some holders,
            including all corporations, tax-exempt organizations and individual
            retirement accounts, are exempt from these requirements.

Other Possible Tax Characterizations

      Since we are not obtaining a ruling from the IRS on the tax consequences
of the certificates, the IRS could disagree with the intended tax consequences
or with the opinions of tax counsel described above. As a result:

      o     The certificates might be treated as equity interests in a
            partnership rather than debt for tax purposes. Certificateholders
            would then be treated as partners in a partnership, with possible
            adverse tax results. In particular, individual certificateholders
            would be required to include income of the Trust in their own income
            as it accrues rather than when it is paid, and certificateholders
            might not be allowed a deduction for certain expenses of the Trust
            (resulting in a greater amount of taxable income than cash
            received).

      o     The Trust might initially or in the future be treated as a taxable
            corporation, with the certificates treated as debt or equity in the
            corporation. Tax imposed on the Trust could significantly reduce the
            amount of cash otherwise available for payment to
            certificateholders.

      In particular, under a special tax rule, a noncorporate entity such as the
Trust is taxable as a corporation if:

      o     it is considered to be engaged in the financial business;

      o     it issues any class of interests treated as equity for tax purposes;
            and

      o     any such class of equity interests is "publicly traded" as broadly
            defined.

Because the Trust might be considered to satisfy the condition in the first
bullet point above, the Trust might be a taxable corporation if it issues any
certificates or other interests that are equity for tax purposes and that meet
the broad test for being "publicly traded".

Federal Tax Consequences to Non-U.S. Certificateholders

Withholding Taxes

      Generally, assuming the certificates are debt for federal income tax
purposes (as provided in the opinion of tax counsel), payments of principal and
interest on the certificates will not be subject to U.S. withholding taxes.

      However, for the exemption from withholding taxes to apply to you, you
must meet one of the following requirements:

                                       74
<PAGE>

      o     You or your agent provide your name, address and a signed statement
            that you are the beneficial owner of the certificates and that you
            are not a U.S. certificateholder. This statement is generally made
            on IRS Form W-8BEN.

      o     You or your agent claim an exemption from withholding tax under an
            applicable tax treaty. This claim is generally made on Form W-8BEN.

      o     You or your agent claim an exemption from withholding tax on the
            ground that the income is effectively connected with the conduct of
            a trade or business in the U.S. This claim is generally made on Form
            W-8ECI.

      We suggest that you consult your tax advisor about the specific procedures
for satisfying these requirements. These procedures will change on January 1,
2001. In addition, a claim for exemption will not be valid if the person
receiving the applicable form has actual knowledge that the statements on the
form are false.

Sale or Retirement of Certificates

      If you sell certificates or they are redeemed, you will not be subject to
federal income tax on any gain unless one of the following applies:

      o     The gain is connected with a trade or business that you conduct in
            the U.S.

      o     You are an individual, you are present in the U.S. for at least 183
            days during the year in which you dispose of the certificates, and
            certain other conditions are satisfied.

      o     The gain represents accrued interest or OID, in which case the rules
            for interest would apply.

U.S. Trade or Business

      If you hold your certificates in connection with a trade or business that
you are conducting in the U.S.:

      o     Any interest on the certificates, and any gain from disposing of the
            certificates, generally will be subject to income tax as if you were
            a U.S. certificateholder.

      o     If you are a corporation, you may be subject to the "branch profits
            tax" on your earnings that are connected with your U.S. trade or
            business, including earnings from the certificates. This tax is 30%,
            but may be reduced or eliminated by an applicable income tax treaty.

Estate Taxes

      If you are an individual, your certificates will not be subject to U.S.
estate tax when you die. However, this rule only applies if, at your death,
payments on your certificates were not connected to a trade or business that you
were conducting in the U.S.

                                       75
<PAGE>

Information Reporting and Backup Withholding

      U.S. rules concerning information reporting and backup withholding are
described above. These rules apply to Non-U.S. Certificateholders as follows:

      o     Principal and interest payments you receive will be automatically
            exempt from the usual rules if you provide the tax certifications
            needed to avoid withholding tax on interest, as described above. The
            exemption does not apply if the recipient of the applicable form
            knows that the form is false. In addition, interest payments made to
            you will be reported to the IRS on Form 1042-S.

      o     Sale proceeds you receive on a sale of your certificates through a
            broker may be subject to information reporting and/or backup
            withholding if you are not eligible for an exemption. In particular,
            these rules may apply if you use the U.S. office of a broker, and
            information reporting (but not backup withholding) may apply if you
            use the foreign office of a broker that has certain connections to
            the U.S. We suggest that you consult your tax advisor concerning
            information reporting and backup withholding on a sale.

Other Possible Tax Characterizations

      If the Trust is treated as a taxable corporation, as discussed above, the
tax liability of the Trust could reduce the amount of cash available to
certificateholders. In addition, if your certificates are characterized as
equity rather than debt for federal income tax purposes, there could be material
adverse tax consequences to you. For example:

      o     If your certificates were equity interests in a partnership, 30%
            U.S. withholding tax might apply to the gross amount of income of
            the Trust allocable to you. Instead, you might have to file a tax
            return in the U.S. and pay tax on your share of net income of the
            Trust as if such income were your U.S. business income. In the
            latter case, withholding tax would apply to net income of the Trust
            allocable to you, and a corporate certificateholder might also be
            subject to the "branch profits tax".

      o     If your certificates are equity interests in a corporation, all
            interest payable to you might be treated as a dividend subject to
            30% withholding tax (or a lower rate provided for dividends by a tax
            treaty).

We suggest that Non-U.S. Certificateholders consult their tax advisors
concerning these risks.

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 law. Each investor should consult its own
tax advisor regarding state and local tax consequences.


                             BENEFIT PLAN INVESTORS

      Benefit plans are subject to restrictions under the Internal Revenue Code
and the Employee Retirement Income Security Act of 1974 ("ERISA"). These
restrictions include rules concerning prudence and

                                       76
<PAGE>

diversification of the investment of assets of a benefit plan ("plan assets"). A
benefit plan fiduciary should consider whether an investment by the benefit plan
in certificates complies with these requirements.

      In general, a benefit plan for these purposes includes:

      o     an employee benefit plan that is tax-qualified under the Internal
            Revenue Code and provides deferred compensation to employees (such
            as a pension, profit-sharing, section 401(k) or Keogh plan);

      o     an individual retirement account; and

      o     a collective investment fund or other entity, if the fund or entity
            has one or more benefit plan investors and certain "look-through"
            rules apply and treat the assets of the fund or entity as
            constituting plan assets of such benefit plan investor.

      However, a plan maintained by a government is not a benefit plan unless it
is tax-qualified under the Internal Revenue Code. A fund or other entity
(including an insurance company general account) considering an investment in
certificates should consult its tax advisors concerning whether its assets might
be considered plan assets under these rules.

Prohibited Transactions

      ERISA and the Internal Revenue Code also prohibit transactions of a
specified type between a benefit plan and a party in interest who is related in
a specified manner to the benefit plan. Violation of these prohibited
transaction rules may result in significant penalties. There are statutory
exemptions from the prohibited transaction rules, and the U.S. Department of
Labor has granted administrative exemptions for specified transactions.

Potential Prohibited Transactions from Investment in Certificates

      There are two categories of prohibited transactions that might arise from
a benefit plan's investment in certificates. Fiduciaries of benefit plans
contemplating an investment in certificates should carefully consider whether
the investment would violate these rules.

Prohibited transactions between the benefit plan and a party in interest

      The first category of prohibited transaction could arise on the grounds
that the benefit plan, by purchasing certificates, was engaged in a prohibited
transaction with a party in interest. A prohibited transaction could arise, for
example, if the certificates were viewed as debt of the Bank and the Bank was a
party in interest as to the benefit plan. A prohibited transaction could also
arise if the Bank, the trustee, the servicer or another party with an economic
relationship to the Trust either:

      o     is involved in the investment decision for the benefit plan to
            purchase certificates; or

      o     is otherwise a party in interest as to the benefit plan.

                                       77
<PAGE>

      If a prohibited transaction might result from the benefit plan's purchase
of certificates, an administrative exemption from the prohibited transaction
rules might be available. The exemptions that are potentially available include
the following class exemptions:

      o     96-23 (available to "in-house asset managers");

      o     95-60 (available to insurance company general accounts);

      o     91-38 (available to bank collective investment funds);

      o     90-1 (available to insurance company pooled separate accounts); and

      o     84-14 (available to "qualified professional asset managers").

However, even if the benefit plan is eligible for one of these exemptions, the
exemption may not cover every aspect of the investment by the benefit plan that
might be a prohibited transaction.

Prohibited transactions between the Trust and a party in interest

      The second category of prohibited transactions could arise if:

      o     a benefit plan acquires certificates; and

      o     under a Department of Labor plan asset regulation, assets of the
            Trust are treated as if they were plan assets of the benefit plan.

In this case, every transaction by the Trust would be treated as a transaction
by the benefit plan using plan assets.

      If assets of the Trust are treated as plan assets, a prohibited
transaction could result if the Trust itself engages in a transaction with a
party in interest as to the benefit plan. For example, if the trust assets are
treated as plan assets and the Trust holds a receivable that is an obligation of
an employee participating in the benefit plan, then there would be an extension
of credit between the benefit plan and a party in interest (the participant).
This would be a prohibited transaction.

      As a result, if assets of the Trust are treated as plan assets, there
would be a significant risk of prohibited transactions. Moreover, the class
exemptions referred to above could not be relied on to exempt all the
transactions of the Trust from the prohibited transaction rules. In addition,
because all the assets of the Trust would be treated as plan assets, managers of
those assets might become subject to the fiduciary responsibility rules of
ERISA.

Investment by Benefit Plan Investors

      For the reasons discussed in the preceding paragraph, it is important that
the assets of the Trust not be treated as plan assets. Under an exception in the
plan asset regulation, trust assets will not be treated as plan assets if the
certificates held by the benefit plan are considered to be a "publicly offered
security". For this exception to apply, each of the following conditions must be
satisfied for the certificates of the particular series or class held by the
benefit plan:

                                       78
<PAGE>

      o     They must be freely transferable. All the certificates offered by
            this prospectus will satisfy this condition.

      o     They must meet specified registration requirements under the
            securities law. All the certificates offered by this prospectus will
            satisfy this condition.

      o     At the end of the initial offering of the certificates of any
            particular series or class offered hereby, they must be owned by at
            least 100 investors independent of the issuer and independent of one
            another.

      It is not possible to determine in advance whether the third condition
will be satisfied for any particular series or class of certificates offered
hereby. As a result, for each series or class of certificates offered by this
prospectus:

      o     The Bank will notify the trustee if the certificates will be held by
            at least 100 separately named persons at the conclusion of the
            offering. However, this notice will be based on information given to
            the Bank by the underwriters or other selling agents, and will not
            be independently confirmed by the Bank. In addition, the notice will
            not specify whether the holders are independent of the Bank or of
            one another, as is required for the certificates to be publicly
            offered securities under the plan asset regulation.

      o     If the Bank gives notice that there will be at least 100 holders of
            the certificates, benefit plans will be permitted to purchase the
            certificates.

      o     If the Bank does not give notice that there will be at least 100
            holders, benefit plans will not be permitted to purchase the
            certificates. Every purchaser of certificates will be deemed to have
            represented and warranted that it is not a benefit plan and is not
            using the assets of a benefit plan to purchase the certificates.

      Even if benefit plans are permitted to purchase certificates, there cannot
be complete assurance that a benefit plan's purchase of certificates would not
result in a prohibited transaction. This is because:

      o     as discussed above, the Bank's notice to the trustee will not
            provide assurance that the certificates are publicly offered
            securities under the plan asset regulation; and

      o     even of the certificates are publicly offered securities under the
            plan asset regulation, a prohibited transaction could result as
            described under the subheading "Potential Prohibited Transactions
            from Investment in Certificates--Prohibited transactions between the
            benefit plan and a party in interest".

      As a result, it remains the responsibility of the fiduciary of a benefit
plan to determine that an investment in certificates is permitted by ERISA and
the Internal Revenue Code and will not result in a prohibited transaction.

Tax Consequences to Benefit Plans

      In general, assuming the certificates are debt for federal income tax
purposes, interest income on certificates would not be taxable to benefit plans
that were tax-exempt under the Internal Revenue Code, unless the certificates
were "debt-financed property". However, if (contrary to the opinion of tax
counsel)

                                       79
<PAGE>

for federal income tax purposes the certificates were equity interests in a
partnership, and the partnership were viewed as having other outstanding debt,
then all or part of the interest income on the certificates would be taxable to
the benefit plan as "debt-financed income". Benefit plans should consult their
tax advisors concerning the tax consequences of purchasing certificates.


                              PLAN OF DISTRIBUTION

      The Bank may sell certificates in any of three ways: through underwriters
or dealers; directly to one or more purchasers; or through agents.

      The related prospectus supplement will set forth the terms of the offering
of any certificates offered hereby, including, without limitation, the names of
any underwriters, the purchase price of those certificates and the proceeds to
the Bank from the sale, any underwriting discounts and other items constituting
underwriters' compensation, any initial public offering price and any discounts
or concessions allowed or reallowed or paid to dealers.

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

      Certificates of a series or class offered hereby may also be offered and
sold, if so indicated in the related prospectus supplement, in connection with a
remarketing upon their purchase, in accordance with a redemption or repayment
pursuant to their terms, by one or more remarketing firms acting as principals
for their own account or as agents for the Bank. Any remarketing firm will be
identified and the terms of its agreement, if any, with the Bank and its
compensation will be described in the related prospectus supplement. Remarketing
firms may be deemed to be underwriters in connection with the certificates
remarketed thereby.

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

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

                                       80
<PAGE>


                                  LEGAL MATTERS

      Certain legal matters relating to the certificates will be passed upon for
the Bank and the Trust by Cravath, Swaine & Moore, New York, New York and for
any underwriters, agents or dealers by Orrick, Herrington & Sutcliffe LLP, New
York, New York. Orrick, Herrington & Sutcliffe LLP acts as counsel for the Bank
in connection with certain other matters from time to time. Certain federal
income tax matters will be passed upon for the Bank by Cravath, Swaine & Moore,
New York, New York.


                          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, as the nominee of DTC and the registered holder of the
certificates. No financial reports will be sent to you.

                       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 at 450 Fifth Street, N.W., Washington, DC
20549. 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 reports for the SEC 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 us
at: Providian National Bank, in care of Providian Financial Corporation, 201
Mission Street, San Francisco, CA 94105, attention: Chief Financial Officer or
calling us at (415)543-0404.

                                       81
<PAGE>

                          INDEX OF TERMS FOR PROSPECTUS

Term                                                                Page
----                                                                ----

accumulation period...................................................38
base rate.............................................................47
Cede..................................................................37
Clearstream, Luxembourg...............................................49
defaulted amount......................................................30
defaulted receivables.................................................30
definitive certificates...............................................54
distribution date.....................................................38
DTC...................................................................37
early amortization payment date.......................................47
early amortization period.............................................47
eligible deposit account..............................................54
eligible investments..................................................54
enhancement invested amount...........................................45
ERISA.................................................................76
FDIA..................................................................68
FDIC..................................................................23
finance charge receivables............................................24
FIRREA................................................................68
floating allocation percentage........................................42
ineligible receivables................................................27
initial amount........................................................43
insolvency event......................................................47
interest funding account..............................................37
interest payment dates................................................39
invested amount.......................................................39
IRS...................................................................70
Moody's...............................................................54
OID...................................................................70
participations........................................................33
pay out event.........................................................46
plan assets...........................................................77
pooling agreement.....................................................22
pooling agreement supplement..........................................37
portfolio yield.......................................................47
prefunding account....................................................43
principal allocation percentage.......................................42
principal funding account.............................................38
principal receivables.................................................23
record date...........................................................48
revolving period......................................................38
rollouts..............................................................19
scheduled amortization period.........................................38
Securities Act........................................................40
series issuance date..................................................27
series termination date...............................................49
shared principal collections..........................................42
special funding account...............................................57
Standard & Poor's.....................................................54
tax counsel...........................................................70
tax opinion...........................................................22
transfer deposit amount...............................................27
trust cut-off date....................................................24
UCC...................................................................28

                                       82
<PAGE>

                       [LOGO OF PROVIDIAN NATIONAL BANK]

                             Providian Master Trust
                                     Issuer

                            Providian National Bank
                              Seller and Servicer

                       $450,000,000 Floating Rate Class A
                           Asset Backed Certificates
                       $59,300,000 Floating Rate Class B
                           Asset Backed Certificates

                                 SERIES 2000-2

                     -------------------------------------
                             PROSPECTUS SUPPLEMENT
                               Dated      , 2000

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

                    Underwriters of the Class A certificates
                              Salomon Smith Barney
                                Barclays Capital
                             Chase Securities Inc.
                           Credit Suisse First Boston
                           Deutsche Banc Alex. Brown

                    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 Class A certificates and Class B certificates in any
state where the offer is not permitted.

Dealers will deliver a prospectus supplement and prospectus when acting as
underwriters of the Class A certificates and Class B certificates and with
respect to their unsold allotments or subscriptions. In addition, all dealers
selling the Class A certificates and Class B certificates will deliver a
prospectus supplement and prospectus until     , 2000.


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