CHEVY CHASE BANK FSB
S-3, 1996-10-23
ASSET-BACKED SECURITIES
Previous: ACTV INC /DE/, POS AM, 1996-10-23
Next: SCHWAB CHARLES FAMILY OF FUNDS, DEF 14A, 1996-10-23



<PAGE>

     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 23, 1996

                                             REGISTRATION NO. 333-
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C.  20549
                                  
                                     --------

                                     FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                     --------

           CHEVY CHASE BANK, F.S.B.                 CCB HOLDING CORPORATION
          (Originator of the Trusts              (Originator of the Chevy Chase 
               Described Herein)                   Master Credit Card Trust II
                                                         Described Herein)

           (Exact Name of Registrants as Specified in Their Charters)

  UNITED STATES          52-0897004            DELAWARE             52-0361930
(State or Other      (I.R.S. Employer      (State or Other      (I.R.S. Employer
Jurisdiction of       Identification        Jurisdiction of       Identification
Incorporation             Number)           Incorporation or          Number)
or Organization)                             Organization) 

     8401 CONNECTICUT AVENUE                           913 NORTH MARKET STREET
   CHEVY CHASE, MARYLAND 20815                               SUITE 405
         (301) 986-7000                              WILMINGTON, DELAWARE  19801
                                                           (302) 576-2748

       (Address, Including Zip Code, and Telephone Number, Including Area
             Code, of Each Registrant's Principal Executive Offices)

          STEPHEN R. HALPIN, JR.                      JESSICA L. PARKER
        EXECUTIVE VICE PRESIDENT AND                     PRESIDENT
          CHIEF FINANCIAL OFFICER                  CCB HOLDING CORPORATION
         CHEVY CHASE BANK, F.S.B.                  913 NORTH MARKET STREET
         8401 CONNECTICUT AVENUE                         SUITE 405
       CHEVY CHASE, MARYLAND 20815                WILMINGTON, DELAWARE 19801
            (301) 986-7000                            (302) 576-2748

            (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)

                                   COPIES TO:

         LYNN A. SOUKUP, ESQ.                     JOSHUA E. RAFF, ESQ.
    SHAW, PITTMAN, POTTS & TROWBRIDGE        ORRICK, HERRINGTON & SUTCLIFFE LLP
           2300 N STREET, N.W.                      666 FIFTH AVENUE
         WASHINGTON, D.C.  20037                NEW YORK, NEW YORK  10103
             (202) 663-8000                          (212) 506-5000

     Approximate date of commencement of proposed sale to the public:  From time
to time after this registration statement becomes effective as determined by
market conditions.

     If the only securities registered on this form are to be offered pursuant
to dividend or interest reinvestment plans, please check the following box. / /

     If any of the securities being registered on this form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box.  /X/

     If this form is filed to register additional securities for an offering 
pursuant to Rule 462(b) under the Securities Act, please check the following 
box and list the Securities Act registration statement number of the earlier 
effective registration statement for the same offering.  / / 
                                                              ----------------

     If this form is a post-effective amendment filed pursuant to Rule 462(c) 
under the Securities Act, check the following box and list the Securities Act 
registration statement number of the earlier effective registration statement 
for the same offering.  / / 
                            -----------------

     If delivery of the prospectus is expected to be made pursuant to Rule 
434, please check the following box. / /

                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
                                                               Proposed maximum        Proposed maximum
     Title of securities to be                                 offering price per     aggregate offering     Amount of registration
          registered              Amount to be registered           unit(1)                  price(1)                       fee
- -----------------------------------------------------------------------------------------------------------------------------------
  <S>                               <C>                             <C>                 <C>                  <C>
  Asset Backed Certificates         $1,000,000                       100%                $1,000,000                 $303.03
- -----------------------------------------------------------------------------------------------------------------------------------

</TABLE>

(1)  Estimated solely for the purpose of calculating the registration fee.

     The registrants hereby amend this Registration Statement on such date or 
dates as may be necessary to delay its effective date until the registrants 
shall file a further amendment that specifically states that this 
Registration Statement shall thereafter become effective in accordance with 
Section 8(a) of the Securities Act of 1933 or until the Registration 
Statement shall become effective on such date as the Commission, acting 
pursuant to said Section 8(a), may determine.

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

<PAGE>

                                EXPLANATORY NOTE
      This Registration Statement includes two different basic prospectuses 
each with two corresponding forms of prospectus supplement for offering 
series of Certificates (or one or more classes thereof) representing 
beneficial interests in two different master credit card trusts, Chevy Chase 
Master Credit Card Trust II and Chevy Chase Master Credit Card Trust, 
respectively.  Following this Explanatory Note in sequential order are the 
basic prospectus and forms of prospectus supplement for Chevy Chase Master 
Credit Card Trust II and then the basic prospectus and forms of prospectus 
supplement for Chevy Chase Master Credit Card Trust. 

<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
                 SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996
 
- --------------------------------------------------------------------------------
                              P R O S P E C T U S
- --------------------------------------------------------------------------------
 
                    CHEVY CHASE MASTER CREDIT CARD TRUST II
                           ASSET BACKED CERTIFICATES
 
                            CHEVY CHASE BANK, F.S.B.
                            TRANSFEROR AND SERVICER
                            CCB HOLDING CORPORATION
                                   TRANSFEROR
 
    Chevy Chase  Bank, F.S.B.  (the "Bank")  and CCB  Holding Corporation  ("CCB
Holding"  and, together with the Bank, the "Transferors"), may sell from time to
time one  or more  series (each,  a "Series")  of asset  backed securities  (the
"Certificates")  evidencing undivided interests  in certain assets  of the Chevy
Chase Master  Credit Card  Trust II  (the "Trust").  The Trust  has been  formed
pursuant  to  a  pooling and  servicing  agreement (the  "Pooling  and Servicing
Agreement") among the Bank, as transferor and as servicer (in such capacity, the
"Servicer"), CCB Holding, as transferor, and Bankers Trust Company, as  trustee.
The property of the Trust will include receivables (the "Receivables") generated
by  the Bank from time to time in  a portfolio of consumer revolving credit card
accounts (the "Accounts"),  collections thereon and  certain other property,  as
more  fully described herein and, with respect  to any Series offered hereby, in
an accompanying prospectus  supplement (a "Prospectus  Supplement") relating  to
such Series.
 
    Certificates  will be sold from time to  time under this Prospectus on terms
determined for each Series (or any Class thereof) offered hereby at the time  of
the  sale and described  in the related Prospectus  Supplement. Each Series will
consist of  one  or  more  classes  of  Certificates  (each,  a  "Class").  Each
Certificate  will represent an undivided interest  in the Trust and the interest
of the holders of Certificates of each Class or Series will include the right to
receive a varying  percentage of each  month's collections with  respect to  the
Receivables  at the times, in the manner and to the extent described herein and,
with respect  to any  Series or  Class thereof  offered hereby,  in the  related
Prospectus  Supplement.  Interest and  principal payments  with respect  to each
Series or Class thereof offered hereby will be made as specified in the  related
Prospectus Supplement. A Series offered hereby (or any Class within such Series)
may  be  entitled  to the  benefits  of  a cash  collateral  account, collateral
interest, letter  of credit,  surety bond,  insurance policy  or other  form  of
enhancement  as specified in the related Prospectus Supplement. In addition, any
Series offered hereby may include one  or more Classes that are subordinated  in
right and priority to payment of principal of, or interest on, one or more other
Classes  of such Series or another Series,  in each case to the extent described
in the  related Prospectus  Supplement.  Each Series  of Certificates  or  Class
offered  hereby will be rated in one of  the four highest categories by at least
one nationally recognized statistical rating organization.
 
    While the specific terms of any Series or Class thereof in respect of  which
this  Prospectus is being delivered will  be described in the related Prospectus
Supplement, the terms of any  other Series will not  be subject to prior  review
by,  or consent  of, the  holders of the  Certificates of  any previously issued
Series.
 
    POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION SET
FORTH IN  "RISK FACTORS"  COMMENCING ON  PAGE 17  HEREIN AND  IN THE  PROSPECTUS
SUPPLEMENT.
                           --------------------------
 
    THE  CERTIFICATES WILL  REPRESENT INTERESTS IN  THE TRUST ONLY  AND WILL NOT
REPRESENT INTERESTS  IN  OR  OBLIGATIONS OF  THE  BANK  OR CCB  HOLDING  OR  ANY
AFFILIATE OF EITHER. A CERTIFICATE IS NOT A DEPOSIT AND NEITHER THE CERTIFICATES
NOR  THE  UNDERLYING  ACCOUNTS OR  RECEIVABLES  OR ANY  COLLECTIONS  THEREON ARE
INSURED OR GUARANTEED  BY THE  SAVINGS ASSOCIATION INSURANCE  FUND, THE  FEDERAL
DEPOSIT   INSURANCE   CORPORATION   OR   ANY   OTHER   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY.
 
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE  SECURITIES
AND  EXCHANGE  COMMISSION OR  ANY STATE  SECURITIES  COMMISSION PASSED  UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
                           --------------------------
 
    Certificates may be sold by the Transferors directly to purchasers,  through
agents  designated from time to time, through underwriting syndicates led by one
or more managing underwriters or through one or more underwriters acting  alone.
If  underwriters or agents are  involved in the offering  of the Certificates of
any Series or Class thereof offered hereby, the name of the managing underwriter
or  underwriters  or  agents  will  be  set  forth  in  the  related  Prospectus
Supplement.  If an underwriter, agent  or dealer is involved  in the offering of
the  Certificates  of  any   Series  or  Class   thereof  offered  hereby,   the
underwriter's  discount, agent's commission  or dealer's purchase  price will be
set forth in, or may be calculated from, the related Prospectus Supplement,  and
the  net  proceeds to  the Transferors  from  such offering  will be  the public
offering price  of  such Certificates  less  such discount  in  the case  of  an
underwriter, the purchase price of such Certificates less such commission in the
case  of an agent  or the purchase price  of such Certificates in  the case of a
dealer, and less, in each case, the other expenses of the Transferors associated
with  the  issuance  and  distribution  of  such  Certificates.  See  "Plan   of
Distribution."
 
    THIS  PROSPECTUS MAY NOT BE USED TO  CONSUMMATE SALES OF CERTIFICATES OF ANY
SERIES OR  ANY  CLASS  THEREOF  UNLESS ACCOMPANIED  BY  THE  RELATED  PROSPECTUS
SUPPLEMENT.
 
- --------------------------------------------------------------------------------
                 THE DATE OF THIS PROSPECTUS IS          , 199
<PAGE>
                             AVAILABLE INFORMATION
 
    The  Transferors, as  originators of  the Trust,  have filed  a Registration
Statement under the Securities Act of  1933, as amended (the "Securities  Act"),
with  the Securities and Exchange Commission (the "Commission") on behalf of the
Trust with respect to  the Certificates offered  hereby. This Prospectus,  which
forms  a part of the Registration Statement, omits certain information contained
in such Registration  Statement pursuant  to the  rules and  regulations of  the
Commission.  For  further information,  reference  is made  to  the Registration
Statement (including  any  amendments  thereof and  exhibits  thereto)  and  any
reports  and  other documents  incorporated herein  or  therein by  reference as
described below under "Incorporation of  Certain Documents by Reference,"  which
are  available for inspection without charge  at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C.  20549;
7  World Trade Center, New York, New York 10048; and Northwestern Atrium Center,
500 West Madison  Street, Suite  1400, Chicago, Illinois  60661-2511. Copies  of
such  material  may  be  obtained  from  the  Public  Reference  Section  of the
Commission, 450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.
In addition, the Commission  maintains a Web  site at "http://www.sec.gov"  that
contains  information regarding  registrants that  file electronically  with the
Commission.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
    Unless and  until Definitive  Certificates are  issued with  respect to  any
Series or Class thereof offered hereby, Monthly Reports, which contain unaudited
information  concerning the Trust and are prepared by the Servicer, will be sent
on behalf of  the Trust to  Cede & Co.  ("Cede"), as nominee  of The  Depository
Trust  Company ("DTC") and registered holder of the Certificates offered hereby,
pursuant to  the  Pooling  and  Servicing Agreement.  See  "Description  of  the
Certificates  -- Reports" and "The Pooling and Servicing Agreement -- Book-Entry
Registration" and  "--  Evidence  as  to  Compliance."  Such  reports  will  not
constitute  financial statements prepared in  accordance with generally accepted
accounting principles. The Pooling and Servicing Agreement will not require  the
sending  of, and neither the Bank nor CCB  Holding intends to send, any of their
financial   reports    to    registered    holders    of    Certificates    (the
"Certificateholders") offered hereby or to owners of beneficial interests in the
Certificates  ("Certificate Owners"). The Servicer will file with the Commission
such periodic  reports with  respect to  the  Trust as  are required  under  the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission thereunder.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All reports and  other documents  filed by the  Servicer, on  behalf of  the
Trust,  pursuant  to Section  13(a),  13(c), 14  or  15(d) of  the  Exchange Act
subsequent to the date of  this Prospectus and prior  to the termination of  the
offering  of the Certificates offered hereby  shall be deemed to be incorporated
by reference into this Prospectus and to be part hereof. Any statement contained
herein or in a document deemed to  be incorporated by reference herein shall  be
deemed  to be  modified or  superseded for  purposes of  this Prospectus  to the
extent that  a statement  contained in  any other  subsequently filed  document,
which  also  is  deemed to  be  incorporated  by reference  herein,  modifies or
supersedes such statement. Any  such statement so  modified or superseded  shall
not  be deemed, except as  modified or superseded, to  constitute a part of this
Prospectus.
 
    The Servicer will provide without  charge to each person  to whom a copy  of
this Prospectus is delivered, on the written or oral request of any such person,
a  copy of any or all of  the documents incorporated herein by reference, except
the  exhibits  to  such  documents   (unless  such  exhibits  are   specifically
incorporated  by reference in such documents).  Written requests for such copies
should be directed to Chevy Chase  Bank, F.S.B., 8401 Connecticut Avenue,  Chevy
Chase,  Maryland, 20815, Attention: Chief  Financial Officer. Telephone requests
for such  copies  should  be directed  to  Chevy  Chase Bank,  F.S.B.  at  (301)
986-7000.
 
                                       2
<PAGE>
                               PROSPECTUS SUMMARY
 
    The  following  summary is  qualified in  its entirety  by reference  to the
detailed  information  appearing  elsewhere  in  this  Prospectus  and  in   any
accompanying  Prospectus Supplement. Reference is made  to the "Index of Defined
Terms" for the location herein of  the definitions of certain capitalized  terms
used  herein. Unless the  context requires otherwise,  capitalized terms used in
this Prospectus and in any accompanying Prospectus Supplement refer only to  the
particular Series or Class thereof being offered by such Prospectus Supplement.
 
<TABLE>
<S>                                 <C>
The Trust.........................  Chevy  Chase Master Credit Card  Trust II (the "Trust").
                                    The Trust,  as  a master  trust,  is expected  to  issue
                                    Series  from time to time. The  assets of the Trust (the
                                    "Trust Assets") will include a portfolio of  receivables
                                    (the   "Receivables")   arising   under   the   Accounts
                                    designated from time to time, monies collected or to  be
                                    collected   from   cardholders   in   respect   of   the
                                    Receivables, the proceeds of the Receivables, monies and
                                    other property  on deposit  in certain  accounts of  the
                                    Trust,  any Participation included  in the Trust, monies
                                    and other  property collected  or to  be collected  with
                                    respect   to   such   Participations   and   any  Series
                                    Enhancement with  respect  to  a  particular  Series  or
                                    Class. The term "Series Enhancement" means, with respect
                                    to  any  Series  or Class  of  Certificates,  any Credit
                                    Enhancement,   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 such  Series or  Class. The  Trust
                                    Assets are expected to change over the life of the Trust
                                    as  receivables  in revolving  credit card  accounts and
                                    other revolving credit accounts  and related assets  are
                                    included  in the  Trust and  as Receivables  in Accounts
                                    included in the  Trust are charged-off  or removed.  See
                                    "The  Trust"  and  "Description of  the  Certificates --
                                    Addition of Trust Assets," "-- Removal of Accounts"  and
                                    "-- New Issuances."
The Transferors...................  Chevy  Chase  Bank,  F.S.B.  (the  "Bank"),  a federally
                                    chartered  stock   savings   bank,   and   CCB   Holding
                                    Corporation  ("CCB  Holding"),  a  corporation organized
                                    under  the  laws  of  the   State  of  Delaware  and   a
                                    wholly-owned subsidiary of the Bank, are the transferors
                                    (in such capacity, the "Transferors") of the Receivables
                                    and   originators  of  the  Trust.  Subject  to  certain
                                    conditions described herein under "The Pooling and  Ser-
                                    vicing   Agreement   --  The   Transferor  Certificates;
                                    Additional Transferors," the Bank  may designate one  or
                                    more   affiliates  to  transfer  all  right,  title  and
                                    interest in Receivables or  Participations to the  Trust
                                    from  time to time. Any such additional transferors will
                                    generally have the same rights and obligations as  those
                                    of  the  Transferors  described  herein.  Under  certain
                                    circumstances a Transferor  may transfer its  respective
                                    interests  and obligations as a Transferor and, with re-
                                    spect to the Bank, as  Servicer of the Trust to  another
                                    entity   that  will  assume  all  of  such  Transferor's
                                    obligations under  the Pooling  and Servicing  Agreement
                                    and   related   agreements.   See   "Assumption   of   a
                                    Transferor's Obligations."
</TABLE>
 
                                       3
<PAGE>
 
<TABLE>
<S>                                 <C>
The Trustee.......................  Bankers Trust Company, in its capacity as trustee  under
                                    the Pooling and Servicing Agreement (the "Trustee").
The Accounts......................  The  Accounts will  consist of the  Initial Accounts and
                                    any Additional Accounts but will not include any Removed
                                    Accounts. The Accounts are not being sold or transferred
                                    to the  Trust or  CCB Holding  and will  continue to  be
                                    controlled  and  held  by  the  Bank  (or  an  affiliate
                                    thereof).
                                    Pursuant to a  Receivables Purchase Agreement  (together
                                    with any amendments or supplements thereto, the "Receiv-
                                    ables  Purchase  Agreement")  between the  Bank  and CCB
                                    Holding, the Bank  from time  to time will  sell to  CCB
                                    Holding  all of its right, title  and interest in and to
                                    the Receivables  arising  in certain  Accounts,  whether
                                    such   Receivables  are  then   existing  or  thereafter
                                    created. See  "Description of  the Receivables  Purchase
                                    Agreement."
                                    Either  or both of  the Transferors has  conveyed to the
                                    Trust all  Receivables  existing  on  the  first  Series
                                    Closing  Date in certain  consumer revolving credit card
                                    accounts and  other consumer  revolving credit  accounts
                                    ("Accounts")  designated on a date prior to the issuance
                                    of the first series (the  "Trust Cut-Off Date") and  all
                                    Receivables  arising in  the Accounts from  time to time
                                    thereafter until  the  termination  of  the  Trust.  The
                                    Accounts  designated  on  the  Trust  Cut-Off  Date  are
                                    referred to herein as  the "Initial Accounts."  Pursuant
                                    to  the Pooling and Servicing Agreement, the Transferors
                                    have  designated,   and  expect   (subject  to   certain
                                    limitations  and conditions), and  in some circumstances
                                    will be  obligated,  to designate,  additional  Accounts
                                    (the  "Additional Accounts"),  the Receivables  of which
                                    are or will be included in the Trust or, in lieu thereof
                                    or in addition thereto, to include Participations in the
                                    Trust. Either or both of the Transferors, as applicable,
                                    will convey to the  Trust all Receivables in  Additional
                                    Accounts,  whether such Receivables are then existing or
                                    thereafter  created.  The  addition  to  the  Trust   of
                                    Receivables in Additional Accounts (other than Automatic
                                    Additional  Accounts) or Participations  will be subject
                                    to certain  conditions,  among  others,  that  (a)  such
                                    addition will not result in a Ratings Effect and (b) the
                                    applicable  Transferor  or  the  Transferors  shall have
                                    delivered to the Trustee and certain providers of Series
                                    Enhancement  a  certificate  of  an  authorized   repre-
                                    sentative  to the effect that,  in the reasonable belief
                                    of such  Transferor or  the Transferors,  such  addition
                                    will   not,   based   on  the   facts   known   to  such
                                    representative at the time of such certification,  cause
                                    a Pay Out Event to occur with respect to any Series. See
                                    "Description  of the  Certificates --  Addition of Trust
                                    Assets."
                                    Pursuant to the Pooling and Servicing Agreement, each of
                                    the Transferors will have the right (subject to  certain
                                    limitations and conditions) to remove the Receivables of
                                    certain   designated  Accounts  from   the  Trust  (such
                                    accounts, the "Removed  Accounts"). See "Description  of
                                    the Certificates -- Removal of Accounts."
</TABLE>
 
                                       4
<PAGE>
 
<TABLE>
<S>                                 <C>
The Receivables...................  The  Receivables  consist  of  all  amounts  charged  by
                                    cardholders  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 ("Finance Charge  Receivables"). The amount  of
                                    Receivables  will  fluctuate  from  day  to  day  as new
                                    Receivables are generated or added  to the Trust and  as
                                    existing   Receivables  are  collected,  charged-off  as
                                    uncollectible or otherwise adjusted or removed from  the
                                    Trust.
The Certificates..................  The Certificates will be issued in Series, each of which
                                    will  consist of one or more Classes. The specific terms
                                    of a Series  or Class will  be established as  described
                                    herein  under  "Description of  the Certificates  -- New
                                    Issuances." However,  while the  specific terms  of  any
                                    Series  or Class offered hereby will be described in the
                                    related Prospectus Supplement, the terms of such  Series
                                    or  Class will  not be  subject to  prior review  by, or
                                    consent of,  the  holders  of the  Certificates  of  any
                                    previously issued Series.
                                    Unless  otherwise  specified in  the  related Prospectus
                                    Supplement, the Certificates of a Series offered  hereby
                                    will  be available for purchase in minimum denominations
                                    of $1,000 and  in integral multiples  thereof, and  will
                                    only  be available in book-entry  form except in certain
                                    limited circumstances  as  described herein  under  "The
                                    Pooling    and   Servicing   Agreement   --   Definitive
                                    Certificates." A  portion of  the Trust  Assets will  be
                                    allocated  among  the Certificateholders  (including any
                                    Credit  Enhancers  holding  uncertificated  subordinated
                                    interests) of a particular Series (the
                                    "Certificateholders'  Interest"), the Certificateholders
                                    (including any Credit  Enhancers holding  uncertificated
                                    subordinated   interests)  of   other  Series   and  the
                                    interests  of  the   Transferors  and  their   permitted
                                    transferees  (the "Transferors' Interest"), as described
                                    below.   The   aggregate   principal   amount   of   the
                                    Certificateholders'  Interest of a Series offered hereby
                                    will, except  as otherwise  provided herein  and in  the
                                    related  Prospectus  Supplement,  remain  fixed  at  the
                                    aggregate initial principal  amount of the  Certificates
                                    of  such Series.  The Certificateholders'  Interest of a
                                    Series will include  the right to  receive (but only  to
                                    the  extent needed  to make required  payments under the
                                    Pooling and Servicing Agreement  and the related  Series
                                    Supplement  and  subject  to  any  reallocation  of such
                                    amounts if the  related Series  Supplement so  provides)
                                    varying  percentages  of collections  of  Finance Charge
                                    Receivables  and  Principal  Receivables  and  will   be
                                    allocated  a varying percentage  of the Defaulted Amount
                                    with respect to each Monthly Period. See "Description of
                                    the Certificates -- Interest" and "-- Principal." If the
                                    Certificates of  a Series  offered hereby  include  more
                                    than   one  Class  of  Certificates,  the  Trust  Assets
                                    allocable to  the Certificateholders'  Interest of  such
                                    Series may be further allocated among each Class in such
                                    Series   as   described   in   the   related  Prospectus
                                    Supplement.
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    The Certificates  of a  Series will  evidence  undivided
                                    interests   in  the   Trust  Assets   allocated  to  the
                                    Certificateholders'  Interest   of  such   Series.   The
                                    Certificates  represent interests in  the Trust only and
                                    do not  represent interests  in  or obligations  of  the
                                    Bank,  CCB Holding or  any affiliate of  either. None of
                                    the Certificates, the Accounts,  the Receivables or  any
                                    collections  thereon  are insured  or guaranteed  by the
                                    Bank, CCB Holding or any  affiliate of either or by  the
                                    Savings  Association Insurance Fund, the Federal Deposit
                                    Insurance  Corporation   (the  "FDIC")   or  any   other
                                    governmental agency or instrumentality.
The Transferors' Interest.........  The  Transferors'  Interest at  any time  represents the
                                    right  to   the   Trust   Assets  in   excess   of   the
                                    Certificateholders'   Interest   of   all   Series  then
                                    outstanding. The  principal amount  of the  Transferors'
                                    Interest (the "Transferor Amount") will fluctuate as the
                                    amount  of the  Principal Receivables held  by the Trust
                                    changes from time to time. In addition, the  Transferors
                                    intend  to cause the issuance  of additional Series from
                                    time to time and any such issuance will have the  effect
                                    of decreasing the Transferor Amount to the extent of the
                                    initial  Invested  Amount  of such  Series  (and  to the
                                    extent of any increases in  the Invested Amount of  such
                                    Series  in  accordance  with  the  terms  thereof).  See
                                    "Description of the Certificates -- New Issuances."  All
                                    or  a  portion  of  the  Transferors'  Interest  may  be
                                    transferred separately in one or more public or  private
                                    transactions.  See "The Pooling  and Servicing Agreement
                                    -- The Transferor Certificates; Additional Transferors."
                                    The Pooling and  Servicing Agreement  provides that  the
                                    Transferors  will be required to make an Addition to the
                                    Trust if,  on  the  last business  day  of  any  Monthly
                                    Period,  the Transferor Amount is less than the Required
                                    Transferor Amount. See "Description of the  Certificates
                                    --  Addition of Trust Assets." The level of the Required
                                    Transferor Amount,  which  may  be  reduced  subject  to
                                    certain  conditions described under  "Description of the
                                    Certificates -- Addition of  Trust Assets," is  intended
                                    to  enable  the  Transferors' Interest  to  absorb fluc-
                                    tuations in the amount of Principal Receivables held  by
                                    the Trust from time to time (due to, among other things,
                                    seasonal  purchase and payment  habits of cardholders or
                                    adjustments  in  the  amount  of  Principal  Receivables
                                    because  of  rebates,  refunds,  fraudulent  charges  or
                                    otherwise). See "Risk  Factors --  Payment and  Maturity
                                    Considerations; Dependence on Cardholder Repayments" and
                                    "Description    of   the   Certificates   --   Defaulted
                                    Receivables; Rebates and Fraudulent Charges."
Issuance of Additional Series.....  The  Pooling  and  Servicing  Agreement  authorizes  the
                                    Trustee  to issue three types  of securities: (a) one or
                                    more  Series   of   Certificates,  (b)   a   certificate
                                    evidencing  the portion of  the Transferors' Interest in
                                    the  Trust  retained  by  the  Transferors  (the   "Bank
                                    Certificate"),  which Bank  Certificate will  be held by
                                    either or  both of  the Transferors  initially, and  (c)
                                    certificates  ("Supplemental  Certificates")  evidencing
                                    the
</TABLE>
 
                                       6
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    portion of the Transferors'  Interest in the Trust  held
                                    by transferees of the Transferors, entitling the holders
                                    to  amounts in respect of  a portion of the Transferors'
                                    Interest previously evidenced  by the Bank  Certificate.
                                    The  Bank Certificate and  any Supplemental Certificates
                                    are  collectively   referred  to   as  the   "Transferor
                                    Certificates."   The  Pooling  and  Servicing  Agreement
                                    provides that, pursuant to  any one or more  supplements
                                    to  the Pooling and Servicing Agreement (each, a "Series
                                    Supplement"), the  Transferors  may  cause  the  Trustee
                                    without  the consent of  the Certificateholders to issue
                                    one or more  new Series and  accordingly cause a  reduc-
                                    tion  in  the Transferors'  Interest represented  by the
                                    Transferor Certificates. There can be no assurance  that
                                    the  terms of any Series might not have an impact on the
                                    timing   or   amount   of   payments   received   by   a
                                    Certificateholder  of another Series.  Under the Pooling
                                    and Servicing  Agreement,  the Transferors  may  define,
                                    with  respect to any Series, the Principal Terms of such
                                    Series. See  "Description  of the  Certificates  --  New
                                    Issuances."  The  Transferors  may offer  any  Series or
                                    Class thereof to  the public or  other investors and  in
                                    connection  therewith may utilize  a disclosure document
                                    (a "Disclosure  Document"),  which  will  consist  of  a
                                    Prospectus  Supplement in the case  of a Series or Class
                                    thereof   offered   hereby,   in   transactions   either
                                    registered  under  the  Securities  Act  or  exempt from
                                    registration thereunder, directly or through one or more
                                    underwriters  or   placement  agents,   in   fixed-price
                                    offerings  or in  negotiated transactions  or otherwise.
                                    See "Plan of Distribution."
                                    A new Series may be issued only upon satisfaction of the
                                    conditions described  herein under  "Description of  the
                                    Certificates  -- New Issuances" including, among others,
                                    that (a)  such issuance  will not  result in  a  Ratings
                                    Effect  and (b) each Transferor  shall have delivered to
                                    the Trustee and certain providers of Series  Enhancement
                                    a  certificate  of an  authorized representative  to the
                                    effect  that,   in  the   reasonable  belief   of   such
                                    Transferor,  such issuance will not,  based on the facts
                                    known  to  such  representative  at  the  time  of  such
                                    certification,  cause  a  Pay Out  Event  to  occur with
                                    respect to any Series.
Collections.......................  All collections of Receivables will be allocated by  the
                                    Servicer   between   amounts   collected   on  Principal
                                    Receivables  and  on  Finance  Charge  Receivables.  The
                                    Servicer  will allocate  between the Certificateholders'
                                    Interest of each  Series and  the Transferors'  Interest
                                    all  amounts  collected with  respect to  Finance Charge
                                    Receivables and Principal Receivables and the  Defaulted
                                    Amount  with  respect to  each  day during  each Monthly
                                    Period. Collections  of Finance  Charge Receivables  and
                                    the Defaulted Amount will be allocated to each Series at
                                    all times based upon its Floating Allocation Percentage.
                                    Collections  of Principal Receivables  will be allocated
                                    to each Series  at all  times based  upon its  Principal
                                    Allocation    Percentage.   The    Floating   Allocation
                                    Percentage and the Principal
</TABLE>
 
                                       7
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    Allocation Percentage with respect  to each Series  will
                                    be  determined  as  set  forth  in  the  related  Series
                                    Supplement and,  with  respect to  each  Series  offered
                                    hereby, in the related Prospectus Supplement.
Interest..........................  Interest  will  accrue  on the  Invested  Amount  or the
                                    unpaid principal 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.  Except as otherwise
                                    provided herein or in the related Prospectus Supplement,
                                    collections of  Finance Charge  Receivables and  certain
                                    other   amounts  allocable  to  the  Certificateholders'
                                    Interest of  a Series  or Class  thereof offered  hereby
                                    will    be   used   to   make   interest   payments   to
                                    Certificateholders of  such  Series  or  Class  on  each
                                    Interest  Payment  Date with  respect  thereto; PROVIDED
                                    that if  an  Early Amortization  Period  commences  with
                                    respect  to  such  Series, thereafter  interest  will be
                                    distributed to such  Certificateholders monthly on  each
                                    Special  Payment Date. If the Interest Payment Dates for
                                    a Series or  Class occur less  frequently than  monthly,
                                    such  collections  or  other  amounts  (or  the  portion
                                    thereof allocable to  such Class) will  be deposited  in
                                    one  or more trust accounts  (each, an "Interest Funding
                                    Account")  and  used  to   make  interest  payments   to
                                    Certificateholders  of  such  Series  or  Class  on  the
                                    following Interest Payment Date with respect thereto. If
                                    a Series has more than  one Class of Certificates,  each
                                    such Class may have a separate Interest Funding Account.
                                    See "Description of the Certificates -- Interest."
Principal.........................  The principal of the Certificates of each Series offered
                                    hereby  will be scheduled to be  paid either (a) in full
                                    on an expected date specified in the related  Prospectus
                                    Supplement (the "Expected Final Payment Date"), in which
                                    case  such  Series  will have  a  Scheduled Accumulation
                                    Period  as   described   below   under   "--   Scheduled
                                    Accumulation  Period," or (b) in installments commencing
                                    on a date specified in the related Prospectus Supplement
                                    (the "Principal Commencement Date"), in which case  such
                                    Series  will  have  a Scheduled  Amortization  Period as
                                    described  below   under  "--   Scheduled   Amortization
                                    Period."  If  a  Series  has  more  than  one  Class  of
                                    Certificates, a  different method  of paying  principal,
                                    Expected  Final Payment  Date or  Principal Commencement
                                    Date may  be  assigned to  each  Class. The  payment  of
                                    principal  with respect to the  Certificates of a Series
                                    or  Class  may  commence  earlier  than  the  applicable
                                    Expected  Final Payment  Date or  Principal Commencement
                                    Date, and the  final principal payment  with respect  to
                                    the  Certificates of a Series or Class may be made later
                                    than the applicable Expected Final Payment Date or other
                                    expected date, if a Pay Out Event occurs with respect to
                                    such  Series   or   Class   or   under   certain   other
                                    circumstances  described  herein. See  "Risk  Factors --
                                    Payment  and  Maturity  Considerations;  Dependence   on
                                    Cardholder Repayments" for
</TABLE>
 
                                       8
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    a  description of factors that  may affect the timing of
                                    principal payments on Certificates. See "Description  of
                                    the Certificates -- Principal."
Revolving Period..................  The Certificates of each Series offered hereby will have
                                    a  revolving period  (the "Revolving  Period") that will
                                    commence on  the date  of issuance  of the  Series  (the
                                    "Series Closing Date") and continue until the earlier of
                                    (a) the commencement of the Early Amortization Period or
                                    Early  Accumulation Period  with respect  to such Series
                                    and (b)  the date  specified in  the related  Prospectus
                                    Supplement  as  the  end of  the  Revolving  Period with
                                    respect to such Series. During the Revolving Period with
                                    respect to  any Series  offered hereby,  collections  of
                                    Principal   Receivables   and   certain   other  amounts
                                    otherwise allocable to the Certificateholders'  Interest
                                    of  such Series (other than amounts reallocated pursuant
                                    to the  Series  Supplement  for  such  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 holders of the
                                    Transferor   Certificates.   See  "Description   of  the
                                    Certificates  --   Principal,"  "--   Shared   Principal
                                    Collections" and "-- Pay Out Events" for a discussion of
                                    the  events that  might lead  to the  termination of the
                                    Revolving Period with respect to  a Series prior to  its
                                    scheduled date.
Scheduled Accumulation Period.....  If  the  related  Prospectus  Supplement  so  specifies,
                                    unless an Early Amortization Period or, if so  specified
                                    in   the   related  Prospectus   Supplement,   an  Early
                                    Accumulation Period commences with  respect to a  Series
                                    offered  hereby,  the Certificates  of such  Series will
                                    have an accumulation period (the "Scheduled Accumulation
                                    Period"), which will commence  at the close of  business
                                    on  the  date  or  dates  specified  in  such Prospectus
                                    Supplement and continue  until the earliest  of (a)  the
                                    commencement  of the Early Amortization Period or, if so
                                    specified in  the  related  Prospectus  Supplement,  the
                                    Early  Accumulation Period with  respect to such Series,
                                    (b) payment  in  full  of the  Invested  Amount  of  the
                                    Certificates of such Series and the Enhancement Invested
                                    Amount  or Collateral Interest, if  any, with respect to
                                    such Series  or any  Class thereof  and (c)  the  Series
                                    Termination Date with respect to such Series. During the
                                    Scheduled  Accumulation Period with  respect to a Series
                                    offered hereby, collections of Principal Receivables and
                                    certain  other   amounts  allocable   to  the   Certifi-
                                    cateholders' Interest of such Series (other than amounts
                                    reallocated  pursuant to the  Series Supplement for such
                                    Series), including Shared Principal Collections, if any,
                                    allocable to such Series, if so specified in the related
                                    Prospectus  Supplement,  will   be  deposited  on   each
                                    Distribution Date in a trust account established for the
                                    benefit  of the Certificateholders of such Series (each,
                                    a  "Principal  Funding  Account")   and  used  to   make
                                    principal  distributions  to  the  Certificateholders of
                                    such Series or any Class thereof when due. The amount to
                                    be deposited in  the Principal Funding  Account for  any
                                    Series  offered hereby on any Distribution Date may, but
                                    will not
</TABLE>
 
                                       9
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    necessarily, be limited  to an  amount (the  "Controlled
                                    Deposit  Amount") equal  to an  amount specified  in the
                                    related   Prospectus    Supplement   (the    "Controlled
                                    Accumulation   Amount")   plus   any   existing  deficit
                                    controlled  accumulation  amount   arising  from   prior
                                    Distribution  Dates. If the  Prospectus Supplement for a
                                    Series offered  hereby so  specifies, the  amount to  be
                                    deposited   in  the  Principal   Funding  Account  on  a
                                    Distribution Date may be a variable amount. If a  Series
                                    has  more than one Class of Certificates, each Class may
                                    have a separate Principal Funding Account and Controlled
                                    Accumulation  Amount  and  the  Scheduled   Accumulation
                                    Period  with  respect  to  each  Class  may  commence on
                                    different dates.  In  addition, the  related  Prospectus
                                    Supplement  may describe  certain priorities  among such
                                    Classes with respect  to deposits of  principal into  or
                                    payments   of  amounts   from  such   Principal  Funding
                                    Accounts.
Early Accumulation Period.........  If so specified  and under the  conditions set forth  in
                                    the  Prospectus Supplement relating to a Series having a
                                    Scheduled Accumulation  Period, during  the period  from
                                    the day on which a Pay Out Event has occurred, until the
                                    earliest   of   (a)  the   commencement  of   the  Early
                                    Amortization Period, (b) payment in full of the Invested
                                    Amount of the Certificates of  such Series or Class  and
                                    the  Enhancement Invested Amount or Collateral Interest,
                                    if any, with respect to  such Series and (c) the  Series
                                    Termination Date with respect to such Series (the "Early
                                    Accumulation    Period"),   collections   of   Principal
                                    Receivables allocable  to the  Invested Amount  of  such
                                    Series (and certain other amounts if so specified in the
                                    related  Prospectus  Supplement  but  excluding  amounts
                                    reallocated pursuant to the  Series Supplement for  such
                                    Series)  will be deposited on  each Distribution Date in
                                    the  Principal  Funding   Account  and   used  to   make
                                    distributions  of principal to the Certificateholders of
                                    such Series or Class on the Expected Final Payment Date.
                                    The amount  to be  deposited  in the  Principal  Funding
                                    Account during the Early Accumulation Period will not be
                                    limited  to any Controlled  Deposit Amount or Controlled
                                    Accumulation   Amount.   See    "Description   of    the
                                    Certificates  --  Pay  Out  Events"  herein  and "Series
                                    Provisions -- Pay Out Events" in the related  Prospectus
                                    Supplement  for a  discussion of the  events which might
                                    lead to commencement of an Early Accumulation Period.
Scheduled Amortization Period.....  If  the  related  Prospectus  Supplement  so  specifies,
                                    unless  an  Early  Amortization  Period  commences  with
                                    respect to a Series offered hereby, the Certificates  of
                                    such  Series  will  have  an  amortization  period  (the
                                    "Scheduled Amortization Period"), which will commence at
                                    the close  of business  on the  date specified  in  such
                                    Prospectus Supplement and continue until the earliest of
                                    (a)  the commencement  of the  Early Amortization Period
                                    with respect to such Series, (b) payment in full of  the
                                    Invested  Amount of the Certificates  of such Series and
                                    (c) the  Series Termination  Date with  respect to  such
                                    Series.  During the  Scheduled Amortization  Period with
                                    respect to a
</TABLE>
 
                                       10
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    Series, collections of  Principal Receivables  allocable
                                    to the Invested Amount of such Series (and certain other
                                    amounts  if  so  specified  in  the  related  Prospectus
                                    Supplement but excluding amounts reallocated pursuant to
                                    the Series Supplement for such  Series) will be used  on
                                    each  Distribution Date to  make principal distributions
                                    to  Certificateholders  of  such  Series  or  any  Class
                                    thereof  then scheduled  to receive  such 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 an amount  (the
                                    "Controlled  Distribution  Amount") equal  to  an amount
                                    (the "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 such Classes with respect to such distributions.
Early Amortization Period.........  During the period from the day on which a Pay Out  Event
                                    has  occurred  with  respect  to  a  Series  or,  if  so
                                    specified in  the Prospectus  Supplement relating  to  a
                                    Series  offered  hereby  with  a  Scheduled Accumulation
                                    Period,  from  such  time   specified  in  the   related
                                    Prospectus Supplement after a Pay Out Event has occurred
                                    and  the Early Accumulation Period  has commenced to the
                                    date on which the Invested Amount of the Certificates of
                                    such Series and the  Enhancement Invested Amount or  the
                                    Collateral Interest, if any, with respect to such Series
                                    have been paid in full or the related Series Termination
                                    Date  has  occurred (the  "Early  Amortization Period"),
                                    collections of  Principal Receivables  allocable to  the
                                    Invested  Amount  of  such  Series  (and  certain  other
                                    amounts  if   specified   in  the   related   Prospectus
                                    Supplement but excluding amounts reallocated pursuant to
                                    the   Series  Supplement   for  such   Series)  will  be
                                    distributed as principal payments to the
                                    Certificateholders  of  such  Series  monthly  on   each
                                    Distribution  Date  beginning  with  the  first  Special
                                    Payment Date  with respect  to such  Series. During  the
                                    Early  Amortization  Period  with respect  to  a Series,
                                    distributions of  principal to  Certificateholders  will
                                    not  be  subject  to any  Controlled  Deposit  Amount or
                                    Controlled Distribution  Amount. In  addition, upon  the
                                    commencement  of  the  Early  Amortization  Period  with
                                    respect to a Series, any funds on deposit in a Principal
                                    Funding Account with respect to such Series will be paid
                                    to the  Certificateholders  of  the  relevant  Class  or
                                    Series on the first Special Payment Date with respect to
                                    such  Series. If  a Series  has more  than one  Class of
                                    Certificates,  the  related  Prospectus  Supplement  may
                                    describe  certain  priorities  among  such  Classes with
                                    respect  to  such  payments.  See  "Description  of  the
                                    Certificates  --  Pay  Out  Events"  herein  and "Series
                                    Provisions -- Pay Out Events" in the related  Prospectus
                                    Supplement  for a  discussion of  the events  that might
                                    lead to  the  commencement  of  the  Early  Amortization
                                    Period with respect to a Series.
</TABLE>
 
                                       11
<PAGE>
 
<TABLE>
<S>                                 <C>
Shared Principal Collections......  To  the extent that collections of Principal Receivables
                                    and certain  other amounts  that  are allocated  to  the
                                    Certificateholders'  Interest  of  any  Series  are  not
                                    needed to  make payments  to the  Certificateholders  of
                                    such  Series or required to  be deposited in a Principal
                                    Funding Account for such Series, such collections may be
                                    applied to cover  principal payments due  to or for  the
                                    benefit  of Certificateholders of other Series. Any such
                                    reallocation will  not  result  in a  reduction  in  the
                                    Invested  Amount of the Series to which such collections
                                    were  initially  allocated.  See  "Description  of   the
                                    Certificates -- Shared Principal Collections."
Special Funding Account...........  If  on any  date the Transferor  Amount is  less than or
                                    equal to the Required Transferor Amount or the amount of
                                    Principal Receivables in the Trust is less than or equal
                                    to the Required  Principal Balance,  the Servicer  shall
                                    not   distribute  to  the   holders  of  the  Transferor
                                    Certificates any  Shared  Principal  Collections,  which
                                    otherwise  would be  distributed to  the holders  of the
                                    Transferor Certificates, but shall deposit such funds in
                                    the Special Funding Account.
                                    Funds on deposit in the Special Funding Account will  be
                                    withdrawn  and  paid to  the  holders of  the Transferor
                                    Certificates on  any  Distribution Date  to  the  extent
                                    that,   after  giving   effect  to   such  payment,  the
                                    Transferor Amount exceeds the Required Transferor Amount
                                    and the  amount of  Principal Receivables  in the  Trust
                                    exceeds  the  Required Principal  Balance on  such date;
                                    PROVIDED, HOWEVER,  that  if  a  Scheduled  Accumulation
                                    Period, Early Accumulation Period, Scheduled
                                    Amortization  Period or  Early Amortization  Period com-
                                    mences with respect to any Series, any funds on  deposit
                                    in  the  Special Funding  Account  will be  released and
                                    treated as Shared  Principal Collections  to the  extent
                                    needed  to cover  principal payments  due to  or for the
                                    benefit of such Series.
Sharing of Excess Finance Charge
 Collections......................  Subject   to   certain   limitations   described   under
                                    "Description  of the  Certificates --  Sharing of Excess
                                    Finance   Charge   Collections,"   if   the   Prospectus
                                    Supplement  for  a  Series offered  hereby  so provides,
                                    collections of  Finance Charge  Receivables and  certain
                                    other   amounts  allocable  to  the  Certificateholders'
                                    Interest of any Series  that is included  in a group  of
                                    series  (each,  a  "Group")  in  excess  of  the amounts
                                    necessary to make required payments with respect to such
                                    Series  (including  payments  to  the  provider  of  any
                                    related  Series Enhancement) may be applied to cover any
                                    shortfalls  with   respect  to   amounts  payable   from
                                    collections  of Finance Charge  Receivables allocable to
                                    any other Series  included in such  Group, in each  case
                                    PRO RATA based upon the amount of the shortfall, if any,
                                    with  respect to such other  Series. See "Description of
                                    the Certificates  -- Sharing  of Excess  Finance  Charge
                                    Collections."
Funding Period....................  The  Prospectus  Supplement  relating  to  a  Series  of
                                    Certificates offered  hereby  may  specify  that  for  a
                                    period  beginning on the Series  Closing Date and ending
                                    on a specified date
</TABLE>
 
                                       12
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    before the  commencement  of  a  Scheduled  Amortization
                                    Period  or Scheduled Accumulation Period with respect to
                                    such Series (the "Funding Period"), the aggregate amount
                                    of Principal Receivables in the Trust allocable to  such
                                    Series  may be less than  the aggregate principal amount
                                    of the Certificates of such  Series and an amount  equal
                                    to  the  amount  of  such  deficiency  (the "Pre-Funding
                                    Amount") will  be held  in a  trust account  established
                                    with  the Trustee for  the benefit of Certificateholders
                                    of such Series (the  "Pre-Funding Account") pending  the
                                    transfer  of  additional  Principal  Receivables  to the
                                    Trust or pending the  reduction of the Invested  Amounts
                                    of  other  Series  issued  by  the  Trust.  The  related
                                    Prospectus Supplement will specify the initial  Invested
                                    Amount  on the Series Closing  Date with respect to such
                                    Series,  the   aggregate   principal   amount   of   the
                                    Certificates of such Series (the "Full Invested Amount")
                                    and the date by which the Invested Amount is expected to
                                    equal the Full Invested Amount. The Invested Amount will
                                    increase as Principal Receivables are transferred to the
                                    Trust  or as the Invested Amounts of other Series of the
                                    Trust are reduced. The Invested Amount may also decrease
                                    due to the occurrence of a Pay Out Event as specified in
                                    the related Prospectus Supplement.
                                    During the Funding Period, funds on deposit in the  Pre-
                                    Funding  Account for  a Series  of Certificates  will be
                                    withdrawn and paid to the  Transferors to the extent  of
                                    any  increases in the Invested Amount. In the event that
                                    the Invested  Amount of  such Series  does not  for  any
                                    reason  equal the Full Invested Amount by the end of the
                                    Funding Period, any amount remaining in the  Pre-Funding
                                    Account  and  any  additional amounts  specified  in the
                                    related Prospectus  Supplement will  be payable  to  the
                                    Certificateholders  of such  Series in  a manner  and at
                                    such  time  as  set  forth  in  the  related  Prospectus
                                    Supplement.
                                    If  so specified  in the  related Prospectus Supplement,
                                    monies in the  Pre-Funding Account with  respect to  any
                                    Series  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
                                    investment earnings and any applicable payment under any
                                    such investment  arrangement  will  be  applied  to  pay
                                    interest on the Certificates of such Series.
Paired Series.....................  If  so specified in the related Prospectus Supplement, a
                                    Series of Certificates offered hereby may be paired with
                                    one or more  other Series or  a portion of  one or  more
                                    other  Series  issued  by  the  Trust  (each,  a "Paired
                                    Series") at  or after  the commencement  of a  Scheduled
                                    Accumulation Period or Scheduled Amortization Period for
                                    such Series. As the Invested Amount of the Series having
                                    a  Paired Series is reduced,  the Invested Amount of the
                                    Paired Series  will increase  by an  equal amount.  Upon
                                    payment  in full of such  Series, the Invested Amount of
                                    the Paired Series  will be  equal to the  amount of  the
                                    Invested  Amount  paid  to  Certificateholders  of  such
                                    Series. If
</TABLE>
 
                                       13
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    a Pay Out Event occurs with respect to the Series having
                                    a Paired Series  or with  respect to  the Paired  Series
                                    when  such Series is in  a Scheduled Amortization Period
                                    or  a  Scheduled  Accumulation  Period,  the   Principal
                                    Allocation  Percentage for the  Series and the Principal
                                    Allocation Percentage  for  the Paired  Series  will  be
                                    reset as specified in the related Prospectus Supplement.
Credit Enhancement................  The  credit enhancement (the  "Credit Enhancement") with
                                    respect to a Series or Class thereof offered hereby  may
                                    include  a letter of credit,  a cash collateral account,
                                    an  uncertificated  subordinated   invested  amount   or
                                    collateral  interest, a surety bond, an insurance policy
                                    or any other form of credit enhancement described in the
                                    related Prospectus  Supplement. Credit  Enhancement  may
                                    also  be provided to  a Class or Classes  of a Series by
                                    subordination provisions  that  require  that  distribu-
                                    tions  of principal 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
                                    such  Series.  If   so  specified   in  the   Prospectus
                                    Supplement  for a  Series or  Class offered  hereby, the
                                    level of  Credit  Enhancement  for such  Series  may  be
                                    reduced  if  such  reduction  will  not  have  a Ratings
                                    Effect.
                                    The type,  characteristics  and  amount  of  the  Credit
                                    Enhancement  with respect to any Series or Class thereof
                                    will be determined based  on several factors,  including
                                    the  characteristics  of  the  Receivables  and Accounts
                                    underlying or  comprising the  Trust  Assets as  of  the
                                    Series  Closing Date  with respect thereto,  and will be
                                    established  on  the  basis  of  requirements  of   each
                                    applicable  Rating Agency.  The terms of  the Credit En-
                                    hancement with respect  to any Series  or Class  thereof
                                    offered   hereby  will  be   described  in  the  related
                                    Prospectus   Supplement.   See   "Description   of   the
                                    Certificates -- Credit Enhancement" and "Risk Factors --
                                    Limited Nature of Rating."
Servicing.........................  The  Bank, in its capacity as servicer under the Pooling
                                    and Servicing Agreement (in such capacity, together with
                                    any  successor   Servicer   referred  to   herein,   the
                                    "Servicer"), will be the initial Servicer for the Trust.
                                    The Servicer will be responsible for servicing, managing
                                    and  making collections  on the  Receivables. Subject to
                                    certain exceptions described  under "Description of  the
                                    Certificates  --  Deposits in  Collection  Account," the
                                    Servicer will deposit any collections on the Receivables
                                    in a Monthly Period  into the Collection Account  within
                                    two  business  days of  the  Date of  Processing  to the
                                    extent   such   collections   are   allocable   to   the
                                    Certificateholders'  Interest  of  any  Series  and  are
                                    required to be deposited into an account for the benefit
                                    of, or distributed to, the Certificateholders of any Se-
                                    ries or  the issuer  of any  Series Enhancement.  Unless
                                    otherwise  specified  in a  Prospectus Supplement  for a
                                    particular Series, the "Distribution Date" for a  Series
                                    will  be the 15th day of each  month (or, if such day is
                                    not a  business  day, the  next  business day).  On  the
                                    earlier  of (a)  the second  business day  following the
                                    Date  of   Processing  and   (b)   the  day   on   which
</TABLE>
 
                                       14
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    the   Servicer   deposits  any   collections   into  the
                                    Collection  Account,  subject   to  certain   exceptions
                                    described  herein, the Servicer will  pay to the holders
                                    of the Transferor  Certificates their allocable  portion
                                    of  any collections then held by the Servicer. The "Date
                                    of Processing" is the business day on which a record  of
                                    any  transaction  is  first  recorded  pursuant  to  the
                                    Servicer's data processing procedures.  On or about  the
                                    third  business  day  preceding  each  Distribution Date
                                    (each,  a  "Determination  Date"),  the  Servicer   will
                                    calculate   the   amounts   to  be   allocated   to  the
                                    Certificateholders of each  Class or Series  and to  the
                                    holders  of  the  Transferor  Certificates  as described
                                    herein in respect of collections of Receivables received
                                    with respect to the preceding Monthly Period.
                                    In certain limited circumstances, the Bank may resign or
                                    be removed  as  Servicer,  in  which  event  either  the
                                    Trustee  or,  so long  as  it meets  certain eligibility
                                    standards  set  forth  in  the  Pooling  and   Servicing
                                    Agreement,  a third-party  servicer may  be appointed as
                                    successor  servicer.  The   Servicer  is  permitted   to
                                    delegate  any of  its duties as  Servicer to  any of its
                                    affiliates and to certain third party service providers,
                                    but any such delegation will not relieve the Servicer of
                                    its liability and  responsibility with  respect to  such
                                    duties  under the Pooling and Servicing Agreement or any
                                    Series Supplement. The  Servicer will receive  servicing
                                    fees  payable with respect to each Series offered hereby
                                    as  servicing   compensation   from   the   Trust.   See
                                    "Description  of  the  Certificates  --  Servicing  Com-
                                    pensation and Payment of Expenses."
Mandatory Reassignment and
 Transfer of Certain
 Receivables......................  Pursuant to the  Pooling and  Servicing Agreement,  each
                                    Transferor  severally will  make certain representations
                                    and warranties with respect to the Receivables  conveyed
                                    by  such Transferor to the Trust  and the Bank will make
                                    certain representations and  warranties with respect  to
                                    the   Accounts.  If  a   Transferor  breaches  any  such
                                    representation and warranty, under certain circumstances
                                    and subject to certain  conditions described under  "The
                                    Pooling  and Servicing Agreement  -- Representations and
                                    Warranties,"  all  Receivables   with  respect  to   the
                                    affected  Account will be reassigned to such Transferor.
                                    In addition, if either Transferor breaches certain other
                                    representations  and  warranties  described  under  "The
                                    Pooling  and Servicing Agreement  -- Representations and
                                    Warranties,"  all  the  Receivables  conveyed  by   such
                                    Transferor  may  be reassigned  to such  Transferor. See
                                    "The Pooling and Servicing Agreement --  Representations
                                    and Warranties."
                                    The  Bank,  in its  capacity  as a  Servicer,  will make
                                    certain  covenants   in   the  Pooling   and   Servicing
                                    Agreement.  If the  Servicer breaches  any such covenant
                                    with respect  to  any  Receivable,  subject  to  certain
                                    conditions  described under  "The Pooling  and Servicing
                                    Agreement -- Servicer  Covenants," all Receivables  with
                                    respect  to the affected Account will be assigned to the
                                    Servicer. In  the  event  of  a  transfer  of  servicing
</TABLE>
 
                                       15
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    obligations  to  a  successor  Servicer,  such successor
                                    Servicer, rather than the Bank, would be responsible for
                                    any subsequent  failure to  comply with  the  Servicer's
                                    covenants.
Tax Status........................  Except  to the extent otherwise  provided in the related
                                    Prospectus Supplement, Tax Counsel (defined herein) will
                                    deliver its  opinion generally  to the  effect that  the
                                    Certificates  of  each Series  or Class  thereof offered
                                    hereby  will  properly  be  characterized  as  debt  for
                                    federal   income  tax  purposes.  Each  investor  in  an
                                    interest in Certificates, by acceptance of its  interest
                                    therein,  will agree  to treat the  Certificates of such
                                    Series as debt for federal,  state and local income  and
                                    franchise  tax purposes. See "Certain Federal Income Tax
                                    Consequences" for additional information concerning  the
                                    application of federal income tax laws.
ERISA Considerations..............  Certificates  of any Series or  Class offered hereby may
                                    be eligible for purchase by Plans and Plan Investors (as
                                    defined herein). See "ERISA Considerations."
Certificate Rating................  It will be a condition to the issuance of each Series of
                                    Certificates or Class thereof  offered pursuant to  this
                                    Prospectus  and the  related Prospectus  Supplement that
                                    they be  rated in  one of  the four  highest  applicable
                                    rating  categories by at least one nationally recognized
                                    statistical  rating   organization   selected   by   the
                                    Transferors  (each  rating agency  rating any  Series, a
                                    "Rating Agency"). The  rating or  ratings applicable  to
                                    the  Certificates of  each such Series  or Class thereof
                                    will be set forth in the related Prospectus  Supplement.
                                    A  security rating should  be evaluated independently of
                                    similar ratings  of  different types  of  securities.  A
                                    rating  is  not a  recommendation to  buy, sell  or hold
                                    securities and may be subject to revision or  withdrawal
                                    at  any time by the assigning Rating Agency. Each rating
                                    should be evaluated independently  of any other  rating.
                                    See "Risk Factors -- Limited Nature of Rating."
Listing...........................  If so specified in the Prospectus Supplement relating to
                                    a  Series or  Class offered hereby,  application will be
                                    made to list the Certificates of such Series, or all  or
                                    a  portion of any Class thereof, on the Luxembourg Stock
                                    Exchange or any other specified exchange.
</TABLE>
 
                                       16
<PAGE>
                                  RISK FACTORS
 
    Investors should consider, among other things, the following risk factors in
connection with the purchase of Certificates.
 
    LIMITED  LIQUIDITY.   It is anticipated  that, to the  extent permitted, the
underwriters of any Series of Certificates offered hereby will make a market  in
such  Certificates,  but in  no  event will  any  such underwriter  be  under an
obligation to do  so. There can  be no  assurance that a  secondary market  will
develop  with respect to  the Certificates of  any Series offered  hereby, or if
such secondary market does develop, that it will provide Certificateholders with
liquidity of  investment  or  that  it  will  continue  for  the  life  of  such
Certificates.
 
    ISSUANCE OF ADDITIONAL SERIES; EFFECT ON PAYMENTS TO
CERTIFICATEHOLDERS.   The Trust, as a master  trust, is expected to issue Series
from time to time. While the terms of  any Series will be specified in a  Series
Supplement,  the provisions of a Series  Supplement and, therefore, the terms of
any additional Series, will not  be subject to the  prior review by, or  consent
of,  holders of the Certificates of any previously issued Series. Such terms may
be different  than the  terms  described herein,  and  may include  methods  for
determining   applicable  investor   percentages  and   allocating  collections,
provisions  creating   different  or   additional  security   or  other   Series
Enhancements  and any other amendment or supplement to the Pooling and Servicing
Agreement that is  made applicable only  to such Series.  The obligation of  the
Trustee  to issue  any new  Series is subject  to the  conditions, among others,
that: (a)  such  issuance will  not  result in  any  Rating Agency  reducing  or
withdrawing  its rating of the Certificates  of any outstanding Series (any such
reduction or withdrawal  is referred to  herein as a  "Ratings Effect") and  (b)
each  Transferor shall  have delivered to  the Trustee and  certain providers of
Series Enhancement a certificate of  an authorized representative to the  effect
that, in the reasonable belief of such Transferor, such issuance will not, based
on  the facts known  to such representative  at the time  of such certification,
cause a Pay  Out Event  to occur with  respect to  any Series. There  can be  no
assurance that the terms of any Series, including any Series issued from time to
time  hereafter, might not  have an impact  on the timing  or amount of payments
received by  a Certificateholder  of  another Series.  See "Description  of  the
Certificates -- New Issuances."
 
    IMPACT  OF  ADDITION  OF  TRUST  ASSETS;  DIFFERENT  CHARACTERISTICS.    The
Transferors expect, and in some cases  will be obligated, to designate or  cause
to  be designated Additional Accounts, the Receivables of which will be conveyed
to the Trust. Additional Accounts may include accounts originated using criteria
different from those which were used  to originate the Initial Accounts  because
such  Additional  Accounts were  originated  at a  later  date, were  part  of a
portfolio of accounts that were not part  of the Bank Portfolio as of the  Trust
Cut-Off  Date or  were acquired  from another  institution. Moreover, Additional
Accounts  designated  at  any  time  may   not  be  accounts  having  the   same
characteristics  as those previously included in the Trust. See "The Pooling and
Servicing Agreement -- Representations and Warranties." Consequently, there  can
be  no assurance that Additional Accounts will  be of the same credit quality or
have the same payment characteristics as the Initial Accounts or the  Additional
Accounts  previously included in the Trust. In addition, Additional Accounts may
consist of revolving  credit card  accounts or other  revolving credit  accounts
that  have different terms than the  Initial Accounts or the Additional Accounts
previously included in the Trust,  including lower periodic finance charges  and
other  fees and charges, which may have the effect of reducing the average yield
on the Trust Portfolio. The designation  of Additional Accounts will be  subject
to the satisfaction of certain conditions described herein under "Description of
the  Certificates -- Addition of Trust Assets," including that (a) such addition
will not  result  in  a  Ratings  Effect  and  (b)  the  Transferor  designating
Additional Accounts shall have delivered to the Trustee and certain providers of
Series  Enhancement a certificate of an  authorized representative to the effect
that, in the reasonable belief of such Transferor, such addition will not, based
on the facts  known to such  representative at the  time of such  certification,
cause  a Pay Out Event to occur with respect to any Series. The only limitations
on each Transferor's right to designate Additional Accounts, including Automatic
Additional  Accounts,  are  those  described   herein  and  in  the   Prospectus
Supplement. See "Description of the Certificates -- Addition of Trust Assets."
 
                                       17
<PAGE>
    TRANSFER OF ASSETS.  While the Transferors will transfer all of their right,
title  and  interest in  Receivables  to the  Trust,  a court  could  treat such
transaction as an assignment  of collateral as security  for the benefit of  the
Certificateholders  of the  outstanding Series.  Each Transferor  represents and
warrants in the Pooling and Servicing Agreement that the transfer of Receivables
by it to the Trust is either a  valid sale and assignment of the Receivables  to
the  Trust or the grant to the Trust  of a security interest in the Receivables.
Additionally, the  Bank  represents and  warrants  in the  Receivables  Purchase
Agreement  that the transfer of Receivables by it to CCB Holding is a valid sale
and assignment of  the Receivables  to CCB  Holding. Each  Transferor will  take
certain  actions under applicable  state law to perfect  the Trust's interest in
the Receivables transferred to the Trust by such Transferor and, in the  Pooling
and  Servicing Agreement, each  Transferor represents and  warrants that, if the
transfer by such Transferor to the Trust is  a grant to the Trust of a  security
interest in the Receivables sold by such Transferor, the Trust will have a first
priority  perfected security interest  therein and, with  certain exceptions and
for certain limited periods of time,  in the proceeds thereof (subject, in  each
case,  to certain potential  tax and other governmental  liens referred to under
"The Pooling  and  Servicing  Agreement  --  Representations  and  Warranties").
Nevertheless,  if the transfer  of Receivables by  a Transferor to  the Trust is
deemed to  create  a  security  interest therein  under  the  New  York  Uniform
Commercial Code (the "UCC"), (i) a tax or government lien or other nonconsensual
lien  on  property  of  such Transferor  arising  before  Receivables  come into
existence may have priority over the Trust's interest in such Receivables,  (ii)
if the Federal Deposit Insurance Corporation ("FDIC") were appointed receiver or
conservator of the Bank, the receiver's or conservator's administrative expenses
may  also have  priority over the  Trust's security interest  in the Receivables
transferred to the Trust by the Bank and (iii) in the event of the insolvency of
CCB Holding, delays in payments on  the Certificates and possible reductions  in
the  amount of those  payments could occur.  In addition, while  the Bank is the
Servicer, cash collections held by the Bank may, subject to certain  conditions,
be  commingled and used for the  benefit of the Bank prior  to the date on which
such collections are  required to  be deposited  in the  Collection Account,  as
described  under  "Description of  the  Certificates --  Deposits  in Collection
Account" and, in the event of the insolvency, receivership or conservatorship of
the Bank or  the bankruptcy,  liquidation or insolvency  of CCB  Holding or,  in
certain circumstances, the lapse of certain time periods, the Trust may not have
a perfected interest in such collections.
 
    CERTAIN  MATTERS RELATING  TO INSOLVENCY OR  RECEIVERSHIP.   The Pooling and
Servicing Agreement provides that, upon the commencement of an Insolvency  Event
(defined  below), a Pay Out  Event would occur with  respect to each Series and,
pursuant to the  terms of  the Pooling  and Servicing  Agreement, new  Principal
Receivables would not be transferred to the Trust and the Trustee would sell the
Receivables  (unless Certificateholders holding Certificates  of each Series or,
if a Series includes more than one  Class, each Class of such Series  evidencing
more  than 50% of the  aggregate unpaid principal amount  of each such Series or
Class, as well as each  holder of an interest  in the Transferors' Interest  not
subject to the Insolvency Event and each person designated by the Transferors to
the   Trustee  prior  to  the  occurrence  of  the  Insolvency  Event,  instruct
otherwise), thereby  causing  early termination  of  the Trust.  An  "Insolvency
Event"  shall occur if  any Transferor (including  any Additional Transferor) or
any other holder of the Bank Certificate  shall consent to the appointment of  a
conservator  or receiver or liquidator or trustee in any insolvency, bankruptcy,
receivership, conservatorship, readjustment  of debt, marshaling  of assets  and
liabilities  or similar  proceedings of  or relating  to any  such Transferor or
holder or of or relating to all or substantially all of its property, or a court
or agency or  supervisory authority  having jurisdiction in  the premises  shall
issue, or enter against any such Transferor or holder, a decree or order for the
appointment  of  a  conservator or  receiver  or  liquidator or  trustee  in any
insolvency, bankruptcy,  receivership,  conservatorship, readjustment  of  debt,
marshaling  of  assets  and  liabilities  or  similar  proceedings  or  for  the
winding-up or liquidation of its affairs; or any such Transferor or holder shall
admit in writing its inability  to pay its debts  generally as they become  due,
file  a petition to take advantage of any applicable insolvency, reorganization,
liquidation, receivership, or conservatorship  statute, make any assignment  for
the  benefit of its creditors or voluntarily suspend payment of its obligations;
or a proceeding shall have been instituted by a court having jurisdiction in the
premises seeking a decree or order for relief in respect of any such  Transferor
or such holder in an involuntary case under any
 
                                       18
<PAGE>
debtor  relief law, or for the  appointment of a receiver, liquidator, assignee,
trustee, custodian, sequestrator, conservator or other similar official, of  any
such  Transferor or holder or  for any substantial part  of its property, or for
the liquidation and  winding up of  its affairs and,  if instituted against  any
such  Transferor or  holder, any such  proceeding shall  continue undismissed or
unstayed and  in effect  for a  period of  60 consecutive  days, or  any of  the
actions sought in such proceeding shall occur. In such event, the portion of the
proceeds  of such sale allocable to  such Certificateholders of a related Series
and the proceeds of any collections on the Receivables in the Collection Account
allocated to the Certificateholders' Interest of such Series may be insufficient
to pay such Certificateholders in full.
 
    To the  extent  the Bank  grants  a  security interest  in  the  Receivables
transferred  by it to the Trust, and such security interest is validly perfected
before the occurrence  of an Insolvency  Event and  is not taken  or granted  in
contemplation  of insolvency or with the intent  to hinder, delay or defraud the
Bank or its creditors, the Federal  Deposit Insurance Act, as amended  ("FDIA"),
including  as  amended  by  the  Financial  Institutions  Reform,  Recovery, and
Enforcement Act  of 1989,  as amended  ("FIRREA"), provides  that such  security
interest  should  not  be subject  to  avoidance  by the  FDIC,  as  receiver or
conservator  for  the   Bank.  Subject  to   clarification  by  regulations   or
interpretations,  positions  taken by  the FDIC  staff prior  to the  passage of
FIRREA do not suggest that  the FDIC, as receiver  or conservator for the  Bank,
would  interfere with the timely transfer to  the Trust of payments collected on
the related  Receivables.  If, however,  the  FDIC  were to  assert  a  contrary
position, such as requiring the Trustee to establish its right to those payments
by  submitting to and  completing the administrative  claims procedure under the
FDIA, or the conservator or receiver were to request a stay of proceedings  with
respect  to  the Bank  as provided  under the  FDIA, delays  in payments  on the
Certificates and  possible reductions  in  the amount  of those  payments  could
occur.  In addition, the FDIC,  if appointed as conservator  or receiver for the
Bank, has the  power under the  FDIA to repudiate  contracts, including  secured
contracts  of the Bank. The FDIA provides  that a claim for damages arising from
the repudiation  of  a  contract  is  limited  to  "actual  direct  compensatory
damages."  In the event the FDIC were to be appointed as conservator or receiver
of the Bank and were to repudiate the Pooling and Servicing Agreement, then  the
amount   payable  out  of  available  collections  on  the  Receivables  to  the
Certificateholders could be  lower than  the outstanding  principal and  accrued
interest  on the Certificates.  Upon the occurrence of  an Insolvency Event with
respect to  the Bank,  if no  Pay Out  Event other  than such  Insolvency  Event
exists,  the FDIC may have the power to continue to require the Bank to transfer
new Principal  Receivables to  the Trust  (and new  Receivables to  CCB  Holding
pursuant  to the terms of the Receivables Purchase Agreement) and to prevent the
early sale, liquidation, foreclosure or  disposition of the Receivables and  the
commencement  of an  Early Amortization Period  or Early  Accumulation Period. A
conservator or receiver of the Bank may  also have the power to cause the  early
sale  of the Receivables  and the early  retirement of the  Certificates of each
Series. In addition, in  the event of  a Servicer Default,  if a conservator  or
receiver  is appointed for the Servicer, and no Servicer Default other than such
conservatorship,  receivership  or  insolvency  of  the  Servicer  exists,   the
conservator  or receiver may have the power to prevent either the Trustee or the
Certificateholders from  appointing a  successor  Servicer. See  "Certain  Legal
Aspects  of the Receivables -- Transfer  of Receivables" and "-- Certain Matters
Relating to Insolvency and Receivership."
 
    CCB Holding  has been  structured  such that  the voluntary  or  involuntary
application  with respect to CCB Holding for relief under Title 11 of the United
States Code  (the "Bankruptcy  Code") or  similar state  laws is  unlikely.  CCB
Holding   is  a  separate,  limited   purpose  subsidiary,  the  certificate  of
incorporation of  which contains  limitations  on the  nature of  CCB  Holding's
business  and restrictions on the ability of CCB Holding to commence a voluntary
case or proceeding under such laws without the prior unanimous consent of all of
its directors. See  "CCB Holding  Corporation." CCB Holding  currently does  not
intend  to file,  and the  Bank has agreed  that it  will not  file, a voluntary
petition for relief under the Bankruptcy Code with respect to CCB Holding.
 
    If CCB Holding were to become a  debtor in a bankruptcy case and a  creditor
or  bankruptcy trustee  of such debtor  or such  debtor itself were  to take the
position that the transfer of Receivables by
 
                                       19
<PAGE>
CCB Holding to  the Trust should  be recharacterized  as a grant  of a  security
interest  in such Receivables to secure a  borrowing of such debtor, then delays
in payments of collections  of such Receivables to  the Trust (and therefore  to
the  Certificateholders) could occur or  (should the court rule  in favor of any
such trustee, debtor  or creditor)  reductions in  the amount  of such  payments
could result.
 
    If an Insolvency Event relating to CCB Holding were to occur, then a Pay Out
Event  will occur with respect to each Series  and, pursuant to the terms of the
Pooling  and  Servicing  Agreement,  new  Principal  Receivables  would  not  be
transferred  to the  Trust and  the Trustee  would sell  the Receivables (unless
Certificateholders holding Certificates of each Series or, if a Series  includes
more  than one Class, each Class of such  Series evidencing more than 50% of the
aggregate unpaid principal amount of each such Series or Class, as well as  each
holder  of an interest in the Transferors' Interest (other than CCB Holding) and
each person designated by the Transferors to the Trustee prior to the occurrence
of the Insolvency Event, instruct otherwise), thereby causing early  termination
of  the Trust. In such event, the portion of the proceeds of such sale allocable
to such  Certificateholders  of  a  related  Series  and  the  proceeds  of  any
collections  on  the  Receivables in  the  Collection Account  allocated  to the
Certificateholders' Interest  of such  Series may  be insufficient  to pay  such
Certificateholders  in full. However, in a bankruptcy proceeding of CCB Holding,
the Trustee may  not be  permitted to suspend  transfers of  Receivables to  the
Trust, and the instructions to sell the Receivables may not be given effect.
 
    CONSUMER  PROTECTION  LAWS.   The Accounts  and  Receivables are  subject to
numerous federal and state consumer protection laws that impose requirements  on
the  making, enforcement  and collection  of consumer  loans. The  United States
Congress and  the states  may enact  laws  and amendments  to existing  laws  to
regulate  further the  credit card  and consumer  revolving loan  industry or to
reduce finance charges or  other fees or charges  applicable to credit card  and
other  consumer revolving loan accounts.  Such laws, as well  as any new laws or
rulings that may  be adopted,  may adversely  affect the  Servicer's ability  to
collect  on the  Receivables or maintain  the current level  of periodic finance
charges and other fees  and charges with respect  to the Accounts. In  addition,
failure  by the Servicer to comply with such requirements could adversely affect
the Servicer's ability to enforce the Receivables. In October 1987 and  November
1991,  members of Congress attempted unsuccessfully  to limit the maximum annual
percentage rate  that  may be  assessed  on  credit card  accounts.  If  federal
legislation were enacted that contained an interest rate cap substantially lower
than  the  annual percentage  rates currently  assessed on  the Accounts,  it is
possible that the Portfolio Yield for a Series would be reduced and therefore  a
Pay  Out Event  could occur with  respect to  the Certificates of  a Series. See
"Description of the Certificates -- Pay Out Events." In addition, during  recent
years,  there has been increased consumer awareness with respect to the level of
finance charges and fees  and other practices of  credit card issuers and  other
consumer  revolving loan providers. As a  result of these developments and other
factors, there  can  be  no  assurance  as  to  whether  any  federal  or  state
legislation  will be promulgated that would impose additional limitations on the
monthly periodic  finance charges  or  other fees  or  charges relating  to  the
Accounts.
 
    Pursuant  to the Pooling  and Servicing Agreement, if  a Receivable fails to
comply in all material respects with applicable requirements of law, subject  to
certain  conditions  described under  "The  Pooling and  Servicing  Agreement --
Representations and Warranties," all Receivables in the affected Account will be
reassigned to the Transferor that transferred  all right, title and interest  in
such  Receivables  or, in  some circumstances,  to the  Servicer. On  the Series
Closing Date  with  respect to  a  Series,  each Transferor  will  make  certain
representations and warranties with regard to the validity and enforceability of
the  Accounts and with regard  to Receivables. The sole  remedy available to the
Certificateholders for  the breach  of any  such representation  or warranty  is
that,  subject to  certain conditions  described herein  under "The  Pooling and
Servicing  Agreement  --  Representations  and  Warranties,"  the  interest   of
Certificateholders  of all  Series in the  Receivables affected  thereby will be
reassigned to the relevant Transferor or  assigned to the Servicer, as the  case
may  be. In addition, in the event  of the breach of certain representations and
warranties, either Transferor may be obligated to accept the reassignment of all
the  Receivables   transferred  by   it  to   the  Trust,   which   reassignment
 
                                       20
<PAGE>
will  constitute the sole remedy available to Certificateholders with respect to
any such breach. See "The Pooling and Servicing Agreement -- Representations and
Warranties" and  "--  Servicer Covenants"  and  "Certain Legal  Aspects  of  the
Receivables -- Consumer Protection Laws."
 
    Application  of federal  and state bankruptcy  and debtor  relief laws would
affect the  interests  of  the  Certificateholders in  the  Receivables  if  the
protection  provided to debtors under such  laws result in any Receivables being
written off as uncollectible when there  are no funds available from any  Credit
Enhancement  or other sources. See "Description of the Certificates -- Defaulted
Receivables; Rebates and Fraudulent Charges."
 
    PAYMENT   AND    MATURITY   CONSIDERATIONS;    DEPENDENCE   ON    CARDHOLDER
REPAYMENTS.   The Receivables may be paid at  any time and there is no assurance
that there will  be new Receivables  created in the  Accounts, that  Receivables
will  be  added  to the  Trust  or  that any  particular  pattern  of cardholder
repayments will occur. The actual rate of accumulation of principal with respect
to a  Series in  a Principal  Funding Account  during a  Scheduled  Accumulation
Period  or Early Accumulation  Period and the rate  of distribution of principal
with respect  to  a Series  during  a  Scheduled Amortization  Period  or  Early
Amortization  Period  will  depend  upon,  among  other  factors,  the  rate  of
cardholder repayments, the timing of the  receipt of repayments and the rate  of
default by cardholders. As a result, no assurance can be given that the Invested
Amount of a Series will be paid on the Expected Final Payment Date, if any, with
respect  to  a  Series  or  that  payments  of  principal  during  the Scheduled
Amortization  Period  with  respect  to  a  Series  will  equal  the  Controlled
Amortization  Amount, if  any, with  respect to such  Series or  will follow any
particular pattern.  Cardholder  monthly  payment  rates  with  respect  to  the
Accounts  are dependent upon a variety of factors, including seasonal purchasing
and payment habits of cardholders, the availability of other sources of  credit,
general economic conditions, tax laws and the terms of the Accounts (which terms
are subject to change by the Bank). Increased convenience use (where cardholders
pay  their Account balances in full  on or prior to the  due date and thus avoid
all finance charges)  would decrease  the effective  yield on  the Accounts  and
could  result in  a Pay Out  Event with  respect to one  or more  Series and the
commencement of an Early Amortization  Period or Early Accumulation Period  with
respect  to  one  or  more  Series,  as well  as  a  decrease  in  protection to
Certificateholders against  defaults under  the Accounts.  No assurance  can  be
given  as to the cardholder payment rates that will actually occur in any future
period.
 
    A decline  in the  amount of  Receivables  in the  Accounts for  any  reason
(including,  the decision by cardholders to  use competing sources of credit, an
economic downturn or other factors) could result in the occurrence of a Pay  Out
Event  with respect to  a Series and  the commencement of  an Early Amortization
Period or Early Accumulation Period with respect to such Series. The Pooling and
Servicing Agreement provides that  the Transferors will be  required to make  an
Addition  to the Trust in the event that either (a) the Transferor Amount is not
maintained at a minimum level equal to the Required Transferor Percentage of the
sum of (i) the aggregate amount of Principal Receivables and (ii) the  aggregate
principal  amount  on  deposit in  the  Special Funding  Account  (the "Required
Transferor Amount") or (b) the amount  of Principal Receivables in the Trust  is
not  maintained at a minimum  level equal to (i) the  sum of the Series Invested
Amount of each  Series then  outstanding (provided  that certain  Series may  be
designated  in  the applicable  Series Supplement  as  being excluded  from such
calculation) less (ii) the aggregate principal amount on deposit in the  Special
Funding  Account (the  "Required Principal  Balance"). The  "Required Transferor
Percentage" is  equal  to  five  percent,  but  may  be  reduced  under  certain
circumstances  described under "Description  of the Certificates  -- Addition of
Trust Assets." The "Series Invested Amount" for any Series will be specified  in
the  Series  Supplement and,  for  each Series  offered  hereby, in  the related
Prospectus Supplement  for such  Series, but  will generally  equal the  initial
Invested  Amount for a  Series. In the  event that the  Transferors fail to make
such Addition within five business days (or any other time period specified in a
Series Supplement with respect to a Series)  of the day on which it is  required
to  make  such Addition  pursuant  to the  Pooling  and Servicing  Agreement, as
described under "Description of the Certificates -- Addition of Trust Assets," a
Pay Out Event could occur with respect to one or more Series. Further, the  Bank
may  under similar circumstances be required to transfer credit card receivables
to one or more of  its other credit card trusts,  which may limit the amount  of
receivables available to be transferred to the Trust.
 
                                       21
<PAGE>
    LIMITED  NATURE OF  RATING.   Any rating assigned  to the  Certificates of a
Series or  a  Class  by  a  Rating Agency  will  reflect  such  Rating  Agency's
assessment  of the  likelihood that Certificateholders  of such  Series or Class
will receive the payments  of interest and principal  required to be made  under
the  Pooling and  Servicing Agreement  and the  related Series  Supplement. Such
rating will be based primarily on the value of the Receivables in the Trust  and
the availability of any Series Enhancement with respect to such Series or Class;
therefore,  any such  rating will  generally address  credit risk  and will not,
unless otherwise specified in the related Prospectus Supplement with respect  to
any  Class or Series  offered hereby, address the  likelihood that the principal
of, or interest on, any  Certificates of such Class  or Series will be  prepaid,
paid  on a scheduled date  or paid on any  particular date before the applicable
Series Termination  Date. In  addition, any  such rating  will not  address  the
possibility  of the occurrence of a Pay Out  Event with respect to such Class or
Series or the  possibility of the  imposition of United  States withholding  tax
with  respect to non-U.S.  Certificateholders. Further, the  available amount of
any Credit Enhancement  or other  Series Enhancement  with respect  to any  such
Series  or Class offered hereby will be limited and will be subject to reduction
from time to time as described in the related Prospectus Supplement. The  rating
of  the  Certificates of  a  Class or  Series will  not  be a  recommendation to
purchase, hold or sell such Certificates, and such rating will not comment as to
the marketability of such  Certificates, any market price  or suitability for  a
particular  investor. There is no assurance that  any rating will remain for any
given period  of time  or  that any  rating will  not  be lowered  or  withdrawn
entirely by a Rating Agency if in such Rating Agency's judgment circumstances so
warrant.
 
    BOOK-ENTRY  REGISTRATION.  Unless otherwise stated in the related Prospectus
Supplement, the Certificates  of each  Series offered hereby  initially will  be
represented  by one  or more  certificates 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. Consequently, unless and until Definitive Certificates
are  issued,  Certificate  Owners  will  not be  recognized  by  the  Trustee as
"Certificateholders" (as  such  term  is  used  in  the  Pooling  and  Servicing
Agreement and any Series Supplement). Hence, until such time, Certificate Owners
will  only  be  able to  exercise  the rights  of  Certificateholders indirectly
through  DTC,  Cedel  (defined  herein)   or  Euroclear  and  their   respective
participating  organizations.  See  "The  Pooling  and  Servicing  Agreement  --
Book-Entry Registration" and "-- Definitive Certificates."
 
    SOCIAL, LEGAL,  ECONOMIC AND  OTHER  FACTORS.   Changes  in credit  use  and
payment  patterns by  cardholders result from  a variety of  economic, legal and
social factors. Economic  factors include  the rate  of inflation,  unemployment
levels  and relative interest  rates. The use of  incentive programs (E.G., gift
awards for credit usage)  may affect credit use.  The Transferors are unable  to
determine whether or to what extent changes in applicable laws or other economic
or social factors will affect credit use or repayment patterns.
 
    COMPETITION  IN THE CREDIT  CARD AND CONSUMER REVOLVING  LOAN INDUSTRY.  The
credit card  and consumer  revolving  loan industry  is highly  competitive  and
operates  in a legal and regulatory environment increasingly focused on the cost
of services charged to consumers. There is increased use of advertising,  target
marketing,  pricing competition  and incentive  programs. Other  consumer credit
providers seek to  enter, or  expand their share  of, the  market. In  addition,
certain credit card issuers and other revolving credit providers assess periodic
finance  charges or other fees or charges at rates lower than the rate currently
being assessed  on most  of the  Accounts. The  Bank may  also solicit  existing
cardholders  to open  other revolving credit  card accounts  or revolving credit
accounts that offer certain benefits not available under the Accounts, including
lower periodic  finance  charges or  reduced  late  charges and  other  fees  or
charges.  If cardholders choose to utilize competing sources of credit, the rate
at which  new Receivables  are generated  in  the Accounts  may be  reduced  and
certain  purchase and  payment patterns with  respect to the  Receivables may be
affected. The  Trust will  be dependent  upon the  Bank's continued  ability  to
generate  new Receivables.  If the rate  at which new  Receivables are generated
declines significantly  and the  Bank  does not  add Receivables  in  Additional
Accounts to the Trust, a Pay Out Event could occur with respect to a Series.
 
                                       22
<PAGE>
    Other  credit card issuers have announced changes in the terms of certain of
their VISA-Registered  Trademark- and  MasterCard-Registered Trademark-1  credit
cards,  including lowering the fixed annual  percentage rate charged on balances
or converting the annual  percentage rate charged on  balances from a fixed  per
annum  rate to  a variable  rate. In  addition, other  credit card  issuers have
recently announced  "tiered" or  "risk adjusted"  rates under  which the  annual
percentage rate for the issuer's most creditworthy customers would be lowered.
 
    THE  ABILITY OF THE BANK  TO CHANGE TERMS OF THE  ACCOUNTS.  Pursuant to the
Pooling and Servicing Agreement, no Transferor transfers Accounts to the  Trust,
but  instead transfers only the Receivables arising in the Accounts and pursuant
to the Receivables Purchase Agreement the Bank does not transfer Accounts to CCB
Holding, but instead transfers only the Receivables arising in the Accounts.  As
the  owner and holder of the Accounts, the  Bank will have the right (subject to
applicable laws) to  determine the periodic  finance charges, the  fees and  the
other  charges that  will be applicable  from time  to time to  the Accounts, to
alter the minimum  monthly payment  required under  the Accounts  and to  change
various  other terms with  respect to the  Accounts. A decrease  in the periodic
finance charges  or other  fees  or charges  applicable  to the  Accounts  would
decrease  the effective yield on the Accounts and could result in the occurrence
of a Pay Out  Event with respect to  a Series and the  commencement of an  Early
Amortization Period or Early Accumulation Period with respect to such Series, as
well as decreased protection to Certificateholders against charged-off Accounts.
Under  the Pooling  and Servicing  Agreement, the  Bank has  agreed that, unless
required by law or unless, in its  sole discretion, the Bank deems it  necessary
to  maintain its lending business on a competitive basis, it will not reduce the
annual percentage rate of  the monthly periodic finance  charge assessed on  the
Receivables  or  reduce other  fees  on the  Accounts, if  as  a result  of such
reduction, either (a)  its reasonable  expectation is that  such reduction  will
(based  on facts known at such time) cause a Pay Out Event to occur with respect
to a Series or (b)  such reduction is not applied  to any comparable segment  of
consumer  revolving credit accounts owned by  the Bank that have characteristics
the same as  or substantially similar  to the Accounts.  In addition, the  Bank,
subject  to compliance with  applicable laws, may in  its sole discretion change
the other  terms of  its Accounts,  if such  change is  made applicable  to  any
comparable  segment of consumer revolving credit accounts owned by the Bank that
have characteristics the same  as, or substantially  similar to, such  Accounts.
Except  as specified above, there  are no restrictions on  the Bank's ability to
change the terms  of the Accounts.  There can  be no assurance  that changes  in
applicable  law, changes  in the  marketplace, including  announcements by other
credit card issuers that they are  lowering annual percentage rates or  adopting
"tiered" or "risk-adjusted" rates, or prudent business practice might not result
in a determination by the Bank to decrease customer finance charges or otherwise
take  actions that would  change any Account  terms. See "--  Competition in the
Credit Card  and  Consumer Revolving  Loan  Industry" above.  In  servicing  the
Accounts,  the Servicer is  required to apply its  usual and customary servicing
procedures for servicing receivables comparable to the Receivables and to act in
accordance with  the Bank's  written  policies and  procedures relating  to  the
operation  of  their  consumer  revolving  lending  business  (the  "Credit Card
Guidelines").
 
    CONTROL.   Subject to  certain exceptions,  the Certificateholders  of  each
Series  may take certain actions,  or direct certain actions  to be taken, under
the Pooling and Servicing Agreement  or the related Series Supplement.  However,
under  certain circumstances, the consent or  approval of a specified percentage
of the aggregate unpaid principal amount of the Certificates of all  outstanding
Series   will  be  required  to  direct  certain  actions,  including  requiring
appointment of a successor Servicer  following a Servicer Default, amending  the
Pooling  and  Servicing Agreement  under certain  circumstances and  directing a
reassignment of  the  Receivables  in  the  entire  portfolio  of  Accounts.  In
addition,  following the  occurrence of  an Insolvency  Event with  respect to a
Transferor,  the  Trust  Assets  will  be  liquidated  unless  the  holders   of
Certificates  evidencing more than 50% of  the aggregate unpaid principal amount
of each Series or, if a Series included more than one Class, each Class of  such
Series,  as well as each holder of  an interest in the Transferors' Interest not
subject to the Insolvency
 
- ------------------------
(1)  VISA-Registered   Trademark-  and   MasterCard-Registered  Trademark-   are
    registered  trademarks  of VISA  U.S.A.,  Inc. and  MasterCard International
    Inc., respectively.
 
                                       23
<PAGE>
Event and each person designated by the Transferors to the Trustee prior to  the
occurrence  of the Insolvency Event direct the  Trustee not to sell or otherwise
liquidate the Receivables. Further, in certain cases (including with respect  to
certain  amendments  described under  "The  Pooling and  Servicing  Agreement --
Amendments"),   when   determining   whether   the   required   percentage    of
Certificateholders  of a  Series have given  their approval or  consent, all the
Certificateholders of such Series will be treated as a single class (whether  or
not  such Series includes more than one Class). Accordingly, one or more Classes
of Certificateholders may have the power to determine whether any such action is
taken  without  regard  to  the  position  or  interests  of  other  Classes  of
Certificateholders relating to such action.
 
    NONRECOURSE  OBLIGATIONS.  The Certificates represent interests in the Trust
only  and  do  not  represent  interests  in  or  recourse  obligations  of  the
Transferors,  the Servicer or  any of their  affiliates. Certificateholders must
rely solely upon  the Receivables and  the Series Enhancement,  if any, for  the
payment  of principal of and interest  on the Certificates. The only obligations
of a Transferor or the Servicer with respect to the Trust are generally  limited
to  the obligation to accept reassignment of all or a portion of the Receivables
under  certain  circumstances  upon   breach  of  certain  representations   and
warranties,  the  obligations  to  make Additions  to  the  Trust  under certain
circumstances and certain other limited obligations, all as more fully described
herein. The ability of a Transferor or the Servicer to perform such  obligations
will  be  dependent  in  part  on  the  financial  condition  of  the applicable
Transferor or the Servicer at the time such obligation arises.
 
    ASSUMPTION  OF  A  TRANSFEROR'S  OBLIGATIONS  BY  AN  ASSUMING  ENTITY.    A
Transferor  may, subject to  certain conditions, transfer  its respective assets
and obligations with respect  to the Trust and  under the Pooling and  Servicing
Agreement  to an Assuming  Entity that is not  affiliated with either Transferor
without obtaining Certificateholder consent to such transfer. See "Assumption of
the Transferor's Obligations."
 
                       THE BANK'S CREDIT CARD ACTIVITIES
 
GENERAL
 
    The Receivables that the Bank or  CCB Holding have conveyed and will  convey
to  the Trust pursuant to the Pooling  and Servicing Agreement will be generated
from transactions  made by  holders  of selected  VISA  USA, Inc.  ("VISA")  and
MasterCard  International  Incorporated  ("MasterCard")  credit  card  accounts,
including premium  and  standard accounts  from  the Bank's  portfolio  of  such
accounts  (the "Bank Portfolio"). Generally,  both premium and standard accounts
undergo the  same  credit analysis,  but  premium accounts  have  higher  credit
limits.
 
    The Bank presently conducts all of its credit card origination and servicing
related  activities  in  Maryland  and  Virginia.  Certain  data  processing and
ministerial functions associated with  the servicing of  the Bank's credit  card
accounts  are performed on behalf of the Bank by First Data Corporation ("FDC").
If FDC were to  fail to perform  such functions or  become insolvent, delays  in
processing  and  recovery of  information with  respect  to charges  incurred by
cardholders could  occur  and the  replacement  of the  services  FDC  currently
provides to the Bank could be time consuming. As a result, delays in payments to
Certificateholders could occur.
 
    The  Bank utilizes a variety of the  services provided by FDC in originating
and servicing the Bank's  VISA and MasterCard  accounts, including provision  of
network  interface to  other card processors  through VISA  and MasterCard. This
network provides cardholder authorizations  in addition to  a conduit for  funds
transfer and settlement.
 
NEW ACCOUNTS AND UNDERWRITING
 
    The  Bank generated  substantially all of  its credit  card accounts through
direct mailings and telemarketing. The  Bank's credit card program commenced  in
June  1985. From November 1990  through January 1993, the  Bank did not actively
solicit new  accounts, although  it continued  to acquire  new accounts  through
applications   available  at  the  Bank's  branches.  The  Bank  resumed  active
solicitation of new accounts in February 1993. Prior to February 1993, the  Bank
generally  did not preapprove  accounts for its credit  cards; however, with the
resumption of its solicitation of new
 
                                       24
<PAGE>
accounts the Bank currently  generates new accounts  through direct mailing  and
telemarketing  solicitation  campaigns  directed at  individuals  who  have been
preapproved.  The  Bank   identifies  potential   cardholders  for   preapproved
solicitations  by supplying a list of credit  criteria to a credit bureau, which
generates a list of individuals who  meet such criteria. When the Bank  receives
an  acceptance  certificate  from  an  individual  that  received  a preapproved
solicitation, the Bank obtains a credit  report on such individual issued by  an
independent  credit reporting agency, and the issuance  of a credit card to such
individual and the credit limit and terms of the account are subject to  certain
postscreening underwriting reviews by the Bank.
 
    The   Bank's  underwriting  approach  to   account  approval  supplements  a
computerized  credit  scoring  system  with  an  evaluation  of  each  completed
application   for  creditworthiness.  In  the  underwriting  process,  the  Bank
considers the prospective cardholder's income, credit history, outstanding  debt
as  a percentage of gross income and other factors intended to provide a general
indication of  the applicant's  willingness  and ability  to  repay his  or  her
obligations.  The Bank also reviews a credit  report on each applicant issued by
an  independent   credit  reporting   agency   and,  for   certain   applicants,
independently  verifies employment, income or other information contained in the
credit application.
 
    If an application is approved, the Bank establishes an initial credit  limit
on  the cardholder's account based on  the Bank's evaluation of the cardholder's
creditworthiness. This credit limit is adjusted  from time to time based on  the
Bank's  continuing evaluation of the cardholder's repayment ability as evidenced
by the  cardholder's  payment history  and  other  factors. The  Bank  also  may
increase  the credit  limit at the  cardholder's request after  completion of an
evaluation comparable to that performed during the initial underwriting.
 
    The Bank reviews credit losses on a monthly basis. From time to time,  based
on  such review and  other factors, the Bank  adjusts its underwriting standards
appropriately. The Bank also performs an ongoing credit review for each account,
which may result in the Bank's (i)  limiting the amount of credit available  for
cash  advances on an account  to 30% of the credit  limit for such account, (ii)
reducing the  available credit  limit for  such account,  or (iii)  closing  the
account.
 
USE OF CREDIT CARDS
 
    Each cardholder is subject to an agreement with the Bank governing the terms
and conditions of the cardholder's account. Pursuant to each such agreement, the
Bank  reserves the right to change  or terminate any terms, conditions, services
or features of its accounts (including increasing or decreasing Monthly Periodic
Charges, Annual Fees, Other Charges or  minimum payment terms) at any time.  The
agreement  with each cardholder  provides that the Bank  may apply such changes,
when  applicable,  to  current  outstanding  balances  as  well  as  to   future
transactions  upon written notice  to cardholders. However,  applicable laws may
limit the ability of the Bank to  make such changes. See "Certain Legal  Aspects
of the Receivables -- Consumer Protection Laws."
 
    A  cardholder may  use his  or her  credit card  for purchases  and for cash
advances. Cardholders make purchases when using their credit cards to buy  goods
or  services. A cash advance is  made when a credit card  is used to obtain cash
from a financial institution or  an automated teller machine (ATM).  Cardholders
may  also use special  "convenience" checks issued  by the bank  to draw against
their credit line.
 
BILLING AND PAYMENTS
 
    The accounts  in  the Bank  Portfolio  currently have  various  billing  and
payment  characteristics, including  varying periodic  rate finance  charges and
fees.
 
    Cardholders receive monthly billing  statements summarizing the activity  in
their accounts. Currently, a cardholder must make minimum monthly payments equal
to  the sum of (x) the greater of $15 or 2% of the lesser of (i) the outstanding
account balance or (ii)  the applicable credit limit,  plus (y) any amount  past
due,  plus (z) any  amount by which  the account balance  exceeds the applicable
credit limit. Balances of $15 or less must be paid in full.
 
    The Bank assesses certain cardholders a non-refundable annual fee (which  it
has  waived  and may  continue  to waive  in  connection with  other promotional
programs for a one-year period) that generally
 
                                       25
<PAGE>
ranges from $10 to $40. Other charges  currently assessed by the Bank include  a
late  charge (generally  $20, assessed by  the Bank  if it does  not receive the
required minimum payment on or before the payment due date), a cash advance  fee
(which  can be two  percent of the cash  advance subject to  a $2 minimum, three
percent of the cash advance subject to a  $4 minimum or two percent of the  cash
advance  subject to a $10 minimum, depending on the nature of the cash advance),
a return check charge (generally $15 for  returned payments as well as for  cash
advance checks) and an overlimit fee of $20 if, at the close of a billing cycle,
a  cardholder's  outstanding  balance exceeds  the  cardholder's  credit limit).
Cardholders may also purchase credit life, unemployment and disability insurance
covering their account. All fees, charges and insurance premiums assessed by the
Bank are automatically charged  to the account and  are included in the  account
balance.
 
    The Bank assesses interest based on the average daily account balance, which
includes  accrued and unpaid interest. To calculate such balance, the Bank first
takes the beginning balance each day, adds any new purchases, cash advances  and
applicable  fees and charges and subtracts any payments or credits. Beginning in
October 1996, a purchase appearing on the monthly statement will be considered a
part of the outstanding balance from the later of the date of the transaction or
the first day of  the billing cycle  in which the purchase  is posted until  the
date payment is received, and the average daily purchase balance will include as
a  purchase any  accrued, unpaid finance  charges applicable  to purchases. This
computation yields the daily account balance.  The Bank then adds all the  daily
balances  for the billing cycle  and divides the total by  the number of days in
the billing cycle. This  produces the average daily  account balance. The  total
periodic  charge for  a billing cycle  is calculated by  multiplying the average
daily account  balance  by the  applicable  daily  periodic rate  or  rates  and
multiplying  this product by the  number of days in  the billing cycle. Periodic
charges for new purchases are not assessed if all balances shown in the  billing
statement  are  paid  by the  due  date, which  is  normally 25  days  after the
statement closing date. Cash advances accrue periodic charges on the outstanding
balance of the advance from the date of the advance until the date full  payment
is received.
 
    Currently,  accounts in the Bank Portfolio incur periodic finance charges at
a variety of fixed and variable annual percentage rates. In the solicitation  of
new  accounts,  the Bank  has various  marketing programs  for which  the annual
percentage rate  and fees  may vary.  The  Bank makes  use of  low  introductory
periodic  finance charge rates for  an initial period, and  at the conclusion of
this period  rise to  a higher,  variable periodic  finance charge  rate,  which
generally ranges from 8.9% to 10.9% over a selected prime rate for purchases and
13.8%  over the selected prime  rate for cash advances.  A number of cardholders
are subject to higher  rates based upon  their risk profile  as assessed by  the
Bank.  In addition,  cardholders who  fail to  make two  consecutive payments by
their respective  due dates  are subject  to  higher rates.  Such rates  may  be
changed  from time to time.  In its solicitation of  new accounts and to certain
existing customers,  the  Bank  is offering  various  products  which  currently
include  (1) a  rebate program  in which the  customer will  generally receive a
rebate of 1% of purchases charged to the account during a year if the  purchases
exceed specified thresholds and (2) a no-annual fee product.
 
    The  Bank periodically offers promotional  discounts to certain customers to
encourage increased usage of their credit card accounts with the Bank, including
(i) a reduced interest rate for  purchases, cash advances and balance  transfers
made  from other credit card accounts during specified promotional periods, (ii)
reduction of the monthly  minimum payment, and (iii)  an increase in the  rebate
amount for a specified period.
 
DELINQUENCIES
 
    An  account is contractually delinquent if  the minimum payment indicated on
the cardholder's statement is not received by the statement cycle date, which is
generally  three  to  five  days  after   the  due  date.  Efforts  to   collect
contractually  delinquent credit card receivables are made by the Bank's service
center  personnel  or  the  Bank's  designees.  Collection  activities   include
statement  messages, formal  collection letters and  telephone calls. Collection
personnel generally initiate telephone  contact with cardholders whose  accounts
have  become five days or more delinquent. The intensity at which the collection
activity is pursued depends on the risk the account presents to the Bank. In the
event
 
                                       26
<PAGE>
that initial  telephone  contact fails  to  resolve the  delinquency,  the  Bank
continues to contact the cardholder by telephone and by mail. The Bank may enter
into  arrangements  with  cardholders  to  extend  or  otherwise  change payment
schedules  and  other  account  terms.  Delinquency  levels  are  monitored   by
collections  managers and information is reported regularly to senior management
of the  Bank. Accounts  are generally  charged  off when  they become  190  days
contractually  delinquent (or sooner in the event  of receipt of notice of death
or bankruptcy  of the  credit card  holder), at  which time  they are  generally
referred to outside collection agencies.
 
    The  Bank's account origination, credit evaluation, servicing and charge-off
policies and collection  practices may change  from time to  time in  accordance
with  the  Bank's  business  judgment, industry  practice,  applicable  laws and
regulations and other factors.  Such changes may affect  the performance of  the
Trust Portfolio and the collectibility of the Receivables.
 
INTERCHANGE
 
    Members  participating  in  the  VISA  and  MasterCard  associations receive
certain fees ("Interchange")  as partial  compensation for  taking credit  risk,
absorbing  fraud losses  and funding receivables  for a limited  period prior to
initial billing.  Under  the VISA  and  MasterCard  systems a  portion  of  this
Interchange  in connection with cardholder purchases  is collected by banks that
issue credit cards by applying  a discount to the amount  paid by such banks  to
the  banks  that clear  the related  transactions for  merchants. In  respect of
Interchange attributed to the cardholder charges for merchandise and services in
the Accounts,  collections of  Finance Charge  Receivables with  respect to  any
Monthly  Period will be deemed to  include Interchange as calculated pursuant to
the related Series Supplement for any Series.
 
                                    THE BANK
 
    The Bank is a federally chartered  stock savings bank. The Bank's  executive
offices are located at 8401 Connecticut Avenue, Chevy Chase, Maryland 20815, and
the  Bank's  telephone  number  is  (301)  986-7000.  The  Bank  is  subject  to
comprehensive regulation, examination  and supervision by  the Office of  Thrift
Supervision ("OTS") within the Department of the Treasury and the FDIC. Deposits
at  the  Bank are  fully insured  up to  $100,000 per  insured depositor  by the
Savings Association  Insurance Fund,  which  is administered  by the  FDIC.  The
Prospectus  Supplement  for  each Series  will  provide  additional information,
including financial information, relating to the Bank.
 
                            CCB HOLDING CORPORATION
 
    CCB Holding was  incorporated under  the laws of  the State  of Delaware  on
September  28, 1994,  and is  a special  purpose wholly-owned  subsidiary of the
Bank. CCB Holding's  principal office  is located  at 913  North Market  Street,
Suite 405, Wilmington, Delaware 19801. CCB Holding was organized for the limited
purposes   of  facilitating  the  type  of  transactions  described  herein  and
purchasing, holding, owning and  transferring all right,  title and interest  in
receivables and any activities incidental to and necessary or convenient for the
accomplishment  of such purposes. Neither the  Bank's nor CCB Holding's board of
directors intends to change the business purpose of CCB Holding.
 
                    ASSUMPTION OF A TRANSFEROR'S OBLIGATIONS
 
    A Transferor may transfer all of its consumer revolving credit card accounts
(if any) and the receivables arising thereunder, which may include all, but  not
less  than  all,  of the  Accounts  and such  Transferor's  remaining respective
interests in (a) the Receivables arising thereunder, (b) Participations and  (c)
the  Trust (collectively,  the "Assigned  Assets"), together  with all servicing
functions (with respect to the Bank) and other obligations under the Pooling and
Servicing  Agreement  or  relating  to  the  transactions  contemplated  thereby
(collectively,  the  "Assumed Obligations"),  to  another entity  (the "Assuming
Entity") which may  be an entity  that is not  affiliated with the  Transferors.
Pursuant to the Pooling and Servicing Agreement, each Transferor is permitted to
transfer  Assigned Assets and Assumed Obligations to the Assuming Entity without
the consent or  approval of  the holders of  any Certificates  if the  following
conditions, among others, are satisfied:
 
                                       27
<PAGE>
(i) the Assuming Entity, such Transferor and the Trustee shall have entered into
an  assumption agreement providing for the Assuming Entity to assume the Assumed
Obligations, including the obligation under the Pooling and Servicing  Agreement
to  transfer  the Receivables  arising under  the  Accounts and  the Receivables
arising under any Additional Accounts to the Trust, (ii) each provider of Series
Enhancement, if any, shall have consented to the transfer and assumption,  (iii)
all  filings required to perfect the interest  of the Trustee in the Receivables
arising under such Accounts shall have  been duly made and copies thereof  shall
have  been delivered  by such  Transferor to  the Trustee,  (iv) such Transferor
shall have received written  notice from each Rating  Agency that such  transfer
and  assumption  will not  have a  Ratings  Effect, (v)  the Trustee  shall have
received an opinion  of counsel with  respect to  clause (iii) above  and as  to
certain other matters specified in the Pooling and Servicing Agreement, and (vi)
the  Trustee  shall  have received  a  Tax  Opinion. The  Pooling  and Servicing
Agreement provides that the Servicer,  the Transferors, the Assuming Entity  and
the  Trustee may enter into amendments to the Pooling and Servicing Agreement to
permit the transfer and  assumption described above without  the consent of  the
holders  of any Certificates.  After any permitted  transfer and assumption, the
Assuming Entity will be considered to be a "Transferor" for all purposes hereof,
and such  Transferor will  have no  further liability  or obligation  under  the
Pooling  and Servicing Agreement, other than  those liabilities that arose prior
to such transfer.
 
                                THE RECEIVABLES
 
    The Receivables arise in certain Eligible Accounts selected by the Bank from
the Bank Portfolio (the "Trust Portfolio"). Certain of the Accounts included  in
the Trust Portfolio will include Receivables transferred to CCB Holding pursuant
to  the  Receivables  Purchase Agreement.  The  Bank  has identified  a  pool of
accounts,  from  which  the  Initial  Accounts  were  selected,  based  on   the
eligibility  and other criteria specified in the Pooling and Servicing Agreement
and the Receivables Purchase Agreement.
 
    Each Transferor, as applicable, will  transfer to the Trust all  Receivables
owned  by it and existing in the Accounts  on the date specified for transfer to
the Trust and all  Receivables generated in such  Accounts after such date.  All
monthly  calculations  with  respect  to such  Accounts  are  computed  based on
activity occurring during a calendar month (each, a "Monthly Period").  Pursuant
to  the Pooling and Servicing Agreement, the  Transferors have the right, and in
certain cases  the obligation  (subject to  certain limitations  and  conditions
described  below), to designate  or cause to  be designated, from  time to time,
additional qualifying VISA or MasterCard consumer revolving credit card accounts
or other consumer revolving credit accounts owned by the Bank or any  Additional
Transferor  to be included in the Trust Portfolio and to convey to the Trust all
Receivables in  such  Additional Accounts,  whether  such Receivables  are  then
existing  or thereafter created. These accounts  must be Eligible Accounts as of
the date the Transferors  designate or cause to  be designated such accounts  as
Additional Accounts.
 
    In  addition, as of the Trust Cut-Off Date (or as of the date any Additional
Accounts are designated) and on the date  any new Receivables are created in  an
existing  Account, the  relevant Transferor  will represent  and warrant  to the
Trust that each  of the Receivables  in any such  Account or Additional  Account
that  is designated on such day meets  the eligibility criteria specified in the
Pooling and Servicing Agreement.  With respect to  an Account, such  eligibility
criteria  include, but are not  limited to, that such  Account (a) has not been,
and does not have any receivables that  have been, sold, pledged or assigned  to
any person except pursuant to the Receivables Purchase Agreement and the Pooling
and  Servicing Agreement, (b)  does not have any  receivables that are Defaulted
Receivables and (c)  does not  have any  receivables identified  as having  been
incurred  as a result of fraudulent use of any related credit card. With respect
to a Receivable, such eligibility criteria include, but are not limited to, that
such Receivable (i) has  arisen under an Eligible  Account, (ii) was created  in
compliance  with the Credit Card Guidelines and (iii) at the time of transfer to
the Trust is  not subject to  any right of  rescission, setoff, counterclaim  or
other  defense  other than  certain bankruptcy  and equity-related  defenses and
adjustments permitted by the Pooling  and Servicing Agreement. See "The  Pooling
and
 
                                       28
<PAGE>
Servicing Agreement -- Representations and Warranties." However, there can be no
assurance that all the Accounts will continue to meet the applicable eligibility
requirements throughout the life of the Trust.
 
    Subject  to certain limitations  and restrictions, the  Transferors may also
designate or cause to be designated  certain Accounts, the Receivables of  which
will  be removed from  the Trust. In  such case, the  Receivables in the Removed
Accounts will be reassigned to the respective Transferor. Throughout the term of
the Trust, the Trust  Portfolio will consist of  the Initial Accounts, plus  any
Additional   Accounts,  minus  any  Removed  Accounts  and  minus  any  Accounts
containing Ineligible Receivables that have been reassigned to a Transferor.
 
    Additional Accounts may not be accounts of the same type previously included
in the Trust. Therefore there can be no assurance that such Additional  Accounts
will  be of the  same credit quality  as the Initial  Accounts or the Additional
Accounts the Receivables of  which have been previously  conveyed to the  Trust.
Moreover,  Additional  Accounts may  contain Receivables  that consist  of fees,
charges and  amounts that  are  different from  the  fees, charges  and  amounts
described  herein. Such  Additional Accounts  may also  be subject  to different
credit limits, balances and ages. Consequently,  there can be no assurance  that
the  Accounts  will continue  to have  the  characteristics described  herein as
Additional Accounts  are added.  In  addition, the  inclusion  in the  Trust  of
Additional  Accounts with lower periodic finance  charges may have the effect of
reducing the Portfolio Yield for a  Series. The Transferors intend to file  with
the  Commission,  on behalf  of the  Trust, a  Current Report  on Form  8-K with
respect to any addition  of Accounts that  would have a  material effect on  the
composition of the Trust Portfolio.
 
    The  Prospectus  Supplement  relating  to  a  Series  will  provide  certain
information about the  Trust Portfolio as  of the date  specified therein.  Such
information  will include  the amount  of Principal  Receivables, the  amount of
Finance Charge Receivables, the range of principal balances of the Accounts  and
the  average thereof, the range of credit limits of the Accounts and the average
thereof, the  range  of  ages of  the  Accounts  and the  average  thereof,  the
geographic  distribution of the Accounts, the  types of Accounts and delinquency
statistics relating to the Accounts.
 
                                USE OF PROCEEDS
 
    The net proceeds  from the sale  of the Certificates  of any Series  offered
hereby  will  be paid  to  the Transferors.  Unless  otherwise specified  in the
related Prospectus Supplement, each  of the Transferors  will use such  proceeds
for general corporate purposes.
 
                                   THE TRUST
 
    The Trust, as a master trust, is expected to issue 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 Transferor Certificates 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 will
be administered in accordance with the laws of the State of New York.
 
    Each  Transferor will convey to the Trust, without recourse, its interest in
all Receivables owned by  it arising under the  Accounts. The Trust Assets  will
consist  of the  Receivables, all  monies due or  to become  due thereunder, the
proceeds of the  Receivables, all monies  and other property  on deposit in  the
Collection  Account and  in certain accounts  maintained for the  benefit of the
Certificateholders, any Participations included  in the Trust, monies  collected
or  to  be  collected  with  respect  to  such  Participations  and  any  Series
Enhancements. The Trust Assets are expected to change over the life of the Trust
as revolving credit card  accounts or other  consumer revolving credit  accounts
and  related assets  become subject  to the  Trust and  as Accounts  are closed,
charged off or removed and are no  longer subject to the Trust. Pursuant to  the
Pooling and Servicing Agreement, the Transferors will have the right (subject to
certain   limitations  and  conditions),  and  in  some  circumstances  will  be
obligated, to  designate  as Trust  Assets,  Receivables arising  in  Additional
Accounts or, in lieu thereof
 
                                       29
<PAGE>
or  in addition thereto, Participations. See "Description of the Certificates --
Addition of Trust Assets." In addition,  the Transferors will have the right  to
remove  from the Trust  Receivables arising in  designated Accounts as described
herein under "Description of the Certificates -- Removal of Accounts."
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
    The Certificates  of a  Series will  be  issued pursuant  to a  pooling  and
servicing  agreement  (together with  any  amendment or  supplement  thereto the
"Pooling and Servicing Agreement"), and a series supplement thereto (the "Series
Supplement") relating to such  Series among the  Transferors, as transferors  of
their  interests in the  Receivables (in such  capacity, the "Transferors"), the
Bank, as servicer of  the Accounts, and the  Trustee. The Pooling and  Servicing
Agreement  and each Series Supplement with  respect to any Series offered hereby
will be  substantially  in the  forms  filed  as exhibits  to  the  Registration
Statement  of  which this  Prospectus is  a  part. See  "-- New  Issuances." The
Trustee will provide  a copy  of the  Pooling and  Servicing Agreement  (without
exhibits   or  schedules),  including  the  applicable  Series  Supplements,  to
Certificateholders upon written request. The following summary describes certain
terms generally applicable to the Certificates  of each Series or Class  offered
hereby  and  is  qualified in  its  entirety  by reference  to  the  Pooling and
Servicing Agreement and the applicable Series Supplement.
 
    This Prospectus refers to  Series offered hereby;  however, if only  certain
Classes  of a Series are offered hereby,  such reference shall be limited to the
Classes offered hereby unless the context otherwise requires.
 
    The Certificates of each Series offered hereby will initially be represented
by one  or more  certificates  registered in  the name  of  the nominee  of  DTC
(together  with  any  successor  depository  selected  by  the  Transferors, the
"Depository"), except  as set  forth below.  Unless otherwise  specified in  the
related  Prospectus Supplement, the  Certificates of each  Series offered hereby
will be  available  for purchase  in  minimum  denominations of  $1,000  and  in
integral  multiples  thereof  in  book-entry  form.  The  Transferors  have been
informed by DTC that DTC's nominee  will be Cede. Unless otherwise specified  in
the related Prospectus Supplement, Certificateholders may hold Certificates of a
Series  offered hereby through DTC (in the  United States) or Cedel or Euroclear
(in Europe) if  they are  participants of  such systems,  or indirectly  through
organizations  that  are  participants in  such  systems. See  "The  Pooling and
Servicing   Agreement   --   Book-Entry   Registration"   and   "--   Definitive
Certificates."
 
    Any   Series  or  Class  that  is  not  offered  hereby  may  be  issued  in
uncertificated form; all references herein  to the "Certificates" shall  include
any such Series or Class issued in such form unless otherwise specified.
 
    The  Certificates  of each  Series  offered hereby  will  evidence undivided
interests in the Trust Assets  allocated to the Certificateholders' Interest  of
such  Series, representing the right to receive  from such 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 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. Except as otherwise provided herein or in
the related Prospectus Supplement, collections of Finance Charge Receivables and
certain other amounts allocable to the Certificateholders' Interest of a  Series
offered  hereby will be used to  make interest payments to Certificateholders of
such Series on each  Interest Payment Date specified  in the related  Prospectus
Supplement; PROVIDED that after the commencement of an Early Amortization Period
with   respect  to   such  Series,   interest  will   be  distributed   to  such
Certificateholders monthly on each Special Payment Date. If the Interest Payment
Dates for a Series or Class occur less frequently than monthly, such collections
or other  amounts (or  the portion  thereof  allocable to  such Class)  will  be
deposited in one or more Interest Funding Accounts
 
                                       30
<PAGE>
and used to make interest payments to Certificateholders of such 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.
Funds  on deposit in  an Interest Funding  Account will be  invested in Eligible
Investments. Any earnings (net of losses and investment expenses) on funds in an
Interest Funding  Account  will  be  paid  to,  or  at  the  direction  of,  the
Transferors,  except as otherwise  specified in any  Series Supplement. 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  or Class  offered  hereby  will  have a
Revolving Period during which collections  of Principal Receivables and  certain
other  amounts otherwise allocable  to the Certificateholders'  Interest of such
Series (other than  amounts reallocated  pursuant to the  Series Supplement  for
such  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 holders of the Transferor Certificates. Unless an Early Amortization  Period
or  Early Accumulation Period commences with  respect to a Series, following the
Revolving Period with  respect to such  Series, such Series  will have either  a
Scheduled Accumulation Period or a Scheduled Amortization Period.
 
    During  the Scheduled Accumulation Period, if any, with respect to a Series,
collections of Principal Receivables and certain other amounts allocable to  the
Certificateholders'  Interest  of such  Series  (other than  amounts reallocated
pursuant to the Series Supplement  for such Series), including Shared  Principal
Collections,  if any, allocable to  such Series, if so  specified in the related
Prospectus Supplement,  will  be  deposited  on  each  Distribution  Date  in  a
Principal  Funding  Account  and used  to  make principal  distributions  to the
Certificateholders of such Series or any Class thereof when due. If so specified
in the related Prospectus Supplement, the amount to be deposited in a  Principal
Funding  Account for any Series offered hereby  on any Distribution Date will be
limited to an amount equal to a Controlled Accumulation Amount specified in such
Prospectus Supplement plus any  existing deficit controlled accumulation  amount
arising from prior Distribution Dates. If the Prospectus Supplement for a Series
so  specifies, the amount to be deposited  in the Principal Funding Account on a
Distribution Date may be a variable amount. 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 such  Classes with respect to deposits of
principal into such Principal Funding Accounts.
 
    During the Early  Accumulation Period,  if any,  with respect  to a  Series,
collections  of Principal Receivables and certain other amounts allocable to the
Certificateholders' Interest  of such  Series  (other than  amounts  reallocated
pursuant  to the Series Supplement for  such Series), including Shared Principal
Collections, if any,  allocable to  such Series if  so provided  in the  related
Prospectus  Supplement,  will  be  deposited  on  each  Distribution  Date  in a
Principal Funding Account  and used to  make distributions of  principal to  the
Certificateholders  of such Series or Class  on the Expected Final Payment Date.
During the  Early  Accumulation  Period,  the amount  to  be  deposited  in  the
Principal  Funding Account will not be  limited to any Controlled Deposit Amount
or Controlled Accumulation Amount. See "Series Provisions -- Pay Out Events"  in
the related Prospectus Supplement for a discussion of the events that might lead
to the commencement of the Early Accumulation Period with respect to a Series.
 
    During  the Scheduled Amortization Period, if any, with respect to a Series,
collections of Principal Receivables and certain other amounts allocable to  the
Certificateholders'  Interest  of such  Series  (other than  amounts reallocated
pursuant to the Series Supplement  for such Series), including Shared  Principal
Collections,  if any,  allocable to  such Series if  so provided  in the related
Prospectus Supplement, will be used on each Distribution Date to make  principal
distributions  to any Class of Certificateholders then scheduled to receive such
distributions. If so specified in the related Prospectus Supplement, the  amount
to  be distributed  to Certificateholders  of any  Series offered  hereby on any
Distribution  Date  may  be  limited  to  an  amount  equal  to  the  Controlled
Amortization  Amount specified in  such Prospectus Supplement  plus any existing
deficit controlled amortization amount arising
 
                                       31
<PAGE>
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 such Classes with respect to such distributions.
 
    During  the Early  Amortization Period,  if any,  with respect  to a Series,
collections of Principal Receivables and certain other amounts allocable to  the
Certificateholders'  Interest  of such  Series  (other than  amounts reallocated
pursuant to the Series Supplement  for such Series), including Shared  Principal
Collections,  if any,  allocable to  such Series if  so provided  in the related
Prospectus  Supplement,  will  be  distributed  as  principal  payments  to  the
applicable  Certificateholders monthly on each  Distribution Date beginning with
the first  Special  Payment Date.  During  the Early  Amortization  Period  with
respect  to a Series,  distributions of principal  to Certificateholders of such
Series will  not be  subject  to any  Controlled  Deposit Amount  or  Controlled
Distribution   Amount.  In  addition,   upon  the  commencement   of  the  Early
Amortization Period, any funds  on deposit in a  Principal Funding Account  with
respect  to such Series will  be paid to the  Certificateholders of the relevant
Class or  Series on  the first  Special Payment  Date. See  "Description of  the
Certificates -- Pay Out Events" herein and "Series Provisions -- Pay Out Events"
in  the related Prospectus Supplement for a  discussion of the events that might
lead to the  commencement of  the Early Amortization  Period with  respect to  a
Series.
 
    Funds  on deposit in any Principal  Funding Account established with respect
to a Class or Series offered hereby will be invested in Eligible Investments and
may be subject  to a guarantee  or guaranteed investment  contract or a  deposit
account  or  other  mechanism  specified in  the  related  Prospectus Supplement
intended to assure a minimum rate of return on the investment of such funds.  In
order  to enhance the likelihood of the  payment in full of the principal amount
of a Class of Certificates offered hereby at the end of a Scheduled Accumulation
Period or Early  Accumulation Period  with respect  thereto, such  Class may  be
subject  to a maturity liquidity facility or  a deposit account or other similar
mechanism specified in the relevant Prospectus Supplement.
 
ADDITION OF TRUST ASSETS
 
    If, as of  the close of  business on the  last business day  of any  Monthly
Period,  either (a) the  Transferor Amount is less  than the Required Transferor
Amount or (b) the amount of Principal Receivables in the Trust is less than  the
Required Principal Balance, the Transferors will be required, on or prior to the
close  of business  on the  tenth business  day following  such day  (unless the
Transferor Amount exceeds the Required Transferor Amount or the aggregate amount
of Principal Receivables in the Trust exceeds the Required Principal Balance, as
the case may be, in either case as of the close of business on any day after the
last business day of such Monthly Period  and prior to such tenth business  day)
to  make  an  Addition to  the  Trust such  that,  after giving  effect  to such
Addition, the  Transferor  Amount  will  be  at  least  equal  to  the  Required
Transferor Amount and the aggregate amount of Principal Receivables in the Trust
will  be at least  equal to the  Required Principal Balance.  An "Addition" will
consist of (i) receivables arising  in Eligible Accounts or (ii)  participations
representing  undivided interests  in a pool  of assets  primarily consisting of
receivables arising in revolving credit card  accounts and any interests in  the
foregoing,  including securities representing or backed by such receivables, and
other self-liquidating financial assets including without limitation,  "eligible
assets"  (as such term is defined in  Rule 3a-7 under the Investment Company Act
of 1940,  as amended)  and collections  thereon (each,  a "Participation").  The
Addition  of Participations to the Trust will be effected by an amendment to the
Pooling  and  Servicing  Agreement  that   will  not  require  the  consent   of
Certificateholders.  The Transferors, upon 30 days  prior notice to the Trustee,
each Rating Agency and certain providers  of Series Enhancement, may reduce  the
Required Transferor Percentage; PROVIDED that (A) such reduction will not result
in  a Ratings Effect and (B) each Transferor shall have delivered to the Trustee
and certain  providers of  Series  Enhancement a  certificate of  an  authorized
representative  to the effect that, in the reasonable belief of such Transferor,
such reduction will not, based on the facts known to such representative at  the
time  of such certification, cause a Pay Out  Event to occur with respect to any
Series. In  addition, the  Transferors may  from  time to  time, at  their  sole
discretion,  subject  to the  conditions  described below,  voluntarily  make an
Addition to the Trust.
 
                                       32
<PAGE>
    The Transferors may designate, from time to time, at their sole  discretion,
Eligible  Accounts to be included as Accounts ("Automatic Additional Accounts"),
subject to the limitations specified in the Pooling and Servicing Agreement  and
the  Series Supplements,  including the  limitations (the  "Aggregate Additional
Limit") specified in each Prospectus Supplement. The Aggregate Additional  Limit
is  intended  to  limit the  extent  to  which the  Transferors,  by designating
Automatic Additional Accounts, may alter the composition of the Accounts without
Rating Agency consent. If the aggregate number of Automatic Additional  Accounts
designated  to be  included as Accounts  plus the number  of Accounts designated
pursuant to the preceding paragraph without  prior review by each Rating  Agency
with respect to any of the periods specified in the Prospectus Supplements would
exceed the Aggregate Additional Limit, then no Automatic Additional Accounts may
be  added during such periods  without the consent of  each Rating Agency. On or
before each  Distribution Date,  the  Transferors shall  have delivered  to  the
Trustee,  each  Rating Agency  and certain  providers  of Series  Enhancement an
opinion of outside  counsel with  respect to the  Automatic Additional  Accounts
included as Accounts during the preceding Monthly Period confirming the validity
and  perfection of each transfer of  such Automatic Additional Accounts. If such
opinion of counsel with respect to  any Automatic Additional Accounts is not  so
received,  the  ability of  the  Transferors to  designate  Automatic Additional
Accounts will  be suspended  until  such time  as  the Rating  Agency  otherwise
consents  in  writing. The  addition to  the Trust  of Receivables  in Automatic
Additional Accounts  will be  subject to  the further  condition that  revolving
credit  card  accounts  either  (a)  not originated  after  June  1,  1995  by a
Transferor or (b) of a  type not included in the  Accounts at the time of  their
addition  may  only  be designated  as  Automatic Additional  Accounts  upon the
compliance with all of the conditions described in the following paragraph  with
respect to Additions. Automatic Additional Accounts and Accounts relating to any
Addition are collectively referred to herein as "Additional Accounts."
 
    In connection with an Addition, each Transferor will convey to the Trust the
Receivables  arising in  Additional Accounts  and Participations  subject to the
following conditions, among others (provided that clauses (a), (c), (d) and  (e)
below  shall not apply to the transfer  to the Trust of Receivables in Automatic
Additional Accounts except as specifically provided in the preceding paragraph):
(a) on or before the tenth business day immediately preceding any Addition, each
Transferor that  owns  such  Additional  Account or  is  transferring  any  such
Participation  to  the Trust  shall have  given the  Trustee, the  Servicer, the
Rating Agencies and certain providers of Series Enhancement written notice  that
the  Receivables arising  in the Additional  Accounts or  Participations will be
included as  Trust  Assets;  (b)  on  or before  the  date  on  which  any  such
Receivables  are added to the Trust, such Transferor shall have delivered to the
Trustee a written assignment and a computer file or microfiche list containing a
true and complete list  of the related Additional  Accounts specifying for  each
such  Account  its  account number,  the  aggregate amount  outstanding  in such
Account and the aggregate  amount of Principal  Receivables outstanding in  such
Account;  (c) in the case  of an Addition, other  than a required Addition, such
Transferor shall have received  confirmation from each  Rating Agency that  such
Addition  will not  result in a  Ratings Effect; (d)  in the case  of a required
Addition that exceeds the Aggregate Additional Limit, such Transferor shall have
provided to  Standard  & Poor's  with  fifteen  days prior  written  notice  and
Standard  & Poor's  shall not have  notified such Transferor  that such Addition
would result in  a Ratings  Effect; and (e)  prior to  or on the  date any  such
Receivables or Participations are added to the Trust, such Transferor shall have
delivered  to  the  Trustee  and  certain  providers  of  Series  Enhancement  a
certificate of an authorized representative stating that any related  Additional
Accounts are Eligible Accounts and that such Transferor reasonably believes that
(i)  such Addition will not, based on  the facts known to such representative at
the time of such certification, cause a  Pay Out Event to occur with respect  to
any  Series and (ii) in the case  of Additional Accounts, no selection procedure
was utilized by such Transferor that  would result in a selection of  Additional
Accounts (from the available Eligible Accounts) that would be materially adverse
to  the interests of the Certificateholders of any  Series as of the date of the
Addition. The only limitations on  a Transferor's right to designate  Additional
Accounts,  including Automatic  Additional Accounts, are  those described herein
and in the related Prospectus Supplement.
 
                                       33
<PAGE>
    Additional  Accounts  or  accounts included  in  Participations  may include
accounts originated using criteria different from those that were applied to the
Accounts initially selected for the  Trust Portfolio because such accounts  were
originated  at a later date,  were part of a  portfolio of revolving credit card
accounts that were not part of the  Bank Portfolio as of the Trust Cut-Off  Date
or  were acquired  from another  institution. Moreover,  Additional Accounts and
accounts included  in  Participations  may  not  be  accounts  having  the  same
characteristics  as those previously included in the Trust. See "The Pooling and
Servicing Agreement -- Representations and Warranties." Consequently, there  can
be   no  assurance  that  such  Additional  Accounts  or  accounts  included  in
Participations will  be of  the same  credit quality  or have  the same  payment
characteristics  as the Accounts  initially selected for  the Trust Portfolio or
the Additional Accounts previously included in the Trust.
 
    Additional Accounts may have  different terms than  the Initial Accounts  or
the  Additional  Accounts  previously  included in  the  Trust,  including fees,
charges and amounts that are different  from the fees, charges and amounts  that
have  been designated  as Finance  Charge Receivables  and Principal Receivables
herein and Participations  may be  added to the  Trust as  Additions. In  either
case,  the Servicer  will designate  the portions  of funds  collected or  to be
collected in respect  of such Receivables  or Participations to  be treated  for
purposes  of the  Pooling and Servicing  Agreement as  Principal Receivables and
Finance Charge Receivables.
 
REMOVAL OF ACCOUNTS
 
    On any day of any Monthly Period, a Transferor may require the  reassignment
to  it or its designee of  all the Trust's right, title  and interest in, to and
under the Receivables then existing and thereafter created, all monies due or to
become due  and all  amounts  received with  respect  thereto and  all  proceeds
thereof  in  or with  respect to  the Removed  Accounts or  Participations, upon
satisfaction of the following  conditions: (a) on or  before the tenth  business
day  (the "Removal Notice  Date") immediately preceding the  date upon which the
Receivables in such Accounts or Participations are to be removed from the Trust,
such Transferor shall have given the  Trustee, the Servicer, each Rating  Agency
and  certain  providers of  Series Enhancement  written  notice of  such removal
specifying the date for  removal of the Removed  Accounts (the "Removal  Date");
(b)  on or prior to the  date that is ten business  days after the Removal Date,
such Transferor  shall  have  delivered  to  the  Trustee  a  computer  file  or
microfiche  list containing  a true  and complete  list of  the Removed Accounts
specifying for each  such Account, as  of the Removal  Notice Date, its  account
number,  the  aggregate amount  outstanding in  such  account and  the aggregate
amount of Principal Receivables outstanding in such Account; (c) such Transferor
shall have represented and warranted  as of such Removal  Date that the list  of
Removed  Accounts delivered pursuant to clause (b) above is true and complete in
all material respects; (d) such Transferor shall have received confirmation from
each Rating Agency that such  removal will not result  in a Ratings Effect;  (e)
such  Transferor shall  have delivered to  the Trustee and  certain providers of
Series Enhancement  a certificate  of an  authorized representative,  dated  the
Removal  Date, to the  effect that such Transferor  reasonably believes that (i)
such removal will not, based  on the facts known  to such representative at  the
time  of such certification, cause a Pay Out  Event to occur with respect to any
Series and (ii)  no selection  procedure was  utilized by  such Transferor  that
would result in a selection of Removed Accounts that would be materially adverse
to the interests of the Certificateholders of any Series as of the Removal Date;
and (f) as of the Removal Notice Date either (i) the Receivables in the Accounts
are  not more than 15% delinquent by estimated principal amount and the weighted
average delinquency of such  Receivables is not  more than 60  days or (ii)  the
Receivables  in  the  Accounts are  not  more  than 7%  delinquent  by estimated
principal amount and the weighted  average delinquency of such Receivables  does
not  exceed 90 days. Such removal could occur for a number of reasons including,
among others, a determination  by the Transferors that  the Trust contains  more
Receivables  than the Transferors are obligated to retain in the Trust under the
Pooling and  Servicing Agreement  and any  applicable Series  Supplements and  a
determination  that the Transferors do not desire to obtain additional financing
through the Trust at such time. The  only limitation on a Transferor's right  to
require  the reassignment to it or its designee of the Receivables in designated
Removed Accounts  are  those described  herein  and in  the  related  Prospectus
Supplement.
 
                                       34
<PAGE>
    Upon  satisfaction of  the above conditions,  the Trustee  shall execute and
deliver to the relevant Transferor a written reassignment and shall be deemed to
transfer, assign,  set over  and  otherwise convey  to  such Transferor  or  its
designee, without recourse, representation or warranty, all the right, title and
interest  of the Trust in and to the Receivables arising in the Removed Accounts
or Participations, all  monies due and  to become due  and all amounts  received
with respect thereto and all proceeds thereof.
 
DISCOUNT OPTION
 
    The Pooling and Servicing Agreement provides that the Transferors may at any
time  and from time  to time, but without  any obligation to  do so, designate a
specified fixed or variable  percentage based on a  formula as specified in  the
related  Prospectus  Supplement (the  "Discount  Percentage") of  the  amount of
Receivables arising in all or any specified portion of the Accounts on and after
the date  such designation  becomes  effective that  otherwise would  have  been
treated  as Principal  Receivables to be  treated as  Finance Charge Receivables
(the "Discount Option Receivables"). Although there can be no assurance that the
Transferors will  do so,  such  designation may  occur because  the  Transferors
determine  that  the exercise  of the  discount  option is  needed to  provide a
sufficient yield on the Receivables to cover interest and other amounts due  and
payable  from  collections  of  Finance  Charge  Receivables  or  to  avoid  the
occurrence of a Pay Out Event relating to the reduction of the average yield  on
the  portfolio  of  Accounts in  the  Trust,  if the  related  Series Supplement
provides for such a Pay Out Event.  After any such designation, pursuant to  the
Pooling  and  Servicing Agreement,  each Transferor  may,  without notice  to or
consent of the  Certificateholders, from  time to  time reduce  or withdraw  the
Discount  Percentage. The relevant Transferor must provide 30 days prior written
notice to the  Servicer, the  Trustee, each Rating  Agency and  any provider  of
Series  Enhancement of any such designation or reduction or withdrawal, and such
designation or  reduction  or  withdrawal  will become  effective  on  the  date
specified  therein only if (a) such Transferor  has delivered to the Trustee and
certain  providers  of  Series  Enhancement  a  certificate  of  an   authorized
representative   of  such  Transferor,   based  on  the   facts  known  to  such
representative at the  time, stating  that such  Transferor reasonably  believes
that  such designation or  reduction or withdrawal  will not at  the time of its
occurrence cause a Pay Out Event or an  event that, with notice or the lapse  of
time  or both, would  constitute a Pay Out  Event, to occur  with respect to any
Series, (b) such Transferor has received written notice from each Rating  Agency
that  such designation or reduction or withdrawal will not have a Ratings Effect
and (c) in the  case of a  reduction or withdrawal,  such Transferor shall  have
delivered  to the Trustee  a certificate of an  authorized representative to the
effect that, in  the reasonable  belief of  such Transferor,  such reduction  or
withdrawal shall not have material adverse regulatory or accounting implications
for  such Transferor. On the  Date of Processing of  any collections on or after
the date the exercise of the discount option takes effect, the product of (i)  a
fraction the numerator of which is the amount of Discount Option Receivables and
the  denominator of  which is  the amount  of all  of the  Principal Receivables
(including Discount Option Receivables) at the  end of the prior Monthly  Period
and (ii) collections of Receivables that arise in the Accounts on such day on or
after  the  date such  option  is exercised  that  otherwise would  be Principal
Receivables will be deemed collections of Finance Charge Receivables and will be
applied  accordingly,  unless  otherwise  provided  in  the  related  Prospectus
Supplement.  Any such designation would  result in an increase  in the amount of
Finance Charge Receivables and a lower payment rate of collections in respect of
Principal Receivables than would otherwise occur.
 
NEW ISSUANCES
 
    The Pooling and Servicing  Agreement provides that, pursuant  to any one  or
more  Series Supplements, the Transferors may direct the Trustee to authenticate
from time to  time new Series  subject to the  conditions described below  (each
such  issuance, a  "New Issuance").  Each New Issuance  will have  the effect of
decreasing the Transferor Amount to the extent of the initial Invested Amount of
such new Series. Under the Pooling and Servicing Agreement, the Transferors  may
designate, with respect to any newly issued Series: (a) its name or designation;
(b) its initial principal amount (or method for calculating such amount) and its
invested   amount   in   the   Trust   (the   "Invested   Amount"),   which   is
 
                                       35
<PAGE>
generally based on the  aggregate amount of Principal  Receivables in the  Trust
allocated  to such  Series and its  Series Invested Amount;  (c) its certificate
rate (or method for the determination thereof); (d) the interest payment date or
dates (each,  an "Interest  Payment Date")  and  the date  or dates  from  which
interest   shall  accrue;   (e)  the   method  for   allocating  collections  to
Certificateholders of such  Series; (f)  any bank accounts  to be  used by  such
Series  and the terms governing the operation of any such bank accounts; (g) the
percentage used to calculate monthly servicing fees; (h) the provider and  terms
of  any form of Series Enhancement with  respect thereto; (i) the terms on which
the Certificates  of  such  Series  may  be  exchanged  for  another  Series  or
repurchased  or remarketed to other investors;  (j) the Series Termination Date;
(k) the number of  Classes of Certificates  of such Series,  and if such  Series
consists  of more than one Class, the  rights and priorities of each such Class;
(l) the extent  to which the  Certificates of  such Series will  be issuable  in
temporary  or permanent global form (and, in  such case, the depositary for such
global certificate or certificates, the terms and conditions, if any, upon which
such global certificate may  be exchanged, in whole  or in part, for  definitive
certificates,  and  the  manner  in  which  any  interest  payable  on  a global
certificate will be paid);  (m) whether the Certificates  of such Series may  be
issued  in bearer form and any limitations  imposed thereon; (n) the priority of
such Series  with  respect to  any  other Series;  (o)  whether such  Series  is
entitled  to receive  Shared Principal  Collections; (p)  the Group,  if any, in
which such Series will be included; and  (q) any other relevant terms (all  such
terms,  the  "Principal Terms"  of such  Series). None  of the  Transferors, 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 Transferors may offer any Series or any Class thereof to the  public
and  in  connection  therewith  may utilize  a  Prospectus  Supplement  or other
Disclosure Document in transactions either  registered under 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, book-entry, uncertificated or bearer form in minimum
denominations determined by  the Transferors. The  Transferors intend to  offer,
from time to time, additional Series.
 
    The  Pooling  and  Servicing  Agreement provides  that  the  Transferors may
designate Principal Terms  such that  each Series has  a Scheduled  Accumulation
Period  or a Scheduled Amortization Period that  may have a different length and
begin on a different date than such  periods for any other Series. Further,  one
or  more  Series may  be  in their  Scheduled  Accumulation Period  or Scheduled
Amortization Period  while  other  Series  are  not.  Collections  of  Principal
Receivables  otherwise  allocable to  a Series  (other than  amounts reallocated
pursuant to the  Series Supplement for  such Series) that  is not amortizing  or
accumulating  principal  will be  treated  as Shared  Principal  Collections and
reallocated to a  Series that  is amortizing  or accumulating  principal and  is
entitled to receive Shared Principal Collections. Moreover, each Series may have
the  benefits of Series  Enhancements issued by  enhancement providers different
from the providers of Series Enhancement with respect to any other Series. Under
the Pooling and  Servicing Agreement,  the Trustee  shall hold  any such  Series
Enhancement only on behalf of the Certificateholders of the Series to which such
Series  Enhancement relates. With  respect to each  such Series Enhancement, the
Transferors may deliver a  different form of  Series Enhancement agreement.  The
Transferors  also have the  option under the Pooling  and Servicing Agreement to
vary among  Series the  terms upon  which a  Series may  be repurchased  by  the
Transferors or remarketed to other investors. There is no limit to the number of
New  Issuances  the  Transferors  may  cause  under  the  Pooling  and Servicing
Agreement. The  Trust  will  terminate  only as  provided  in  the  Pooling  and
Servicing  Agreement. There  can be  no assurance that  the terms  of any Series
might not have  an impact on  the timing and  amount of payments  received by  a
Certificateholder of another Series.
 
    Under  the  Pooling  and  Servicing  Agreement  and  pursuant  to  a  Series
Supplement, a  New Issuance  may only  occur upon  the satisfaction  of  certain
conditions  provided in the  Pooling and Servicing  Agreement. The obligation of
the Trustee to authenticate the Certificates  of such new Series and to  execute
and  deliver the related Series Supplement is subject to the satisfaction of the
following conditions:  (a)  on or  before  the fifth  business  day  immediately
preceding the date upon which the New
 
                                       36
<PAGE>
Issuance  is  to  occur,  the  Transferors shall  have  given  the  Trustee, the
Servicer, each Rating Agency and certain providers of Series Enhancement written
notice of such  New Issuance  and the  date upon which  the New  Issuance is  to
occur;  (b)  the Transferors  shall have  delivered to  the Trustee  the related
Series Supplement, in form satisfactory to  the Trustee, executed by each  party
to  the  Pooling  and  Servicing  Agreement  other  than  the  Trustee;  (c) the
Transferors shall have delivered to  the Trustee any related Series  Enhancement
agreement  executed by  each of  the parties  to such  agreement other  than the
Trustee; (d)  the Trustee  shall  have received  confirmation from  each  Rating
Agency  that such New Issuance will not result  in a Ratings Effect; (e) each of
the Transferors shall  have delivered to  the Trustee and  certain providers  of
Series Enhancement a certificate of an authorized representative, dated the date
upon  which the  New Issuance is  to occur,  to the effect  that such Transferor
reasonably believes that  such issuance will  not, based on  the facts known  to
such  representative at the time of such certification, cause a Pay Out Event to
occur with respect to  any Series; (f) the  Transferors shall have delivered  to
the  Trustee and  each Rating  Agency an  opinion of  counsel acceptable  to the
Trustee that for federal income tax  purposes and for Maryland State income  and
franchise  tax purposes: (i) following  such New Issuance the  Trust will not be
deemed to  be an  association  (or publicly  traded  partnership) taxable  as  a
corporation;   (ii)  such  New  Issuance  will  not  adversely  affect  the  tax
characterization as debt of Certificates of any outstanding Series or Class that
were characterized as debt  at the time  of their issuance;  and (iii) such  New
Issuance  will not cause or  constitute an event in which  gain or loss would be
recognized by  any  Certificateholders (an  opinion  of counsel  to  the  effect
referred  to  in clauses  (i),  (ii) and  (iii) with  respect  to any  action is
referred to herein as a "Tax Opinion");  (g) the Transferor Amount shall not  be
less than two percent of the total amount of Principal Receivables, in each case
as  of the date upon which  the New Issuance is to  occur after giving effect to
such issuance; and any other conditions specified in any Series Supplement. Upon
satisfaction of  the above  conditions,  the Trustee  shall execute  the  Series
Supplement  and issue to the Transferors the Certificates of such new Series for
execution and redelivery to the Trustee for authentication.
 
COLLECTION ACCOUNT
 
    The  Servicer  will  establish   and  maintain  for   the  benefit  of   the
Certificateholders  of each Series, in the name of the Trustee, on behalf of the
Trust, an Eligible Deposit Account bearing a designation clearly indicating that
the funds deposited therein are held  for the benefit of the  Certificateholders
of  each  Series (the  "Collection Account").  "Eligible Deposit  Account" means
either (a) a segregated account with an Eligible Institution or (b) 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 such account, so long as any of
the securities of such  depository institution shall have  a credit rating  from
each Rating Agency in one of its generic credit rating categories that signifies
investment  grade.  "Eligible Institution"  means  (i) a  depository institution
(which may be the Trustee) organized under the laws of the United States or  any
one  of the states  thereof that, at all  times, (A) has  either (1) a long-term
unsecured debt  rating of  "A2" or  better by  Moody's Investors  Service,  Inc.
("Moody's")  or (2) a certificate of deposit rating of "P-1" by Moody's, (B) has
either (1)  a long-term  unsecured debt  rating of  "AAA" by  Standard &  Poor's
Ratings  Group ("Standard & Poor's")  or (2) a certificate  of deposit rating of
"A-1+" by Standard & Poor's and  (C) is a member of  the FDIC or (ii) any  other
institution  that is  acceptable to each  Rating Agency.  The Collection Account
will initially be  maintained with the  Trustee. If at  any time the  Collection
Account  ceases to be an Eligible  Deposit Account, the Collection Account shall
be moved so  that it will  again be  qualified as an  Eligible Deposit  Account.
Funds  in the Collection  Account generally will be  invested in (i) obligations
fully guaranteed by  the United States  of America, (ii)  demand deposits,  time
deposits  or  certificates  of  deposit  of  depository  institutions  or  trust
companies, the commercial paper,  if any, of which  has the highest rating  from
Moody's  and  Standard &  Poor's, (iii)  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  Moody's and  Standard &  Poor's, (iv) demand
deposits, time deposits and  certificates of deposit that  are fully insured  by
the FDIC, (v) notes or bankers' acceptances issued by any depository institution
or  trust company described in (ii) above, (vi) money market funds that have the
 
                                       37
<PAGE>
highest rating  from Moody's  and  Standard &  Poor's,  or have  otherwise  been
approved  in writing by each Rating Agency,  (vii) time deposits with an entity,
the commercial paper of which has the highest rating from Moody's and Standard &
Poor's, and (viii)  any other  investments approved  in writing  by each  Rating
Agency  (collectively, "Eligible  Investments"). Such  funds may  be invested in
debt obligations of  the Bank  or its affiliates,  so long  as such  obligations
qualify  as Eligible  Investments. Any  earnings (net  of losses  and investment
expenses) on funds in the Collection  Account will be treated as collections  of
Finance  Charge Receivables with respect to the  last day of the related Monthly
Period except as otherwise specified in any Series Supplement. The Servicer will
have the revocable power  to withdraw funds from  the Collection Account and  to
instruct  the  Trustee  to make  withdrawals  and payments  from  the Collection
Account for  the  purpose of  carrying  out its  duties  under the  Pooling  and
Servicing  Agreement and any Series Supplement.  The Paying Agent shall have the
revocable power to withdraw funds from the Collection Account for the purpose of
making distributions to the Certificateholders. The Paying Agent shall initially
be the Trustee.
 
ALLOCATION PERCENTAGES
 
    Pursuant to the Pooling and Servicing Agreement, the Servicer will  allocate
among  the  Certificateholders' Interest  of  each Series  and  the Transferors'
Interest all amounts collected  with respect to  Finance Charge Receivables  and
Principal Receivables and the Defaulted Amount with respect to each business day
during any Monthly Period as follows:
 
        (a)  collections of Finance Charge  Receivables and the Defaulted Amount
    will at all  times be  allocated to  the Certificateholders'  Interest of  a
    Series based on the Floating Allocation Percentage of such Series; and
 
        (b)  collections of Principal Receivables will at all times be allocated
    to the Certificateholders' Interest  of such Series  based on the  Principal
    Allocation Percentage of such Series.
 
    The   "Floating  Allocation   Percentage"  and   the  "Principal  Allocation
Percentage" with respect to any  Series will be determined  as set forth in  the
related  Series Supplement and,  with respect to each  Series offered hereby, in
the   related   Prospectus   Supplement.   Amounts   not   allocated   to    the
Certificateholders'  Interest of any Series as described above will be allocated
to the Transferors' Interest.
 
DEPOSITS IN COLLECTION ACCOUNT
 
    For as long as (a) the Bank is the Servicer under the Pooling and  Servicing
Agreement  and (b) either (i) the Bank, as the Servicer, provides to the Trustee
a letter of credit covering collection  risk of the Servicer acceptable to  each
Rating  Agency (as evidenced by  a letter from each  Rating Agency to the effect
that no  Ratings Effect  would  occur) or  (ii) the  Bank  has and  maintains  a
certificate  of deposit rating of at least "A-1" and "P-1" (or their equivalent)
by Standard & Poor's  and Moody's, respectively,  the Bank may  use for its  own
benefit all collections received with respect to the Receivables in each Monthly
Period  until the business day preceding the related Distribution Date, at which
time, the Bank will deposit all such collections, to the extent described below,
into the  Collection  Account, and  the  Servicer  will make  the  deposits  and
payments  to  the  accounts and  parties  described  herein and  in  the related
Prospectus Supplement  on  the  date  of  such deposit.  In  the  event  of  the
insolvency  or receivership of the Bank  or, in certain circumstances, the lapse
of certain time periods, the Trust may not have a perfected security interest in
such collections prior to their deposit  in the Collection Account. If the  Bank
is  no longer the  Servicer or fails  to maintain the  required letter of credit
covering collection  risk or  the required  certificate of  deposit rating,  the
Servicer  will  make  such deposits,  as  described  below, not  later  than two
business days after the Date of Processing. Whether the Servicer is required  to
make  deposits  of collections  pursuant to  the first  or the  second preceding
sentence, (A) the Servicer will only be required to deposit collections into the
Collection Account up  to the  aggregate amount  of collections  required to  be
deposited  into an account  established for any  Series or, without duplication,
distributed  on   the   related   Distribution   Date   or   Payment   Date   to
Certificateholders  of any  Series or  to the  issuer of  any Series Enhancement
pursuant to the terms of any  Series Supplement or Series Enhancement  agreement
and (B) if at any time prior to such
 
                                       38
<PAGE>
Distribution  Date or  Payment Date the  amount of collections  deposited in the
Collection Account  exceeds the  amount  required to  be deposited  pursuant  to
clause  (A) above, the Servicer  will be permitted to  withdraw such excess from
the Collection Account.
 
    On the earlier of (a) the second  business day after the Date of  Processing
and  (b)  the  day on  which  the  Servicer deposits  any  collections  into the
Collection Account,  the Servicer  will pay  to the  holders of  the  Transferor
Certificates  (i) such  holders' allocable  portion of  collections of Principal
Receivable and (ii) such  holders' allocable portion  of collections of  Finance
Charge Receivables.
 
SHARED PRINCIPAL COLLECTIONS
 
    Collections of Principal Receivables for any Monthly Period 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 into a Principal Funding Account or required distributions
to Certificateholders of such Series). The Servicer will determine the amount of
collections  of Principal Receivables for any Monthly Period (plus certain other
amounts described in the related Prospectus Supplement) allocated to such Series
remaining after  covering  such  required deposits  and  distributions  and  any
similar  amount remaining for any  other Series (collectively, "Shared Principal
Collections"). With respect to any Series  that is entitled to Shared  Principal
Collections,  the  Servicer will  allocate the  Shared Principal  Collections to
cover  any  principal  distributions  to  Certificateholders  and  deposits   to
Principal Funding Accounts for any Series that are either scheduled or permitted
and  that have not  been covered out  of the investor  principal collections and
certain other amounts for such Series (collectively, "Principal Shortfalls"). If
Principal Shortfalls exceed Shared Principal Collections for any Monthly Period,
Shared Principal Collections  will be  allocated PRO RATA  among the  applicable
Series  based  on the  respective Principal  Shortfalls of  such Series.  To the
extent that  Shared  Principal  Collections  exceed  Principal  Shortfalls,  the
balance  will  be  allocated  to the  holders  of  the  Transferor Certificates,
PROVIDED that (a) such Shared Principal  Collections will be distributed to  the
holders  of the Transferor  Certificates only to the  extent that the Transferor
Amount is  greater than  the Required  Transferor Amount  (see "--  Deposits  in
Collection  Account") and (b) in certain circumstances described below under "--
Special Funding Account," such Shared Principal Collections will be deposited in
the Special Funding Account. Any  such reallocation of collections of  Principal
Receivables  will not result in a reduction in the Invested Amount of the Series
to which such collections  were initially allocated. There  can be no  assurance
that  there will be any Shared Principal Collections with respect to any Monthly
Period.
 
SPECIAL FUNDING ACCOUNT
 
    If, on any date, the Transferor Amount is less than or equal to the Required
Transferor Amount or the  amount of Principal Receivables  in the Trust is  less
than  or  equal  to  the  Required Principal  Balance,  the  Servicer  shall not
distribute to the holders  of the Transferor  Certificates any Shared  Principal
Collections  that  otherwise would  be distributed  to  such holders,  but shall
deposit such 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 holders
of  the Transferor  Certificates on  any Distribution  Date to  the extent that,
after giving effect to such payment, the Transferor Amount exceeds the  Required
Transferor  Amount and the amount of  Principal Receivables in the Trust exceeds
the Required  Principal Balance  on  such date;  PROVIDED,  HOWEVER, that  if  a
Scheduled Accumulation Period, Early Accumulation Period, Scheduled Amortization
Period  or Early Amortization  Period commences with respect  to any Series, any
funds on  deposit in  the Special  Funding  Account will  be released  from  the
Special  Funding Account,  deposited in  the Collection  Account and  treated as
Shared Principal Collections to the extent needed to make principal payments due
to or for the benefit of the Certificateholders of such Series.
 
                                       39
<PAGE>
    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 Monthly  Period will be  withdrawn from  the
Special Funding Account and treated as collections of Finance Charge Receivables
with respect to such Monthly Period.
 
SHARING OF EXCESS FINANCE CHARGE COLLECTIONS
 
    Any  Series may be included in a Group. If the related Prospectus Supplement
for a Series so provides, such Series may  at a later date be removed from  such
Group.  If the related Prospectus Supplements for the Series in a specific Group
so provide, each Series in  such Group may be  entitled to share Excess  Finance
Charge  Collections in the manner, and to  the extent, described below with each
other Series, if any, in such Group. The Prospectus Supplement with respect to a
Series offered hereby  will specify whether  such Series will  be included in  a
Group, whether any previously issued Series have been included in such Group and
whether any such Series or any previously issued Series may be removed from such
Group.  Subsequently issued Series  may also be  included in such  Group. If the
related Prospectus Supplements  for a  Series in  a specific  Group so  provide,
collections of Finance Charge Receivables and certain other amounts allocable to
the Certificateholders' Interest of any Series that is included in such Group in
excess  of the amounts necessary to make  required payments with respect to such
Series (including payments to  the provider of  any related Series  Enhancement)
that  are payable  out of  collections of  Finance Charge  Receivables (any such
excess, the "Excess  Finance Charge Collections")  may be applied  to cover  any
shortfalls  with respect to  amounts payable from  collections of Finance Charge
Receivables allocable to any other Series included in such Group, PRO RATA based
upon the amount of the shortfall, if  any, with respect to each other Series  in
such  Group;  PROVIDED,  HOWEVER,  that the  sharing  of  Excess  Finance Charge
Collections among Series  in any  such Group will  cease if  a Transferor  shall
deliver  to the  Trustee a  certificate of  an authorized  representative to the
effect that, in the reasonable belief of such Transferor, the continued  sharing
of  Excess  Finance Charge  Collections  among Series  in  any Group  would have
adverse regulatory implications with respect  to such Transferor. Following  the
delivery  by a Transferor of any such  certificate to the Trustee there will not
be any further sharing of Excess Finance Charge Collections among the Series  in
any  such Group. In  all cases, any Excess  Finance Charge Collections remaining
after covering shortfalls with respect to  all outstanding Series in such  Group
will  be paid to  the holders of  the Transferor Certificates.  While any Series
offered hereby may be included  in a Group, there can  be no assurance that  (a)
any  other Series will be  included in such Group, (b)  there will be any Excess
Finance Charge Collections with  respect to such Group  for any Monthly  Period,
(c) any agreement relating to any Series Enhancement will not be amended in such
a  manner as  to increase  payments to the  providers of  Series Enhancement and
thereby decrease the amount of Excess Finance Charge Collections available  from
such  Series or (d) a  Transferor will not at any  time deliver a certificate as
described above. While the Transferors believe that, based upon applicable rules
and regulations as  currently in effect,  the sharing of  Excess Finance  Charge
Collections   among  Series  in  a  Group   will  not  have  adverse  regulatory
implications for them, there can be no  assurance that this will continue to  be
true in the future.
 
FUNDING PERIOD
 
    For  any  Series  of  Certificates offered  hereby,  the  related Prospectus
Supplement may specify that during a Funding Period, the Pre-Funding Amount will
be held in a Pre-Funding Account pending the transfer of additional  Receivables
to  the Trust or pending  the reduction of the  Invested Amounts of other Series
issued by the Trust. The related Prospectus Supplement will specify the  initial
Invested  Amount with respect to  such Series, the Full  Invested Amount and the
date by which the Invested Amount is expected to equal the Full Invested Amount.
The Invested Amount will increase as  Receivables are delivered to the Trust  or
as  the Invested Amounts of other Series  of the Trust are reduced. The Invested
Amount may also decrease due to the  occurrence of a Pay Out Event with  respect
to such Series as provided in the related Prospectus Supplement.
 
                                       40
<PAGE>
    During the Funding Period, funds on deposit in the Pre-Funding Account for a
Series  of Certificates  will be  withdrawn and paid  to the  Transferors to the
extent of any increases in the Invested Amount. If the Invested Amount does  not
for  any reason equal the Full Invested Amount by the end of the Funding Period,
any amount  remaining in  the  Pre-Funding Account  and any  additional  amounts
specified   in  the  related  Prospectus  Supplement  will  be  payable  to  the
Certificateholders of such Series in the manner and at such time as set forth in
the related Prospectus Supplement.
 
    If so  specified  in  the  related  Prospectus  Supplement,  moneys  in  the
Pre-Funding  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  Pre-Funding Account  during  the
related  Monthly  Period  will be  withdrawn  from the  Pre-Funding  Account and
deposited, together  with any  applicable  payment under  a guaranteed  rate  or
investment  agreement or other similar  arrangement, into the Collection Account
for distribution  in respect  of interest  on the  Certificates of  the  related
Series in the manner specified in the related Prospectus Supplement.
 
PAIRED SERIES
 
    If so provided in the related Prospectus Supplement, a Series offered hereby
may  be  paired  with a  Paired  Series issued  by  the  Trust at  or  after the
commencement of  the Scheduled  Amortization  Period or  Scheduled  Accumulation
Period  for such Series.  As the Invested  Amount of the  Series having a Paired
Series is reduced, the Invested  Amount in the Trust  of the Paired Series  will
increase  by an equal amount. Upon payment in full of the Series having a Paired
Series, the Invested Amount of such Paired Series will be equal to the  Invested
Amount paid to Certificateholders of such Series. If a Pay Out Event occurs with
respect  to the  Series having  a Paired  Series or  with respect  to the Paired
Series when  the Series  is  in a  Scheduled  Amortization Period  or  Scheduled
Accumulation  Period, the Principal Allocation Percentage for the Series and the
Principal Allocation Percentage for the Paired Series will be reset as  provided
in the related Prospectus Supplement.
 
DEFAULTED RECEIVABLES; REBATES AND FRAUDULENT CHARGES
 
    "Defaulted  Receivables" for  any Monthly  Period are  Principal Receivables
that were charged-off as  uncollectible in such  Monthly Period. The  "Defaulted
Amount"  for any Monthly Period will be an  amount (not less than zero) equal to
(a) the amount of  Principal Receivables that  became Defaulted Receivables  for
such  Monthly Period minus  (b) the amount  of any Defaulted  Receivables that a
Transferor  or  the  Servicer  becomes  obligated  to  accept  reassignment   or
assignment  of  during  such  Monthly Period  (unless  an  Insolvency  Event has
occurred with respect  to such Transferor  or the Servicer,  in which event  the
amount  of  such  Defaulted Receivables  will  not  be added  to  the  amount so
subtracted). Receivables in any Account will be charged-off as uncollectible  in
accordance  with the  Credit Card  Guidelines and  the Servicer's  customary and
usual policies  and procedures  for servicing  revolving credit  card and  other
revolving  credit account receivables comparable to the Receivables. The current
policy of the  Bank is  to charge-off  the receivables  in an  account when  the
credit  card holder has failed to make seven consecutive payments on the account
(or within 30 days  of receipt of  notice of death or  bankruptcy of the  credit
card holder).
 
    If  the Servicer  adjusts downward  the amount  of any  Principal Receivable
(other than Ineligible Receivables that have  been, or are to be, reassigned  to
the  Transferors)  because of  a rebate,  refund, counterclaim,  defense, error,
fraudulent charge  or counterfeit  charge  to a  cardholder, or  such  Principal
Receivable was created in respect of merchandise that was refused or returned by
a  cardholder or if  the Servicer otherwise  adjusts downward the  amount of any
Principal Receivable without receiving collections therefor or charging off such
amount as uncollectible, the  amount of the Principal  Receivables in the  Trust
with  respect to the Monthly Period in which such adjustment takes place will be
reduced by the  amount of  the adjustment. Furthermore,  in the  event that  the
exclusion of any such Receivables would cause the Transferor Amount at such time
to  be less than the Required Transferor Amount, the Transferor that transferred
such Principal Receivables to the Trust shall be required to pay an amount equal
to such deficiency into the Special Funding Account.
 
                                       41
<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,  a cash
collateral account, an uncertificated subordinated invested amount or collateral
interest, a  surety  bond, an  insurance  policy or  any  other 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  that  require that  distributions of
principal or interest be made with respect to the Certificates of such Class  or
Classes  before distributions are made to one or more Classes of such Series. If
so  specified  in  the  related  Prospectus  Supplement,  any  form  of   Credit
Enhancement  may be  available to more  than one  Class or Series  to the extent
described therein. If so specified in the Prospectus Supplement for a Series  or
Class  offered hereby, the level of Credit  Enhancement for such Series or Class
may be reduced  by the Transferors  if such  reduction will not  have a  Ratings
Effect.
 
    The  presence of Credit Enhancement  with respect to a  Class is intended to
enhance the likelihood  of receipt by  Certificateholders of such  Class of  the
full  amount of principal and interest with  respect thereto and to decrease the
likelihood that such Certificateholders will experience losses. However,  unless
otherwise   specified  in   the  related   Prospectus  Supplement,   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 that  exceed
the  amount covered  by the Credit  Enhancement or  that are not  covered by the
Credit Enhancement, Certificateholders will bear  their allocable share of  such
losses.  In addition, if specific Credit Enhancement is provided for the benefit
of more than one Class or Series, Certificateholders of any such Class or Series
will be subject to the  risk that such Credit  Enhancement will be exhausted  by
the claims of Certificateholders of other Classes or Series.
 
    If  Credit Enhancement is provided with  respect to a Series offered hereby,
the related Prospectus Supplement will include  a description of (a) the  amount
payable  under such Credit Enhancement, (b) any conditions to payment thereunder
not otherwise described  herein, (c)  the conditions  (if any)  under which  the
amount payable under such Credit Enhancement may be reduced and under which such
Credit  Enhancement may be terminated or replaced  and (d) any provisions of any
agreement relating to such Credit Enhancement material to the Certificateholders
of  such  Series.  Additionally,  in  certain  cases,  the  related   Prospectus
Supplement may set forth certain information with respect to the provider of any
third-party  Credit Enhancement (the  "Credit Enhancer"), including  (i) a brief
description of its principal  business activities, (ii)  its principal place  of
business, place of incorporation or the jurisdiction under which it is chartered
or  licensed to  do business,  (iii) if  applicable, the  identity of regulatory
agencies that exercise primary jurisdiction over the conduct of its business and
(iv) its  total assets,  and  its stockholders'  or policyholders'  surplus,  if
applicable, as of a date specified in the Prospectus Supplement. 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
such  Series following the occurrence of certain  Pay Out Events with respect to
such Series. In such event, the Credit Enhancer will have an interest in certain
cash flows  in  respect of  the  Receivables to  the  extent described  in  such
Prospectus Supplement (the "Enhancement Invested Amount") and may be entitled to
the  benefit of the Trustee's security interest in the Receivables, in each case
subordinated to the interest of the Certificateholders of such Series.
 
    SUBORDINATION.  If so specified in the related Prospectus Supplement, one or
more Classes of a Series offered hereby may be subordinated to one or more other
Classes of such Series.  If so specified in  the related Prospectus  Supplement,
the   rights  of  the  holders  of  the  subordinated  Certificates  to  receive
distributions of principal or interest on any Payment Date will be  subordinated
to  such  rights of  the holders  of the  Certificates that  are senior  to such
subordinated Certificates  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 of  subordinated
Certificates  in a Series, the circumstances in which such subordination will be
applicable, the manner, if any, in
 
                                       42
<PAGE>
which the amount of  subordination will decrease over  time, and the  conditions
under  which amounts  available from  payments that  would otherwise  be made to
holders of  such subordinated  Certificates will  be distributed  to holders  of
Certificates  that are senior  to such subordinated  Certificates. The amount of
subordination will decrease whenever amounts otherwise payable to the holders of
subordinated Certificates are paid to the  holders of the Certificates that  are
senior to such subordinated Certificates.
 
    LETTER  OF CREDIT.  If so specified  in the related Prospectus Supplement, a
letter of  credit with  respect to  a Series  or Class  of Certificates  offered
hereby may be issued by a bank or financial institution specified in the related
Prospectus  Supplement (the "L/C  Issuer"). Subject to  the terms and conditions
specified in the related Prospectus Supplement, the L/C 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 Class or Series offered hereby may have the benefit of a
cash  collateral account. A cash  collateral account with respect  to a Class or
Series may be fully or partially funded on the Series Closing 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 such withdrawals will be
made from the cash collateral account.
 
    COLLATERAL  INTEREST.  If so specified in the related Prospectus Supplement,
support for a  Series of  Certificates or one  or more  Classes thereof  offered
hereby  may be provided initially by an uncertificated, subordinated interest in
the Trust  (the  "Collateral  Interest")  in an  amount  initially  equal  to  a
percentage  of  the  Certificates of  such  Series specified  in  the Prospectus
Supplement.
 
    SURETY BOND OR INSURANCE POLICY.  If so specified in the related  Prospectus
Supplement,  insurance with respect to a Series or Class of Certificates offered
hereby may be provided by one  or more insurance companies. Such insurance  will
guarantee,  with  respect  to  one  or  more  Classes  of  the  related  Series,
distributions of interest or principal in the manner and amount specified in the
related Prospectus Supplement.
 
    If so specified in the related  Prospectus Supplement, a surety bond may  be
purchased  for the benefit of the holders of any Series or Class of Certificates
offered hereby to assure distributions of interest or principal with respect  to
such  Series or Class of Certificates in  the manner and amount specified in the
related Prospectus Supplement.
 
    SPREAD ACCOUNT.   If  so  specified in  the related  Prospectus  Supplement,
support  for a Series or 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  a  spread  account   intended  to  assure  the  subsequent
distributions of interest  and principal on  the Certificates of  such Class  or
Series  in the manner  and subject to  the limitations specified  in the related
Prospectus Supplement.
 
PAY OUT EVENTS
 
    As described  above, the  Revolving Period  with respect  to a  Series  will
continue  until the  commencement of  the Scheduled  Accumulation Period  or the
Scheduled Amortization Period  with respect thereto,  which will continue  until
the  Invested Amount of such  Series shall have been paid  in full or the Series
Termination Date with  respect to  such Series occurs,  unless a  Pay Out  Event
occurs  with respect to such  Series prior to any such  dates. A "Pay Out Event"
will occur  with  respect to  all  Series upon  the  occurrence of  any  of  the
following events:
 
        (a) the occurrence of an Insolvency Event;
 
                                       43
<PAGE>
        (b)  the Trust becomes an "investment company" within the meaning of the
    Investment Company Act of 1940, as amended; or
 
        (c)  either  Transferor  becomes  unable  for  any  reason  to  transfer
    Receivables  to  the  Trust in  accordance  with the  Pooling  and Servicing
    Agreement.
 
    In addition, a Pay  Out Event may  occur with respect  to a specific  Series
offered  hereby upon the occurrence of any  other event specified in the related
Prospectus Supplement. Such events may include, but are not required to  include
nor  are  they limited  to, (i)  the failure  by either  Transferor to  make any
payment or deposit  required under the  Pooling and Servicing  Agreement or  the
related  Series Supplement within a specified period of the date such payment or
deposit is required  to be  made, (ii) the  breach of  certain other  covenants,
representations  or warranties contained in  the Pooling and Servicing Agreement
or related Series Supplement, after any applicable notice and cure period  (and,
if  so specified in the  related Prospectus Supplement, only  to the extent such
breach has a material adverse  effect on the related Certificateholders),  (iii)
the failure by the Transferors to make a required Addition to the Trust within a
specified  time after  the date  such Addition  is required  to be  made, (iv) a
reduction in the Portfolio Yield below the rates, and for the period,  specified
in  the  related Prospectus  Supplement  and (v)  the  occurrence of  a Servicer
Default. The  Early Amortization  Period  or, if  so  specified in  the  related
Prospectus  Supplement, the Early  Accumulation Period with  respect to a Series
will commence on the day on which  a Pay Out Event occurs with respect  thereto.
Monthly distributions of principal to the Certificateholders of such Series will
begin  on  the Distribution  Date in  the Monthly  Period following  the Monthly
Period in which  such Pay  Out Event occurs  and the  Early Amortization  Period
commences  (such  Distribution Date  and each  following Distribution  Date with
respect to such Series, a "Special Payment  Date"). Any amounts on deposit in  a
Principal  Funding Account or  an Interest Funding Account  with respect to such
Series at such time will be distributed to the Certificateholders of such Series
on such first Special Payment Date. If,  because of the occurrence of a Pay  Out
Event,   the  Early  Amortization  Period  begins  earlier  than  the  scheduled
commencement of a Scheduled  Amortization Period or prior  to an Expected  Final
Payment Date, Certificateholders will begin receiving distributions of principal
earlier  than  they otherwise  would  have and  such  distributions will  not be
subject to the Controlled Deposit Amount or the Controlled Distribution  Amount.
As  a result, the average  life of the Certificates may  be reduced. If a Series
has more than one Class of Certificates,  each Class may have different Pay  Out
Events  that, 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, pursuant to the Pooling and Servicing Agreement, on the
day of such Insolvency Event, the Transferors will immediately cease to transfer
Principal  Receivables to the Trust  and promptly give notice  to the Trustee of
such Insolvency Event. Under the terms  of the Pooling and Servicing  Agreement,
within  fifteen 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 reasonable manner and on
commercially reasonable  terms unless  within  ninety days  from the  date  such
notice  is published, the holders of Certificates of each Series or, if a Series
includes more than one  Class, each Class of  such Series, evidencing more  than
50%  of the aggregate unpaid  principal amount of each  such Series or Class, as
well as each holder of an interest  in the Transferors' Interest not subject  to
the  Insolvency  Event and  each  person designated  by  the Transferors  to the
Trustee prior to the occurrence of the Insolvency Event instruct the Trustee not
to dispose of or  liquidate the Receivables and  that the transfer of  Principal
Receivables  as before such  Insolvency Event should  be continued. The proceeds
from any  such sale,  disposition  or liquidation  of  the Receivables  will  be
deposited  in the Collection  Account and allocated as  described in the Pooling
and Servicing  Agreement and  each Series  Supplement.  If the  sum of  (a)  the
portion  of such proceeds  allocated to the  Certificateholders' Interest of any
Series and  (b)  the proceeds  of  any collections  of  the Receivables  in  the
Collection  Account allocated to the Certificateholders' Interest of such Series
is not sufficient to pay the Invested Amount of the Certificates of such  Series
in full, such Certificateholders may incur a loss.
 
                                       44
<PAGE>
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
    The  Servicer's compensation for its  servicing activities and reimbursement
for its expenses for any Monthly Period will be a servicing fee (the  "Servicing
Fee")  payable  monthly  on  each  Distribution  Date  in  an  amount  equal  to
one-twelfth of  the  product of  (a)  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 Investor  Amount
(or other amount specified in the related Series Supplement) of each Series) and
(b)  the amount  of Principal Receivables  in the Trust  on the last  day of the
prior Monthly Period. The Servicing Fee will be allocated among the Transferors'
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 or  Collateral Interest, if  any, with respect to
such Series. The share of the Servicing Fee allocable to the Certificateholders'
Interest, which includes the Enhancement Invested Amount or Collateral Interest,
if any, of a Series offered hereby  with respect to any Distribution Date  shall
be  equal to  one-twelfth of  the product  of (i)  the servicing  fee percentage
specified in the related Prospectus Supplement with respect to such Series  (the
"Series  Servicing Fee Percentage") and (ii) the sum of the Invested Amount with
respect to such Series  (less the amount,  if any, on  deposit in any  Principal
Funding Account with respect to such Series) and the Enhancement Invested Amount
or  Collateral Interest, if any, with respect to  such Series as of the last day
of the preceding Monthly Period, subject  to certain adjustments as provided  in
the  related Prospectus Supplement  (the "Monthly Investor  Servicing Fee"). The
portion of  the  Servicing  Fee  not so  allocated  to  the  Certificateholders'
Interest of a Series shall be paid by the holders of the Transferor Certificates
and  in no  event shall  the Trust, the  Trustee, the  Certificateholders of any
Series or any  provider of Series  Enhancement be  liable for the  share of  the
Servicing  Fee to  be paid  by such  holders. Unless  otherwise provided  in any
Series Supplement, in the  case of the first  Distribution Date with respect  to
any  Series, the  Monthly Investor  Servicing Fee  shall accrue  from the Series
Closing Date with  respect to such  Series. The Monthly  Investor Servicing  Fee
with  respect to  a Series  will be  funded from  collections of  Finance Charge
Receivables allocated to  such Series  (which, if  so specified  in the  related
Prospectus  Supplement, may include all or  a portion of the Interchange arising
in the Accounts) or,  in certain limited  circumstances, from amounts  available
from  Series Enhancement  and other  sources, if  any, and  will be  paid on the
Distribution Date  with  respect to  each  Monthly Period  from  the  Collection
Account  (unless such 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 all
other fees  and  expenses that  are  not expressly  stated  in the  Pooling  and
Servicing  Agreement to  be payable  by the  Trust, the  Certificateholders of a
Series or the Transferors (other than federal, state, local and foreign  income,
franchise  or other  taxes, if  any, or any  interest or  penalties with respect
thereto, assessed on 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 such unpaid  amounts.
In no event will the Certificateholders of a Series be liable to the Trustee for
the  Servicer's failure to pay such amounts, and any such amounts so paid to the
Trustee will be treated as  paid to the Servicer for  all other purposes of  the
Pooling and Servicing Agreement.
 
RECORD DATE
 
    Payments  on the  Certificates of  a Series offered  hereby will  be made as
described  herein   and   in   the  related   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  last day of  the
calendar  month  preceding the  date of  such payment  (each, a  "Record Date").
However, the final payment on the  Certificates of a Series offered hereby  will
be made only upon presentation and surrender of such Certificates. Distributions
will  be  made to  DTC  in immediately  available  funds. See  "The  Pooling and
Servicing Agreement -- Book-Entry Registration."
 
                                       45
<PAGE>
DEFEASANCE
 
    Pursuant to  the  Pooling  and  Servicing  Agreement,  the  Transferors  may
terminate  their substantive obligations with respect to a Series or the Pooling
and Servicing Agreement (the "Defeased Series") by depositing with the  Trustee,
under  the terms of an irrevocable  trust agreement satisfactory to the Trustee,
from amounts  representing  or  acquired with  collections  on  the  Receivables
(allocated   to  the  Defeased  Series  and  available  to  purchase  additional
Receivables), monies or  Eligible Investments sufficient  to make all  remaining
scheduled  interest and principal  payments on the Defeased  Series on the dates
scheduled for such  payments and to  pay all  amounts owing to  any provider  of
Series  Enhancement. To achieve that end, the  Transferors have the right to use
collections  on  Receivables  to   acquire  Eligible  Investments  rather   than
additional  Receivables.  Prior  to  their  first  exercise  of  their  right to
substitute monies or Eligible Investments for Receivables, the Transferors shall
deliver to  the  Trustee  a  Tax  Opinion  with  respect  to  such  deposit  and
termination  of obligations and  to the Servicer and  the Trustee written notice
from each Rating Agency that such transaction will not have a Ratings Effect. In
addition, the Transferors must comply with certain other requirements set  forth
in  the  Pooling  and  Servicing  Agreement,  including  requirements  that  the
Transferors deliver to the Trustee an opinion of counsel to the effect that  the
deposit  and termination of  obligations will not  cause the Trust  to become an
"investment company" within the meaning of  the Investment Company Act of  1940,
as  amended,  and  that  each  Transferor deliver  to  the  Trustee  and certain
providers of Series  Enhancement a certificate  of an authorized  representative
stating  that, based on the  facts known to such  representative at the time, in
the reasonable  opinion of  such  Transferor, such  deposit and  termination  of
obligations  will not at the time of its  occurrence cause a Pay Out Event or an
event that, after the giving of notice of the lapse of time, would constitute  a
Pay Out Event, to occur with respect to any Series. If the Transferors discharge
their  substantive obligations  in respect  of the  Defeased Series,  any Series
Enhancement for the affected Series may no longer be available to make  payments
for such Series.
 
OPTIONAL TERMINATION; FINAL PAYMENT OF PRINCIPAL
 
    Unless  otherwise specified in the Prospectus Supplement with respect to any
Series offered hereby, 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 or Collateral Interest, if any, with respect to such Series is reduced to
5%  or less of the  initial Invested Amount of  the Certificates of such Series,
the Transferors  will  have the  option  to repurchase  the  Certificateholders'
Interest  of such  Series. The purchase  price will be  equal to the  sum of the
Invested Amount  of  such  Series (less  the  amount,  if any,  of  deposits  or
distributions  to be  made with  respect to  such Series),  plus the Enhancement
Invested Amount or  Collateral Interest, if  any, with respect  to such  Series,
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 Payment Date)  through (a) if the day on
which such repurchase occurs  is a Distribution Date,  the Distribution Date  or
(b)  if the day on which such repurchase  occurs is not a Distribution Date, the
Distribution Date following such repurchase, at the applicable certificate rate.
Following any such repurchase, the  Certificateholders of such Series will  have
no  further rights with respect to the  Receivables. If the Transferors fail for
any reason to deposit the  aggregate purchase price for the  Certificateholders'
Interest of a Series offered hereby, such repurchase will not occur and payments
will  continue to be made to the  Certificateholders of such Series as described
herein and in the related Prospectus Supplement.
 
    The last payment of principal and  interest on the Certificates of a  Series
offered  hereby will  be due  and payable  no later  than the  date (the "Series
Termination Date") specified in the related Prospectus Supplement. In the  event
that the Invested Amount of the Certificates of such Series is greater than zero
on  the Series Termination Date (or  a Distribution Date prior thereto specified
in the  related  Prospectus  Supplement),  the  Trustee  will,  subject  to  any
conditions  specified in such Prospectus Supplement, sell or cause to be sold an
interest in the Principal Receivables or certain Principal Receivables, together
in each  case with  related Finance  Charge Receivables,  as specified  in  such
 
                                       46
<PAGE>
Prospectus Supplement, in an amount equal to the Invested Amount with respect to
such  Series.  The  net proceeds  of  any such  sale  will be  deposited  in the
Collection Account and allocated  to the Certificateholders  of such Series,  as
provided in such Prospectus Supplement.
 
REPORTS
 
    Unless  otherwise specified in the Prospectus Supplement with respect to any
Series offered  hereby, no  later than  the  third business  day prior  to  each
Distribution  Date, the Servicer will forward  to the Trustee, the Paying Agent,
each Rating Agency and certain providers of Series Enhancement with respect to a
Series a statement (the "Monthly Report") prepared by the Servicer setting forth
certain information  with respect  to the  Trust and  the Certificates  of  such
Series  (unless  otherwise indicated),  including: (a)  the aggregate  amount of
Principal Receivables and Finance Charge Receivables in the Trust as of the  end
of  such Monthly  Period; (b)  the Invested Amount  with respect  to such Series
(and, if such Series  includes more than  one Class, each  such Class); (c)  the
Floating  Allocation Percentage  and, during any  Scheduled Accumulation Period,
Early Accumulation Period, Scheduled  Amortization Period or Early  Amortization
Period  with respect  to such Series,  the Principal  Allocation Percentage with
respect to such Series; (d) the  amount of collections of Principal  Receivables
and  Finance Charge Receivables processed during  the related Monthly Period and
the portion  thereof  allocated  to the  Certificateholders'  Interest  of  such
Series;  (e) the aggregate outstanding balance of  Accounts that were 30, 60 and
90 days  or more  delinquent as  of  the end  of such  Monthly Period;  (f)  the
Defaulted  Amount with  respect to such  Monthly Period and  the portion thereof
allocated to the Certificateholders' Interest of such Series; (g) the amount, if
any, of charge-offs  with respect  to the Certificateholders'  Interest of  such
Series  for such  Monthly Period;  (h) the  Monthly Investor  Servicing Fee with
respect to such Series for such Monthly Period; and (i) the available amount  of
Credit Enhancement with respect to such Series for such Distribution Date.
 
    With  respect to each Interest Payment Date or Special Payment Date (each, a
"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 such Series: (a) the total amount distributed; (b) the amount of
such distribution allocable to principal on the Certificates; (c) the amount  of
such distribution allocable to interest on the Certificates; and (d) the amount,
if  any, by which the  unpaid principal balance of  the Certificates exceeds the
Invested Amount  of such  Series as  of the  Record Date  with respect  to  such
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  calendar 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 calendar year was a Certificateholder of record a
statement containing the  information required to  be provided by  an issuer  of
indebtedness  under the Code for such  preceding calendar year or the applicable
portion thereof during which such person was a Certificateholder, together  with
such   other   customary   information   as   is   necessary   to   enable   the
Certificateholders to prepare their tax returns. See "Certain Federal Income Tax
Consequences."
 
LIST OF INVESTOR CERTIFICATEHOLDERS
 
    At such time,  if any,  as 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 such Certificateholders access during
normal business hours to the current  list of Certificateholders of such  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 and
Servicing Agreement or any Series  Supplement or Certificates. See "Pooling  and
Servicing   Agreement   --   Book-Entry   Registration"   and   "--   Definitive
Certificates."
 
    The Pooling and Servicing Agreement does not provide for any annual or other
meetings of Certificateholders.
 
                                       47
<PAGE>
                      THE POOLING AND SERVICING AGREEMENT
 
BOOK-ENTRY REGISTRATION
 
    Unless  otherwise   specified   in  the   related   Prospectus   Supplement,
Certificateholders  may hold Certificates of a Series offered hereby through DTC
(in  the  United  States)  or  Cedel  or  Euroclear  (in  Europe)  if  they  are
participants  of  such systems,  or  indirectly through  organizations  that are
participants in such systems.
 
    Cede, as  nominee for  DTC, will  be  the registered  holder of  the  global
Certificates.  No Certificateholder  will be  entitled to  receive a certificate
representing such  person's  interest  in the  Certificates.  Unless  and  until
Definitive  Certificates are  issued under  the limited  circumstances described
below, all references  herein to  actions by Certificateholders  shall refer  to
actions taken by DTC upon instructions from its Participants, and all references
herein  to distributions, notices, reports  and statements to Certificateholders
shall 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.
 
    Cedel  and  Euroclear  will  hold  omnibus  positions  on  behalf  of  their
participants through customers' securities  accounts in Cedel's and  Euroclear's
names  on the books  of their respective  Depositaries that, in  turn, will hold
such positions in customers' securities  accounts in the Depositaries' names  on
the  books of  DTC. Citibank, N.A.  will act  as depositary for  Cedel and Chase
Manhattan Bank  will  act as  depositary  for Euroclear  (collectively  in  such
capacities, the "Depositaries").
 
    Transfers  between  DTC  participants  will occur  in  the  ordinary  way in
accordance with DTC  rules. Transfers between  Cedel Participants and  Euroclear
Participants  will occur in the ordinary way in accordance with their applicable
rules and operating procedures.
 
    Cross-market  transfers  between  persons  holding  directly  or  indirectly
through  DTC,  on the  one hand,  and  directly or  indirectly through  Cedel or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf  of the relevant European  international clearing system  by
its Depositary; however, such cross-market transactions will require delivery of
instructions  to  the relevant  European  international clearing  system  by the
counterparty in such  system in  accordance with  its rules  and procedures  and
within   its  established  deadlines  (European  time).  The  relevant  European
international clearing  system will,  if the  transaction meets  its  settlement
requirements,  deliver instructions to  its Depositary to  take action to effect
final settlement on its behalf by delivering or receiving securities in DTC, and
making or receiving payment  in accordance with  normal procedures for  same-day
funds   settlement  applicable   to  DTC.   Cedel  Participants   and  Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
    Because of time-zone differences, credits of securities received in Cedel or
Euroclear as a  result of  a transaction  with a  DTC Participant  will be  made
during  subsequent securities settlement  processing and dated  the business day
following the DTC  settlement date.  Such credits  or any  transactions in  such
securities  settled  during such  processing will  be  reported to  the relevant
Euroclear Participant or Cedel Participant  on such business day. Cash  received
in  Cedel or Euroclear as a result of  sales of securities by or through a Cedel
Participant or a  Euroclear Participant to  a DTC participant  will be  received
with  value on  the DTC settlement  date but  will be available  in the relevant
Cedel or Euroclear cash account only as of the business day following settlement
in DTC. For information with respect to tax documentation procedures relating to
the Certificates,  see  "Certain Federal  Income  Tax Consequences  --  Non-U.S.
Certificate Owners."
 
    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.  DTC  was  created  to  hold
securities  for its participating  organizations ("Participants") and facilitate
the clearance  and settlement  of securities  transactions between  Participants
through  electronic book-entry changes in  accounts of its Participants, thereby
eliminating the need for physical movement of
 
                                       48
<PAGE>
certificates. 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  Participant,  either  directly  or  indirectly ("Indirect
Participants").
 
    Certificate Owners that  are not Participants  or Indirect Participants  but
desire  to purchase, sell or otherwise transfer ownership of, or other interests
in, Certificates may do so only through Participants and Indirect  Participants.
In  addition, Certificate Owners 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,  Certificate Owners will
receive payments  after the  related Payment  Date because,  while payments  are
required  to be forwarded  to Cede, as nominee  for DTC, on  each such date, DTC
will forward  such  payments  to  its Participants,  which  thereafter  will  be
required  to forward them to Indirect  Participants or Certificate Owners. It is
anticipated that  the only  "Certificateholder" (as  such term  is used  in  the
Pooling  and Servicing  Agreement and each  Series Supplement) will  be Cede, as
nominee of  DTC, and  that Certificate  Owners  will not  be recognized  by  the
Trustee  as "Certificateholders" under  the Pooling and  Servicing Agreement and
each Series Supplement. Certificate  Owners will only  be permitted to  exercise
the  rights of Certificateholders under the  Pooling and Servicing Agreement and
each Series Supplement indirectly through DTC and its Participants which in turn
will exercise their rights through DTC.
 
    Under the rules, regulations and  procedures creating and affecting DTC  and
its  operations, DTC is required to make book-entry transfers among Participants
on whose behalf  it acts with  respect to  the Certificates and  is required  to
receive  and  transmit  distributions  of  principal  of  and  interest  on  the
Certificates. Participants  and  Indirect Participants  with  which  Certificate
Owners  have accounts with respect to the Certificates similarly are required to
make book-entry transfers and  receive and transmit such  payments on behalf  of
their respective Certificate Owners.
 
    Because  DTC can only  act on behalf  of Participants, which  in turn act on
behalf of Indirect Participants  and certain banks,  the ability of  Certificate
Owners  to pledge Certificates to persons or entities that do not participate in
the DTC system, or otherwise take  actions in respect of such Certificates,  may
be  limited because the only physical  certificate for such Certificates is held
by DTC.
 
    DTC has advised the Transferors that it will take any action permitted to be
taken by a Certificateholder  under the Pooling and  Servicing Agreement or  the
Series  Supplements only at the  direction of one or  more Participants to whose
account with DTC the  Certificates are credited.  Additionally, DTC has  advised
the  Transferors  that  it will  take  such  actions with  respect  to specified
percentages of the Certificateholders' Interest only at the direction of and  on
behalf  of Participants whose holdings  include undivided interests that satisfy
such specified percentages.  DTC may  take conflicting actions  with respect  to
other undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.
 
    Cedel  Bank, SOCIETE  ANONYME ("Cedel")  is incorporated  under the  laws of
Luxembourg  as  a  professional  depository.  Cedel  holds  securities  for  its
participating organizations ("Cedel Participants") and facilitates the clearance
and  settlement of  securities transactions  between Cedel  Participants through
electronic  book-entry  changes  in  accounts  of  Cedel  Participants,  thereby
eliminating  the need for physical movement of certificates. Transactions may be
settled in Cedel in any of 28 currencies, including United States dollars. Cedel
provides to  its Participants,  among other  things, services  for  safekeeping,
administration,  clearance and  settlement of  internationally traded securities
and securities lending and borrowing. Cedel interfaces with domestic markets  in
several  countries. As a professional depository, Cedel is subject to regulation
by  the  Luxembourg  Monetary  Institute.  Cedel  Participants  are   recognized
financial  institutions  around  the  world  including  underwriters, securities
brokers and dealers, banks, trust  companies, clearing corporations and  certain
other  organizations and  may include any  underwriters, agents  or dealers with
respect to a Series of Certificates offered
 
                                       49
<PAGE>
hereby. Indirect access  to Cedel is  also available to  others, such as  banks,
brokers,  dealers and trust companies that clear through or maintain a custodial
relationship with a Cedel Participant, either directly or indirectly.
 
    The Euroclear System ("Euroclear")  was created in  1968 to hold  securities
for participants of the Euroclear System ("Euroclear Participants") and to clear
and  settle  transactions  between Euroclear  Participants  through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement  of  certificates  and  any risk  from  lack  of  simultaneous
transfers  of securities and cash. Transactions may  now be settled in any of 29
currencies, including  United  States  dollars. The  Euroclear  System  includes
various   other  services,  including  securities  lending  and  borrowing,  and
interfaces with domestic markets in  several countries generally similar to  the
arrangements  for cross-market transfers with DTC described above. The Euroclear
System is  operated by  Morgan Guaranty  Trust Company  of New  York,  Brussels,
Belgium  office  (the  "Euroclear  Operator"),  under  contract  with  Euroclear
Clearance System S.C.,  a Belgian cooperative  corporation (the  "Cooperative").
All  operations  are  conducted by  the  Euroclear Operator,  and  all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with  the
Euroclear  Operator, not the Cooperative. The Cooperative establishes policy for
Euroclear on behalf  of Euroclear Participants.  Euroclear Participants  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  Euroclear is  also available  to other  firms that  clear through  or
maintain  a custodial relationship with a Euroclear Participant, either directly
or indirectly.
 
    The Euroclear  Operator  is  the  Belgian  branch  of  a  New  York  banking
corporation  that 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   Euroclear  and   applicable  Belgian   law
(collectively,  the  "Terms and  Conditions"). The  Terms and  Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear and  receipts of  payments with  respect to  securities  in
Euroclear.  All securities  in Euroclear  are held  on a  fungible basis without
attribution of specific certificates to specific securities clearance  accounts.
The  Euroclear Operator acts  under the Terms  and Conditions only  on behalf of
Euroclear Participants,  and  has no  record  of or  relationship  with  persons
holding through Euroclear Participants.
 
    Distributions  with respect to Certificates  held through Cedel or Euroclear
will be  credited  to the  cash  accounts  of Cedel  Participants  or  Euroclear
Participants  in accordance with the relevant  system's rules and procedures, to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance with  relevant United States  tax laws and  regulations.
See  "Certain Federal Income Tax Consequences." Cedel or the Euroclear Operator,
as the case  may be,  will take  any other  action permitted  to be  taken by  a
Certificateholder  under  the Pooling  and Servicing  Agreement or  the relevant
Series Supplement on behalf of a Cedel Participant or Euroclear Participant only
in accordance  with  its  relevant  rules and  procedures  and  subject  to  its
Depositary's ability to effect such actions on its behalf through DTC.
 
    Although DTC, Cedel and Euroclear have agreed to the foregoing procedures in
order  to facilitate transfers of Certificates  among participants of DTC, Cedel
and Euroclear, they are  under no obligation to  perform or continue to  perform
such procedures and such procedures may be discontinued at any time.
 
                                       50
<PAGE>
DEFINITIVE CERTIFICATES
 
    Unless   otherwise  stated   in  the  related   Prospectus  Supplement,  the
Certificates of a  Series offered  hereby will  be issued  in fully  registered,
certificated   form  to   Certificate  Owners   or  their   respective  nominees
("Definitive Certificates"), rather than to DTC  or its nominee only if (i)  the
Transferors  advise the Trustee in writing that DTC is no longer willing or able
to discharge properly  its responsibilities  as Depository with  respect to  the
Certificates,  and  the  Trustee  or  the Transferors  are  unable  to  locate a
qualified successor, (ii) the Transferors,  at their option, elect to  terminate
the  book-entry system through DTC  or (iii) after the  occurrence of a Servicer
Default, Certificate Owners evidencing not less than 50% of the aggregate unpaid
principal amount of  the Certificates  of any Class  of such  Series advise  the
Trustee and DTC through Participants in writing that the continuation of a book-
entry  system through  DTC (or  a successor  thereto) is  no longer  in the best
interests of the Certificate Owners.
 
    Upon the  occurrence of  any  of the  events  described in  the  immediately
preceding  paragraph,  DTC  is  required  to  notify  all  Participants  of  the
availability through DTC of  Definitive Certificates. Upon  surrender by DTC  of
the  global certificates representing the  Certificates and instructions for re-
registration, the Trustee will issue such Certificates in the form of Definitive
Certificates, and thereafter the Trustee  will recognize the Certificate  Owners
in    whose   names    such   Definitive   Certificates    are   registered   as
"Certificateholders" under the Pooling and Servicing Agreement and the  relevant
Series 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  Certificate Owners  in  whose  names  the Definitive
Certificates were registered on the related  Record Date in accordance with  the
procedures  set forth herein and in the  Pooling and Servicing Agreement and the
relevant Series Supplement. Distributions  will be made by  check mailed to  the
address  of each such Certificate Owner as it appears on the register maintained
by the Trustee, except that the final payment on any Definitive Certificate will
be made only upon presentation and  surrender of such Definitive Certificate  on
the  date for such final payment at such office or agency as is specified in the
notice of  final  distribution to  such  Certificate Owners.  The  Trustee  will
provide  such notice to such  Certificate Owners no later  than the fifth day of
the month of the final distribution.
 
    Definitive Certificates will be transferable and exchangeable at the offices
of the Transfer Agent  and Registrar, which shall  initially be the Trustee.  No
service charge will be imposed for any registration of transfer or exchange, but
the  Transfer Agent  and Registrar  may require payment  of a  sum sufficient to
cover any tax or other governmental charge imposed in connection therewith.
 
THE TRANSFEROR CERTIFICATES; ADDITIONAL TRANSFERORS
 
    The Pooling  and  Servicing  Agreement provides  that  the  Transferors  may
exchange  a  portion  of  the  Bank  Certificate  for  one  or  more  additional
certificates (each, a "Supplemental Certificate") for transfer or assignment  to
a  person designated  by the  Transferors upon the  execution and  delivery of a
supplement to the  Pooling and  Servicing Agreement (which  supplement shall  be
subject  to the amendment section of the  Pooling and Servicing Agreement to the
extent that it amends any of the  terms of the Pooling and Servicing  Agreement;
see  "-- Amendments");  PROVIDED that  (a) such  transfer will  not result  in a
Ratings Effect, (b) the Transferors'  and any Additional Transferors'  remaining
interest  in Principal Receivables shall  not be less in  the aggregate than two
percent of the total  amount of Principal  Receivables, in each  case as of  the
date  of,  and after  giving  effect to,  such exchange  and  (c) prior  to such
exchange, the Transferors shall have delivered to the Trustee a Tax Opinion with
respect to  the transfer  or assignment  of such  Supplemental Certificate.  Any
transfer  or  assignment  of  a  Supplemental  Certificate  is  subject  to  the
conditions set forth  in clauses  (a) and (c)  above. The  Transferors may  also
transfer  a portion of the Bank  Certificate to certain affiliates provided that
the Transferors shall have delivered to  the Trustee a Tax Opinion with  respect
to such transfer.
 
                                       51
<PAGE>
    The  Transferors may designate their affiliates, which may be banks, finance
companies or  similar organizations,  to be  included as  transferors (each,  an
"Additional  Transferor") under the Pooling and Servicing Agreement (by means of
an amendment to the  Pooling and Servicing Agreement  that will not require  the
consent  of any Certificateholder; see "--  Amendments") and, in connection with
the designation of an Additional Transferor, the Transferors shall surrender the
Bank Certificate to the Trustee in exchange for a newly issued Bank  Certificate
modified  to reflect such  Additional Transferor's interest  in the Transferors'
Interest; PROVIDED, HOWEVER, that  (i) the conditions set  forth in clauses  (a)
and  (c) in the preceding paragraph with respect to a transfer of a Supplemental
Certificate shall  have been  satisfied  with respect  to such  designation  and
issuance  and (ii)  any applicable conditions  described in  "Description of the
Certificates -- Addition of Trust Assets" shall have been satisfied with respect
to the transfer of Receivables or Participations by any Additional Transferor to
the Trust. Following the inclusion  of an Additional Transferor, the  Additional
Transferor  will  be  treated  in  the same  manner  as  a  Transferor  and each
Additional Transferor generally will have the  same obligations and rights as  a
Transferor described herein.
 
TERMINATION OF THE TRUST
 
    Unless  the  Transferors  instruct  the Trustee  otherwise,  the  Trust will
terminate only on the earlier to occur of (a) the day following the Distribution
Date on which the aggregate Invested Amounts and Enhancement Invested Amounts of
all Series is zero (provided that the Transferors shall have delivered a written
notice to the Trustee electing  to terminate the Trust),  (b) March 1, 2016,  or
(c)  following  the  occurrence  of  an  Insolvency  Event  as  described  under
"Description of  the Certificates  -- Pay  Out Events"  (the "Trust  Termination
Date").  Upon termination  of the  Trust, all right,  title and  interest in the
Receivables and  other assets  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  and  transferred to  the holders  of  the
Transferor Certificates.
 
CONVEYANCE OF RECEIVABLES
 
    Pursuant  to  the  Pooling  and Servicing  Agreement,  the  Transferors will
transfer and assign to the Trust  their respective rights, titles and  interests
in  all Receivables in the Accounts outstanding as of the initial Series Closing
Date, all Receivables in the Additional  Accounts as of the applicable  Addition
Date,  all Receivables thereafter created under the Accounts and the proceeds of
all of the foregoing.
 
    In connection  with the  transfer  of any  Receivables  to the  Trust,  each
Transferor  is required to indicate in its computer records that the Receivables
transferred by it have been conveyed to the Trust. In addition, the  Transferors
will  provide the Trustee with  a computer file or  microfiche list containing a
true and complete list showing for each Initial Account, as of the Trust Cut-Off
Date, and for  each Additional Account,  as of the  applicable Addition  cut-off
date  for such Additional Account, (a) its  account number and (b) the aggregate
amount outstanding and  the aggregate  amount of Principal  Receivables in  such
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 will  not be segregated from those relating  to
other   revolving  credit  card  accounts  and  receivables,  and  the  physical
documentation relating to  the Accounts or  Receivables will not  be stamped  or
marked to reflect the transfer of Receivables to the Trust. The Transferors have
filed  and are  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
 
    As of the Series Closing Date specified in the related Prospectus Supplement
for a Series offered hereby, each Transferor will severally make representations
and  warranties  to  the Trust  relating  to  the Accounts  and  the Receivables
transferred by it to the  effect, among other things, that  (a) as of the  Trust
Cut-Off  Date (or as of  the applicable Addition cut-off  date) each Account (or
each Additional Account) was  an Eligible Account, (b)  as of the Trust  Cut-Off
Date (or as of the applicable Addition cut-off date), each of the Receivables in
any    Account   (or   Additional    Account)   that   is    conveyed   to   the
 
                                       52
<PAGE>
Trust on such day is an Eligible  Receivable and (c) thereafter, as of the  date
of creation of any new Receivable, such Receivable is an Eligible Receivable. If
a  Transferor  breaches  any  representation  and  warranty  described  in  this
paragraph, such breach remains uncured for 60 days, or such longer period as may
be agreed to by the Trustee, after the earlier to occur of the discovery of such
breach by such Transferor or  receipt of written notice  of such breach by  such
Transferor,  and  as a  result of  such  breach any  Receivables in  the related
Account become Defaulted Receivables or the Trust's rights in, to or under  such
Receivables  or the proceeds  of such Receivables are  impaired or such proceeds
are not available for any reason to the  Trust free and clear of any lien,  then
all  Receivables with respect to the affected Account ("Ineligible Receivables")
will be reassigned  to such  Transferor on the  terms and  conditions set  forth
below  and such  Account shall  no longer be  included as  an Account; PROVIDED,
HOWEVER, that such Receivables will not  be deemed to be Ineligible  Receivables
and will not be reassigned to such Transferor if, on any day prior to the end of
such 60-day or longer period, (i) the relevant representation and warranty shall
be  true and correct  in all material respects  as if made on  such day and (ii)
such Transferor  shall  have  delivered  to the  Trustee  a  certificate  of  an
authorized representative describing the nature of such breach and the manner in
which the relevant representation and warranty became true and correct.
 
    An  Ineligible Receivable shall be reassigned  to the relevant Transferor on
or before the end  of the Monthly Period  in which such reassignment  obligation
arises  by such Transferor directing the Servicer  to deduct the portion of such
Ineligible Receivable that is a  Principal Receivable from the aggregate  amount
of  the Principal  Receivables used to  calculate the Transferor  Amount. In the
event that the exclusion of an Ineligible Receivable from the calculation of the
Transferor Amount would cause the Transferor Amount to be less than the Required
Transferor Amount,  on the  Distribution Date  following the  Monthly Period  in
which  such reassignment obligation  arises, the related  Transferor will make a
deposit into the Special  Funding Account in immediately  available funds in  an
amount equal to the amount by which the Transferor Amount would be reduced below
the  Required Transferor Amount.  Any deposit into  the Special Funding Account,
together with the  reduction in the  Transferor Amount, in  connection with  the
reassignment  of an Ineligible Receivable shall  be considered a payment in full
of the Ineligible Receivable. The reassignment of any Ineligible Receivable to a
Transferor is the sole remedy respecting  any breach of the representations  and
warranties  described in the preceding paragraph with respect to such Receivable
available to Certificateholders of any Series (or the Trustee on behalf of  such
Certificateholders) or any provider of Series Enhancement.
 
    Each  Transferor will also make representations  and warranties to the Trust
to the effect, among other things, that as of each Series Closing Date (a) it is
a federally chartered stock savings bank or corporation, as applicable,  validly
existing  and  in  good standing  under  the  laws of  the  jurisdiction  of its
organization  or  incorporation,  it  has   the  authority  to  consummate   the
transactions contemplated by the Pooling and Servicing Agreement and the related
Series  Supplement  and each  of  the Pooling  and  Servicing Agreement  and the
related Series Supplement constitutes a valid, binding and enforceable agreement
of such Transferor  and (b) the  Pooling and Servicing  Agreement constitutes  a
valid  transfer and assignment to the Trust  of all right, title and interest of
such Transferor in the Receivables transferred to the Trust by such  Transferor,
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 UCC  as in  effect in  Maryland or  Delaware, as  applicable, in such
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 date of its transfer to the Trust or, as to
each  Receivable  arising  thereafter,  upon  the  creation  thereof  and  until
termination of the  Trust. If the  breach of either  of the representations  and
warranties  described in  this paragraph  has a  material adverse  effect on the
Certificateholders' Interest of all Series in the Receivables transferred to the
Trust by such  Transferor, 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 such  Transferor  and  the
Servicer (and to the Trustee if given by the holders of the requisite percentage
of  Certificates  of  all Series),  may  direct  such Transferor  to  accept the
reassignment of the Receivables transferred to the
 
                                       53
<PAGE>
Trust by such Transferor within  60 days of such  notice, or within such  longer
period  specified in such notice; PROVIDED,  HOWEVER, that such Receivables will
not be reassigned to  such Transferor if, on  any day prior to  the end of  such
60-day  or longer period, (i) the  relevant representation and warranty shall be
true and correct in all material respects as  if made on such day and (ii)  such
Transferor  shall have delivered  to the Trustee a  certificate of an authorized
representative describing the nature of such breach and the manner in which  the
relevant  representation and warranty  became true and  correct. Such Transferor
will be  obligated  to  accept  the reassignment  of  such  Receivables  on  the
Distribution  Date  following  the  Monthly Period  in  which  such reassignment
obligation arises. The price  for such reassignment will  generally be equal  to
the  product  of (A)  the aggregate  Invested  Amounts and  Enhancement Invested
Amounts or Collateral Interests, if any, 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 such overdue interest amounts
(if the applicable Series Supplement so provides) at the applicable  certificate
rates  through the day preceding such Distribution  Date and (B) a fraction, the
numerator of which is equal to the aggregate amount of Principal Receivables  in
the  Trust on such Distribution Date that  were transferred to the Trust by such
Transferor and the  denominator of  which is equal  to the  aggregate amount  of
Principal  Receivables in  the Trust on  such Distribution Date.  The payment of
such reassignment price, in  immediately available funds,  will be considered  a
payment  in full of the Receivables and  the principal portion of such funds and
the interest portion of  such funds will be  deposited into the Special  Funding
Account and the Collection Account, respectively. The obligation of a Transferor
to  make any such deposit will constitute the sole remedy respecting a breach of
the representations and warranties that  gave rise to such obligation  available
to  Certificateholders  of  all  Series  (or  the  Trustee  on  behalf  of  such
Certificateholders) or any provider of Series Enhancement.
 
    An "Eligible Account" is a revolving  credit card account or other  consumer
revolving  credit account owned by the Bank,  which as of the Trust Cut-Off Date
with respect to  an Initial  Account or  as of  the Addition  cut-off date  with
respect  to an Additional Account:  (a) is in existence  and maintained with the
Bank, in the case of an Initial Account, or the Bank or an Additional Transferor
or an affiliate thereof, in the case of an Additional Account; (b) is payable in
United States dollars; (c) except as provided below, has not been identified  as
an account the credit cards with respect to which have been reported to the Bank
or the applicable Additional Transferor as having been lost or stolen; (d) has a
cardholder  who has  provided, as  his or  her most  recent billing  address, an
address located in  the United  States or its  territories or  possessions or  a
military  address; (e) has a cardholder who  has not been identified by the Bank
or the  applicable Additional  Transferor as  an employee  of the  Bank or  such
Additional  Transferor or an affiliate of either  (f) has not been, and does not
have any receivables that have been, transferred, pledged, assigned or otherwise
conveyed to any person (except pursuant  to the Pooling and Servicing  Agreement
or  the Receivables Purchase Agreement), unless any such pledge or assignment is
released on  or  before  the initial  Closing  Date  or the  Addition  Date,  as
applicable; (g) except as provided below, does not have any receivables that are
Defaulted  Receivables;  and (h)  except as  provided below,  does not  have any
receivables that have  been identified as  having been incurred  as a result  of
fraudulent  use of any related credit card.  In the case of Additional Accounts,
any accounts not meeting the foregoing requirements will be Eligible Accounts if
the addition of such accounts does not have a Ratings Effect.
 
    Eligible Accounts may include Accounts,  the Receivables of which have  been
written  off,  or with  respect  to which  the  related Transferor  believes the
related obligor  is bankrupt,  or  as to  which  certain Receivables  have  been
identified  as having been incurred as a result of fraudulent use of any related
credit card, or as to which any  credit cards have been reported to the  related
Transferor  as having been lost or stolen, in  each case as of the Trust Cut-Off
Date with respect to  the Initial Accounts  or as of  the Addition cut-off  date
with  respect  to any  Additional Accounts,  provided, that  (a) the  balance of
 
                                       54
<PAGE>
all Receivables included in such Accounts is reflected on the books and  records
of  the  related Transferor  (and is  treated  for purposes  of the  Pooling and
Servicing Agreement), as "zero," and (b) charging privileges with respect to all
such Accounts have been canceled in  accordance with the Credit Card  Guidelines
and will not be reinstated by the related Transferor or the Servicer.
 
    An  "Eligible Receivable" is  each Receivable: (a) that  has arisen under an
Eligible Account;  (b) that  was  created in  compliance  with the  Credit  Card
Guidelines  and all requirements  of law applicable  to the relevant Transferor,
and pursuant to a  cardholder agreement that complies  with all requirements  of
law  applicable  to  the relevant  Transferor;  (c)  with respect  to  which all
consents, licenses, approvals or authorizations  of, or registrations with,  any
governmental  authority required to be obtained  or given in connection with the
creation of such Receivable  or the execution, delivery  and performance by  the
relevant  Transferor of the related cardholder agreement have been duly obtained
or given and are in full force and effect as of the date of the creation of such
Receivable; (d) as  to which,  at the  time of its  transfer to  the Trust,  the
relevant  Transferor 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  such  taxes are  not  then due  and  payable or  if such
Transferor is then contesting the validity thereof in good faith by  appropriate
proceedings  and  has set  aside  on its  books  adequate reserves  with respect
thereto); (e)  that  has  been  the  subject of  either  a  valid  transfer  and
assignment from the relevant Transferor to the Trust of all of such Transferor's
right,  title and 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;  (f) that, at and  after the time  of transfer to the
Trust, is  the  legal, valid  and  binding  payment obligation  of  the  obligor
thereon,  legally enforceable against such obligor  in accordance with its terms
(with certain bankruptcy  and equity-related exceptions);  (g) that  constitutes
either an "account" or a "general intangible" under Article 9 of the UCC as then
in  effect in the State of Maryland or the State of Delaware, as applicable; (h)
at the time of its transfer to the Trust, has not been waived or modified except
as permitted by the Pooling  and Servicing Agreement; (i)  that, at the time  of
its  transfer to the Trust,  is not subject to  any right of rescission, setoff,
counterclaim or other defense of the  obligor (including the defense of  usury),
other  than  certain  bankruptcy  and  equity-related  defenses  and adjustments
permitted by the Pooling and Servicing Agreement to be made by the Servicer; (j)
as to which at the time of its transfer to the Trust the relevant Transferor has
satisfied all obligations to be fulfilled at  the time it is transferred to  the
Trust; and (k) as to which at the time of its transfer to the Trust the relevant
Transferor  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.
 
    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  Transferors'  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 or warranties or the performance by the Servicer of its
obligations under the Pooling and Servicing Agreement or for any other  purpose.
The Servicer, however, will deliver to the Trustee on or before March 31 of each
calendar year an opinion of counsel with respect to the validity of the interest
of  the Trust  in and  to the  Receivables and  certain other  components of the
Trust.
 
INDEMNIFICATION
 
    The  Pooling  and  Servicing  Agreement   provides  that,  subject  to   the
limitations  set forth  therein, the Servicer  will indemnify the  Trust and the
Trustee from and against any loss, liability, expense, damage or injury suffered
or sustained by reason  of the Servicer's actions  or omissions with respect  to
the Trust pursuant to the Pooling and Servicing Agreement.
 
    Under the Pooling and Servicing Agreement, the Transferors and any holder of
the  Bank Certificate have 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
 
                                       55
<PAGE>
the Certificates) arising out of or based on each of the arrangement created  by
the  Pooling  and Servicing  Agreement  and the  actions  of the  Servicer taken
pursuant thereto as though  such agreement created a  partnership under the  New
York  Uniform Partnership Act in which the  Transferors and any such holder were
general partners.  In  the event  of  a  transfer of  servicing,  the  successor
Servicer  will indemnify and  hold harmless the Transferors  and any such holder
for any  losses, claims,  damages and  liabilities of  the Transferors  or  such
holder  as described in this paragraph arising  from the actions or omissions of
such successor Servicer.
 
    Except as  provided  in  the  two  preceding  paragraphs,  the  Pooling  and
Servicing  Agreement provides that none of  the Transferors, the Servicer or any
of their  directors, officers,  employees  or agents  will  be under  any  other
liability  to the Trust, the Trustee, the holders of Certificates 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 and
Servicing  Agreement. However, none  of the Transferors, the  Servicer or any of
their directors, officers,  employees or  agents will be  protected against  any
liability  that 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,
and each  Transferor  shall be  liable  in  all respects  for  the  obligations,
covenants,  representations  and  warranties  of  such  Transferor  specifically
undertaken by it in its capacity as a Transferor arising under or related to the
Pooling and Servicing Agreement.
 
    In addition, the Pooling and Servicing Agreement provides that the  Servicer
is  not under any obligation to appear  in, prosecute or defend any legal action
that is not incidental to its  servicing responsibilities under the Pooling  and
Servicing  Agreement. The  Servicer may, in  its sole  discretion, undertake any
such legal action it may deem necessary or desirable for the benefit of  holders
of  Certificates  of  any  Series  with respect  to  the  Pooling  and Servicing
Agreement and the rights and duties of  the parties thereto and the interest  of
such Certificateholders thereunder.
 
COLLECTION AND OTHER SERVICING PROCEDURES
 
    Pursuant to the Pooling and Servicing Agreement, 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 in accordance with the Credit Card Guidelines.
 
    Servicing  activities to be performed by the Servicer include collecting and
recording  payments,  communicating  with  cardholders,  investigating   payment
delinquencies,  evaluating  credit limits  and  the issuance  and  reissuance of
credit cards, providing  billing and  tax records,  if any,  to cardholders  and
maintaining  internal  records  with  respect to  each  Account.  Managerial and
custodial services performed  by the  Servicer on  behalf of  the Trust  include
providing assistance in any inspections of the documents and records relating to
the  Accounts  and  Receivables  by  the Trustee  pursuant  to  the  Pooling and
Servicing 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.
 
    Pursuant to the Pooling and Servicing Agreement, 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  such duties in accordance with  the Pooling and Servicing Agreement and
the Credit Card Guidelines. The Bank currently contracts with FDC and intends to
continue to  contract with  FDC  (and possibly  one  or more  other  third-party
service  providers) to perform certain of  its servicing activities as described
under "The Bank's Credit Card  Activities -- General." Notwithstanding any  such
delegation to any entity, the Servicer will continue to be liable for all of its
obligations under the Pooling and Servicing Agreement.
 
SERVICER COVENANTS
 
    In  the Pooling and  Servicing Agreement, the Servicer  has covenanted as to
each Receivable  and  related  Account  that:  (a)  it  will  duly  fulfill  all
obligations on its part to be fulfilled under or in
 
                                       56
<PAGE>
connection  with  the Receivable  or Account,  and will  maintain in  effect all
qualifications required in order to service  the Receivable or Account and  will
comply  in all respects  with all other  requirements of law  in connection with
servicing the Receivables  and the Accounts,  the failure to  comply with  which
would  have a material adverse effect  on the Certificateholders or any provider
of Series Enhancement; (b) it will not permit any rescission or cancellation  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 Credit Card  Guidelines or as  otherwise permitted by  the Pooling and
Servicing Agreement; (c) it will do  nothing to substantially impair the  rights
of  the  Certificateholders in  the  Receivables or  Accounts;  (d) it  will not
reschedule, revise  or  defer payments  due  on  the Receivable  except  in  the
ordinary  course of business and in  accordance with the Credit Card Guidelines;
and (e) 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
(whether  or not in connection with such enforcement or collection), it shall be
reassigned or assigned to the Servicer as provided below.
 
    Under the terms of the Pooling and Servicing Agreement, in the event of  any
of  the representations,  warranties or covenants  of the  Servicer contained in
clauses (a) through  (e) above  with respect to  any Receivable  or the  related
Account  is breached, such  breach is not  cured within 60  days (or such longer
period, not in excess of 150  days, as may be agreed  to by the Trustee) of  the
earlier  to occur of the  discovery of such event by  the Servicer or receipt by
the Servicer of  written notice of  such event given  by the Trustee,  and as  a
result  of such breach the Trust's rights in, to or under any Receivables in the
related Account  or  the proceeds  of  such  Receivables are  impaired  or  such
proceeds  are not available  for any reason to  the Trust free  and clear of any
lien, then  all Receivables  in the  Account  or Accounts  to which  such  event
relates  shall  be reassigned  or  assigned to  the  Servicer on  the  terms and
conditions set forth below; PROVIDED, HOWEVER, that such Receivables will not be
reassigned or assigned to the Servicer if, on  any day prior to the end of  such
60-day  or longer period, (i) the  relevant representation and warranty shall be
true and correct, or the relevant covenant shall have been complied with, in all
material respects and (ii)  the Servicer shall have  delivered to the Trustee  a
certificate of an authorized representative describing the nature of such breach
and the manner in which such breach was cured. If the Bank is the Servicer, such
reassignment  will  be made  on or  before the  Distribution Date  following the
Monthly Period  in which  such reassignment  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
Transferor  Amount. In addition,  if the deduction  of such Principal Receivable
would reduce the  Transferor Amount  below the Required  Transferor Amount,  the
Servicer  will  deposit into  the  Special Funding  Account  the amount  of such
deficiency. If the Bank is not the  Servicer, such assignment will be made  when
the  Servicer deposits an amount equal to  the amount of such Receivables in the
Collection Account on the business day preceding the Distribution Date following
the Monthly  Period during  which such  obligation arises.  The amount  of  such
deposit  shall be treated as a Collection  with respect to such Receivables. The
obligation of  the  Servicer  to  accept  reassignment  or  assignment  of  such
Receivables  and to make the deposits provided in this paragraph constitutes the
sole remedy available to  the Certificateholders of any  Series with respect  to
the event giving rise to such obligation.
 
CERTAIN MATTERS REGARDING THE SERVICER
 
    The  Servicer  may not  resign  from its  obligations  and duties  under the
Pooling and Servicing Agreement, except upon determination that such duties  are
no  longer permissible  under applicable  law. No  such resignation  will become
effective until  the Trustee  or a  successor to  the Servicer  has assumed  the
Servicer's  responsibilities  and obligations  under  the Pooling  and Servicing
Agreement.
 
    Any person  into  which,  in  accordance  with  the  Pooling  and  Servicing
Agreement,  the Servicer may  be merged or consolidated  or any person resulting
from any merger or consolidation to which the Servicer is a party, or any person
succeeding to  the  business of  the  Servicer, will  be  the successor  to  the
Servicer under the Pooling and Servicing Agreement.
 
                                       57
<PAGE>
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 notice to the
Servicer (and to  the Trustee and  certain providers of  Series Enhancement,  if
given  by the Certificateholders) (a "Termination Notice"), may terminate all of
the rights and obligations of the  Servicer, as servicer, under the Pooling  and
Servicing  Agreement and in and to the  Receivables and proceeds thereof. If the
Trustee within 60 days of receipt of  a Termination Notice does not receive  any
bids  from eligible  Servicers and  receives an  officer's certificate  from the
Servicer to the effect that the Servicer cannot in good faith cure the  Servicer
Default  that gave rise to the Termination  Notice, then the Trustee shall offer
the Transferors the right  at their option  to purchase the  Certificateholders'
Interest for all Series. The purchase price for such a purchase shall be paid by
the  Transferors on a Distribution  Date and shall be  equal to, with respect to
each Series, the amount set forth in the Series Supplement for such Series  and,
with respect to the Certificates offered hereby, the Prospectus Supplement.
 
    The  Trustee  shall,  as promptly  as  possible after  giving  a Termination
Notice, appoint a successor Servicer  (such appointment, a "Service  Transfer"),
and  if no successor Servicer has been appointed by the Trustee and has accepted
such appointment by the time the Servicer ceases to act as Servicer, all rights,
authority, power and obligations of the Servicer under the Pooling and Servicing
Agreement shall pass  to and  be vested  in the  Trustee. Prior  to any  Service
Transfer,  the Trustee will seek to obtain bids from potential Servicers meeting
certain  eligibility  requirements  set  forth  in  the  Pooling  and  Servicing
Agreement  to serve  as a successor  Servicer for servicing  compensation not in
excess of the aggregate  of the Servicing  Fees for all  Series. The rights  and
interest  of the Transferors, as the holders of the Bank Certificate, and of the
holders of  any  Supplemental  Certificate,  under  the  Pooling  and  Servicing
Agreement  and any  Series Supplement in  the Transferors' Interest  will not be
affected by any Termination Notice or Service Transfer.
 
    A "Servicer Default" refers to any of the following events:
 
        (a) any  failure  by the  Servicer  to  make any  payment,  transfer  or
    deposit,  or to give instructions  or to give notice  to the Trustee to make
    such payment, transfer or deposit, on  the date the Servicer is required  to
    do  so under the  Pooling and Servicing Agreement  or any Series Supplement,
    which is not cured within a five business day grace period;
 
        (b) any 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 and  Servicing Agreement or  any Series Supplement  which has a
    material adverse effect  on the  Certificateholders of any  Series or  Class
    (which  determination shall 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, requiring  the  same  be
    remedied,  shall have been given  to the Servicer by  the Trustee, or to the
    Servicer and Trustee by the holders of Certificates evidencing not less than
    10% of the aggregate  unpaid principal amount of  all Certificates (or  with
    respect  to any such failure that does not  relate to all Series, 10% of the
    aggregate unpaid  principal  amount of  all  Series to  which  such  failure
    relates),  or  the  Servicer  delegates its  duties  under  the  Pooling and
    Servicing Agreement, except as  specifically permitted thereunder, and  such
    delegation  continues unremedied for 15 days after written notice, requiring
    the same  to be  remedied, shall  have been  given to  the Servicer  by  the
    Trustee,  or  to the  Servicer and  the Trustee  by holders  of Certificates
    evidencing not less than 10% of the aggregate unpaid principal amount of all
    Certificates;
 
        (c) any representation, warranty or  certification made by the  Servicer
    in  the Pooling and Servicing  Agreement or any Series  Supplement or in any
    certificate delivered pursuant to the Pooling and Servicing Agreement or any
    Series Supplement  proves to  have been  incorrect when  made, which  has  a
    material  adverse  effect on  the rights  of  the Certificateholders  of any
    Series or Class (which determination shall be made without regard to whether
    funds are  then available  pursuant  to any  Series Enhancement)  and  which
    continues to be materially incorrect for a period
 
                                       58
<PAGE>
    of  60 days after written  notice, requiring the same  to be remedied, shall
    have been given to the Servicer by  the Trustee, or to the Servicer and  the
    Trustee  by  holders of  Certificates evidencing  not less  than 10%  of the
    aggregate unpaid principal amount of  all Certificates (or, with respect  to
    any  representation, warranty or  certification that does  not relate to all
    Series, 10% of the aggregate unpaid principal amount of all Series to  which
    such representation, warranty or certification relates); or
 
        (d)  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 clause  (a) above for  a period of  five business days  or referred  to
under clause (b) or (c) above for a period of 60 days (in addition to any period
provided  in (a), (b) or (c)) shall  not constitute a Servicer Default until the
expiration of such additional  five business days or  60 days, respectively,  if
such  delay or  failure could  not be  prevented by  the exercise  of reasonable
diligence by the Servicer and such delay or failure was caused by an act of  God
or  other similar occurrence. Upon the occurrence of any such event the Servicer
shall not be relieved from using its best efforts to perform its obligations  in
a  timely  manner in  accordance with  the  terms of  the Pooling  and Servicing
Agreement and any Series Supplement and the Servicer shall provide the  Trustee,
each Rating Agency, Holders of the Transferor Certificates, certain providers of
Series  Enhancement and the  Certificateholders of each  Series prompt notice of
such failure or delay by  it, together with a description  of its efforts to  so
perform  its obligations. The  Servicer shall immediately  notify the Trustee in
writing of any Servicer Default.
 
EVIDENCE AS TO COMPLIANCE
 
    The Pooling and Servicing Agreement provides that, on or before December  31
of  each calendar year, the Servicer will  cause a firm of nationally recognized
independent public  accountants  (who may  also  render other  services  to  the
Servicer  or the Transferors) to  furnish a report 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 during
the preceding twelve  month period ended  September 30  or, in the  case of  the
first  such report, during the period from the Series Closing Date and ending on
September 30, 1995, and that, on the  basis of such procedures, nothing came  to
the  attention of such firm that caused  them to believe that such servicing was
not conducted in  compliance with the  Pooling and Servicing  Agreement and  the
applicable  provisions of each  Series Supplement except  for such exceptions or
errors as such firm shall believe to be immaterial and such other exceptions  as
shall be set forth in such statement.
 
    The  Pooling and Servicing  Agreement provides for  delivery to the Trustee,
each Rating Agency  and certain  providers of  Series Enhancement  on or  before
December  31  of each  calendar year  a statement  signed by  an officer  of the
Servicer to  the effect  that, to  the  best of  such officer's  knowledge,  the
Servicer  has  performed  its obligations  in  all material  respects  under the
Pooling and  Servicing Agreement  throughout the  preceding fiscal  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
 
    The Pooling and Servicing Agreement and any Series Supplement may be amended
from  time  to  time  (including  in  connection  with  (a)  the  issuance  of a
Supplemental Certificate, (b) the addition of a Participation to the Trust,  (c)
the  assumption by an Assuming Entity  of a Transferor's obligations thereunder,
(d)  the  provision  of  additional  Credit  Enhancement  for  the  benefit   of
Certificateholders  of any Series (or the reduction of such Credit Enhancement),
or (e)  the  designation  of  an Additional  Transferor)  by  agreement  of  the
Servicer,  the Trustee and  each of the  Transferors without the  consent of the
Certificateholders of any Series  or the consent of  the provider of any  Series
Enhancement  provided  that  (i) each  Transferor  shall have  delivered  to the
Trustee a certificate of  an authorized representative to  the effect that  such
Transferor   reasonably   believes,   based   on  the   facts   known   to  such
 
                                       59
<PAGE>
representative at the  time of such  certificate, that such  amendment will  not
adversely   affect  in   any  material  respect   the  interests   of  any  such
Certificateholder and (ii) such amendment will not result in a Ratings Effect.
 
    The Pooling and Servicing  Agreement and any Series  Supplement may also  be
amended  from time to time by the Transferors, the Servicer and the Trustee with
the consent of the holders of Certificates  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  and Servicing
Agreement or any Series Supplement or of  modifying in any manner the rights  of
such  Certificateholders.  No such  amendment, however,  may  (a) 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 (provided that an amendment of the terms of a Pay Out
Event shall not be deemed to be within the scope of this clause (a)); (b) change
the  definition  or  the manner  of  calculating  the interest  on  any holder's
Certificate without the consent of  each affected Certificateholder; (c)  reduce
the  aforesaid percentage required to consent to any such amendment, without the
consent of each  Certificateholder; or (d)  adversely affect the  rating of  any
Series  or Class  by any  Rating Agency  without the  consent of  the holders of
Certificates of such Series  or Class evidencing  not less than  66 2/3% of  the
aggregate  unpaid principal amount of the  Certificates of such Series or Class.
Promptly following  the execution  of  any amendment  (other than  an  amendment
described  in the preceding paragraph), the  Trustee will furnish written notice
of the substance of such amendment to each Certificateholder.
 
TRUSTEE
 
    Bankers Trust  Company  is  the  Trustee under  the  Pooling  and  Servicing
Agreement. The Corporate Trust Department of Bankers Trust Company is located at
Four Albany Street, New York, New York, 10006. The Transferors, 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
Transferors,  the  Servicer  and any  of  their respective  affiliates  may hold
Certificates of any Series in their own names; however, any Certificates so held
shall not be entitled to participate in any decisions made or instructions given
to the Trustee by such Certificateholders as a group. In addition, for  purposes
of  meeting the legal  requirements of certain  local jurisdictions, the Trustee
shall have the power to appoint a co-trustee or separate trustees of all or  any
part  of the Trust. In the event of such appointment, all rights, powers, duties
and obligations shall be conferred or imposed upon the Trustee and such separate
trustee or co-trustee  jointly, or,  in any  jurisdiction in  which the  Trustee
shall  be incompetent or  unqualified to perform certain  acts, singly upon such
separate trustee  or co-trustee,  who shall  exercise and  perform such  rights,
powers, duties and obligations solely at the direction of the Trustee.
 
    The  Trustee may resign at any time,  in which event the Transferors 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 and Servicing  Agreement or if  the Trustee becomes  insolvent. In  such
circumstances,  the Servicer will  be obligated to  appoint a successor Trustee.
Any resignation or removal of the Trustee and appointment of a successor Trustee
will not become effective until acceptance  of the appointment by the  successor
Trustee.
 
               DESCRIPTION OF THE RECEIVABLES PURCHASE AGREEMENT
 
    The  Receivables transferred to the Trust  by CCB Holding will be originally
acquired by  CCB Holding  from the  Bank pursuant  to the  Receivables  Purchase
Agreement  to  be  entered  into  between  CCB  Holding,  as  purchaser  of such
Receivables, and the  Bank, as  seller. Pursuant  to the  Pooling and  Servicing
Agreement, all such Receivables are transferred by CCB Holding to the Trust. The
following  summary  relating  to  the  Receivables  Purchase  Agreement  and the
transactions contemplated thereby
 
                                       60
<PAGE>
is qualified in its entirety by reference to the Receivables Purchase Agreement,
a form of which is  filed as an exhibit to  the Registration Statement of  which
this Prospectus is a part and which is incorporated by reference herein.
 
SALES AND TRANSFERS OF RECEIVABLES
 
    Pursuant  to  the  Receivables  Purchase Agreement,  the  Bank  sold without
recourse  (except  as  specifically  set  forth  in  the  Receivables   Purchase
Agreement) to CCB Holding all its right, title and interest in and to all of the
Receivables  then existing in either all or  certain of the Initial Accounts and
all of the Receivables thereafter created in such Accounts and has sold and  may
in the future sell the Receivables in all or certain of the Additional Accounts,
if any, added from time to time to the Accounts as of the date of such addition,
whether such Receivables shall then be existing or shall thereafter be created.
 
    In  connection with such  sale of the  Receivables to CCB  Holding, the Bank
will indicate in its computer files that the relevant Receivables have been sold
to CCB Holding by the Bank and that all right, title and interest of CCB Holding
in such  Receivables have  been transferred  by  CCB Holding  to the  Trust.  In
addition,  the Bank will provide to CCB  Holding a computer file or a microfiche
list containing a true and complete  list showing each such Account,  identified
by  account  number, by  total outstanding  balance and  by aggregate  amount of
Receivables on the Trust Cut-Off Date  for the applicable Initial Accounts  and,
with  respect  to  Additional  Accounts,  the  Receivables  of  which  are being
transferred to  CCB  Holding  under  the  Receivables  Purchase  Agreement,  the
applicable  Addition cut-off date for such  Additional Accounts. The records and
agreements relating to the  Accounts and Receivables are  not segregated by  the
Bank  from other documents and agreements relating to other credit card accounts
and receivables  and are  not  stamped or  marked to  reflect  the sale  of  the
Receivables  to CCB Holding, but the computer records of the Bank will be marked
to evidence such sale.  The Bank, as debtor/seller  will file any UCC  financing
statements  meeting the requirements of applicable state  law and in each of the
jurisdictions as are necessary to perfect and to maintain perfection of the sale
of the Receivables in the Initial Accounts and the Bank will similarly file with
respect to the Receivables in Additional Accounts. See "Risk Factors -- Transfer
of Assets" and "Certain Legal Aspects of the Receivables."
 
REPRESENTATIONS AND WARRANTIES
 
    In the Receivables Purchase Agreement,  the Bank represents and warrants  to
CCB  Holding to the effect  that, among other things,  as of each Series Closing
Date and  as of  each date  that Additional  Accounts are  designated under  the
Receivables  Purchase Agreement: (a)  it is duly organized  and in good standing
and that it has the authority to consummate the transactions contemplated by the
Receivables Purchase  Agreement; (b)  each such  Additional Account  will be  an
Eligible  Account;  and  (c) each  Receivable  generated thereunder  is,  on the
applicable date of designation, an Eligible Receivable. In the event of a breach
of any  representation and  warranty  set forth  in  the Pooling  and  Servicing
Agreement  that results in the requirement that CCB Holding accept retransfer of
an Ineligible  Receivable,  then  the  Bank  shall  repurchase  such  Ineligible
Receivable  from  CCB Holding  on the  date  of such  retransfer for  the amount
specified in the Receivables Purchase Agreement.
 
    The Bank  also represents  and warrants  to CCB  Holding that,  among  other
things,  as of the date of the Receivables Purchase Agreement and each date that
Additional Accounts are designated under the Receivables Purchase Agreement  (a)
the Receivables Purchase Agreement constitutes a valid and binding obligation of
the  Bank and (b) the Receivables Purchase Agreement constitutes a valid sale to
CCB Holding  of  all right,  title  and  interest of  the  Bank in  and  to  the
Receivables then existing and thereafter created in the relevant Accounts and in
the proceeds thereof. If the breach of any of the representations and warranties
described  in this paragraph results in the  obligation of CCB Holding under the
Pooling  and  Servicing  Agreement  to  accept  retransfer  of  the  Receivables
transferred by it, the Bank will repurchase the Receivables retransferred to CCB
Holding  for  an amount  of cash  equal to  the  amount of  cash CCB  Holding is
required to deposit under the Pooling and Servicing Agreement in connection with
such retransfer.
 
                                       61
<PAGE>
CERTAIN COVENANTS
 
    The Bank agrees, for the benefit of  the Trust, that any amounts payable  by
the  Bank  to CCB  Holding  pursuant to  the  Receivables Purchase  Agreement in
respect of amounts that  are to be paid  by CCB Holding to  the Trustee for  the
benefit  of the Certificateholders  will be paid  by the Bank,  on behalf of CCB
Holding, directly to  the Trustee.  CCB Holding has  agreed in  the Pooling  and
Servicing  Agreement to enforce the covenants and  agreements of the Bank in the
Receivables Purchase Agreement.
 
AMENDMENTS
 
    The Receivables Purchase  Agreement may be  amended by CCB  Holding and  the
Bank  without the  consent of the  Certificateholders so long  as such amendment
does not have a Ratings Effect.
 
TERMINATION
 
    The  Receivables  Purchase  Agreement  will  not  terminate  prior  to   the
termination of the Trust. In addition, if a conservator or receiver is appointed
for  the  Bank  or  certain  other  liquidation  events  occur,  the  Bank  will
immediately cease to sell Receivables to CCB Holding and promptly give notice of
such event to CCB Holding and to  the Trustee; PROVIDED, HOWEVER, that the  FDIC
may  have the power to  require the Bank to continue  to sell new Receivables to
CCB Holding.
 
                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES
 
TRANSFER OF RECEIVABLES
 
    Each Transferor will represent and warrant  to the Trust in the Pooling  and
Servicing  Agreement  that  the  transfer  of Receivables  by  it  to  the Trust
constitutes either a valid sale and assignment of such Receivables to the  Trust
or  a  grant to  the  Trust of  a security  interest  in such  Receivables. Each
Transferor also will represent and warrant that if such transfer is a valid sale
and assignment, it constitutes a valid sale  and assignment to the Trust of  all
right,  title and interest of such Transferor in and to such Receivables, except
for the interest of such  Transferor, as a holder  of the Bank Certificate,  and
other  rights of such Transferor under the Pooling and Servicing Agreement, free
and clear of  all liens  and security  interests (except  for certain  permitted
liens  as  described below).  The relevant  Transferor  also will  represent and
warrant to the Trust in the Pooling and Servicing Agreement that if the transfer
of Receivables by such Transferor to the Trust creates a security interest under
the UCC as  in effect  in the State  of Maryland  or the State  of Delaware,  as
applicable,  there will exist  an enforceable first  priority perfected security
interest in the Receivables  in existence at  the time of  the formation of  the
Trust in favor of the Trust and an enforceable first priority perfected security
interest  in the  Receivables created  thereafter in favor  of the  Trust on and
after their  creation  (except for  certain  permitted tax  liens  as  described
below).  For a discussion of  the Trust's rights arising  from a breach of these
representations and  warranties, see  "The Pooling  and Servicing  Agreement  --
Representations and Warranties."
 
    The  Receivables are "accounts" or "general intangibles" for purposes of the
UCC. Both the transfer and assignment  of accounts and the transfer of  accounts
as security for an obligation are treated under Article 9 of the UCC as creating
a security interest therein and are subject to its provisions, and the filing of
an appropriate financing statement is required to perfect such security interest
of  the Trust. If a transfer of  general intangibles is deemed to constitute the
creation of  a security  interest, rather  than a  sale, Article  9 of  the  UCC
applies and the filing of an appropriate financing statement is also required in
order  to perfect the  Trust's security interest.  Financing statements covering
the Receivables of the Trust  will be filed under  the UCC with the  appropriate
state  and/or local governmental authority to perfect the interests of the Trust
in the Receivables.
 
    There are certain limited  circumstances under the UCC  in which a prior  or
subsequent  transferee  of  Receivables  coming into  existence  after  a Series
Closing Date could have an interest  in such Receivables with priority over  the
Trust's  interest.  Under the  Pooling  and Servicing  Agreement,  however, each
Transferor will represent and warrant that it has transferred its Receivables to
the Trust free and clear of all liens and security interests (other than certain
tax and other governmental
 
                                       62
<PAGE>
liens) except for the interest of the Holders of the Transferor Certificates and
other rights of such  Transferor under the Pooling  and Servicing Agreement.  In
addition, each Transferor will covenant that it will not sell, pledge, assign or
transfer,  or grant, create, incur,  assume or suffer to  exist any lien on, any
Receivable (or any interest therein) other than to the Trust, in connection with
any transfer of the Accounts  selected for the Trust  or in connection with  any
transaction  permitted by the Pooling and Servicing Agreement or the Receivables
Purchase Agreement. A tax or other governmental lien on property of a Transferor
arising prior  to the  time a  Receivable  comes into  existence also  may  have
priority  over the interest of  the Trust in such  Receivable. In addition, if a
receiver or conservator were appointed  for a Transferor (or  in the event of  a
bankruptcy  of CCB Holding), certain administrative  expenses of the receiver or
conservator (or of such bankruptcy) also may have priority over the interest  of
the  Trust in such Receivables. While the Bank is the Servicer, cash collections
on the Receivables may  be held by  the Bank and commingled  with its funds  for
brief  periods, and  if an  Insolvency Event  occurs, the  Trust may  not have a
perfected interest in such commingled collections.
 
CERTAIN MATTERS RELATING TO INSOLVENCY AND RECEIVERSHIP
 
    The FDIA, as amended, sets forth certain powers that the FDIC could exercise
if  it  were  appointed  conservator  or  receiver  of  the  Bank.  Subject   to
clarification by regulations or interpretations, positions taken by the staff of
the  FDIC  prior to  the passage  of FIRREA  do  not suggest  that the  FDIC, as
receiver or conservator for the Bank,  would interfere with the timely  transfer
to  the Trust of  payments collected on  the Receivables. If,  however, the FDIC
were to assert a contrary position,  such as requiring the Trustee to  establish
its  right to those payments by  submitting to and completing the administrative
claims procedures under the FDIA, or the conservator or receiver were to request
a stay of  proceedings with  respect to  the Bank  as provided  under the  FDIA,
delays  in payment on outstanding Series of Certificates and possible reductions
in the amount of those payments could occur. In the event the Bank's transfer of
Receivables to the Trust or the Bank's  sale of the Receivables to CCB  Holding,
as applicable, is deemed to constitute the creation of a security interest, such
a  security  interest,  to  the  extent  it  was  validly  perfected  before the
occurrence of an Insolvency Event and was not taken or granted in  contemplation
of  insolvency, or with the  intent to hinder, delay or  defraud the Bank or its
creditors, the FDIA provides that such  security interest should not be  subject
to  avoidance by the FDIC, as receiver or conservator. A receiver or conservator
also may disaffirm  or repudiate the  Bank's obligations under  the Pooling  and
Servicing  Agreement  to accept  reassignment  of Ineligible  Receivables  or to
accept reassignment of the  Trust Portfolio or other  provisions of the  Pooling
and Servicing Agreement.
 
    The Pooling and Servicing Agreement provides that, upon the occurrence of an
Insolvency Event with respect to the Bank, the Bank will promptly give notice to
the  Trustee of such appointment or liquidation, and a Pay Out Event will occur.
Pursuant to the  Pooling and  Servicing Agreement and  the Receivables  Purchase
Agreement,  newly created Principal  Receivables will not  be transferred to the
Trust or to CCB Holding, as applicable, on and after any such Insolvency  Event.
Notwithstanding  the  cessation  of  the transfer  to  the  Trust  of additional
Principal Receivables, Finance Charge Receivables, whenever created, accrued  in
respect  of Principal Receivables  that have been transferred  to the Trust will
continue to be  a part  of the Trust  or to  be transferred to  CCB Holding,  as
applicable.  The Pooling and Servicing Agreement provides that the Servicer will
continue, on and after any  such Insolvency Event, to  collect and remit to  the
Trustee  payments  on Receivables  transferred  to the  Trust.  Unless otherwise
instructed within a specified period by  holders of Certificates of each  Series
or,  if  a Series  includes  more than  one Class,  each  Class of  such Series,
evidencing more than 50% of the aggregate unpaid principal balance of each  such
Series  or Class,  as well  as each  holder of  an interest  in the Transferors'
Interest not subject to the Insolvency  Event and each person designated by  the
Transferors  to the Trustee prior to the  occurrence of the Insolvency Event the
Trustee may proceed to sell, dispose  of or otherwise liquidate the  Receivables
in  the Trust in a commercially reasonable manner and on commercially reasonable
terms. Under the  Pooling and  Servicing Agreement,  the net  proceeds from  the
sale,  liquidation or  disposition of the  Receivables will be  deposited in the
Collection Account  and  allocated as  provided  in the  Pooling  and  Servicing
Agreement  and each Series  Supplement. See "Description  of the Certificates --
Pay   Out   Events."   This   procedure   could   be   delayed,   as   described
 
                                       63
<PAGE>
above. In addition, a conservator or receiver for the Bank may have the power to
prevent   the  early  sale,  liquidation   or  disposition  of  the  Receivables
transferred by the Bank,  the commencement of the  Early Amortization Period  or
Early  Accumulation Period  of a  Class or  Series or  other exercise  of rights
unless a Pay Out Event occurs due  to an event in addition to the  receivership,
conservatorship  or insolvency  the Bank. The  receiver or  conservator may also
have the power to cause the early sale  of the Receivables of the Trust and  the
early  retirement of  the Certificates or  to require or  prohibit the continued
transfer of Receivables to the Trust or to CCB Holding, as applicable.
 
    If a receiver or conservator is appointed for the Servicer, the receiver  or
conservator  may have the power either to  terminate the Servicer and replace it
with a successor Servicer or to prevent the termination of the Servicer and  its
replacement  with a successor Servicer if  no Servicer Default exists other than
the receivership,  conservatorship  or  insolvency of  the  Servicer.  See  "The
Pooling and Servicing Agreement -- Servicer Default."
 
    CCB  Holding  has been  structured such  that  the voluntary  or involuntary
application with respect to CCB Holding for relief under the Bankruptcy Code  or
similar  state  laws is  unlikely. CCB  Holding is  a separate,  limited purpose
subsidiary, the certificate  of incorporation of  which contains limitations  on
the  nature of  CCB Holding's  business and restrictions  on the  ability of CCB
Holding to commence a voluntary case  or proceeding under such laws without  the
prior  unanimous consent  of all directors.  See "CCB  Holding Corporation." CCB
Holding currently does not intend to file, and the Bank has agreed that it  will
not file, a voluntary petition for relief under the Bankruptcy Code with respect
to CCB Holding.
 
    If  CCB Holding were to become a debtor  in a bankruptcy case and a creditor
or bankruptcy trustee  of such debtor  or such  debtor itself were  to take  the
position  that the transfer of Receivables by CCB Holding to the Trust should be
recharacterized as a grant of a security interest in such Receivables to  secure
a  borrowing of  such debtor,  then delays  in payments  of collections  of such
Receivables to the Trust (and  therefore to the Certificateholders) could  occur
or  (should the  court rule in  favor of  any such trustee,  debtor or creditor)
reductions in the amount of such payments could result.
 
    If an Insolvency Event relating to CCB Holding were to occur, then a Pay Out
Event with respect to each Series would occur and, pursuant to the terms of  the
Pooling  and  Servicing  Agreement,  new  Principal  Receivables  would  not  be
transferred to the  Trust and  the Trustee  would sell  the Receivables  (unless
Certificateholders  holding Certificates of each Series or, if a Series includes
more than one Class, each Class of  such Series evidencing more than 50% of  the
aggregate  unpaid principal amount of each such Series or Class, as well as each
holder of an interest in the Transferors' Interest (other than CCB Holding)  and
each person designated by the Transferors to the Trustee prior to the occurrence
of  the Insolvency Event instruct  otherwise), thereby causing early termination
of the Trust. In such event, the portion of the proceeds of such sale  allocable
to  such  Certificateholders  of  a  related  Series  and  the  proceeds  of any
collections on  the  Receivables in  the  Collection Account  allocated  to  the
Certificateholders'  Interest of  such Series  may be  insufficient to  pay such
Certificateholders in full. However, in a bankruptcy proceeding, the Trustee may
not be  permitted to  suspend transfers  of Receivables  to the  Trust, and  the
instructions to sell the Receivables may not be given effect.
 
CONSUMER PROTECTION LAWS
 
    The  relationship of  the cardholder and  credit card  issuer is extensively
regulated by  federal  and state  consumer  protection and  related  laws.  With
respect  to credit cards issued  by the Bank, the  most significant laws include
the federal Truth-in-Lending Act, Fair Credit Billing Act, Fair Debt  Collection
Practices  Act,  Equal Credit  Opportunity Act,  Fair  Credit Reporting  Act and
Electronic Funds Transfer Act, as well  as applicable Virginia laws and, to  the
extent  applicable, comparable statutes in the other states in which cardholders
reside. These statutes impose disclosure requirements when a credit card account
is advertised, when it is applied for, when it is opened, at the end of  monthly
billing cycles and at year end and, in addition, prohibit certain discriminatory
practices  in extending  credit and  impose certain  limitations on  the type of
account-related charges that may be assessed. Federal law
 
                                       64
<PAGE>
requires credit  card  issuers to  disclose  to consumers  the  interest  rates,
cardholder  fees, grace periods and  balance calculation methods associated with
their credit card accounts. In addition, cardholders are entitled under  current
laws  to have payments and credits applied  to the credit card account promptly,
to receive  prescribed notices  and to  require billing  errors to  be  resolved
promptly.
 
    Certain  laws,  including the  laws described  above,  may limit  the Bank's
ability to collect amounts owing with  respect to the Receivables regardless  of
any act or omission on the part of the Bank. For example, under the federal Fair
Credit  Billing Act, a credit  card issuer is subject  to all claims (other than
tort claims) and defenses arising out of certain transactions in which a  credit
card  is used as a method  of payment or extension of  credit if the obligor has
made a good faith attempt to obtain satisfactory resolution of a disagreement or
problem relative to  the transaction from  the person honoring  the credit  card
and,  except in cases where  there is a certain  relationship between the person
honoring the  card  and  the credit  card  issuer,  the amount  of  the  initial
transaction exceeds $50 and the place where the initial transaction occurred was
in  the same state  as the cardholder's  mailing address or  within 100 miles of
that address. These statutes further  provide that in certain cases  cardholders
cannot be held liable for, or the cardholder's liability is limited with respect
to,  charges to the credit card account that result from unauthorized use of the
credit card.
 
    Additional consumer  protection  laws  may  be  enacted  that  would  impose
requirements on the making, enforcement and collection of consumer credit loans.
Any  new laws or rulings  that may be adopted,  and existing consumer protection
laws, may  adversely  affect the  ability  to  collect on  the  Receivables.  In
addition,  failure  of  the  Servicer to  comply  with  such  requirements could
adversely affect the Servicer's ability to enforce the Receivables.
 
    Application  of  federal  and  state  bankruptcy  and  debtor  relief   laws
(including the Soldiers' and Sailors' Civil Relief Act of 1940) would affect the
interests  of  the holders  of the  Certificates if  the protection  provided to
debtors under such laws result in any Receivables of the Trust being written off
as uncollectible.
 
    The Trust may be liable for  certain violations of consumer protection  laws
that  apply to  the Receivables  transferred to  it, either  as assignee  from a
Transferor with respect to violations arising before the transfer or as a  party
directly  responsible for violations arising after  the transfer. In addition, a
cardholder may be entitled to assert  such violations by way of set-off  against
his  obligation to  pay the  amount of  Receivables owing.  Each Transferor will
warrant to the Trust in the Pooling and Servicing Agreement that all Receivables
transferred by it to the Trust have been and will be created in compliance  with
the  requirements of such laws.  For a discussion of  the Trust's rights arising
from the breach of these warranties, see "The Pooling and Servicing Agreement --
Representations and Warranties."
 
CLAIMS AND DEFENSES OF CARDHOLDERS AGAINST THE TRUST
 
    The UCC, the provisions of which would be applicable to the Trust if it were
deemed to have acquired  a security interest in  the Receivables transferred  to
the  Trust  (see  "-- Transfer  of  Receivables"),  provides that  (a)  unless a
cardholder has made an  enforceable agreement not to  assert defenses or  claims
arising  out of a transaction, the rights of the Trust, as assignee, are subject
to all the terms of the cardholder agreement between the Bank and the cardholder
and any defense  or claim arising  therefrom, to  rights of set-off  and to  any
other  defense or claim of  the cardholder against the  Bank that accrues before
the cardholder receives notification of the assignment and (b) any cardholder is
authorized to  continue  to pay  the  Bank  until (i)  the  cardholder  receives
notification, reasonably identifying the rights assigned, that the amount due or
to become due has been assigned and that payment is to be made to the Trustee or
successor  Servicer  and (ii)  if requested  by the  cardholders the  Trustee or
successor Servicer  has  furnished  reasonable  proof  of  assignment.  No  such
agreement  not to  assert defenses has  been entered  into and no  notice of the
assignment of  the Receivables  to the  Trust will  be sent  to the  cardholders
obligated  on the Accounts in connection with the transfer of the Receivables to
the Trust.
 
                                       65
<PAGE>
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
GENERAL
 
    The following  is  a  general  discussion of  material  federal  income  tax
consequences   relating  to  the  purchase,   ownership  and  disposition  of  a
Certificate offered hereby. This  discussion is based on  current law, which  is
subject to changes that could prospectively or retroactively modify or adversely
affect  the tax consequences  summarized below. The  discussion does not address
all of the tax consequences relevant to a particular Certificate Owner in  light
of  that Certificate Owner's  circumstances, and some  Certificate Owners may be
subject  to  special  tax  rules  and  limitations  not  discussed  below.  Each
prospective  Certificate  Owner  is urged  to  consult  its own  tax  adviser in
determining  the  federal,  state,  local  and  foreign  income  and  other  tax
consequences of the purchase, ownership and disposition of a Certificate offered
hereby.
 
    For  purposes of this discussion, "U.S.  Person" means a citizen or resident
of the United  States, a corporation  or partnership organized  in or under  the
laws of the United States, any state thereof, or political subdivision of either
(including  the District of Columbia), or an estate or trust the income of which
is includible in gross income for U.S. federal income tax purposes regardless of
its source. The  term "U.S.  Certificate Owner" means  any U.S.  Person and  any
other  person to the  extent that the  income attributable to  its interest in a
Certificate offered hereby is effectively  connected with that person's  conduct
of a U.S. trade or business.
 
TREATMENT OF THE CERTIFICATES AS DEBT
 
    The  Transferors express in  the Pooling and  Servicing Agreement the intent
that for  federal,  state and  local  income  and franchise  tax  purposes,  the
Certificates  will  be  debt secured  by  the Receivables.  The  Transferors, by
entering into the  Pooling and Servicing  Agreement, and each  investor, by  the
acceptance  of a beneficial interest  in a Certificate, will  agree to treat the
Certificates as  debt for  federal, state  and local  income and  franchise  tax
purposes. However, the Pooling and Servicing Agreement generally is ambiguous in
characterizing  the transfer of Receivables,  and because different criteria are
used in determining  the non-tax  accounting treatment of  the transaction,  the
Transferors  will treat the Pooling and  Servicing Agreement for certain non-tax
accounting purposes  as causing  a  transfer of  an  ownership interest  in  the
Receivables and not as creating a debt obligation.
 
    A  basic premise of federal income tax law is that the economic substance of
a transaction generally determines  its tax consequences.  The form and  non-tax
characterization  of a transaction,  while relevant factors,  are not conclusive
evidence of its  economic substance.  In appropriate  circumstances, the  courts
have  allowed taxpayers, as well as the Internal Revenue Service (the "IRS"), to
treat a  transaction in  accordance with  its economic  substance as  determined
under  federal income tax  law, even though the  participants in the transaction
have characterized it differently for non-tax purposes.
 
    The determination of  whether the  economic substance  of a  transfer of  an
interest  in property is instead a loan  secured by the transferred property has
been made by the IRS and the courts on the basis of numerous factors designed to
determine whether  the  transferor  has relinquished  (and  the  transferee  has
obtained)  substantial  incidents  of  ownership in  the  property.  Among those
factors,  the  primary  ones  examined  are  whether  the  transferee  has   the
opportunity to gain if the property increases in value, and has the risk of loss
if the property decreases in value. Special tax counsel to the Transferors to be
named  in the  Prospectus Supplement ("Tax  Counsel"), will  deliver its opinion
generally to the  effect that,  under current  law as  in effect  on the  Series
Closing  Date, although no  transaction closely comparable  to that contemplated
herein has  been the  subject  of any  Treasury  regulation, revenue  ruling  or
judicial  decision,  for federal  income tax  purposes the  Certificates offered
hereby will  not  constitute  an  ownership interest  in  the  Receivables,  but
properly  will be characterized as debt. Except where indicated to the contrary,
the following discussion assumes that  the Certificates offered hereby are  debt
for federal income tax purposes.
 
                                       66
<PAGE>
TREATMENT OF THE TRUST
 
    GENERAL.    The  Pooling and  Servicing  Agreement permits  the  issuance of
Certificates and certain other interests (including any Collateral Interest)  in
the  Trust, each of which may be  treated for federal income tax purposes either
as debt or equity interests in the  Trust. If all of the Certificates and  other
interests  (other than the Bank Certificate)  in the Trust were characterized as
debt, the  Trust might  be  characterized as  a  security arrangement  for  debt
collateralized  by the  Receivables and issued  directly by  the Transferors (or
other holder of the  Bank Certificate). Under  such a view,  the Trust would  be
disregarded  for  federal income  tax purposes.  Alternatively,  if some  of the
Transferor Certificates, the Certificates and other interests in the Trust  were
characterized  as equity therein, the Trust might be characterized as a separate
entity owning the Receivables,  issuing its own debt,  and jointly owned by  the
Transferors  (or other holder of the Bank  Certificate) and any other holders of
equity interests in  the Trust. However,  Tax Counsel will  deliver its  opinion
generally  to the effect that, under current  law as in effect on the applicable
Series Closing Date, any  such entity constituted  by the Trust  will not be  an
association or publicly traded partnership taxable as a corporation.
 
    POSSIBLE  TREATMENT  OF  THE  TRUST  AS  A  PARTNERSHIP,  A  PUBLICLY TRADED
PARTNERSHIP OR AN ASSOCIATION.  Although, as described  above, Tax Counsel  will
deliver  its  opinion  generally to  the  effect  that, for  federal  income tax
purposes, the Certificates offered hereby will properly be characterized as debt
and that the  Trust will not  be treated  as an association  or publicly  traded
partnership  taxable as a corporation,  such opinion will not  be binding on the
IRS and  thus  no assurance  can  be given  that  such a  characterization  will
prevail.  Further, such opinion will be made  with respect to current law, which
is subject to change as described below. If the IRS were to contend successfully
that some  or all  of the  Transferor Certificates,  Certificates or  any  other
interest  in the  Trust, including any  Collateral Interest, were  equity in the
Trust for federal income tax  purposes, all or a portion  of the Trust could  be
classified  as a partnership or an association taxable as a corporation for such
purposes. Because Tax  Counsel will  deliver its opinion  that the  Certificates
offered hereby will be characterized as debt for federal income tax purposes and
because  any holder of an interest in  a Collateral Interest will agree to treat
that interest as debt for such purposes, no attempt will be made to comply  with
any  tax reporting requirements that would apply as a result of such alternative
characterizations.
 
    If the Trust were treated in whole or in part as a partnership in which some
or all of  the holders of  interests in the  publicly offered Certificates  were
partners,  that partnership could be classified as a publicly traded partnership
taxable as  a  corporation.  Further,  regulations  published  by  the  Treasury
Department  on December  4, 1995  (the "Regulations")  could cause  the Trust to
constitute a publicly traded partnership even if all holders of interests in the
publicly offered  Certificates  are treated  as  holding debt.  The  Regulations
generally  apply to  taxable years beginning  after December 31,  1995, and thus
could affect the classification of  presently existing entities and the  ongoing
tax  treatment  of  already  completed  transactions.  Although  the Regulations
provide for a 10-year grandfather period  for a partnership actively engaged  in
an  activity before December  4, 1995, it  is not clear  whether the Trust would
qualify for this grandfather period. If the Trust were classified as a  publicly
traded  partnership,  whether by  reason of  the  treatment of  publicly offered
Certificates as equity or by reason of the Regulations, it would avoid  taxation
as  a corporation if its  income was not derived in  the conduct of a "financial
business"; however, whether the  income of the Trust  would be so classified  is
unclear.
 
    Under  the Code and the  Regulations, a partnership will  be classified as a
publicly traded  partnership  if  equity  interests therein  are  traded  on  an
"established  securities  market," or  are  "readily tradable"  on  a "secondary
market" or its "substantial equivalent." The Transferors intend to take measures
designed to reduce the risk that Trust could be classified as a publicly  traded
partnership  by reason of interests in the  Trust other than the publicly traded
Certificates. Although the Transferors expect  such measures will ultimately  be
successful,  certain  of the  actions  that may  be  necessary for  avoiding the
treatment of such interests as "readily tradable" on a "secondary market" or its
"substantial equivalent" are not fully within the control of the Transferors. As
a result, there can be no assurance that the measures the Transferors intend  to
take  will in all  circumstances be sufficient  to prevent the  Trust from being
classified as a publicly traded partnership under the Regulations.
 
                                       67
<PAGE>
    If the  Trust  were treated  as  a partnership  but  nevertheless not  as  a
publicly traded partnership taxable as a corporation, that partnership would not
be  subject to federal income  tax. Rather, each item  of income, gain, loss and
deduction of  the partnership  generated through  the ownership  of the  related
Receivables  would be taken into account directly in computing taxable income of
the Transferors (or  the holders of  the Bank Certificate)  and any  Certificate
Owners  or  others  treated  as partners  in  accordance  with  their respective
partnership interests therein. The  amounts and timing  of income reportable  by
any  Certificate  Owners  treated as  partners  would likely  differ  from those
reportable by such Certificate Owners had  they been treated as owning debt.  In
addition,  if the Trust were treated in whole  or in part as a partnership other
than a publicly traded partnership, income  derived from the partnership by  any
Certificate  Owner that  is a  pension fund  or other  tax-exempt entity  may be
treated as unrelated business taxable income. Partnership characterization  also
may  have adverse  state and  local income or  franchise tax  consequences for a
Certificate Owner.  From  time  to  time, legislation  has  been  introduced  in
Congress  that would affect the treatment of any "large partnership," defined as
any partnership in  which there are  at least  250 partners in  a taxable  year.
Under  such  legislative  proposals,  among other  things,  the  availability of
certain deductions to partners may be limited, and certain computations (such as
those relating to the level  of allowable miscellaneous itemized deductions  and
the netting of capital gains and losses) would be made at the partnership rather
than  the partner level.  No prediction can  be made regarding  whether any such
legislation will be enacted or, if so, what its ultimate effective date will be.
 
    If the  arrangement created  by  the Pooling  and Servicing  Agreement  were
treated  in whole or in part as  a publicly traded partnership or an association
taxable as a corporation, that entity would be subject to federal income tax  at
corporate  tax rates on its taxable income generated by ownership of the related
Receivables. That  tax  could result  in  reduced distributions  to  Certificate
Owners.  No distributions  from the Trust  would be deductible  in computing the
taxable income of the  corporation, except to the  extent that any  Certificates
were  treated  as  debt of  the  corporation  and distributions  to  the related
Certificate Owners were treated  as payments of  interest thereon. In  addition,
distributions  to  Certificate  Owners  not treated  as  holding  debt  would be
dividend income  to the  extent  of the  current  and accumulated  earnings  and
profits  of the corporation. Further, a  Certificate Owner that is a corporation
may not be entitled to the  corporate dividends received deduction with  respect
to such distribution.
 
TAXATION OF INTEREST INCOME OF U.S. CERTIFICATE OWNERS
 
    GENERAL.   Stated interest on a beneficial interest in a Certificate offered
hereby will be includible in gross income in accordance with a U.S.  Certificate
Owner's method of accounting.
 
    ORIGINAL ISSUE DISCOUNT.  If the Certificates offered hereby are issued with
original  issue discount ("OID"),  the provisions of  sections 1271 through 1273
and 1275 of the Internal  Revenue Code of 1986 (the  "Code") will apply to  such
Certificates. Under those provisions, a U.S. Certificate Owner (including a cash
basis holder) generally would be required to accrue the OID on its interest in a
Certificate  offered  hereby in  income  for federal  income  tax purposes  on a
constant yield basis, resulting  in the inclusion of  OID in income somewhat  in
advance  of  the receipt  of cash  attributable  to that  income. In  general, a
Certificate offered hereby will be treated as having OID to the extent that  its
"stated redemption price" exceeds its "issue price," if such excess is more than
0.25  percent  multiplied  by  the  weighted  average  life  of  the Certificate
(determined by taking into account only  the number of complete years  following
issuance  for any partial  principal payments). Under  section 1272(a)(6) of the
Code, special provisions  apply to  debt instruments  on which  payments may  be
accelerated  due  to  prepayments  of  other  obligations  securing  those  debt
instruments.  However,  no  regulations  have  been  issued  interpreting  those
provisions,  and  the  manner  in  which those  provisions  would  apply  to the
Certificates offered hereby is unclear. Additionally, because the failure to pay
interest currently on a Certificate offered hereby is not a default and may  not
be  considered to give rise to any penalty  or remedy to compel payment, the IRS
could take the position based on  Treasury Regulations that all of the  interest
payable    on   such   Certificate   should    be   included   in   its   stated
 
                                       68
<PAGE>
redemption  price  at  maturity.  If   sustained,  such  treatment  should   not
significantly   affect  the  tax  liability  of  most  Certificate  Owners,  but
prospective U.S.  Certificate  Owners  should consult  their  own  tax  advisers
concerning the impact to them in their particular circumstances.
 
    MARKET  DISCOUNT.  A U.S.  Certificate Owner who purchases  an interest in a
Certificate offered hereby at a discount that exceeds any unamortized OID may be
subject to the  "market discount"  rules of sections  1276 through  1278 of  the
Code.  These rules provide, in part, that  gain on the sale or other disposition
of  a  Certificate  offered  hereby  and  partial  principal  payments  on  such
Certificate  are  treated as  ordinary income  to the  extent of  accrued market
discount. The  market  discount rules  also  provide for  deferral  of  interest
deductions  with respect  to debt  incurred to  purchase or  carry a Certificate
offered hereby that has market discount.
 
    MARKET PREMIUM.   A U.S. Certificate  Owner who purchases  an interest in  a
Certificate  offered hereby at a premium may elect to offset the premium against
interest income over the  remaining term of the  Certificate in accordance  with
the provisions of section 171 of the Code.
 
SALE OR EXCHANGE OF CERTIFICATES
 
    Upon  a sale or exchange  of an interest in  a Certificate offered hereby, a
U.S. Certificate  Owner generally  will  recognize gain  or  loss equal  to  the
difference  between the  amount realized  on the sale  or exchange  and the U.S.
Certificate Owner's  adjusted basis  in  its interest  in the  Certificate.  The
adjusted  basis in the interest in the Certificate offered hereby will equal its
cost, increased by any OID or market discount includible in income with  respect
to  the  interest in  the  Certificate prior  to its  sale,  and reduced  by any
principal payments  previously received  with  respect to  the interest  in  the
Certificate  and any  amortized premium. Subject  to the  market discount rules,
gain or loss will  be capital gain  or loss if the  interest in the  Certificate
offered hereby was held as a capital asset. Capital losses generally may be used
only to offset capital gains.
 
NON-U.S. CERTIFICATE OWNERS
 
    In general, a non-U.S. Certificate Owner will not be subject to U.S. federal
income tax on interest (including OID) on a beneficial interest in a Certificate
offered   hereby  unless  (i)   the  non-U.S.  Certificate   Owner  actually  or
constructively owns 10 percent or more of the total combined voting power of all
classes of stock  of either  Transferor entitled  to vote  (or of  a profits  or
capital  interest  of the  Trust if  characterized as  a partnership),  (ii) the
non-U.S. Certificate Owner is a  controlled foreign corporation that is  related
to  either Transferor (or the  Trust if treated as  a partnership) through stock
ownership,  (iii)  the  Certificate  Owner  is  a  bank  described  in   section
881(c)(3)(A) of the Code, (iv) such interest is contingent interest described in
section  871(h)(4)  of the  Code, or  (v) the  non-U.S. Certificate  Owner bears
certain relationships to  any holder  of the  Bank Certificate  (other than  the
Transferors)  or  of  Investor  Certificates  or  other  interests  not properly
characterized as debt. To qualify for the exemption from taxation, the last U.S.
Person in the chain of payment prior to payment to a non-U.S. Certificate  Owner
(the  "Withholding Agent") must have received (in the year in which a payment of
interest or  principal  occurs  or in  either  of  the two  preceding  years)  a
statement  that (a) is signed by  the non-U.S. Certificate Owner under penalties
of perjury, (b)  certifies that  the non-U.S. Certificate  Owner is  not a  U.S.
Person  and (c) provides the name and address of the non-U.S. Certificate Owner.
The statement may  be made  on a Form  W-8 or  substantially similar  substitute
form,  and the non-U.S.  Certificate Owner must inform  the Withholding Agent of
any change in the information on the statement within 30 days of the change.  If
a  Certificate offered hereby is held through a securities clearing organization
or certain other  financial institutions,  the organization  or institution  may
provide  a signed statement to the Withholding Agent. However, in that case, the
signed statement must be accompanied by  a Form W-8 or substitute form  provided
by the non-U.S. Certificate Owner to the organization or institution holding the
Certificate offered hereby on behalf of the non-U.S. Certificate Owner. The U.S.
Treasury  Department  is  considering  implementation  of  further certification
requirements aimed at  determining whether the  issuer of a  debt obligation  is
related to holders thereof.
 
                                       69
<PAGE>
    Generally,  any gain or income realized by a non-U.S. Certificate Owner upon
retirement or disposition of  an interest in a  Certificate offered hereby  will
not  be subject to U.S. federal  income tax, provided that (a)  in the case of a
Certificate Owner that is an individual,  such Certificate Owner is not  present
in  the United States for 183 days or more during the taxable year in which such
retirement or  disposition occurs  and  (b) in  the  case of  gain  representing
accrued  interest,  the  conditions  described in  the  preceding  paragraph for
exemption from withholding are satisfied. Certain exceptions may be  applicable,
and an individual non-U.S. Certificate Owner should consult a tax adviser.
 
    If  the  Certificates  offered  hereby  were treated  as  an  interest  in a
partnership, the recharacterization could cause a non-U.S. Certificate Owner  to
be  treated as  engaged in  a trade or  business in  the United  States. In that
event, the non-U.S. Certificate Owner would be required to file a federal income
tax return  and,  in  general, would  be  subject  to U.S.  federal  income  tax
(including  the  branch profits  tax) on  its net  income from  the partnership.
Further, certain withholding obligations apply with respect to income  allocable
or distributions made to a foreign partner. That withholding may be at a rate as
high  as 39.6 percent.  If some or  all of the  Certificates offered hereby were
treated as  stock in  a corporation,  any related  dividend distributions  to  a
non-U.S.  Certificate Owner generally would be  subject to withholding of tax at
the rate of  30 percent,  unless that  rate were  reduced by  an applicable  tax
treaty.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
    Backup  withholding of U.S. federal  income tax at a  rate of 31 percent may
apply to  payments  made  in  respect  of a  Certificate  offered  hereby  to  a
registered  owner who  is not  an "exempt  recipient" and  who fails  to provide
certain  identifying  information  (such  as  the  registered  owner's  taxpayer
identification  number) in the  manner required. Generally,  individuals are not
exempt recipients whereas  corporations and  certain other  entities are  exempt
recipients.  Payments  made  in respect  of  a  U.S. Certificate  Owner  must be
reported to the IRS, unless the U.S. Certificate Owner is an exempt recipient or
otherwise  establishes  an   exemption.  Compliance   with  the   identification
procedures  (described in  the preceding  section) would  establish an exemption
from backup withholding for  a non-U.S. Certificate Owner  who is not an  exempt
recipient.
 
    In addition, upon the sale of a Certificate offered hereby to (or through) a
"broker,"  the broker  must withhold  31 percent  of the  entire purchase price,
unless either (a)  the broker  determines that the  seller is  a corporation  or
other   exempt  recipient  or  (b)   the  seller  provides  certain  identifying
information in the required  manner, and in the  case of a non-U.S.  Certificate
Owner  certifies that  the seller is  a non-U.S. Certificate  Owner (and certain
other conditions are met). Such  a sale must also be  reported by the broker  to
the  IRS, unless either (i)  the broker determines that  the seller is an exempt
recipient or (ii) the  seller certifies its non-U.S.  status (and certain  other
conditions  are met).  Certification of  the registered  owner's non-U.S. status
normally would  be made  on Form  W-8 under  penalties of  perjury, although  in
certain  cases under proposed Treasury regulations  it may be possible to submit
other documentary  evidence.  As  defined  by  Treasury  regulations,  the  term
"broker"  includes all persons who stand ready to effect sales made by others in
the ordinary course  of a  trade or  business, as  well as  brokers and  dealers
registered  as  such under  the  laws of  the United  States  or a  state. These
requirements generally  will  apply  to a  U.S.  office  of a  broker,  and  the
information reporting requirements generally will apply to a foreign office of a
U.S.  broker as well as  to a foreign office  of a foreign broker  (a) that is a
controlled foreign corporation within the meaning of section 957(a) of the  Code
or  (b) 50 percent or more of whose  gross income from all sources for the three
year period ending with the close of its taxable year preceding the payment  (or
for  such part of the period that the  foreign broker has been in existence) was
effectively connected with the conduct of a trade or business within the  United
States.
 
    Any  amounts withheld under the backup withholding rules from a payment to a
Certificate Owner owning  a Certificate  offered hereby  would be  allowed as  a
refund  or a  credit against such  Certificate Owner's U.S.  federal income tax,
provided that the required information is furnished to the IRS.
 
                                       70
<PAGE>
    The backup  withholding  rules  have  not been  issued  in  final  form  and
therefore are potentially subject to change.
 
STATE AND LOCAL TAXATION
 
    The  discussion above does not address the  taxation of the Trust or the tax
consequences of  purchase,  ownership  or  disposition of  an  interest  in  the
Certificates  offered hereby  under any  state or  local tax  law. Each investor
should consult its own tax advisor regarding state and local tax consequences.
 
                              ERISA CONSIDERATIONS
 
    Section 406  of the  Employee Retirement  Income Security  Act of  1974,  as
amended  ("ERISA"),  and Section  4975  of the  Code  prohibit "plan  assets" of
pension, profit sharing or other  employee benefit plans, individual  retirement
accounts  or annuities, employee annuity plans  and Keogh plans subject to ERISA
or Section  4975 of  the Code  (each a  "Plan" or  collectively, "Plans"),  from
engaging  in certain transactions involving "plan  assets" with persons that are
"parties in interest" under ERISA  or "disqualified persons" under Section  4975
of  the  Code  with  respect  to the  Plan.  A  violation  of  these "prohibited
transaction" rules may generate excise tax and other liabilities under ERISA and
Section 4975 of  the Code for  such persons, unless  a statutory, regulatory  or
administrative  exemption is  available. Plans  that are  governmental plans (as
defined by  Section 3(32)  of ERISA)  and certain  church plans  (as defined  by
Section 3(33) of ERISA) are not subject to ERISA requirements.
 
    Subject  to  the considerations  described below  and  except to  the extent
otherwise specified in  the related  Prospectus Supplement with  respect to  any
Series  or Class  thereof offered hereby,  the Transferors  anticipate that only
certain Classes or Series of Certificates will be eligible for purchase by  Plan
Investors (as defined below).
 
    A  violation  of  the  prohibited  transaction  rules  could  occur  if  any
Certificates were to be purchased with "plan assets" of any Plan, and if  either
Transferor,  the  Trustee,  any  underwriter  of such  Series  or  any  of their
affiliates were a "party in interest"  or a "disqualified person," with  respect
to  such Plan.  Unless a  statutory, regulatory  or administrative  exemption is
available or an  exemption applies  under a  United States  Department of  Labor
("DoL")  regulation defining what constitutes "plan assets" of a Plan (the "Plan
Asset Regulation"), the Transferors, the  Trustee, any underwriters of a  Series
and  their affiliates are  likely to be "parties  in interest" and "disqualified
persons" with  respect to  many  Plans. Before  purchasing Certificates  of  any
Series  or Class,  any Plan  fiduciary or  other person  (including an insurance
company investing general or separate account assets) investing "plan assets" of
any Plan (a  "Plan Investor")  should consider whether  a non-exempt  prohibited
transaction  might  arise by  virtue of  the relationship  between any  Plan and
either Transferor, the Trustee, any underwriter  of such Series or any of  their
affiliates  and consult  their counsel  regarding the  purchase in  light of the
considerations described herein. The DoL  has issued five class exemptions  that
may  apply to  otherwise prohibited  transactions arising  from the  purchase or
holding of the Certificates: DoL Prohibited Transaction Exemptions 96-23  (Class
Exemption  for Plan Asset  Transactions Determined by  In-house Asset Managers),
95-60 (Class  Exemption for  Certain  Transactions Involving  Insurance  Company
General  Accounts), 91-38  (Class Exemption  for Certain  Transactions Involving
Bank  Collective   Investment  Funds),   90-1  (Class   Exemption  for   Certain
Transactions  Involving Insurance  Company Pooled  Separate Accounts)  and 84-14
(Class Exemption for Plan Asset Transactions Determined by Independent Qualified
Professional Asset Managers).
 
    Under certain circumstances, the Plan Asset Regulation treats the assets  of
an  entity in which a Plan has an  equity interest as "plan assets" of the Plan.
Although the Transferors  and the Certificate  Owners will agree  to treat  each
Series  of Certificates as  debt instruments, the Certificates  are likely to be
considered equity  interests  in  the  Trust for  purposes  of  the  Plan  Asset
Regulation.  If that were the  case, unless one of  the two exceptions described
below applies, the Plan Asset Regulation  would apply to treat the Trust  Assets
as  "plan assets" of any  Plan that invests directly  in the Certificates of any
Series.
 
                                       71
<PAGE>
    The  first   exception   applies   to   a   publicly-offered   security.   A
"publicly-offered  security" is a  security that is  (a) freely transferable (as
defined in the Plan Asset Regulation), (b) part of a class of securities that is
owned, immediately subsequent to the initial offering, by 100 or more  investors
who  are independent of the issuer and of one another ("Independent Investors"),
and (c) either is  (i) part of  a class of  securities registered under  Section
12(b)  or 12(g)  of the Exchange  Act, or (ii)  sold to  the plan as  part of an
offering of  securities to  the  public pursuant  to an  effective  registration
statement  under the Securities  Act and the  class of securities  of which such
security is a part is registered under the Exchange Act within 120 days (or such
later time as may be allowed by the Commission) after the end of the fiscal year
of the  issuer  during which  the  offering of  such  securities to  the  public
occurred.  For purposes of the 100 Independent Investor criterion, each Class of
Certificates should be deemed to be a "class" of securities that would be tested
separately from any other securities that  may be issued by the Trust.  Although
the  Transferors  may prohibit  the  transfer of  certain  Classes or  Series of
Certificates to Plans and Plan Investors, no other restrictions will be  imposed
on  the  transfer of  the Certificates  offered  hereby. The  related Prospectus
Supplement will  state  whether the  Transferors  expect, based  on  information
provided  by the underwriters  of a Series  or Class of  Certificates, that such
Series or  Class  of Certificates  will  be held  by  at least  100  Independent
Investors at the conclusion of the offering, although no assurance can be given,
and no monitoring or other measures will be taken to ensure, that such condition
will  be met. The Transferors  anticipate that the other  conditions of the Plan
Asset Regulation will be met.
 
    The second  exception  applies if  equity  participation in  the  entity  by
"Benefit  Plan  Investors" (I.E.,  Plans and  other  employee benefit  plans not
subject to ERISA,  such as governmental  or foreign plans,  as well as  entities
holding  assets deemed to  be "plan assets") is  not "significant." Benefit Plan
Investors' equity participation  in a Trust  is not significant  on any date  on
which any Series of Certificates is issued and outstanding if, immediately after
the  most recent acquisition of any equity  interest in the Trust, less than 25%
of the value of each class of equity interest in the Trust (excluding  interests
held  by the Transferors,  the Trustee or  their affiliates) is  held by Benefit
Plan Investors. No assurance can be given  by the Transferors as to whether  the
value  of  each class  of  equity interest  in the  Trust  held by  Benefit Plan
Investors will be less than  that amount at the  completion of the offering  and
thereafter,  and no monitoring or  other measures will be  taken with respect to
the satisfaction of the conditions to this exception.
 
    If neither of the foregoing exceptions under the Plan Asset Regulation  were
satisfied  with respect to the  Trust and the Trust  is considered to hold "plan
assets" of  Plan investors,  transactions involving  the Trust  and "parties  in
interest"  or "disqualified persons" with respect to a Plan which is directly or
indirectly a Certificate Owner  might be prohibited under  Section 406 of  ERISA
and/or  Section 4975 of the Code unless  an exemption is available. The five DoL
class exemptions mentioned  above may  not provide relief  for all  transactions
involving the Trust Assets even if they would otherwise apply to the purchase of
a Certificate with "plan assets" of any Plan.
 
    Certificates  may not be purchased by, on behalf of or with "plan assets" of
any Plan  if  either Transferor,  the  Servicer, the  Trustee  or any  of  their
affiliates  (a) has investment or administrative  discretion with respect to the
"plan assets" used to effect the  purchase; (b) has authority or  responsibility
to  give, or regularly gives, investment advice with respect to such assets, for
a fee and pursuant to  an agreement or understanding  that such advice (i)  will
serve  as a primary basis  for investment decisions with  respect to such assets
and (ii) will be based on the particular investment needs of the Plan  involved;
or (c) is an employer maintaining or contributing to such Plan.
 
    In light of the foregoing, Plan fiduciaries or other persons investing "plan
assets"  of any  Plan considering  the purchase  of Certificates  should consult
their own counsel regarding whether the  Trust Assets, which are represented  by
the Certificates, would be considered "plan assets," the consequences that would
apply if the Trust Assets were considered "plan assets," and the availability of
exemptive relief from the prohibited transaction rules.
 
                                       72
<PAGE>
    Unless  the related Prospectus Supplement states that the Transferors expect
that a particular Class of Certificates will be held by at least 100  separately
named  persons at  the completion  of the offering  made thereby,  that Class of
Certificates may not be acquired by any Plan, Plan Investor or any entity  whose
underlying  assets  include "plan  assets" under  the  Plan Asset  Regulation by
reason of any Plan's investment in the entity. In that event, by its  acceptance
of  a Certificate of that Class, except  as provided below for insurance company
general accounts, each Certificateholder with respect to Certificates of a Class
will be deemed to have represented and  warranted that it is not subject to  the
foregoing limitations.
 
    The  Small Business Job Protection  Act of 1996 added  new Section 401(c) of
ERISA relating to the status of the assets of insurance company general accounts
under ERISA  and Section  4975 of  the  Code. Pursuant  to Section  401(c),  the
Department of Labor is required to issue final regulations (the "General Account
Regulations")  not  later  than  December 31,  1997  with  respect  to insurance
policies issued  on  or  before December  31,  1998  that are  supported  by  an
insurer's  general  account.  The  General Account  Regulations  are  to provide
guidance on  which assets  held  by the  insurer  constitute "plan  assets"  for
purposes of the fiduciary responsibility provisions of ERISA and Section 4975 of
the Code. The assets of a general account that support insurance policies (other
than  "guaranteed benefit policies"  within the meaning  of Section 401(b)(2) of
ERISA) (i) issued to employee benefit or other plans subject to ERISA or Section
4975 of the  Code after December  31, 1998 or  (ii) issued to  such plans on  or
before  December 31, 1998 for  which the insurance company  does not comply with
the General Account Regulations, may be treated as plan assets. However,  except
in  the case of avoidance of the General Account Regulations and actions brought
by the Secretary of Labor relating to certain breaches of fiduciary duties  that
also  constitute breaches of state or federal  criminal law, until the date that
is 18 months after  the General Account Regulations  become final, no  liability
under  the  fiduciary responsibility  and  prohibited transaction  provisions of
ERISA and Section 4975 may result on the basis of a claim that the assets of the
general account of an insurance company  constitute the plan assets of any  such
plan. The plan asset status of insurance company separate accounts is unaffected
by  new Section  401(c) of  ERISA, and  separate account  assets continue  to be
treated as the plan assets of any such plan invested in a separate account.
 
    If the assets of a general account invested in the Certificates are  treated
as  plan assets of any  such plan or the protections  of Section 401(c) of ERISA
become unavailable, certain violations of  the prohibited transaction rules  may
be  deemed  to  occur as  a  result of  the  operation of  the  Trust. Insurance
companies  contemplating  the  investment  of  general  account  assets  in  the
Certificates  should consult with their legal  advisors concerning the impact of
Section 401(c) of ERISA, including the  status of assets of the general  account
as  plan assets of investing plans after December 31, 1998, and accordingly, the
general account's ability to  continue to hold the  Certificates after the  date
that is 18 months after the General Account Regulations become final. The deemed
representation   and  warranty   regarding  the   acquisition  and   holding  of
Certificates by any Plan,  Plan Investor or any  entity whose underlying  assets
constitute  "plan  assets"  will not  apply  to  the acquisition  or  holding of
Certificates with the assets of a general account of an insurance company to the
extent such acquisition or holding, respectively, is permitted by Section 401(c)
of ERISA and  final regulations thereunder  or other exemption  under ERISA  and
does  not result in  the contemplated operations  of the Trust  being treated as
violations of the prohibited transaction rules.
 
    Finally, Plan fiduciaries or  other persons investing  "plan assets" of  any
Plan should consider the fiduciary standards under ERISA or other applicable law
in  the context  of the  Plan's particular  circumstances before  authorizing an
investment of a portion of the  Plan's assets in the Certificates.  Accordingly,
among other factors, such fiduciaries should consider whether the investment (a)
satisfies  the diversification requirement of ERISA or other applicable law, (b)
is in  accordance with  the  Plan's governing  instruments  and (c)  is  prudent
considering  the "Risk  Factors" and other  factors discussed herein  and in the
related Prospectus Supplement.
 
                                       73
<PAGE>
                              PLAN OF DISTRIBUTION
 
    The Transferors may sell Certificates  (a) through underwriters or  dealers,
(b)  directly to  one or  more purchasers,  or (c)  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 such Certificates and  the proceeds to  the
Transferors   from  such  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 offered
hereby, such 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
therefor.  Such  Certificates  may  be  offered  to  the  public  either through
underwriting syndicates represented by managing underwriters or by  underwriters
without  a  syndicate.  Unless otherwise  set  forth in  the  related Prospectus
Supplement, the obligations  of the underwriters  to purchase such  Certificates
will  be subject to  certain conditions precedent, and  the underwriters will be
obligated to purchase all of such  Certificates if any of such 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 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 firms ("remarketing firms") acting as principals for
their own accounts or as agents  for the Transferors. Any remarketing firm  will
be  identified and the terms of its  agreement, if any, with the Transferors 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 Transferors or through  agents
designated by the Transferors from time to time. Any agent involved in the offer
or  sale  of Certificates  will be  named,  and any  commissions payable  by the
Transferors to  such  agent  will  be  set  forth,  in  the  related  Prospectus
Supplement. Unless otherwise indicated 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 Transferors
to  indemnification  by  the  Transferors  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 affiliates or  customers of, engage in
transactions with, or perform services for, the Transferors or their  affiliates
in the ordinary course of business.
 
                                       74
<PAGE>
                             INDEX OF DEFINED TERMS
 
<TABLE>
<S>                                                                                 <C>
Accounts..........................................................................       1, 4
Addition..........................................................................         32
Additional Accounts...............................................................      4, 33
Additional Transferor.............................................................         52
Aggregate Additional Limit........................................................         33
Assigned Assets...................................................................         27
Assumed Obligations...............................................................         27
Assuming Entity...................................................................         27
Automatic Additional Accounts.....................................................         33
Bank..............................................................................       1, 3
Bank Certificate..................................................................          6
Bank Portfolio....................................................................         24
Bankruptcy Code...................................................................         19
Benefit Plan Investors............................................................         72
CCB Holding.......................................................................       1, 3
Cede..............................................................................          2
Cedel.............................................................................         49
Cedel Participants................................................................         49
Certificate Owners................................................................          2
Certificateholders................................................................          2
Certificateholders' Interest......................................................          5
Certificates......................................................................          1
Class.............................................................................          1
Code..............................................................................         68
Collateral Interest...............................................................         43
Collection Account................................................................         37
Commission........................................................................          2
Controlled Accumulation Amount....................................................         10
Controlled Amortization Amount....................................................         11
Controlled Deposit Amount.........................................................         10
Controlled Distribution Amount....................................................         11
Cooperative.......................................................................         50
Credit Card Guidelines............................................................         23
Credit Enhancement................................................................         14
Credit Enhancer...................................................................         42
Date of Processing................................................................         15
Defaulted Amount..................................................................         41
Defaulted Receivables.............................................................         41
Defeased Series...................................................................         46
Definitive Certificates...........................................................         51
Depositaries......................................................................         48
Depository........................................................................         30
Determination Date................................................................         15
Disclosure Document...............................................................          7
Discount Option Receivables.......................................................         35
Discount Percentage...............................................................         35
Distribution Date.................................................................         14
DoL...............................................................................         71
DTC...............................................................................          2
Early Accumulation Period.........................................................         10
Early Amortization Period.........................................................         11
Eligible Account..................................................................         54
Eligible Deposit Account..........................................................         37
Eligible Institution..............................................................         37
</TABLE>
 
                                       75
<PAGE>
<TABLE>
<S>                                                                                 <C>
Eligible Investments..............................................................         38
Eligible Receivable...............................................................         55
Enhancement Invested Amount.......................................................         42
ERISA.............................................................................         71
Euroclear.........................................................................         50
Euroclear Operator................................................................         50
Euroclear Participants............................................................         50
Excess Finance Charge Collections.................................................         40
Exchange Act......................................................................          2
Expected Final Payment Date.......................................................          8
FDC...............................................................................         24
FDIA..............................................................................         19
FDIC..............................................................................      6, 18
Finance Charge Receivables........................................................          5
FIRREA............................................................................         19
Floating Allocation Percentage....................................................         38
Full Invested Amount..............................................................         13
Funding Period....................................................................         13
General Account Regulations.......................................................         73
Group.............................................................................         12
Independent Investors.............................................................         72
Indirect Participants.............................................................         49
Ineligible Receivables............................................................         53
Initial Accounts..................................................................          4
Insolvency Event..................................................................         18
Interchange.......................................................................         27
Interest Funding Account..........................................................          8
Interest Payment Date.............................................................         36
Invested Amount...................................................................         35
IRS...............................................................................         66
L/C Issuer........................................................................         43
MasterCard........................................................................         24
Monthly Investor Servicing Fee....................................................         45
Monthly Period....................................................................         28
Monthly Report....................................................................         47
Moody's...........................................................................         37
New Issuance......................................................................         35
OID...............................................................................         68
OTS...............................................................................         27
Paired Series.....................................................................         13
Participants......................................................................         48
Participation.....................................................................         32
Pay Out Event.....................................................................         43
Payment Date......................................................................         47
Plan..............................................................................         71
Plan Asset Regulation.............................................................         71
Plan Investor.....................................................................         71
Plans.............................................................................         71
Pooling and Servicing Agreement...................................................      1, 30
Pre-Funding Account...............................................................         13
Pre-Funding Amount................................................................         13
Principal Allocation Percentage...................................................         38
Principal Commencement Date.......................................................          8
Principal Funding Account.........................................................          9
Principal Receivables.............................................................          5
Principal Shortfalls..............................................................         39
</TABLE>
 
                                       76
<PAGE>
<TABLE>
<S>                                                                                 <C>
Principal Terms...................................................................         36
Prospectus Supplement.............................................................          1
Rating Agency.....................................................................         16
Ratings Effect....................................................................         17
Receivables.......................................................................       1, 3
Receivables Purchase Agreement....................................................          4
Record Date.......................................................................         45
Regulations.......................................................................         67
Removal Date......................................................................         34
Removal Notice Date...............................................................         34
Removed Accounts..................................................................          4
Required Principal Balance........................................................         21
Required Transferor Amount........................................................         21
Required Transferor Percentage....................................................         21
Revolving Period..................................................................          9
Scheduled Accumulation Period.....................................................          9
Scheduled Amortization Period.....................................................         10
Securities Act....................................................................          2
Series............................................................................          1
Series Closing Date...............................................................          9
Series Enhancement................................................................          3
Series Invested Amount............................................................         21
Series Servicing Fee Percentage...................................................         45
Series Supplement.................................................................      7, 30
Series Termination Date...........................................................         46
Service Transfer..................................................................         58
Servicer..........................................................................      1, 14
Servicer Default..................................................................         58
Servicing Fee.....................................................................         45
Shared Principal Collections......................................................         39
Special Funding Account...........................................................         39
Special Payment Date..............................................................         44
Standard & Poor's.................................................................         37
Supplemental Certificate..........................................................         51
Supplemental Certificates.........................................................          6
Tax Counsel.......................................................................         66
Tax Opinion.......................................................................         37
Termination Notice................................................................         58
Terms and Conditions..............................................................         50
Transferor Amount.................................................................          6
Transferor Certificates...........................................................          7
Transferors.......................................................................   1, 3, 30
Transferors' Interest.............................................................          5
Trust.............................................................................       1, 3
Trust Assets......................................................................          3
Trust Cut-Off Date................................................................          4
Trust Portfolio...................................................................         28
Trust Termination Date............................................................         52
Trustee...........................................................................          4
U.S. Certificate Owner............................................................         66
U.S. Person.......................................................................         66
UCC...............................................................................         18
VISA..............................................................................         24
Withholding Agent.................................................................         69
</TABLE>
 
                                       77
<PAGE>

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. 
A REGISTRATION STATEMENT RELATING TO 
THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE 
COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR 
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION 
STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE 
AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL 
THERE BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH 
OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION 
OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                 SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996

PROSPECTUS SUPPLEMENT                                                           
(To Prospectus dated _____ __, 199_)                                  VERSION #1

                     CHEVY CHASE MASTER CREDIT CARD TRUST II
              $__________ SERIES [199_-_] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES

                            CHEVY CHASE BANK, F.S.B.,
                          as Transferor and as Servicer

                            CCB HOLDING CORPORATION,
                                  as Transferor



     The Series [199_-_] [Floating Rate] [____%] Asset Backed Certificates 
(the "Certificates") offered hereby will represent undivided interests in 
certain assets of the Chevy Chase Master Credit Card Trust II (the "Trust") 
[to be]created pursuant to a Pooling and Servicing Agreement (the "Pooling 
and Servicing Agreement") among Chevy Chase Bank, F.S.B. (the "Bank"), as 
transferor and servicer (in such capacity, the "Servicer") and CCB Holding 
Corporation ("CCB Holding"), a Delaware corporation, as transferor (the Bank 
and CCB Holding together in their capacity as transferors, the 
"Transferors"), and Bankers Trust Company, as trustee (the "Trustee").  The 
property of the Trust includes receivables (the "Receivables") generated from 
time to time in a portfolio of MasterCard-Registered Trademark- and 
Visa-Registered Trademark- revolving credit card accounts (the "Accounts"), 
collections thereon and certain other property as more fully described 
herein.  The Transferors initially will own the remaining undivided interest 
in the Trust not represented by the Certificates and the other investor 
certificates issued by the Trust.  The Transferors [have offered and] may 
offer from time to time other series of certificates that evidence undivided 
interests in certain assets of the Trust, which may have terms significantly 
different from the Certificates and which are not offered hereby.  The 
issuance of additional Series of Certificates may impact the timing or amount 
of payments received by the holders of the Certificates.                      

                                                      (CONTINUED ON NEXT PAGE)

     THERE IS CURRENTLY NO SECONDARY MARKET FOR THE CERTIFICATES, AND THERE 
CAN BE NO ASSURANCE THAT ONE WILL DEVELOP OR, THAT IF ONE DOES DEVELOP, IT 
WILL CONTINUE UNTIL THE CERTIFICATES ARE PAID IN FULL.  POTENTIAL INVESTORS 
SHOULD CONSIDER AMONG OTHER THINGS THE INFORMATION SET FORTH IN "SPECIAL 
CONSIDERATIONS" COMMENCING ON PAGE ____ HEREIN AND ON PAGE ____ IN THE 
PROSPECTUS.

     THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND WILL NOT 
REPRESENT INTERESTS IN OR OBLIGATIONS OF, NOR WILL THEY BE GUARANTEED BY, 
EITHER BANK, THE SERVICER OR ANY AFFILIATE OF THE FOREGOING.  NEITHER THE 
CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES OR ANY COLLECTIONS 
THEREON ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE 
CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES 
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE 
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED 
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY 
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                             Public         Underwriting     Proceeds to the 
                          Price to (1)        Discount      Transferors (1)(2)

 Per Certificate . . .        ____%            ____%               ____%
 Total . . . . . . . .     $__________      $__________         $__________


(1)  Plus accrued interest, if any, at the Certificate Rate from 
[_______, 199_].

(2)  Before deduction of expenses payable by the Transferors, estimated to be 
$[_______].

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

     [The Certificates are offered by the Underwriters (defined herein) when, as
and if issued by the Trust and accepted by the Underwriters and subject to the
Underwriters' right to reject orders in whole or in part.]  [The Certificates
are offered by [the Underwriters] subject to receipt and acceptance by them and
subject to their rights to reject any order in whole or in part.] It is expected
that the Certificates will be delivered in book-entry form on or about
__________, 199__, through the facilities of The Depository Trust Company [Cedel
SOCIETE ANONYME and the Euroclear System].

                                 [Underwriters]

The date of this Prospectus Supplement is ________ __, 199_. 

<PAGE>
(CONTINUED FROM PREVIOUS PAGE)


[Interest will accrue on the Certificates at the rate of ____% per annum 
(the "Certificate Rate").]
[Interest will accrue on the Certificates with respect to the initial Interest 
Period at the rate of ____% per annum and, with respect to each subsequent 
Interest Period, at the rate of ____% per annum [above] [below] [times] 
__________ (the "Index") prevailing on the Rate Determination Date, as defined 
herein, [but in no event in excess of ____% per annum] (the "Certificate 
Rate").] Interest with respect to the Certificates will be distributed on 
[__________] and on the [__________] day of each [month][quarter] [other] 
thereafter (or, if such [__________] day is not a business day, the next 
succeeding business day) (each, an "Interest Payment Date").

     Principal with respect to the Certificates is scheduled to be [paid on
__________, 199__] [distributed on each Distribution Date commencing on the
Distribution Date in __________ and ending on the Distribution Date in
__________], but may be paid earlier or later under certain limited
circumstances described herein.  See "Maturity Considerations" and "Series
Provisions--Pay Out Events" herein and "Description of the Certificates--Pay Out
Events" in the Prospectus.

     [THE CERTIFICATES WILL BE SUBORDINATED TO [SERIES [199_-_]] [ANY OTHER
SERIES] TO THE EXTENT DESCRIBED HEREIN.](1)

     [The Trust will have the benefit of funds on deposit in a cash collateral
account (the "Cash Collateral Account"), which will be funded by an initial
deposit of $[__________].  Amounts available to be withdrawn from the Cash
Collateral Account will be applied as described herein under "Summary of Series
Terms--Cash Collateral Account" and "--Series Provisions--Cash Collateral
Account."](2)

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVERALLOT OR 
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE 
CERTIFICATES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN 
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

     THE CERTIFICATES OFFERED HEREBY CONSTITUTE A SEPARATE SERIES OF 
CERTIFICATES BEING OFFERED BY THE TRUST FROM TIME TO TIME PURSUANT TO ITS 
PROSPECTUS DATED [_____ __, 199_].  THIS PROSPECTUS SUPPLEMENT DOES NOT 
CONTAIN COMPLETE INFORMATION ABOUT THE OFFERING OF THE CERTIFICATES.  
ADDITIONAL INFORMATION IS CONTAINED IN THE PROSPECTUS AND PURCHASERS ARE 
URGED TO READ BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.  
SALES OF THE CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS 
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.


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

(1) If the Certificates are to be subordinated to other Series, the Prospectus 
Supplement will include appropriate descriptions of the subordination 
provisions and related special considerations.

(2) Other forms of credit enhancement may be provided for the benefit of a 
Series as described under "Description of the Certificates-Credit 
Enhancement" in the Prospectus, and if so provided, the Prospectus Supplement 
will reflect the provisions of such Credit Enhancement that are material to 
the Certificateholders of such Series, as well as necessary information, if 
any, with respect to the credit enhancement provider.

                                       S-2

<PAGE>

                             SUMMARY OF SERIES TERMS

     The following is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus.  Reference is made to the Index of Defined Terms in
each of this Prospectus Supplement and the Prospectus for the location herein
and therein of the definitions of certain capitalized terms used herein. 
Certain capitalized terms used but not defined herein have the meanings assigned
to them in the Prospectus.


<TABLE>
<CAPTION>

<S>                             <C>
Title of Securities. . . . . . . $[__________] Series [199_-_] [Floating Rate] [____%]
                                 Asset Backed Certificates (the "Certificates").

Trust. . . . . . . . . . . . . . The Chevy Chase Master Credit Card Trust II (the
                                 "Trust") was formed pursuant to a Pooling and
                                 Servicing Agreement (the "Pooling and Servicing
                                 Agreement"), among Chevy Chase Bank, F.S.B. (the
                                 "Bank"), as transferor and servicer (in such capacity,
                                 the "Servicer"), CCB Holding Corporation ("CCB
                                 Holding"), a Delaware corporation, as transferor (the
                                 Bank and CCB Holding, together in their capacities as
                                 transferors, the "Transferors"), and Bankers Trust
                                 Company, as trustee (the "Trustee"), as supplemented
                                 by the Series Supplement relating to the Certificates
                                 (the "Series [199_-__] Supplement").

Trust Assets . . . . . . . . . . The property of the Trust includes receivables 
                                 (the "Receivables") arising under certain 
                                 MasterCard-Registered Trademark- and 
                                 VISA-Registered Trademark-(3) revolving credit 
                                 card accounts (the "Accounts") randomly 
                                 selected from a designated portion of the 
                                 portfolio of MasterCard and VISA accounts owned 
                                 by the Transferors (the "Designated 
                                 Portfolio"), all monies due or to become due in 
                                 payment of the Receivables (other than 
                                 recoveries on charged-off Receivables), all 
                                 proceeds of the Receivables and proceeds of 
                                 credit insurance policies relating to the 
                                 Receivables, the right to receive Interchange 
                                 (defined herein) allocable to the Certificates 
                                 [(which right may not be afforded to other Series 
                                 issued by the Trust)] and all monies on deposit in 
                                 certain accounts of the Trust (other than investment 
                                 earnings on such amounts)[, and any Credit Enhancement 
                                 issued with respect to any Series].  [The benefits of 
                                 any Credit Enhancement issued with respect to a 
                                 Series, other than Series [199_-__], will not be 
                                 available for the benefit of Certificateholders and 
                                 holders of certificates of other Series will not be 
                                 entitled to the benefits of any Credit Enhancement 
                                 for Series [199_-__].

                                 The Transferors have conveyed to the Trustee 
                                 for the benefit of the Trust all Receivables 
                                 existing under certain Accounts that 

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

                                      S-3

<PAGE>

                                 were randomly selected from the Bank Portfolio based 
                                 on criteria provided in the Pooling and 
                                 Servicing Agreement as applied on the Trust 
                                 Cut-off Date (as defined herein) [and with respect 
                                 to certain Additional Accounts (defined herein), as 
                                 applied on [______ __, 199_], have conveyed and will 
                                 convey all Receivables arising under the 
                                 Accounts from time to time thereafter until the 
                                 termination of the Trust.  In addition, 
                                 pursuant to the Pooling and Servicing 
                                 Agreement, the Transferors may (subject to 
                                 certain limitations and conditions) designate 
                                 Additional Accounts for inclusion in the Trust. 
                                 Also, the Pooling and Servicing Agreement 
                                 provides that, in lieu of Additional Accounts 
                                 or in addition thereto, the Transferors may, 
                                 subject to certain conditions, include 
                                 Participations in the Trust.  See "The 
                                 Receivables" herein and "Description of the 
                                 Certificates--Addition of Trust Assets" in the 
                                 Prospectus.

Receivables. . . . . . . . . . . The Receivables arise in Accounts that have 
                                 been randomly selected from the Bank Portfolio, 
                                 based on criteria provided in the Pooling and 
                                 Servicing Agreement as applied on the Trust 
                                 Cut-Off Date and as more fully described herein 
                                 under "The Bank Portfolio."  The Receivables 
                                 consist of Principal Receivables and Finance 
                                 Charge Receivables.  In addition, certain 
                                 amounts of Interchange attributed to cardholder 
                                 charges for goods and services in the Accounts 
                                 will be allocated to the Certificates and 
                                 treated as Finance Charge Receivables.  See 
                                 "The Bank's Credit Card 
                                 Activities--Interchange" in the Prospectus.

                                 The aggregate amount of Receivables in the Accounts 
                                 as of [________ __, ____], the [Trust Cut-Off Date] 
                                 [Closing Date] was $[__________], comprised of 
                                 $[__________] of Principal Receivables and 
                                 $[__________] of  Finance Charge Receivables.  The 
                                 Finance Charge Receivables will not affect the Invested
                                 Amount of the Certificates [and the Collateral 
                                 Interest] or the amount of the Transferors' Interest, 
                                 which are determined on the basis of the amount of 
                                 Principal Receivables in the Trust.  [The aggregate 
                                 interest in the Principal Receivables in the Trust
                                 evidenced by the Certificates and the Collateral 
                                 Interest will never exceed the amount of the Investor 
                                 Interest regardless of the total amount of Principal 
                                 Receivables in the Trust at any time].

Initial Invested Amount          $[__________].(4)

Series Invested Amount . . . . . The [Initial Invested Amount] [plus the amount of any
                                 withdrawals from the Pre-Funding Account in connection with 

- -----------------------------
(4) Adjustments to the Invested Amount definition and allocations with respect to the 
Invested Amount may be made in a Prospectus Supplement relating to a prefunded Series.

                                      S-4

<PAGE>

                                 the purchase of an additional interest in the 
                                 Principal Receivables] [other formula].

Certificate Rate . . . . . . . . [[____]% per annum] [[____]% per annum with respect 
                                 to the initial Interest Period and, with respect to 
                                 each subsequent Interest Period, ____% per annum 
                                 [above] [below] [times] ____ (the "Index") prevailing 
                                 on the [____] day immediately preceding the 
                                 commencement of such Interest Period (a "Rate 
                                 Determination Date")[, but in no event in excess 
                                 of ____% per annum]].

Interest Payment Dates . . . . . The [____] day of each [month] [quarter] [other] (or, 
                                 if any such day is not a business day, the next 
                                 business day), commencing [______ __, 199_].

Controlled [Amortization]
  [Accumulation] Amount. . . . . For each Distribution Date with respect to the 
                                 [Controlled Amortization] [Accumulation] Period, 
                                 $[__________]; [except that, if the commencement of 
                                 the Scheduled Accumulation Period is delayed as 
                                 described herein under "Series Provisions--Principal 
                                 Payments," the Controlled Accumulation Amount for each
                                 Distribution Date with respect to the Scheduled 
                                 Accumulation Period will be determined as described 
                                 under "Series Provisions--Application of Collections
                                 --Payment of Principal."]

Expected Final Payment Date      [_______ __, ____].

[Initial Cash Collateral 
  Amount . . . . . . . . . . . . $[__________].]

Closing Date . . . . . . . . . . [________ __, 199_]

The Certificates . . . . . . . . Each of the Certificates offered hereby represents an undivided
                                 interest in the Trust (the "Certificateholders' Interest").  The
                                 principal amount of the Certificateholders' Interest [will
                                 decline as principal is paid to the Certificateholders during
                                 the Controlled Amortization Period or Early Amortization Period]
                                 [will remain fixed at the aggregate initial principal amount of
                                 the Certificates, except as otherwise provided herein].  [During
                                 the Scheduled Accumulation Period, for the sole purpose of
                                 allocating collections of Finance Charge Receivables and the
                                 Defaulted Amount with respect to each Monthly Period, the
                                 Certificateholders' Interest will be further reduced by the
                                 amount on deposit in the Principal Funding Account (as so
                                 reduced, the "Adjusted Invested Amount").]

                                 The Certificateholders' Interest will include the right to receive 
                                 (but only to the extent needed to make payments of interest at the 

                                      S-5

<PAGE>

                                 Certificate Rate with respect to each Interest
                                 Period and payments of principal as described herein), varying
                                 percentages of the collections of Finance Charge Receivables and
                                 Principal Receivables and will be allocated a varying percentage
                                 of the Defaulted Amount with respect to each Monthly Period. 
                                 Collections of Finance Charge Receivables and the Defaulted
                                 Amount will be allocated to the Certificateholders based on the
                                 Floating Allocation Percentage.  Collections of Principal
                                 Receivables will be allocated to the Certificates based on the
                                 Principal Allocation Percentage.  Such percentage will vary as
                                 described herein under "Series Provisions--Allocation
                                 Percentages" as the aggregate amount of Principal Receivables in
                                 the Trust varies from month to month and depending on whether
                                 the Certificates are in their Revolving Period, [Controlled
                                 Amortization] [Accumulation] Period or Early Amortization
                                 Period.  See "Description of the Certificates--Allocation
                                 Percentages" in the Prospectus.  [Following the occurrence of an
                                 Economic Pay Out Event (defined herein) and a withdrawal of
                                 funds from the Cash Collateral Account, a portion of the
                                 Certificateholders' Interest (corresponding to the aggregate
                                 amount of such withdrawal) will be allocated to the Cash
                                 Collateral Depositor (the "Enhancement Invested Amount").]

[Other Series. . . . . . . . . . [The Certificates are the first Certificates issued by the
                                 Trust] [Additional Series are expected to be issued from time to
                                 time by the Trust.] See "Description of the Certificates--New
                                 Issuances" in the Prospectus and "Maturity Considerations"
                                 herein.](5)

[Subordination to Other Series. .The Certificates will be subordinated in right
                                 of payment of [interest] [and] [principal] to
                                 the certificates of Series [199_-_].]

[Funding Period. . . . . . . . . During the period from and including the Closing Date to, but
                                 excluding, the earliest of (i) the day on which the Series
                                 [199_-__] Invested Amount equals $[__________] (the "Full
                                 Invested Amount"), (ii) the day on which a Pay Out Event occurs
                                 and (iii) the [______ 199_] Distribution Date (the "Funding
                                 Period"), the Pre-Funding Amount will be held in a trust account
                                 established with the Trustee for the benefit of the
                                 Certificateholders (the "Pre-Funding Account").  The "Pre-
                                 Funding Amount" will equal $[______], less the amounts of any
                                 increases in the Invested Amount pursuant to the Series [199_-_]
                                 Supplement in connection with the addition of Principal
                                 Receivables to the Trust or principal payments made to other
                                 amortizing Series.]

- ------------------------------
(5) If Series [199_-_] is issued at a time when there are other outstanding Series, appropriate
summary disclosure about the principal terms of such other Series will be included in the 
Prospectus Supplement.

                                      S-6

<PAGE>

                                 [Funds on deposit in the Pre-Funding Account will be invested by
                                 the Trustee in certain Eligible Investments [pursuant to a
                                 guaranteed rate agreement] [guaranteed investment contract].
                                 Interest earnings on the Pre-Funding Amount (net of investment
                                 losses and expenses) will be used to pay interest on the
                                 Certificates during the Funding Period.]
                                 
                                 [During the Funding Period, funds on deposit in the Pre-Funding
                                 Account will be withdrawn and paid to the Transferors to the
                                 extent of any increases in the Invested Amount.  The Transferors
                                 expect that the Invested Amount will equal the Full Invested
                                 Amount by the [______ 199_] Monthly Period.  If the Invested
                                 Amount does not for any reason equal the Full Invested Amount by
                                 the end of the Funding Period, any amount remaining in the Pre-
                                 Funding Account will be payable to the Certificateholders on the
                                 Distribution Date that is the last day of the Funding Period.]  

[Early Termination Amount. . . . An early termination amount (the "Early Termination Amount")
                                 will be payable by the Transferors to the Certificateholders on
                                 the first Distribution Date following the end of the Funding
                                 Period if any Pre-Funding Amount exists at the end of the
                                 Funding Period.  The Early Termination Amount will equal the
                                 excess, if any, discounted as described below, of (i) the amount
                                 of interest that would have accrued on such Pre-Funding Amount
                                 at the Certificate Rate during the period commencing on and
                                 including such Distribution Date to, but excluding,
                                 [__________], over (ii) the amount of interest that would have
                                 accrued on such Pre-Funding Amount over the same period at a per
                                 annum rate of interest equal to the bond equivalent yield to
                                 maturity on the [___] day preceding such Distribution Date on
                                 [________].  Such excess shall be discounted to present value to
                                 such Distribution Date at the applicable yield described in
                                 clause (ii).]

Denominations. . . . . . . . . . Beneficial interests in the Certificates will be offered for
                                 purchase in denominations of $[_________] and integral multiples
                                 thereof.

[Registration of Certificates. . The Certificates initially will be represented
                                 by Certificates registered in the name of Cede,
                                 as the nominee of DTC.  No purchaser of a
                                 Certificate will be entitled to receive a
                                 definitive certificate except under certain
                                 limited circumstances.  Purchasers of the
                                 Certificates may elect to hold their
                                 Certificates through DTC (in the United States)
                                 [or Cedel or Euroclear (in Europe)].  See "The
                                 Pooling and Servicing Agreement--Definitive
                                 Certificates" in the Prospectus.]

Servicing Fee. . . . . . . . . . The Servicing Fee Rate for the Certificates will be [____]% per
                                 annum.  The Servicing Fee will be paid on each Distribution

</TABLE>

                                      S-7

<PAGE>

<TABLE>

<S>                                  <C>
                                     Date as described under "Series Provisions--Application
                                     of Collections--Payment of Fees, Interest and Other
                                     Items" and "--Servicing Compensation and Payment of Expenses" herein.  See
                                     "Description of the Certificates--Servicing Compensation and
                                     Payment of Expenses" in the Prospectus.

Revolving Period and 
    [Controlled Amortization] 
    [Accumulation] Period. . . . . . Unless a Pay Out Event has occurred, the Revolving Period with
                                     respect to the Certificates will end and the [controlled
                                     amortization period with respect to the Certificates (the
                                     "Controlled Amortization Period")] [accumulation period with
                                     respect to the Certificates (the "Scheduled Accumulation
                                     Period")] will commence at the close of business on
                                     [__________]] [(except that, subject to the conditions set forth
                                     under "Series Provisions--Principal Payments" herein, the day on
                                     which the Revolving Period ends and the Scheduled Accumulation
                                     Period begins may be delayed to no later than the close of
                                     business on [__________])].  The [Controlled Amortization]
                                     [Accumulation] Period] will end on the earliest of (a) the
                                     commencement of the Early Amortization Period, (b) the payment
                                     in full of the Invested Amount or (c) the termination date for
                                     Series [199_-__] (the "Termination Date").  No principal will be
                                     payable to Certificateholders until [the first Distribution Date
                                     with respect to the Controlled Amortization Period] the Expected
                                     Final Payment Date], or, upon the occurrence of a Pay Out Event
                                     as described herein, the first Distribution Date with respect to
                                     the Early Amortization Period.  [For the period beginning on the
                                     Closing Date and ending with the commencement of the [Controlled
                                     Amortization] [Accumulation] Period or the Early Amortization
                                     Period, collections of Principal Receivables otherwise allocable
                                     to the Certificateholders' Interest will, subject to certain
                                     limitations, be treated as Shared Principal Collections and
                                     applied to make principal payments due to or for the benefit of
                                     Certificateholders of other Series, if so specified in the
                                     Supplements for such other Series, or paid to the holders of the
                                     Transferor Certificates.]  See "Series Provisions--Pay Out
                                     Events" herein and "Description of the Certificates--Pay Out
                                     Events" in the Prospectus for a discussion of the events which
                                     might lead to the termination of the Revolving Period prior to
                                     the commencement of the [Controlled Amortization] [Accumulation]
                                     Period.  In addition, see "Series Provisions--Principal
                                     Payments" herein [and "Description of the Certificates--Shared
                                     Principal Collections" in the Prospectus].

[Excess Finance Charge
    Collections. . . . . . . . . . . The Certificates will be included in a group of Series ("Group
                                     [____]") expected to be issued by the Trust from time to time. 
                                     Subject to certain limitations described under "Description of the 

                                      S-8

<PAGE>

                                     Certificates--Sharing of Excess Finance Charge Collections"
                                     in the Prospectus, Excess Finance Charge Collections, if any,
                                     with respect to a Series included in Group [____] will be
                                     applied to cover any shortfalls with respect to amounts payable
                                     from collections of Finance Charge Receivables allocable to any
                                     other Series in Group [____], PRO RATA based upon the amount of
                                     the shortfall, if any, with respect to each Series in Group
                                     [____].  See "Description of the Certificates--Sharing of Excess
                                     Finance Charge Collections" in the Prospectus.]

[Shared Principal Collections. . . . Collections of Principal Receivables and certain
                                     other amounts otherwise allocable to other
                                     Series, to the extent such collections are not
                                     needed to make payments to or deposits for the
                                     benefit of the certificateholders of such other
                                     Series, will be applied to cover principal
                                     payments due to or for the benefit of the
                                     holders of the Certificates.  See "Description
                                     of the Certificates--Shared Principal
                                     Collections" in the Prospectus.]

[Cash Collateral Account. . . . . .  A cash collateral account (the "Cash Collateral Account") will
                                     be established in the name of the Trustee for the benefit of the
                                     Certificateholders.  The Cash Collateral Account will be funded
                                     on the Closing Date in the amount of $[__________] (the "Initial
                                     Cash Collateral Amount"), which amount will include the proceeds
                                     of an advance to be made by the Cash Collateral Depositor
                                     pursuant to the Loan Agreement.  On each Distribution Date, the
                                     Available Cash Collateral Amount will be applied to fund the
                                     Required Amount, if any, with respect to such Distribution Date.

                                     [On the first Special Payment Date following an Economic Pay Out
                                     Event, the Available Cash Collateral Amount (after giving effect
                                     to other withdrawals from the Cash Collateral Account on such
                                     Distribution Date), will be applied to pay principal of the
                                     Certificates, up to the Invested Amount.  Following such
                                     withdrawal from the Cash Collateral Account on such Special
                                     Payment Date, the Cash Collateral Account will be terminated and
                                     no further deposits to, or withdrawals from, the Cash Collateral
                                     Account will be made for the benefit of the Certificateholders.]

                                     [On each Distribution Date, Available Finance Charge Collections
                                     allocated and available for that purpose (as described under
                                     "Series Provisions--Application of Collections--Payment of Fees,
                                     Interest and Other Items") will be applied to increase the
                                     amount on deposit in the Cash Collateral Account (to the extent
                                     such amount is less than the Initial Cash Collateral Amount). 
                                     In addition, if on any Distribution Date the amount on deposit
                                     in the Cash Collateral Account exceeds [the lesser of] the
                                     Initial Cash Collateral Amount [and the Adjusted Invested Amount], such 

                                      S-9

<PAGE>

                                     excess will be withdrawn and paid to the Cash
                                     Collateral Depositor for application in accordance with the Loan
                                     Agreement.  See "Series Provisions--Cash Collateral Account".]]

[Credit Enhancement. . . . . . . . . The Trust will have the benefit of a [letter of credit] [surety
                                     bond] [insurance policy] [spread account] [reserve account]
                                     [other credit enhancement] [issued by __________] for the
                                     benefit of the Certificateholders as described herein.  See
                                     "Series Provisions--Credit Enhancement" herein.]

[Optional Repurchase . . . . . . . . The Certificateholders' Interest will be subject to optional
                                     repurchase by the Transferors on any Distribution Date after the
                                     [sum of the] Invested Amount [and the Enhancement Invested
                                     Amount, if any,] is reduced to an amount less than or equal to
                                     $[__________] ([___]% of the Initial Invested Amount).  The
                                     purchase price will be equal to the [sum of the Invested Amount
                                     [(less the Principal Funding Account Balance, if any)] [and the
                                     Enhancement Invested Amount, if any,] and accrued and unpaid
                                     interest on the Certificates [(and accrued and unpaid interest
                                     with respect to interest amounts that were due but not paid on a
                                     prior Interest Payment Date)] through (a) if the day on which
                                     such purchase occurs is a Distribution Date, the day preceding
                                     such Distribution Date or (b) if the day on which such
                                     repurchase occurs is not a Distribution Date, the day preceding
                                     the Distribution Date following such day.  See "Description of
                                     the Certificates--Optional Termination; Final Payment of
                                     Principal" in the Prospectus.]

Required Principal Balance; 
    Addition of Accounts. . . . . . .The Series [199_-_] Supplement provides that the Transferors
                                     will be required to make an Addition of Accounts to the Trust if
                                     the amount of Principal Receivables in the Trust is not
                                     maintained at a minimum level equal to the sum of the initial
                                     invested amounts of each Series then outstanding (provided that
                                     certain Series may be excluded from such calculation [if the
                                     issuance of such Series will not result in a Ratings Effect])
                                     less amounts on deposit in the Special Funding Account [and
                                     Principal Funding Account].  See "Series Provisions--Required
                                     Principal Balance; Addition of Accounts" herein and "Description
                                     of the Certificates--Addition of Trust Assets" in the
                                     Prospectus.

Termination Date . . . . . . . . . . [__________ __, ____].  See "Series Provisions--Series
                                     Termination."

[Defeasance. . . . . . . . . . . . . In certain circumstances and subject to certain conditions, the
                                     Transferors may terminate their substantive obligations in
                                     respect of Series [199_-_] or the Pooling and Servicing
                                     Agreement as a whole.  See "Description of the Certificates--
                                     Defeasance" in the Prospectus.]

                                      S-10

<PAGE>

Trustee. . . . . . . . . . . . . . . Bankers Trust Company, in its capacity as Trustee under the
                                     Pooling and Servicing Agreement.

Tax Status . . . . . . . . . . . . . Special tax counsel to the Transferors is of the opinion that
                                     under existing law the Certificates will be characterized as
                                     debt for federal income tax purposes. Under the Pooling and
                                     Servicing Agreement, the Certificate Owners will agree to treat
                                     the Certificates as debt for federal income tax purposes. See
                                     "Certain Federal Income Consequences" in the Prospectus for
                                     additional information concerning the application of federal
                                     income tax laws.

ERISA Considerations . . . . . . . . Under a regulation issued by the Department of Labor (the "Plan
                                     Asset Regulation"), the Trust's assets would not be deemed "plan
                                     assets" of an employee benefit plan (a "Plan") holding the
                                     Certificates if certain conditions are met, including that the
                                     Certificates must be held, upon completion of the public
                                     offering made hereby, by at least 100 investors who are
                                     independent of the Transferors and of one another.  The
                                     Underwriter[s] expect[s] that the Certificates will be held by
                                     at least 100 independent investors at the conclusion of the
                                     offering, although no assurances can be given, and no monitoring
                                     or other measures will be taken to ensure that such conditions
                                     will be met.  The Transferors anticipate that the other
                                     conditions of the Plan Asset Regulation will be met.  If the
                                     Trust's assets were deemed to be "plan assets" of Plan investor
                                     (E.G., if the 100 independent investor criterion is not
                                     satisfied), violations of the "prohibited transaction" rules of
                                     the Employee Retirement Income Security Act of 1974, as amended
                                     ("ERISA"), could result and generate excise tax and other
                                     liabilities under ERISA and Section 4975 of the Code, unless a
                                     statutory, regulatory or administrative exemption is available. 
                                     Accordingly, Plan fiduciaries contemplating purchasing the
                                     Certificates should consult their counsel before making a
                                     purchase.  See "ERISA Considerations" in the Prospectus.

Certificate Rating . . . . . . . . . It is a condition to the issuance of the Certificates that they
                                     be rated in [the highest rating category] [one of the four
                                     highest rating categories] by at least one nationally recognized
                                     rating agency.  [The rating of the Certificates is based
                                     primarily on the value of the Receivables, [the Initial Cash
                                     Collateral Amount and the circumstances in which funds may be
                                     withdrawn from the Cash Collateral Account in respect of the
                                     Certificates] [other reasons]].  See "Special Considerations--
                                     Limited Nature of Rating" in the Prospectus.

[Listing . . . . . . . . . . . . . . Application will be made to list the Certificates on the
                                     [Luxembourg Stock Exchange] [other exchange].] 

</TABLE>

                                      S-11

<PAGE>

                            SPECIAL CONSIDERATIONS

     Potential investors should consider, among other things, the risk 
factors discussed under "Special Considerations" in the Prospectus and the 
following risk factors in connection with the purchase of the Certificates.

     Limited Amounts of Credit Enhancement.  Although Credit Enhancement with 
respect to the Certificates will be provided by the [the Cash Collateral 
Account] [Credit Enhancement], the amount available thereunder is limited, 
[is expected to] [may] decline during the [Controlled Amortization] 
[Accumulation] Period or the Early Amortization Period and will be reduced by 
payments made pursuant thereto.  If the amount available under [the Cash 
Collateral Account][such Credit Enhancement] has been reduced to zero,] 
Certificateholders will bear directly the credit and other risks associated 
with their respective undivided interests in the Trust.

                             MATURITY CONSIDERATIONS

     The Pooling and Servicing Agreement and the Series [199_-_] Supplement 
(defined herein) provide that Certificateholders will not receive payments of 
principal until [the first Distribution Date with respect to the [Controlled 
Amortization Period], which is the __________, 199_ Distribution Date,] 
[__________, 199_ (the "Expected Final Payment Date")], or earlier in the 
event of a Pay Out Event that results in the commencement of the Early 
Amortization Period. Certificateholders will receive payment of principal on 
each Distribution Date following the Monthly Period in which a Pay Out Event 
occurs (each such Distribution Date, a "Special Payment Date") until the 
Invested Amount has been paid in full or the Termination Date has occurred.

     [On each Distribution Date during the Controlled Amortization Period, 
the Certificateholders will be entitled to receive monthly payments of 
principal until the Certificates have been paid in full equal to the least of 
(a) Available Principal Collections (see "Series Provisions--Principal 
Payments") for the related Monthly Period on deposit in the Collection 
Account, (b) the Controlled Distribution Amount, which is equal to the sum of 
the Controlled Amortization Amount and any existing Deficit Controlled 
Amortization Amount (both as defined under "Series Provisions--Application of 
Collections--Payments of Principal") and (c) the Invested Amount.]

     [On each Distribution Date during the Scheduled Accumulation Period, 
amounts equal to the least of (a) Available Principal Collections (see 
"Series Provisions--Principal Payments") for the related Monthly Period on 
deposit in the Collection Account, (b) the Controlled Deposit Amount, which 
is equal to the sum of the Controlled Accumulation Amount for such Monthly 
Period and any Deficit Controlled Accumulation Amount (both as defined under 
"Series Provisions--Application of Collections--Payments of Principal" 
herein) and (c) the Adjusted Invested Amount will be deposited in the 
Principal Funding Account held by the Trustee (the "Principal Funding 
Account") until the Principal Funding Account Balance is equal to the 
Invested Amount.  See "Series Provisions--Principal Payments" for a 
discussion of the circumstances under which the commencement of the Scheduled 
Accumulation Period may be delayed.]

     [The Transferors may, at or after the time at which the [Controlled 
Amortization] [Scheduled Accumulation] Period commences for Series [199_-_], 
cause the Trust to issue another Series (or some portion thereof, to the 
extent that the full principal amount of such other Series is not otherwise 
outstanding at such time) as a Paired Series with respect to Series [199_-_]. 
Although no assurances can be given as to whether such other Series will be 
issued and, if issued, the terms thereof, the outstanding principal amount of 
such Series may vary from time to time whether or not a Pay Out Event occurs 
with respect to the Certificates, and the interest rate with respect to 
certificates of such other Series may be established on its 

                                     S-12
<PAGE>

date of issuance and may be reset periodically at intervals of from one day 
to [____] days.  Further, since the terms of the Certificates will vary from 
the terms of such other Series, the Pay Out Events with respect to such other 
Series will vary from the Pay Out Events with respect to Series [199_-_] and 
may include Pay Out Events which are unrelated to the status of the 
Transferors or the Servicer or the Receivables, such as Pay Out Events 
related to the continued availability and rating of certain providers of 
Series Enhancement to such other Series.  If a Pay Out Event does occur with 
respect to any such Paired Series prior to the payment in full of the 
Certificates, the final payment of principal to the Certificateholders may be 
delayed.]

     [Should a Pay Out Event occur with respect to the Certificates and the 
Early Amortization Period commence or should the Invested Amount not be paid 
in full on [the __________ Distribution Date] [the Expected Final Payment 
Date], [any amount on deposit (a) in the Principal Funding Account will be 
paid to the Certificateholders on the first Special Payment Date and] the 
Certificateholders will be entitled to receive Available Principal 
Collections on each Distribution Date with respect to such Early Amortization 
Period or following the [_________] Distribution Date] [Expected Final 
Payment Date], as the case may be, as described herein until the Invested 
Amount is paid in full or until the Series Termination Date occurs [and (b) 
in the Special Funding Account will be released and treated as Shared 
Principal Collections to the extent needed to cover principal payments due to 
or for the benefit of any Series entitled to the benefits of Shared Principal 
Collections].  See "Description of the Certificates--Pay Out Events" in the 
Prospectus and "Series Provisions--Pay Out Events" herein. [In addition, on 
the first Special Payment Date following the occurrence of an Economic Pay 
Out Event, after giving effect to any payment of principal on such date as 
described under "Series Provisions--Application of Collections--Payments of 
Principal," an amount equal to the lesser of (i) the excess, if any, of the 
Available Cash Collateral Amount (after giving effect to any withdrawal from 
the Cash Collateral Account on such date of amounts to fund the Required 
Amount) and (ii) the unpaid principal amount of the Certificates (less the 
Principal Funding Account Balance), will be withdrawn from the Cash 
Collateral Account and distributed to the Certificateholders as a payment of 
principal of the Certificates.  See "Series Provisions--Principal Payments" 
and "--Cash Collateral Account."]

     The ability of Certificateholders to receive payments of principal 
[during the Controlled Amortization Period] [on the Expected Final Payment 
Date] depends on the payment rates on the Receivables, the amount of 
outstanding Receivables, delinquencies, charge-offs and new borrowings on the 
Accounts and the potential issuance by the Trust of additional Series. 
Monthly payment rates on the Receivables may vary because, among other 
things, cardholders may fail to make a required minimum payment, may only 
make payments as low as the minimum required amount or may make payments as 
high as the entire outstanding balance.  Monthly payment rates may also vary 
due to seasonal purchasing and payment habits of cardholders and to changes 
in any terms of rebate programs in which cardholders participate.  See the 
table entitled "Cardholder Monthly Payment Rates for the Designated 
Portfolio" under "The Designated Portfolio" herein. The Transferors cannot 
predict, and no assurance can be given, as to the cardholder monthly payment 
rates that will actually occur in any future period, as to the actual rate of 
payment of principal of the Certificates or whether the terms of any 
subsequently issued Series might have an impact on the amount or timing of 
any such payment of principal.  See "Special Considerations--Payment and 
Maturity Considerations; Dependency or Cardholder Repayments" and 
"Description of the Certificates--Shared Principal Collections" in the 
Prospectus.

     In addition, the amount of outstanding Receivables and delinquencies, 
charge-offs and new borrowings on the Accounts may vary from month to month 
due to seasonal variations, the availability of other sources of credit, 
legal factors, general economic conditions and spending and borrowing habits 
of individual cardholders.  There can be no assurance that collections of 
Principal Receivables with respect to the Trust Portfolio, and thus the rate 
at which Certificateholders could expect to receive payments of principal on 
their Certificates during the [Controlled Amortization Period or the] Early 
Amortization Period [or the rate at which the Principal Funding Account could 
be funded during the Scheduled Accumulation 

                                     S-13
<PAGE>

Period], will be similar to the historical experience set forth in the table 
entitled "Cardholder Monthly Payment Rates for the Designated Portfolio" under 
"The Designated Portfolio" herein.  In addition, the Trust, as a master trust, 
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 Certificateholders.  Further, if a Pay Out Event 
occurs, the average life and maturity of the Certificates could be significantly
reduced.

     Due to the reasons set forth above, there can be no assurance that 
[principal payments] [deposits in the Principal Funding Account] will be made 
in accordance with the applicable Controlled [Amortization] [Accumulation] 
Amounts or that the actual number of months elapsed from the date of issuance 
of the Certificates to the final Distribution Date with respect thereto will 
equal the expected number of months.  See "Special Considerations--Payment 
and Maturity Considerations; Dependency on Cardholder Repayments" in the 
Prospectus.

                            THE DESIGNATED PORTFOLIO

GENERAL

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

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth the delinquency experience for the 
Designated Portfolio at the date shown and loss experience for the Designated 
Portfolio for each of the periods shown. The Accounts constituting the Trust 
Portfolio have been randomly selected from accounts in the Designated 
Portfolio based on certain eligibility criteria specified in the Pooling and 
Servicing Agreement.  See "The Accounts" in the Prospectus.  There can be no 
assurance that the delinquency and loss experience for the Receivables in the 
Trust Portfolio will be similar to the historical experience set forth below.

                                     S-14
<PAGE>

                             DELINQUENCY EXPERIENCE
                              DESIGNATED PORTFOLIO
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                           At December 31,
                             ----------------------------------------------------------------------------
                                      [199_]                    [199_]                    [199_]
                             ------------------------  ------------------------  ------------------------
                                          Percentage                Percentage                Percentage
                                           of Total                  of Total                  of Total
                             Receivables  Receivables  Receivables  Receivables  Receivables  Receivables
                             -----------  -----------  -----------  -----------  -----------  -----------
<S>                          <C>          <C>          <C>          <C>          <C>          <C>
Receivables Outstanding(1) . $                      %                         %  $                      %

Receivables Delinquent:
  30-59 Days . . . . . . . . $                      %  $                      %  $                      %
  60-89 Days . . . . . . . .
  90 Days or More. . . . . .
                             -----------  -----------  -----------  -----------  -----------  -----------
                  TOTAL      $                      %  $                      %  $                      %
                             -----------  -----------  -----------  -----------  -----------  -----------
                             -----------  -----------  -----------  -----------  -----------  -----------
</TABLE>

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


                                 LOSS EXPERIENCE
                              DESIGNATED PORTFOLIO
                             (Dollars in Thousands)


                                                Year Ended December 31,
                                                -----------------------
                                                [199_]  [199_]  [199_]
                                                ------  ------  ------
Average Receivables Outstanding(1) . . . . . .  $       $       $

Total Gross Charge-Offs(2) . . . . . . . . . .  $       $       $

Total Gross Charge-Offs as a percentage of 
  Average Receivables Outstanding. . . . . . .        %       %       %

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

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

REVENUE EXPERIENCE

     The following table sets forth the revenues from finance charges and fees 
billed with respect to the Designated Portfolio for each year during the 
three-year period ended December 31, [199_].

                                     S-15
<PAGE>

                               YIELD EXPERIENCE
                             DESIGNATED PORTFOLIO
                            (Dollars in Thousands)

                                                Year Ended December 31,
                                                -----------------------
                                                [199_]  [199_]  [199_]
                                                ------  ------  ------
Average Account Monthly Accrued Finance
  Charges and Fees(1)(2) . . . . . . . . . . .  $       $       $
Average Account Balance(3) . . . . . . . . . .  $       $       $
Yield from Finance Charges and Fees(4)               %       %       %
Yield from Interchange(5). . . . . . . . . . .
                                                ------  ------  ------
Yield from Finance Charges, Fees and
 Interchange . . . . . . . . . . . . . . . . .       %       %       %
                                                ------  ------  ------
                                                ------  ------  ------

- ---------------
(1) "Finance Charges and Fees" are comprised of monthly periodic finance 
    charges and other credit card fees.

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

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

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

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

     [The yield on the Designated Portfolio shown in the table above is 
comprised of three primary components: monthly periodic rate finance charges, 
the amortized portion of annual fees and other service charges, such as cash 
advance fees, late charges, overlimit charges and other miscellaneous fees.  
If payment rates decline, the balances subject to monthly periodic finance 
charges tend to grow, assuming no change in the level of purchasing activity. 
Conversely, if payment rates increase, the balances subject to monthly 
periodic finance charges tend to fall, assuming no change in the level of 
purchasing activity.  Accordingly, under these circumstances, the yield 
related to periodic finance charges normally increases.  The yield related to 
service charges varies with the type and volume of activity in and the amount 
of each account.  As account balances increase, annual fees, which remain 
constant, represent a smaller percentage of the aggregate account balances.]

PAYMENT RATES

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

                                     S-16
<PAGE>

                        CARDHOLDER MONTHLY PAYMENT RATES
                              DESIGNATED PORTFOLIO

                                            Year Ended December 31,
                                            -----------------------
                                            [1994]  [1993]  [1992]
                                            ------  ------  ------
Lowest . . . . . . . . . . . . . .               %       %       %
Highest. . . . . . . . . . . . . .               %       %       %
Monthly Average. . . . . . . . . .               %       %       %


                                 THE RECEIVABLES

     The Receivables in the Trust Portfolio, as of [__________ ___], [199_] 
the [Trust Cut-Off Date][Closing Date], included $[_________] of Principal 
Receivables and $[__________] of Finance Charge Receivables.  The Accounts 
had an average Principal Receivable balance of $[__________] and an average 
credit limit of $[__________].  The percentage of the aggregate total 
Receivables balance to the aggregate total credit limit was [___]%.  The 
average age of the Accounts was approximately [____] months.  As of the 
[Trust Cut-Off Date][Closing Date], all of the Accounts in the Trust 
Portfolio were VISA or MasterCard credit card accounts, of which [____]% were 
classic accounts and [____]% were gold accounts, and the aggregate Principal 
Receivable balances of classic accounts and gold accounts, as a percentage of 
the total aggregate Principal Receivables, were [____]% and [____]%, 
respectively.

     The following tables summarize the Trust Portfolio by various criteria 
as of the [Trust Cut-Off Date][Closing Date].  References to "Receivables 
Outstanding" in the following tables include both Finance Charge Receivables 
and Principal Receivables.  Because the future composition of the Trust 
Portfolio may change over time, these tables are not necessarily indicative 
of the composition of the Trust Portfolio at any subsequent time.

                         COMPOSITION BY ACCOUNT BALANCE
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>
                                            Percentage
                                             of Total                 Percentage
                                Number of   Number of                 of Total
     Account Balance Range      Accounts     Accounts    Receivables  Receivables
     ---------------------      ---------   -----------  -----------  -----------
<S>                             <C>         <C>          <C>          <C>
Credit Balance  . . . . . . . .                       %  $                      %
No Balance  . . . . . . . . . .
$0.01 - $500.00 . . . . . . . .
$500.01 - $1,000.00 . . . . . .
$1,000.01 - $3,000.00 . . . . .
$3,000.01 - $5,000.00 . . . . .
$5,000.01 - $10,000.00  . . . .
$10,000.01 or more  . . . . . .
                                ---------   -----------  -----------  -----------
     TOTAL  . . . . . . . . .                    100.0%  $                 100.0%
                                ---------   -----------  -----------  -----------
                                ---------   -----------  -----------  -----------
</TABLE>

                                     S-17
<PAGE>

                           COMPOSITION BY CREDIT LIMIT
                                 TRUST PORTFOLIO

                                            Percentage
                                             of Total                Percentage
                                Number of   Number of                 of Total
     Credit Limit Range         Accounts     Accounts   Receivables  Receivables
     ------------------         ---------   ----------  -----------  -----------
Less than $500.01 . . . . . .                        %  $                      %
$500.01 - $1,000.00 . . . . .
$1,000.01 - $3,000.00 . . . .
$3,000.01 - $5,000.00 . . . .
$5,000.01 - $10,000.00  . . .
$10,000.01 - $15,000.00 . . .
                                ---------   ----------  -----------  -----------
     TOTAL  . . . . . . . . .                   100.0%  $                 100.0%
                                ---------   ----------  -----------  -----------
                                ---------   ----------  -----------  -----------


                      COMPOSITION BY PERIOD OF DELINQUENCY
                                 TRUST PORTFOLIO


                                            Percentage
                                             of Total                Percentage
                                Number of   Number of                 of Total
     Period of Delinquency      Accounts     Accounts   Receivables  Receivables
     ---------------------      ---------   ----------  -----------  -----------
Not Delinquent  . . . . . . .                        %  $                      %
Up to 29 Days . . . . . . . .
30 to 59 Days . . . . . . . .
60 to 89 Days . . . . . . . .
90 or More Days . . . . . . .
                                ---------   ----------  -----------  -----------
     TOTAL  . . . . . . . . .                   100.0%  $                 100.0%
                                ---------   ----------  -----------  -----------
                                ---------   ----------  -----------  -----------


                           COMPOSITION BY ACCOUNT AGE
                                 TRUST PORTFOLIO

                                            Percentage
                                             of Total                Percentage
                                Number of   Number of                 of Total
          Account Age           Accounts     Accounts   Receivables  Receivables
          -----------           ---------   ----------  -----------  -----------
Not More than 6 Months  . . .                        %  $                      %
Over 6 Months to 12 Months  . 
Over 12 Months to 24 Months . 
Over 24 Months to 36 Months .
Over 36 Months to 48 Months .
Over 48 Months to 60 Months .
Over 60 Months to 72 Months .
Over 72 Months  . . . . . . .
                                ---------   ----------  -----------  -----------
     TOTAL  . . . . . . . . .                   100.0%  $                 100.0%
                                ---------   ----------  -----------  -----------
                                ---------   ----------  -----------  -----------


                                     S-18
<PAGE>

                       GEOGRAPHIC DISTRIBUTION OF ACCOUNTS
                                 TRUST PORTFOLIO

                                         Percentage
                                          of Total                  Percentage
State or                    Number of    Number of                   of Total
Territory                   Accounts      Accounts    Receivables   Receivables
- ---------                  ----------    ----------   -----------   -----------
Alabama . . . . . . . . .                         %   $                       %
Alaska  . . . . . . . . .
Arizona . . . . . . . . .
Arkansas  . . . . . . . .
California   . . .  . . .
Colorado  . . . . . . . .
Connecticut  . . .  . . .
Delaware  . . . . . . . .
District of Columbia  . .
Florida . . . . . . . . .
Georgia . . . . . . . . .
Guam  . . . . . . . . . .
Hawaii  . . . . . . . . .
Idaho . . . . . . . . . .
Illinois  . . . . . . . .
Indiana . . . . . . . . .
Iowa  . . . . . . . . . .
Kansas  . . . . . . . . .
Kentucky  . . . . . . . .
Louisiana . . . . . . . .
Maine . . . . . . . . . .
Maryland  . . . . . . . .
Massachusetts . . . . . .
Michigan  . . . . . . . .
Minnesota . . . . . . . .
Mississippi  . . . . . . 
Missouri  . . . . . . . .
Montana . . . . . . . . .
Nebraska  . . . . . . . .
Nevada  . . . . . . . . .
New Hampshire . . . . . .
New Jersey  . . . . . . .
New Mexico  . . . . . . .
New York  . . . . . . . .
North Carolina  . . . . .
North Dakota  . . . . . .
Ohio  . . . . . . . . . .
Oklahoma  . . . . . . . .
Oregon  . . . . . . . . .
Pennsylvania . . . . . . 
Puerto Rico  . . . . . . 
Rhode Island  . . . . . .
South Carolina  . . . . .
South Dakota  . . . . . .
Tennessee . . . . . . . .
Texas . . . . . . . . . .
Utah  . . . . . . . . . .
Vermont . . . . . . . . .
Virgin Islands  . . . . .
Virginia  . . . . . . . .
Washington  . . . . . . .
West Virginia . . . . . .
Wisconsin . . . . . . . .
Wyoming . . . . . . . . .
                           ----------    ----------   -----------   -----------
     TOTAL                                   100.0%   $                  100.0%
                           ----------    ----------   -----------   -----------
                           ----------    ----------   -----------   -----------

                                     S-19
<PAGE>

                                 USE OF PROCEEDS

     The net proceeds from the sale of the Certificates will be paid to the 
Transferors.  The Transferors will use such proceeds for [general corporate 
purposes].

                                 THE TRANSFERORS

     At its [______ __, 199_] Call Report, the Bank had total deposits of 
approximately $[_______], total assets of approximately $[_______] and total 
stockholders' equity of approximately $[_______].  A Call Report is required 
to be prepared in accordance with regulatory accounting principles, which 
differ in some respects from generally accepted accounting principles.  See 
"The Transferors--The Bank" in the Prospectus.

     [Description of CCB Holding]


                                SERIES PROVISIONS

     The Certificates will be issued pursuant to the Pooling and Servicing 
Agreement and a Series Supplement specifying the Principal Terms of the 
Certificates (the "Series [199_-__] Supplement"), the forms of which have 
been filed as exhibits to the Registration Statement of which the Prospectus 
and this Prospectus Supplement are a part.  The following summary describes 
certain terms applicable to the Certificates.  Reference should be made to 
the Prospectus for additional information concerning the Certificates and the 
Pooling and Servicing Agreement.  See "The Pooling and Servicing Agreement" 
in the Prospectus.

INTEREST PAYMENTS

     Interest on the Certificates will accrue from the Closing Date on the 
Invested Amount at the Certificate Rate.  Interest will be distributed on 
[______ __, 199_], and on each Interest Payment Date thereafter to the 
Certificateholders in whose names the Certificates were registered on at the 
close of business on the last day of the calendar month preceding the date of 
such payment (each, a "Record Date").  Interest for any Interest Payment Date 
will accrue from and including the preceding Interest Payment Date (or in the 
case of the first Interest Payment Date, from and including the Closing Date) 
but excluding the next Interest Payment Date (each, an "Interest Period").

     Interest payments on the Certificates for each Interest Payment Date 
will be calculated on the Invested Amount as of the preceding Record Date (or 
in the case of the initial Interest Payment Date, on the initial Invested 
Amount based upon the Certificate Rate [for such Interest Period].  Interest 
will be calculated on the basis of a [360-day] [365-day] year [consisting of 
twelve 30-day months].  Interest payments in respect of the Certificates on 
any Interest Payment Date will be funded from collections of Finance Charge 
Receivables allocated to the Certificateholders' Interest during the [____] 
preceding Monthly Period[s] and other Available Funds for such Monthly 
Period[s].  [To the extent [the sum of (i)] the product of the Floating 
Allocation Percentage of collections of Finance Charge Receivables during the 
preceding [____] Monthly Period[s] [and (ii) other Available Funds for such 
Monthly Period[s]] is insufficient to pay such interest, [Excess Finance 
Charge Collections allocated to Series [199_-_]] [amounts on deposit in the 
Cash Collateral Account up to the Available Cash Collateral Amount] [other 
Credit Enhancement] will be used to make such payments.]  "Available Funds" 
means, with respect to any Monthly Period, an amount equal to the sum of 
[(i)] the Floating Allocation Percentage of collections of Finance Charge 
Receivables allocated to the Certificates with respect to such Monthly 
Period,including any investment earnings that are to be treated as 
collections of Finance Charge Receivables in accordance with the Pooling and 
Servicing 

                                       S-20

<PAGE>

Agreement [and (ii) if such Monthly Period relates to a Distribution Date with
respect to the Scheduled Accumulation Period, Principal Funding Investment
Proceeds, if any, with respect to the related Distribution Date [and the amount
of funds, if any, to be withdrawn from the Reserve Account that are required 
to be included in Available Funds on such Distribution Date][and (iii) amounts,
if any, to be withdrawn from the Reserve Account which are required to be
included in Available Funds pursuant to the Series [199_-_] Supplement with
respect to such Distribution Date] [and (iv) any investment earnings
transferred from the Pre-Funding Account to the Collection Account on such
Distribution Date].

PRINCIPAL PAYMENTS

     During the Revolving Period (which begins on the Closing Date and ends 
on the day before the commencement of the [Controlled Amortization Period] 
[Scheduled Accumulation Period] or, if earlier, the Early Amortization 
Period), no principal payments will be made to Certificateholders.

     
     [During the Controlled Amortization Period, the Certificateholders will be
entitled to receive [for the related Monthly Period]the least of (a) 
Available Principal Collections on deposit in the Collection Account with 
respect to the related Distribution Date, (b) the Controlled Distribution 
Amount for such Distribution Date and (c) the Invested Amount.]

     [On each Distribution Date with respect to the Scheduled Accumulation 
Period, the Trustee will deposit in the Principal Funding Account an amount 
equal to the least of (a) Available Principal Collections on deposit in the 
Collection Account with respect to such Distribution Date, (b) the Controlled 
Deposit Amount for such Distribution Date and (c) the [Adjusted] Invested 
Amount, until the Principal Funding Account Balance equals the Invested 
Amount. Amounts on deposit in the Principal Funding Account will be paid to 
the Certificateholders on the Expected Final Payment Date.  If a Pay Out 
Event occurs with respect to the Certificates during the Scheduled 
Accumulation Period, the Early Amortization Period will commence and any 
amount on deposit in the Principal Funding Account will be paid to the 
Certificateholders on the first Special Payment Date.  [If, on the Expected 
Final Payment Date, the amount on deposit in the Principal Funding Account 
are insufficient to pay the scheduled principal amount, a Pay Out Event will 
occur and the Early Amortization Period will commence.] ]

     "Available Principal Collections" means, with respect to any Monthly 
Period, an amount equal to [the sum of (a)] the Principal Allocation 
Percentage of collections of Principal Receivables received during such 
Monthly Period, [(b) any Shared Principal Collections with respect to other 
Series that are allocated to Series [199_-_]] and (c) any other amounts which 
pursuant to the Series [199_-_] Supplement are to be treated as Available 
Principal Collections with respect to the related Distribution Date.

     [The Scheduled Accumulation Period is scheduled to commence at the close 
of business on the last business day of [__________, 199_]; PROVIDED, 
HOWEVER, the date on which the Scheduled Accumulation Period actually 
commences may be delayed if the Scheduled Accumulation Period Length 
(determined as described below) is less than the number of months remaining 
between each Period Length Determination Date (as hereinafter defined) and 
the Expected Final Payment Date. Beginning on the Determination Date 
immediately preceding the [__________ 199_] Distribution Date and on each 
Determination Date thereafter until the Accumulation Date actually commences 
(each, a "Period Length Determination Date"), the Transferors will determine 
the "Scheduled Accumulation Period Length" [based on, among other things, the 
then current principal payment rate on the Accounts and the principal amount 
of Series that are entitled to share principal with Series [199_-_]]; 
PROVIDED, HOWEVER, that the Scheduled Accumulation Period Length will not be 
less than [____] months].  If the Scheduled Accumulation Period Length is 
less than the number of months remaining between the related Period Length 
Determination Date and the Expected Final Payment Date, the Scheduled 
Accumulation Period will commence later than the last business day of 
[__________ 199__] and the number of months in the Scheduled Accumulation 
Period will be equal to the Scheduled

                                    S-21

<PAGE>

Accumulation Period Length.  [Notwithstanding the foregoing, unless a Pay Out 
Event occurs with respect to the Certificates, the Scheduled Accumulation 
Period will commence on the last business day of [________ __, 199_] if, 
prior to such date, a Pay Out Event shall have occurred with respect to any 
other Series (other than a Series that does not share principal with Series 
[199_-_] or is designated by the Transferors as an Excluded Series (defined 
herein)).]  The effect of the foregoing calculation is to reduce the 
Scheduled Accumulation Period Length based on the invested amounts of other 
Series that are scheduled to be in their revolving periods and thus scheduled 
to create Shared Principal Collections during the Scheduled Accumulation 
Period.  In addition, if the Scheduled Accumulation Period Length shall have 
been determined to be less than [____] months and, after the date on which 
such determination is made, a Pay Out Event shall occur with respect to any 
outstanding Series, the Scheduled Accumulation Period will commence on the 
earlier of (i) the date that such Pay Out Event shall have occurred with 
respect to such Series and (ii) the date on which the Scheduled Accumulation 
Period is then scheduled to commence.](6)

     On each Distribution Date with respect to the Early Amortization Period 
until the Invested Amount has been paid in full or the Termination Date 
occurs, the Certificateholders will be entitled to receive Available 
Principal Collections in an amount up to the Invested Amount.  [In addition, 
on the first Special Payment Date following the occurrence of an Economic Pay 
Out Event, after giving effect to any payment of principal on such date as 
described under "Series Provisions--Application of Collections--Payments of 
Principal" principal payments will be made to the Certificateholders from 
amounts on deposit in the Cash Collateral Account as described under "--Cash 
Collateral Account" below.]

[FUNDING PERIOD]

     [During the period from and including the Closing Date to but excluding 
the earliest of (i) the day on which the Invested Amount equals the [Full 
Invested Amount], (ii) the day on which a Pay Out Event occurs and (iii) the 
[________ __, 199_] Distribution Date (the "Funding Period"), the Pre-Funding 
Amount will be held in a trust account established with the Trustee for the 
benefit of the Certificateholders (the "Pre-Funding Account").  The 
Pre-Funding Amount will equal $[__________].

     Funds on deposit in the Pre-Funding Account will be invested by the 
Trustee [in certain Eligible Investments] [pursuant to a guaranteed rate 
agreement] [guaranteed investment contract].  Investment earnings on the 
Pre-Funding Amount (net of investment losses and investment expenses) will be 
used to pay interest on the Certificates during the Funding Period.

     During the Funding Period, funds on deposit in the Pre-Funding Account 
will be withdrawn and paid to the Transferors to the extent of any increases 
in the Invested Amount.  The Transferors expect that the Invested Amount will 
equal the [Full Invested Amount] by the [_______, 199_] Monthly Period.  In 
the event that the Invested Amount does not for any reason equal the [Full 
Invested Amount] by the end of the Funding Period, any amount remaining in 
the Pre-Funding Account will be payable to the Certificateholders on the 
Distribution Date on which the Funding Period ends.]

ALLOCATION PERCENTAGES

     Pursuant to the Pooling and Servicing Agreement, the Servicer will 
allocate among the Certificateholders' Interest, the certificateholders' 
interest for all other Series of certificates issued and outstanding and the 
Transferors' Interest all collections of Finance Charge Receivables and 
Principal Receivables and the Defaulted Amount with respect to such Monthly 
Period.
- --------------
(6) Different Series may have different methods of determining the 
Accumulation Period Length.

                                    S-22

<PAGE>

     Collections of Finance Charge Receivables and the Defaulted Amount with 
respect to any Monthly Period will be allocated to the Certificateholders' 
Interest for a Series [199_-_] based on the Floating Allocation Percentage.  
The "Floating Allocation Percentage" means, with respect to any Monthly 
Period, the percentage equivalent (which percentage shall never exceed 100%) 
of a fraction, the numerator of which is [the sum of] the [Adjusted] Invested 
Amount [and the Enhancement Invested Amount, if any,] as of the last day of 
the preceding Monthly Period (or with respect to the first Monthly Period, 
the Initial Invested Amount) and the denominator of which is the sum of the 
total amount of the Principal Receivables in the Trust as of such day (or 
with respect to the first Monthly Period, the total amount of Principal 
Receivables in the Trust on the Closing Date) and the principal amount on 
deposit in the Special Funding Account as of such day.  [Appropriate 
adjustments to the calculation methodology will be made to accommodate 
changes in the Invested Amount during the Funding Period.]

     Collections of Principal Receivables will be allocated to the 
Certificateholders' Interest based on the Principal Allocation Percentage.  
The "Principal Allocation Percentage" means, with respect to any Monthly 
Period, the percentage equivalent (which percentage shall never exceed 100%) 
of a fraction, the numerator of which is (a) during the Revolving Period, the 
Invested Amount as of the last day of the immediately preceding Monthly 
Period (or, with respect to the first Monthly Period, the Initial Invested 
Amount) and (b) during the [Accumulation] [Controlled Amortization] Period or 
the Early Amortization Period, the Invested Amount as of the last day of the 
Revolving Period and the denominator of which is the greater of (i) the sum 
of the total amount of Principal Receivables in the Trust as of the last day 
of the immediately preceding Monthly Period and the principal amount on 
deposit in the Special Funding Account as of such last day (or, in the case 
of the first Monthly Period, the Closing Date) and (ii) the sum of the 
numerators used to calculate the principal allocation percentages for all 
Series outstanding as of the date as to which such determination is being 
made; [PROVIDED, HOWEVER, that because the Certificates offered hereby are 
subject to being paired with a future Series, if a Pay Out Event occurs with 
respect to such a paired Series during the [Controlled Amortization] Period 
[Accumulation] Period with respect to Series [199_-_], the Transferors may, 
by written notice delivered to the Trustee and the Servicer, designate a 
different numerator for the foregoing fraction, provided that such numerator 
is not less than the [Adjusted] Invested Amount for such Paired Series as of 
the last day of the Monthly Period preceding such Pay Out Event and the 
Transferors shall have received written notice from each Rating Agency that 
such designation will not have a Ratings Effect.

     Notwithstanding the foregoing, in any Monthly Period in which there 
occurs (a) an Addition Date or (b) a Removal Date, the amount of Principal 
Receivables used for the denominator in the calculation of the Floating 
Allocation Percentage and the Principal Allocation Percentage described above 
will be (i) the aggregate amount of Principal Receivables in the Trust at the 
end of the day on the last day of the prior Monthly Period for the period 
from and including the first day of such Monthly Period to but excluding the 
related Addition Date or Removal Date and (ii) the aggregate amount of 
Principal Receivables in the Trust at the end of the day on the related 
Addition Date or Removal Date for the period from and including the related 
Addition Date or Removal Date to and including the last day of such Monthly 
Period [; PROVIDED, HOWEVER, that with respect to any Monthly Period during 
the Funding Period in which the Invested Amount is increased pursuant to the 
Series [199_-_] Supplement, the numerator in the calculation of the Floating 
Allocation Percentage and the Principal Allocation Percentage described above 
will be (1) the Invested Amount at the last day of the prior Monthly Period 
for the period from and including the first day of such Monthly Period to but 
excluding the day the Invested Amount is increased and (2) the Invested 
Amount at the end of the day on which the Invested Amount is increased for 
the period from and including such day to and including the last day of such 
Monthly Period].

                                    S-23

<PAGE>

     As used herein, the following terms have the meanings 
indicated:(7)

     "Invested Amount" for any date means an amount equal to (i) the Initial 
Invested Amount, [plus (ii) the amount of any withdrawals from the 
Pre-Funding Account in connection with the purchase of an additional interest 
in Principal Receivables,] less (iii) the amount of principal payments made 
to the Certificateholders on or prior to such date [other than any payments 
of principal to the Certificateholders from the Pre-Funding Account], less 
(iv) the excess, if any, of the aggregate amount of Investor Charge-Offs for 
all prior Distribution Dates over the aggregate amount of any reimbursements 
of Investor Charge-Offs for all Distribution Dates prior to such date.

     ["Adjusted Invested Amount" for any date means an amount equal to the 
then current Invested Amount, less the funds on deposit in the Principal 
Funding Account on such date.]

     ["Enhancement Invested Amount" for any date means an amount equal to (a) 
the amount withdrawn from the Cash Collateral Account and applied to the 
payment of principal on the Certificates on the first Special Payment Date 
following an Economic Pay Out Event, less (b) the aggregate amount of 
principal payments made to the Cash Collateral Depositor prior to such day 
less (c) the aggregate amount by which the Enhancement Invested Amount has 
been reduced to fund the Investor Default Amount on all prior Distribution 
Dates as described below, and plus (d) the aggregate amount of Available 
Finance Charge Collections on all prior Distribution Dates applied to 
reimburse amounts deducted pursuant to the foregoing clause (c).  In the 
absence of the occurrence of an Economic Pay Out Event and a related 
withdrawal from the Cash Collateral Account to pay principal of the 
Certificates, the Enhancement Invested Amount will be zero.]

[PRINCIPAL FUNDING ACCOUNT]

     [The Servicer will establish and maintain in the name of the Trustee, on 
behalf of the Trust, the Principal Funding Account as an Eligible Account 
held for the benefit of the Certificateholders.  During the Scheduled 
Accumulation Period, the Servicer will transfer collections in respect of 
Principal Receivables [and Shared Principal Collections allocated to Series 
[199_-_]] [other amounts] described herein to be treated in the same manner 
as collections of Principal Receivables from the Collection Account to the 
Principal Funding Account as described under "--Application of Collections."

     Unless a Pay Out Event has occurred with respect to the Certificates, 
all amounts on deposit in the Principal Funding Account (the "Principal 
Funding Account Balance") on any Distribution Date (after giving effect to 
any deposits to, or withdrawals from, the Principal Funding Account to be 
made on such Distribution Date) will be invested to the following 
Distribution Date by the Trustee at the direction of the Servicer in Eligible 
Investments.  On each Distribution Date with respect to the Scheduled 
Accumulation Period, the interest and other investment income (net of 
investment expenses and losses) earned on such investments (the "Principal 
Funding Investment Proceeds") will be withdrawn from the Principal Funding 
Account and will be treated as a portion of Available Finance Charge 
Collections.  If such investments with respect to any such Distribution Date 
yield less than the applicable Certificate Rate, the Principal Funding 
Investment Proceeds with respect to such Distribution Date will be less than 
the Covered Amount for such following Distribution Date.  It is intended that 
any such shortfall will be funded from Available Finance Charge Collections 
(including a withdrawal from the Reserve Account, if necessary, as described 
under "--Reserve Account"), or a withdrawal from the Cash Collateral Account 
as described under "--Cash Collateral Account"] [other sources].  The 
Available Reserve Account Amount and the Available Cash Collateral Amount at 
any time will be limited and there can be no assurance that sufficient funds 
will be
- ----------------------
(7) Appropriate changes to Invested Amount definitions must be made for a 
prefunded Series.


                                    S-24

<PAGE>

available to fund any such shortfall.  [The "Covered Amount" shall mean for 
any Distribution Date with respect to the Scheduled Accumulation Period or 
the first Special Payment Date [one-twelfth of the product of (i) the 
Certificate Rate and (ii) the Principal Funding Account Balance, if any, as 
of the preceding Distribution Date] [the product of (i) (A) a fraction, the 
numerator of which is the actual number of days in the related Interest 
Period and the denominator of which is 360, times (B) the Certificate Rate in 
effect with respect to such Interest Period, and (ii) the Principal Funding 
Account Balance, if any, as of the preceding Distribution Date].]

[RESERVE ACCOUNT]

     [The Servicer will establish and maintain in the name of the Trustee, on 
behalf of the Trust, an Eligible Deposit Account for the benefit of the 
Certificateholders (the "Reserve Account").  The Reserve Account is intended 
to help assure the subsequent distribution of interest on the Certificates as 
provided in this Prospectus Supplement during the Scheduled Accumulation 
Period.  On each Distribution Date from and after the Reserve Account Funding 
Date, but prior to the termination of the Reserve Account, the Trustee, 
acting pursuant to the Servicer's instructions, will apply Available Finance 
Charge Collections (in the order of priority described below under 
"--Application of Collections--Payment of Fees, Interest and Other Items") to 
increase the amount on deposit in the Reserve Account (to the extent such 
amount is less than the Required Reserve Account Amount).  The "Reserve 
Account Funding Date" will be the Distribution Date with respect to the 
Monthly Period that begins [____] months prior to the Distribution Date with 
respect to the first Monthly Period in the Scheduled Accumulation Period, 
provided that the Transferors may delay the Reserve Account Funding Date to 
the earliest of (a) the Distribution Date with respect to the Monthly Period 
that begins [____] months prior to the first Monthly Period that begins the 
Scheduled Accumulation Period; (b) the first Distribution Date for which the 
Portfolio Adjusted Yield is less than [____]%, but in such event the Reserve 
Account Funding Date does not have to occur earlier than the Distribution 
Date with respect to the Monthly Period that begins [____] months prior to 
the commencement of the Scheduled Accumulation Period; (c) the first 
Distribution Date for which the Portfolio Adjusted Yield is less than 
[____]%, but in such event the Reserve Account Funding Date does not have to 
occur earlier than the Distribution Date that begins [____] months prior to 
the commencement of the Scheduled Accumulation Period; or (d) the first 
Distribution Date for which Portfolio Adjusted Yield is less than [____]%, 
but in such event the Reserve Account Funding Date does not have to occur 
earlier than the Distribution Date that begins [____] months prior to the 
commencement of the Scheduled Accumulation Period or any other date 
designated by the Transferors, provided that the Transferors have received 
written notice from each Rating Agency that such designation will not have a 
Ratings Effect.  "Portfolio Adjusted Yield" for any Distribution Date will be 
equal to the average of the percentages obtained for each of the three 
preceding Monthly Periods by subtracting the Base Rate from the Portfolio 
Yield for such Monthly Period and deducting [____] from the result for each 
Monthly Period.  The "Required Reserve Account Amount" for any Distribution 
Date on or after the Reserve Account Funding Date will be equal to [____]% of 
the Invested Amount as of the preceding Distribution Date, or any other 
amount designated by the Transferors, provided that the Transferors have 
received written notice from each Rating Agency that such designation will 
not have a Ratings Effect.  On each Distribution Date, after giving effect to 
any deposit to be made to, and any withdrawal to be made from, the Reserve 
Account on such Distribution Date, the Trustee will withdraw from the Reserve 
Account an amount equal to the excess, if any, of the amount on deposit in 
the Reserve Account over the Required Reserve Account Amount and shall 
distribute such excess to or at the direction of [the Transferors] [the Cash 
Collateral Depositor] [the Credit Enhancer].

     Provided that the Reserve Account has not terminated as described below, 
all amounts on deposit in the Reserve Account on any Distribution Date (after 
giving effect to any deposits to, or withdrawals from, the Reserve Account to 
be made on such Distribution Date) will be invested to 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 such investments (the "Interest Funding 


                                    S-25

<PAGE>

Investment Proceeds") will be retained in the Reserve Account [to the extent 
the amount on deposit therein is less than the Required Reserve Account 
Amount) or [distributed to or at the direction of] [the Transferors] [the 
Cash Collateral Depositor] [the Credit Enhancer] [deposited in the Collection 
Account for application as Available Funds].

     On or before each Distribution Date with respect to the Scheduled 
Accumulation Period and on the first Special Payment Date, a withdrawal will 
be made from the Reserve Account, and the amount of such withdrawal will be 
deposited in the Collection Account and included in Available Finance Charge 
Collections in an amount equal to the lesser of (a) the Available Reserve 
Account Amount with respect to such Distribution Date or Special Payment Date 
and (b) the excess, if any, of the Covered Amount with respect to such 
Distribution Date or Special Payment Date over the Principal Funding 
Investment Proceeds with respect to such Distribution Date or Special Payment 
Date; PROVIDED that the amount of such withdrawal will be reduced to the 
extent that funds otherwise would be available to be deposited in the Reserve 
Account on such Distribution Date or Special Payment Date.  On each 
Distribution Date, the amount available to be withdrawn from the Reserve 
Account (the "Available Reserve Account Amount") will be equal to the lesser 
of the amount on deposit in the Reserve Account (before giving effect to any 
deposit to be made to the Reserve Account on such Distribution Date) and the 
Required Reserve Account Amount for such Distribution Date.

     The Reserve Account will be terminated following the earlier to occur of 
(a) the termination of the Trust pursuant to the Pooling and Servicing 
Agreement, (b) the date on which the Certificates are paid in full and (c) if 
the Scheduled Accumulation Period has not commenced, the occurrence of a Pay 
Out Event with respect to the Certificates or, if the Scheduled Accumulation 
Period has commenced, the earlier of the first Special Payment Date and the 
Expected Final Payment Date.  Upon the termination of the Reserve Account, 
all amounts on deposit therein (after giving effect to any withdrawal from 
the Reserve Account on such date as described above) will be distributed to 
or at the direction of [the Transferors] [the Cash Collateral Depositor] [the 
Credit Enhancer].  Any amounts withdrawn from the Reserve Account and 
distributed to or at the direction of [the Transferors] [the Cash Collateral 
Depositor] [the Credit Enhancer] as described above will not be available for 
distribution to the Certificateholders.]

APPLICATION OF COLLECTIONS

     PAYMENT OF FEES, INTEREST AND OTHER ITEMS.  On each Distribution Date, 
the Trustee, acting pursuant to the Servicer's instructions, will apply all 
amounts allocated to the Certificateholders' Interest for Series [199_-_] 
with respect to Finance Charge Receivables for the preceding Monthly Period 
(as described above under "--Allocation Percentages"), [any Excess Finance 
Charge Collections with respect to the Series in Group [____] that are 
allocated to Series [199_-_] (as described under "Description of the 
Certificates--Sharing of Excess Finance Charge Collections" in the 
Prospectus)], [any investment earnings transferred from the Pre-Funding 
Account to the Collection Account as described under "--Funding Period" 
above] [any Principal Funding Investment Proceeds with respect to such 
Distribution Date (as described under "--Principal Funding Account" above)] , 
[any Interest Funding Investment Proceeds deposited in the Collection Account 
with respect to such Distribution Date] [and any funds withdrawn from the 
Reserve Account that are required to be included in Available Finance Charge 
Collections (as described under "--Reserve Account" above)] ([collectively,] 
"Available Finance Charge Collections") on deposit in the Collection Account 
in the following priority:

          (i)  an amount equal to Monthly Interest for such Distribution Date,
     plus the amount of any Monthly Interest previously due but not paid to 
     the Certificateholders [or deposited to the Interest Funding Account] 
     on a prior Distribution Date, [plus additional interest at the 
     Certificate Rate with respect to amounts that were due but not paid to 
     the Certificateholders [or deposited to the Interest Funding Account] 
     on a prior Distribution Date] (the "Additional Interest"), will be 
     [distributed to


                                    S-26

<PAGE>

     Certificateholders] [deposited in the Interest Funding Account for 
     distribution to Certificateholders on the applicable Payment Date];

          (ii)  an amount equal to the Servicing Fee for such Distribution Date,
     plus the amount of any Servicing Fee previously due but not distributed 
     to the Servicer on a prior Distribution Date, will be distributed to 
     the Servicer;

          (iii)  an amount equal to the Investor Default Amount for such
     Distribution Date will be treated as a portion of Available Principal 
     Collections for such Distribution Date;

          (iv)  an amount equal to the aggregate amount of Investor Charge-Offs
     that have not been previously reimbursed will be treated as a portion 
     of Available Principal Collections for such Distribution Date;

          (v)  [an amount equal to the "Monthly Cash Collateral Fee" (as defined
     in the agreement (the "Loan Agreement") among the Transferors, the Cash 
     Collateral Depositor and the Trustee)] for such Distribution Date will 
     be distributed to the Cash Collateral Depositor for application in 
     accordance with the Loan Agreement];

          [(vi)  an amount equal to the aggregate amount by which the
     Enhancement Invested Amount has been reduced pursuant to clause (c) of 
     the definition of "Enhancement Invested Amount" under "--Allocation 
     Percentages" above (but not in excess of the aggregate amount of such 
     reductions which have not been previously reimbursed) will be treated 
     as a portion of Available Principal Collections for such Distribution 
     Date;]
     
          [(vii)  an amount up to the excess, if any, of the [lesser of the]
     Initial Cash Collateral Amount [and the Adjusted Invested Amount] over 
     the remaining Available Cash Collateral Amount will be deposited into 
     the Cash Collateral Account in accordance with the Loan Agreement;]

          [(viii)  on each Distribution Date from and after the Reserve Account
     Funding Date, but prior to the date on which the Reserve Account 
     terminates as described under "--Reserve Account" above, an amount up 
     to the excess, if any, of the Required Reserve Account Amount over the 
     Available Reserve Account Amount will be deposited into the Reserve 
     Account;]

          [(ix)  an amount equal to the aggregate of any other amounts then due
     to the [Cash Collateral Depositor] [Credit Enhancement Provider] 
     pursuant to the [Loan Agreement] [Credit Enhancement Agreement] (to the 
     extent such amounts are payable pursuant to the [Loan Agreement] 
     [Credit Enhancement Agreement] out of Available Finance Charge 
     Collections) will be distributed to the [Cash Collateral Depositor] 
     [Credit Enhancement Provider] for application in accordance with the 
     [Loan Agreement] [Credit Enhancement Agreement];] and

          [(x)  the balance, if any, will constitute a portion of Excess Finance
     Charge Collections for such Distribution Date and will be available for 
     allocation to other Series in Group [____] or to the holders of the 
     Transferor Certificates as described in "Description of the 
     Certificates--Sharing of Excess Finance Charge Collections" in the 
     Prospectus.](8)

     "Monthly Interest" means, with respect to any Distribution Date, an 
amount equal to [one-twelfth of] the product of (i) [(A) a fraction, the 
numerator of which is the actual number of days in the related
- -----------------
(8) Distributions and priorities may be modified to reflect another form of 
Credit Enhancement.

                                    S-27

<PAGE>

accrual period and the denominator of which is 360, times (B) ] the 
Certificate Rate and (ii) [the sum of (A) ] the Invested Amount [and (B) the 
[product of the Floating Allocation Percentage and the] Pre-Funding Amount, 
each] as of the close of the preceding Record Date; PROVIDED, HOWEVER, with 
respect to the first Distribution Date, Monthly Interest will be equal to 
$[__________].  [Monthly Interest will be calculated on the basis of a 
360-day year consisting of twelve 30-day months.]


     "Required Amount" means, with respect to any Distribution Date, the 
excess, if any, of the full amount required to be paid pursuant to paragraphs 
(i), (ii) and (iii) of the second preceding paragraph for such Distribution 
Date over the amount of Available Finance Charge Collections for such 
Distribution Date.

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

          (i)  on each Distribution Date with respect to the Revolving Period,
     all such Available Principal Collections will be treated as Shared 
     Principal Collections and applied as described under "Description of 
     the Certificates--Shared Principal Collections" in the Prospectus;

          (ii)  on each Distribution Date with respect to the [Controlled
     Amortization] [Accumulation] Period or the Early Amortization Period, 
     all such Available Principal Collections will be distributed or 
     deposited in the following priority:

               (A) an amount equal to Monthly Principal, up to the [Adjusted]
          Invested Amount on such Distribution Date, will be [deposited in 
          the Principal Funding Account (during the Scheduled Accumulation 
          Period) or] distributed to the Certificateholders (during the 
          [Controlled Amortization Period] Early Amortization Period);

               [(B) for each Distribution Date with respect to the Early
          Amortization Period, beginning with the Distribution Date on which 
          the Invested Amount is paid in full, an amount equal to the 
          balance, if any, of such Available Principal Collections then on 
          deposit in the Collection Account, to the extent of the 
          Enhancement Invested Amount, if any, will be distributed to the 
          Cash Collateral Depositor for application in accordance with the 
          Loan Agreement; and]

               (C) for each Distribution Date, after giving effect to paragraphs
          (A) [and (B)] above, an amount equal to the balance, if any of 
          such Available Principal Collections, will be treated as Shared 
          Principal Collections and applied as described under "Description 
          of the Certificates--Shared Principal Collections" in the 
          Prospectus.

     "Monthly Principal" with respect to any Distribution Date relating to 
the [Scheduled Accumulation Period] [Controlled Amortization Period] or the 
Early Amortization Period will equal the least of (i) the Available Principal 
Collections on deposit in the Collection Account with respect to such 
Distribution Date, (ii) for each Distribution Date with respect to the 
[Scheduled Accumulation Period], [Controlled Amortization Period], [the 
Controlled Deposit Amount] [the Controlled Distribution Amount] for such 
Distribution Date and (iii) the [Adjusted] Invested Amount on such 
Distribution Date.

     ["Controlled Amortization Amount" means for any Distribution Date, 
$[__________].]

     
     ["Deficit Controlled Amortization Amount" means (a) on the first
Distribution Date with respect to the Controlled Amortization Period, the
excess, if any, of the Controlled Amortization Amount for such Distribution Date
over the amount distributed from the Collection Account as Monthly Principal for
such


                                    S-28

<PAGE>

Distribution Date and (b) on each subsequent Distribution Date with respect 
to the Controlled Amortization Period, the excess, if any, of the Controlled 
Distribution Amount for such subsequent Distribution Date plus any Deficit 
Controlled Amortization Amount for the prior Distribution Date over the 
amount distributed from the Collection Account as Monthly Principal for such 
subsequent Distribution Date.]

     ["Controlled Accumulation Amount" means (a) for any Distribution Date 
with respect to the Scheduled Accumulation Period, $[__________]; [PROVIDED, 
HOWEVER, that, if the Scheduled Accumulation Period Length is less than 
[____] months, the Controlled Accumulation Amount for each Distribution Date 
with respect to the Scheduled Accumulation Period will be equal to (i) the 
[Initial] [Full] Invested Amount divided by (ii) the number of Distribution 
Dates from, and including, the first Distribution Date with respect to the 
Scheduled Accumulation Period to, and including, the Expected Final Payment 
Date].]

     ["Deficit Controlled Accumulation Amount" means (a) on the first 
Distribution Date with respect to the Scheduled Accumulation Period, the 
excess, if any, of the Controlled Accumulation Amount for such Distribution 
Date over the amount distributed from the Collection Account as Monthly 
Principal for such Distribution Date and (b) on each subsequent Distribution 
Date with respect to the Scheduled Accumulation Period, the excess, if any, 
of the Controlled Deposit Amount for such subsequent Distribution Date plus 
any Deficit Controlled Accumulation Amount for the prior Distribution Date 
over the amount distributed from the Collection Account as Monthly Principal 
for such subsequent Distribution Date.]

[CASH COLLATERAL ACCOUNT]

     [The Trust will have the benefit of the Cash Collateral Account for the 
benefit of the Certificateholders and the Cash Collateral Depositor, as their 
interests appear in the Series [199_-_] Supplement, and in the case of the 
Cash Collateral Depositor, in the Loan Agreement (which interest, in the case 
of the Cash Collateral Depositor, will be subordinated to the interests of 
the Certificateholders as provided in the Series [199_-_] Supplement).  The 
Cash Collateral Account will be one or more Eligible Deposit Accounts.  Funds 
on deposit in the Cash Collateral Account will be invested in certain 
Eligible Investments.

     The Cash Collateral Account will be funded on the Closing Date in the 
Initial Cash Collateral Amount, which amount will include the proceeds of an 
advance to be made by one or more financial institutions to be selected by 
the Transferors (such financial institution or institutions, the "Cash 
Collateral Depositor").  Such advance will be repaid pursuant to the Loan 
Agreement.  The Cash Collateral Account will be terminated following the 
earliest to occur of (a) the date on which the Certificates are paid in full, 
[(b) the date on which the entire Available Cash Collateral Amount is 
distributed to the Certificateholders as a result of the occurrence of an 
Economic Pay Out Event,] (c) the Termination Date and (d) the termination of 
the Trust pursuant to the Pooling and Servicing Agreement.

     On each Distribution Date, the amount available to be withdrawn from the 
Cash Collateral Account (the "Available Cash Collateral Amount") will be 
equal to the lesser of the amount on deposit in the Cash Collateral Account 
(before giving effect to any deposit to be made to the Cash Collateral 
Account on such Distribution Date) and the [lesser of the] Initial Cash 
Collateral Amount [and the Adjusted Invested Amount].

     On each Distribution Date, unless an Economic Pay Out Event has 
occurred, a withdrawal will be made from the Cash Collateral Account, to the 
extent of the Available Cash Collateral Amount, in an amount equal to the 
Required Amount, if any, with respect to such Distribution Date.  Any such 
funds withdrawn from the Cash Collateral Account will be applied in 
accordance with, and subject to the priorities set forth in paragraphs (i), 
(ii) and (iii) under "--Application of Collections--Payment of Fees, Interest 
and Other Items" above.

                                    S-29

<PAGE>

     [On the first Special Payment Date following a Pay Out Event described 
below in clause [(e)] under "--Pay Out Events" (an "Economic Pay Out Event"), 
(a) an amount equal to the lesser of (i) the Available Cash Collateral Amount 
(after giving effect to any withdrawals from the Cash Collateral Account on 
such date as described above) and (ii) the unpaid principal amount of the 
Certificates [(less the Principal Funding Account Balance)], will be 
withdrawn from the Cash Collateral Account and distributed to the 
Certificateholders as a payment of principal of the Certificates.  See "--Pay 
Out Events" below.]

     On each Distribution Date, the Servicer or the Trustee, acting pursuant 
to the Servicer's instructions, will deposit Available Finance Charge 
Collections (in the order of priority described above under "--Application of 
Collections--Payment of Fees, Interest and Other Items") to the Cash 
Collateral Account (to the extent the amount on deposit in the Cash 
Collateral Account is less than the [lesser of the] Initial Cash Collateral 
Amount [and the Adjusted Invested Amount]). On each Distribution Date, after 
giving effect to any deposit to be made to, and any withdrawal to be made 
from, the Cash Collateral Account on such Distribution Date, the Trustee will 
withdraw from the Cash Collateral Account an amount equal to the excess, if 
any, of the amount on deposit in the Cash Collateral Account over the 
[[lesser of the] Initial Cash Collateral Amount [and the Adjusted Invested 
Amount]] [Required Cash Collateral Amount], and shall distribute such excess 
to the Cash Collateral Depositor for application in accordance with the Loan 
Agreement.  [The "Required Cash Collateral Amount" with respect to any 
Distribution Date means the product of (i) the Investor Interest as of the 
last day of the preceding Monthly Period, and (ii) [___]%, but not less that 
$[________]; PROVIDED, HOWEVER, that if certain withdrawals are made from the 
Cash Collateral Account during the Controlled Amortization Period or if a Pay 
Out Event occurs, the Required Cash Collateral Account for each Distribution 
Date thereafter shall equal the Required Cash Collateral Amount for the 
Distribution Date immediately preceding the occurrence of such withdrawal or 
Pay Out Event.]  Any amounts withdrawn from the Cash Collateral Account and 
distributed to the Cash Collateral Depositor as described above will not be 
available for distribution to the Certificateholders.]

[OTHER FORMS OF CREDIT ENHANCEMENT]

     [The Certificates will have the benefit of the [letter of credit] [cash 
collateral guaranty] [surety Bond] [insurance policy] [spread account] 
[reserve account] [issued by __________ (the "Credit Enhancer")] in the 
initial amount of $[__________].  

     With respect to any Distribution Date, the amount available to be drawn 
under the [letter of credit] [cash collateral guaranty] [surety bond] 
[insurance policy] [spread account] [reserve account] (the "Available Credit 
Enhancement Amount") will equal [$__________].]

     [Information with respect to Credit Enhancement]

[CREDIT ENHANCER]

     [Information, if applicable, to be provided by Credit Enhancer]

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

     On each Determination Date, the Servicer will calculate the Investor 
Default Amount for the preceding Monthly Period.  The term "Investor Default 
Amount" means, with respect to any Distribution Date, the product of (i) the 
Floating Allocation Percentage with respect to the related Monthly Period and 
(ii) the Defaulted Amount for such Monthly Period.

     On each Distribution Date, if the Required Amount for such Distribution 
Date exceeds the Available Cash Collateral Amount, [the Enhancement Invested 
Amount, if any, will be reduced by the amount of such 


                                    S-30

<PAGE>

excess, but not by more than the Investor Default Amount for such 
Distribution Date.  In the event that such reduction would cause the 
Enhancement Invested Amount to be a negative number, the Enhancement Invested 
Amount will be reduced to zero, and the Invested Amount will be reduced by 
the amount by which the Enhancement Invested Amount would have been reduced 
below zero, but not by more than the excess, if any, of the Investor Default 
Amount for such Distribution Date over the amount of such reduction, if any, 
of the Enhancement Invested Amount with respect to such Distribution Date] 
[the Invested Amount will be reduced by the amount of such excess, but not by 
more than the Investor Default Amount for such Distribution Date]  (an 
"Investor Charge-Off").  If the Invested Amount has been reduced by the 
amount of any Investor Charge-Offs, it will thereafter be increased on any 
Distribution Date (but not by an amount in excess of the aggregate 
unreimbursed Investor Charge-Offs) by the amount of Available Finance Charge 
Collections allocated and available for such purpose as described under 
"--Application of Collections--Payment of Fees, Interest and Other Items."  
If an Investor Charge-Off is not subsequently reimbursed, it will have the 
effect of slowing or reducing the return, of principal to the 
Certificateholders.

     [Any such reductions of the Enhancement Invested Amount shall thereafter
be reimbursed and the Enhancement Invested Amount increased (but not by an 
amount in excess of the aggregate reductions of the Enhancement Invested 
Amount) on any Distribution Date by the amount of Available Finance Charge 
Collections allocated and available for such purpose as described above
under "--Application of Collections--Payment of Fees, Interest and Other 
Items."]

[PAIRED SERIES]

     [The Certificates may be paired with one or more other Series (each a 
"Paired Series") at or after the commencement of the [Controlled 
Amortization] Period [Accumulation] Period.  As [funds are accumulated in the 
Principal Funding Account] [principal is paid to the Certificateholders 
during the Controlled Amortization Period] , the invested amount in the Trust 
of such Paired Series will increase by a corresponding amount.  Upon payment 
in full of the Certificates, assuming that there have been no unreimbursed 
charge-offs with respect to any related Paired Series, the aggregate invested 
amount of such related Paired Series will have been increased by an amount up 
to an aggregate amount equal to the Invested Amount paid to the 
Certificateholders after the Certificates were paired with the Paired Series. 
 The issuance of a Paired Series will be subject to the conditions described 
under "Description of the Certificates--New Issuances" 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 
Certificateholder.  See "Special Considerations--Master Trust 
Considerations--Issuance of Additional Series" in the Prospectus.]

PAY OUT EVENTS

     The Pay Out Events with respect to the Certificates will include each of 
the events specified in the Prospectus under "Description of the 
Certificates--Pay Out Events" and the following:

          [(a)  a failure on the part of the Transferors (i) to make any payment
     or deposit required under the Pooling and Servicing Agreement or the Series
     [199_-_] Supplement within [___] business days after the day such payment 
     or deposit is required to be made; or (ii) to observe or perform any other
     covenants or agreements of the Transferors set forth in the Pooling and 
     Servicing Agreement or the Series [199_-_] Supplement, which failure has a
     material adverse effect on the Certificateholders] and which continues
     unremedied for a period of [____] days after written notice;

          (b)  any representation or warranty made by the Transferors in the 
     Pooling and Servicing Agreement or the Series [199_-_] Supplement or any
     information required to be given by the Transferors to the Trustee to 
     identify the Accounts proves to have been incorrect in any material  
     respect when made and continues to be incorrect in any material respect 
     for a period of [____] days


                                     S-31

<PAGE>

     after written notice and as a result of which the interests of the 
     Certificateholders are materially and adversely affected; PROVIDED,
     HOWEVER, that a Pay Out Event shall not be deemed to occur 
     thereunder if the Transferors have repurchased the related Receivables
     or all such Receivables, if applicable, during such period in 
     accordance with the provisions of the Pooling and Servicing Agreement;

          (c)  a failure by the Transferors to make an Addition to the Trust 
     within [___] business days after the day on which it is required to make
     such Addition pursuant to the Pooling and Servicing Agreement [or the 
     Series [199_-_] Supplement];

          (d)  the occurrence of any Servicer Default;

          [(e)  a reduction of the [average] Portfolio Yield for any [three]
      consecutive Monthly Periods to a rate less than the [average of the Base
      Rate[s]] for such period;]

          [(f)  the failure to pay in full the Invested Amount on the Expected
      Final Payment Date]; and

          [(g)  the [Available Credit Enhancement Amount] [Available Cash 
     Collateral Amount] is less than [___]% of the Invested Amount].]

     Then, in the case of any event described in subparagraph (a), (b) or 
(d), after the applicable grace period, if any, set forth in such 
subparagraphs, either the Trustee or the holders of Certificates evidencing 
more than 50% of the aggregate unpaid principal amount of Certificates by 
notice then given in writing to the Transferors and the Servicer (and to the 
Trustee if given by the Certificateholders) may declare that a Pay Out Event 
has occurred with respect to Series [199_-_] as of the date of such notice, 
and, in the case of any event described in subparagraph (c), (e) or (f), a 
Pay Out Event shall occur with respect to Series [199_-_] without any notice 
or other action on the part of the Trustee immediately upon the occurrence of 
such event.

     For purposes of the Pay Out Event described in clause [(e)] above, the 
terms "Base Rate" and "Portfolio Yield" will be defined as follows with 
respect to the Certificates:

         "Base Rate" means, with respect to any Monthly Period, [____]% [the
     annualized percentage equivalent of a fraction, the numerator of which 
     is equal to the sum of Monthly Interest and the Monthly Servicing Fee 
     with respect to the Certificates for the related Distribution Date and the
     denominator of which is the Invested Amount as of the last day of the 
     preceding Monthly Period] [the sum of the Certificate Rate for the related
     Interest Period and the Servicing Fee Rate].

          "Portfolio Yield" means, with respect to any Monthly Period, the 
     annualized percentage equivalent of a fraction, the numerator of which is
     equal to [(a) the Floating Allocation Percentage of collections of Finance
     Charge Receivables (including any investment earnings that are to be 
     treated as collections of Finance Charges Receivables in accordance with
     the Pooling and Servicing Agreement) for such Monthly Period [plus 
     (b) the amount of Principal Funding Investment Proceeds for the related
     Distribution Date,] [plus (c) the amount of any Interest Funding Investment
     Proceeds for the related Distribution Date] [plus (d) any Excess Finance
     Charge Collections that are allocated to Series [199_-_] with respect to
     such Monthly Period] [plus (e) the amount of funds, if any, withdrawn 
     from the Reserve Account which are required to be included as Available
     Finance Charge Collections for the Distribution Date with respect to 
     such Monthly Period][plus (f) the amount of any investment earnings 
     transferred from the Pre-Funding Account to the Collection Account 
     on such Distribution Date] less (g) the Investor Default Amount for the
     Distribution Date with respect


                                     S-32

<PAGE>

     to such Monthly Period, and the denominator of which is the Invested 
     Amount as of the last day of the preceding Monthly Period].

     If the proceeds of any sale of the Receivables following the occurrence 
of an Insolvency Event with respect to the Transferors, as described in the 
Prospectus under "Description of the Certificates--Pay Out Events," allocated 
to the Invested Amount and the proceeds of any collections on the Receivables 
in the Collection Account [and any Available Cash Collateral Amount] [and any 
amounts on deposit in the [Principal Funding Account] [Interest Funding 
Account] [other amounts] are not sufficient to pay in full the remaining 
amount due on the Certificates, the Certificateholders will suffer a 
corresponding loss.  See "Certain Legal Aspects of the Receivables--Certain 
Matters Relating to Receivership" in the Prospectus for a discussion of the 
impact of recent federal legislation on the Trustee's ability to liquidate 
the Receivables.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The share of the Servicing Fee allocable to the Certificateholders with 
respect to any Distribution Date (the "Monthly Servicing Fee") shall be equal 
to one-twelfth of the product of (a) [____]% (the "Servicing Fee Rate") and 
(b) (i) the [sum of the] [Adjusted] Invested Amount [and the Enhancement 
Invested Amount, if any,] as of the last day of the Monthly Period preceding 
such Distribution Date, less (ii) the product of (A) any amount on deposit in 
the Special Funding Account as of the last day of the Monthly Period 
preceding such Distribution Date and (B) the Floating Allocation Percentage 
with respect to such Monthly Period (the amount calculated pursuant to this 
clause (b) is referred to as the "Servicing Base Amount"); PROVIDED, HOWEVER, 
with respect to the first Distribution Date, the Monthly Servicing Fee shall 
be equal to $[__________].  The share of the Monthly Servicing Fee allocable 
to the Certificateholders with respect to Distribution Date (the "Servicing 
Fee") shall be equal to one-twelfth of the product of (a) [____]% (the "Net 
Servicing Fee Rate") and (b) the Servicing Base Amount; PROVIDED, HOWEVER, 
that with respect to the first Distribution Date, the Servicing Fee shall be 
equal to $[__________].  The remainder of the Servicing Fee shall be paid by 
the holders of the Transferor Certificates or the certificateholders of other 
Series (as provided in the related Supplements) and in no event shall the 
Trust, the Trustee, the Certificateholders [or the Cash Collateral Depositor] 
[Credit Enhancement Provider] be liable for the share of the Servicing Fee to 
be paid by the holders of the Transferor Certificates or the 
Certificateholders of any other Series.  The Servicing Fee shall be payable 
to the Servicer solely to the extent amounts are available for distribution 
in respect thereof as described under "Application of Collections--Payment of 
Fees, Interest and Other Items" above.

[SERIES TERMINATION]

     [If, on the [____] Distribution Date, [____] months prior to the 
Termination Date, the Invested Amount (after giving effect to all changes 
therein on such date) exceeds zero, the Servicer will, within the 40-day 
period beginning on such date, solicit bids for the sale of interests in the 
Principal Receivables or certain Principal Receivables, together in each case 
with the related Finance Charge Receivables, in an amount equal to the [sum 
of the] Invested Amount [and the Enhancement Invested Amount, if any,] at the 
close of business on the last day of the Monthly Period preceding the 
Termination Date (after giving effect to all distributions required to be 
made on the Termination Date).  The Transferors and the [Cash Collateral 
Depositor] [Credit Enhancement Provider] will be entitled to participate in, 
and to receive notice of each bid submitted in connection with, such bidding 
process.  Upon the expiration of such 40-day period, the Trustee will 
determine (a) which bid is the highest cash purchase offer (the "Highest 
Bid") and (b) the amount (the "Available Final Distribution Amount") which 
otherwise would be available in the Collection Account on the Series 
Termination Date for distribution to the Certificateholders.  The Servicer 
will sell such Receivables on the Termination Date to the bidder who provided 
the Highest Bid and will deposit the proceeds of such sale in the Collection 
Account for allocation (together with the Available Final Distribution 
Amount) to the Certificateholders' Interest.


                                     S-33

<PAGE>

     Except as necessary to reimburse previous reductions in the Invested 
Amount as a result of unreimbursed Investor Charge-Offs, amounts [on deposit 
in the Cash Collateral Account] [available under the Credit Enhancement] will 
not be available to cover any shortfall, if the proceeds of such sale, 
together with the Available Final Distribution Amount, are less than the 
Invested Amount plus accrued and unpaid interest on the Certificates.  
Accordingly, in such event, the Certificateholders will incur a loss.]

REPORTS

     No later than the third business day prior to each Distribution Date, 
the Servicer will forward to the Trustee, the Paying Agent, each Rating 
Agency and [the Cash Collateral Depositor] [Credit Enhancement Provider], a 
statement (the "Monthly Report") prepared by the Servicer setting forth 
certain information with respect to the Trust and the Certificates, 
including: [(a) the aggregate amount of Principal Receivables and Finance 
Charge Receivables in the Trust as of the end of such Monthly Period; (b) the 
Invested Amount [and the Adjusted Invested Amount]; (c) the Floating 
Allocation Percentage and, during the [Scheduled Accumulation Period] 
[Controlled Amortization Period] or Early Amortization Period, the Principal 
Allocation Percentage; (d) the amount of collections of Principal Receivables 
and Finance Charge Receivables processed during the related Monthly Period 
and the portion thereof allocated to the Certificateholders' Interest; (e) 
the aggregate outstanding balance of Accounts that were [30], [60] and [90] 
days or more delinquent as of the end of such Monthly Period; (f) the 
Investor Defaulted Amount and the Defaulted Amount with respect to such 
Monthly Period; (g) the aggregate amount, if any, of Investor charge-offs and 
any Investor charge-offs reimbursed on the related Monthly Period, for such 
Monthly Period; (h) the Monthly Investor Servicing Fee for such Monthly 
Period; (i) the Portfolio Yield for such Monthly Period; (j) the Base Rate 
for such Monthly Period; (k) the [Available Cash Collateral Amount] 
[Available Credit Enhancement Amount] for such Distribution Date]; and [other 
amounts].

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting 
agreement (the "Underwriting Agreement") between the Transferors and the 
underwriters named below (the "Underwriters"), the Transferors have agreed to 
sell to the Underwriters, and each of the Underwriters has severally agreed 
to purchase, the principal amount of the Certificates and set forth opposite 
its name:

<TABLE>
<CAPTION>

                                                             Principal
                                                             Amount of
     Underwriters                                           Certificates 
     ------------                                           ------------
     <S>                                                   <C>
     . . . . . . . . . . . . . . . . . . . . .             $             
     . . . . . . . . . . . . . . . . . . . . . 
                                                           ---------------
          Total   . . . . . . . . . . . . . . .            $             

</TABLE>

     The Underwriting Agreement provides that the obligations of the 
Underwriters to pay for and accept delivery of the Certificates are subject 
to the approval of certain legal matters by their counsel and to certain 
other conditions.  All of the Certificates offered hereby will be issued if 
any are issued.

     The Underwriters propose initially to offer the Certificates to the 
public at the price set forth on the cover page hereof and to certain dealers 
at such price less concessions not in excess of [____]% of the principal 
amount of the Certificates.  The Underwriters may allow, and such dealers may 
reallow, concessions not in excess of [____]% of the principal amount of the 
Certificates to certain brokers and 


                                     S-34

<PAGE>

dealers.  After the initial public offering, the public offering price and 
other selling terms may be changed by the Underwriters.

     The Transferors severally 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.


                                     S-35

<PAGE>

                             INDEX OF DEFINED TERMS

Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-26
Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . . . . . S-5, S-24
Available Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . . .S-29
Available Credit Enhancement Amount. . . . . . . . . . . . . . . . . . . . .S-30
Available Final Distribution Amount. . . . . . . . . . . . . . . . . . . . .S-33
Available Finance Charge Collections . . . . . . . . . . . . . . . . . . . .S-26
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20, S-26
Available Principal Collections. . . . . . . . . . . . . . . . . . . . . . .S-21
Available Reserve Account Amount . . . . . . . . . . . . . . . . . . . . . .S-26
Bank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Base Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Cash Collateral Account. . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Cash Collateral Depositor. . . . . . . . . . . . . . . . . . . . . . . . . .S-29
CCB Holding. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Certificate Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-2, S-5
Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . . . . . S-5
Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-1
Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . . . . . .S-29
Controlled Amortization Amount . . . . . . . . . . . . . . . . . . . . . . .S-28
Controlled Amortization Period . . . . . . . . . . . . . . . . . . . . . . . S-8
Covered Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-25
Credit Enhancer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-30
Deficit Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . .S-29
Deficit Controlled Amortization Amount . . . . . . . . . . . . . . . . . . .S-28
Designated Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Early Termination Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Economic Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . . . . .S-30
Enhancement Invested Amount. . . . . . . . . . . . . . . . . . . S-6, S-24, S-27
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Expected Final Payment Date. . . . . . . . . . . . . . . . . . . . . . S-5, S-12
Floating Allocation Percentage . . . . . . . . . . . . . . . . . . . . . . .S-23
Full Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-22
Group [____] . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Highest Bid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Index. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Initial Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . .S-5, S-9
Initial Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Interest Funding Investment Proceeds . . . . . . . . . . . . . . . . . . . .S-25
Interest Payment Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Interest Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-24
Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-30
Loan Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-27
Monthly Cash Collateral Fee. . . . . . . . . . . . . . . . . . . . . . . . .S-27
Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-27


                                      S-36

<PAGE>

Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-28
Monthly Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34
Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Net Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Paired Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Period Length Determination Date . . . . . . . . . . . . . . . . . . . . . .S-21
Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Pooling and Servicing Agreement. . . . . . . . . . . . . . . . . . . . .S-1, S-3
Portfolio Adjusted Yield . . . . . . . . . . . . . . . . . . . . . . . . . .S-25
Portfolio Yield. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-22
Pre-Funding Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Principal Allocation Percentage. . . . . . . . . . . . . . . . . . . . . . .S-23
Principal Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . .S-12
Principal Funding Account Balance. . . . . . . . . . . . . . . . . . . . . .S-24
Principal Funding Investment Proceeds. . . . . . . . . . . . . . . . . . . .S-24
Rate Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Required Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-28
Required Cash Collateral Amount. . . . . . . . . . . . . . . . . . . . . . .S-30
Required Reserve Account Amount. . . . . . . . . . . . . . . . . . . . . . .S-25
Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-25
Reserve Account Funding Date . . . . . . . . . . . . . . . . . . . . . . . .S-25
Scheduled Accumulation Period. . . . . . . . . . . . . . . . . . . . . . . . S-8
Scheduled Accumulation Period Length . . . . . . . . . . . . . . . . . . . .S-21
Series Cut-Off Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Series Servicing Fee Percentage. . . . . . . . . . . . . . . . . . . . . . . S-7
Series [199_-__] Supplement. . . . . . . . . . . . . . . . . . . . . . . . .S-20
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Servicing Base Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Special Payment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-12
Termination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-10
Transferors. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34
Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34


                                      S-37

<PAGE>

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

NO DEALER, SALESMAN OR OTHER PERSON
HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY
REPRESENTATIONS NOT CONTAINED IN
THIS PROSPECTUS SUPPLEMENT OR THE
ACCOMPANYING PROSPECTUS AND, IF
GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED
UPON AS HAVING BEEN AUTHORIZED BY
EITHER TRANSFEROR OR BY THE
UNDERWRITERS.  NEITHER THIS
PROSPECTUS SUPPLEMENT NOR THE
ACCOMPANYING PROSPECTUS CONSTITUTES
AN OFFER OR A SOLICITATION BY ANYONE
IN ANY STATE IN WHICH SUCH OFFER OR
SOLICITATION IS NOT QUALIFIED OR TO
ANYONE TO WHOM IT IS UNLAWFUL TO
MAKE SUCH OFFER OR SOLICITATION. 
NEITHER THE DELIVERY OF THIS
PROSPECTUS SUPPLEMENT OR THE
ACCOMPANYING PROSPECTUS, NOR ANY
SALE MADE HEREUNDER SHALL, UNDER ANY
CIRCUMSTANCES, CREATE ANY
IMPLICATION THAT THERE HAS BEEN NO
CHANGE IN THE AFFAIRS OF EITHER
TRANSFEROR SINCE THE DATE HEREOF OR
THEREOF OR THAT THE INFORMATION
CONTAINED OR INCORPORATED BY
REFERENCE HEREIN OR THEREIN IS
CORRECT AS OF ANY TIME SUBSEQUENT TO
ITS DATE.

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

                 TABLE OF CONTENTS


         PROSPECTUS SUPPLEMENT      PAGE

Summary of Series Terms. . . . . . .  S-
Special Considerations . . . . . . .  S-
Maturity Considerations. . . . . . .  S-
The Portfolio. . . . . . . . . . . .  S-
The Receivables. . . . . . . . . . .  S-
Use of Proceeds. . . . . . . . . . .  S-
The Transferors. . . . . . . . . . .  S-
Series Provisions. . . . . . . . . .  S-
Underwriting . . . . . . . . . . . .  S-
Index of Defined Terms . . . . . . .  S-

              PROSPECTUS

Available Information. . . . . . . . . .
Reports to Certificateholders. . . . . .
Incorporation of Certain Documents by
  Reference  . . . . . . . . . . . . . .
Prospectus Summary . . . . . . . . . . .
Special Considerations . . . . . . . . .
The Bank's Credit Card Activities. . . .
The Bank . . . . . . . . . . . . . . . .
CCB Holding Corporation. . . . . . . . .
The Receivables. . . . . . . . . . . . .
Use of Proceeds. . . . . . . . . . . . .
The Trust. . . . . . . . . . . . . . . .
Description of the Certificates. . . . .
The Pooling and Servicing Agreement. . .
Description of the Receivables 
  Purchase Agreement . . . . . . . . .  
Certain Legal Aspects of the
Receivables. . . . . . . . . . . . . . .
Certain Federal Income Tax
Consequences . . . . . . . . . . . . . .
ERISA Considerations . . . . . . . . . .
Plan of Distribution . . . . . . . . . .
Index of Defined Terms . . . . . . . . .


         UNTIL [            ], 199[ ]
[(90 DAYS AFTER THE DATE OF THIS
PROSPECTUS)], ALL DEALERS EFFECTING
TRANSACTIONS IN THE CERTIFICATES
WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO
DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS.  THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER
A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.



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



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

              CHEVY CHASE
       MASTER CREDIT CARD TRUST II



 $[_________] [FLOATING RATE] [      %]
              SERIES [199 - ]
        ASSET BACKED CERTIFICATES





               CHEVY CHASE
               BANK, F.S.B.,
        AS TRANSFEROR AND SERVICER


         CCB HOLDING CORPORATION,
              as Transferor



          _____________________

          PROSPECTUS SUPPLEMENT
          _____________________



         [NAME OF UNDERWRITERS]



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

<PAGE>

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. 
A REGISTRATION STATEMENT RELATING TO 
THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE 
COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR 
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION 
STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE 
AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL 
THERE BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH 
OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION 
OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996
                                                                                
PROSPECTUS SUPPLEMENT                                                           
(To Prospectus dated _________ __, 199_)                        VERSION #2


                     CHEVY CHASE MASTER CREDIT CARD TRUST II
          $__________ CLASS A SERIES [199_-__] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES
          $__________ CLASS B SERIES [199_-__] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES

                            CHEVY CHASE BANK, F.S.B.,
                           as Transferor and Servicer

                            CCB HOLDING CORPORATION,
                                 as Transferor 



     The Class A Series [199_-__] [Floating Rate] [____%] Asset Backed
Certificates (the "Class A Certificates") and the Class B Series [199_-__]
[Floating Rate] [____%] Asset Backed Certificates (the "Class B Certificates"
and, together with the Class A Certificates, the "Certificates") offered hereby
will represent undivided interests in certain assets of the Chevy Chase Master
Credit Card Trust II (the "Trust") [to be] created pursuant to a Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement") among Chevy Chase
Bank, F.S.B. (the "Bank"), as transferor and servicer (in such capacity, the
"Servicer") and CCB Holding Corporation ("CCB Holding"), a Delaware corporation,
as transferor (the Bank and CCB Holding together in their capacity as
transferors, the "Transferors"), and Bankers Trust Company, as trustee (the
"Trustee").  The property of the Trust includes receivables (the "Receivables")
generated from time to time in a portfolio of MasterCard-Registered Trademark-
and Visa-Registered Trademark- revolving credit card accounts (the "Accounts"),
collections thereon and certain other property as more fully described herein. 
The Transferors initially will own the remaining undivided interest in the Trust
not represented by the Certificates and the other investor certificates or
interests issued by the Trust.  The Transferors [have offered and] may offer
from time to time other series of certificates that evidence undivided interests
in certain assets of the Trust, which may have terms significantly different
from the Certificates and which are not offered hereby.  The issuance of
additional Series of certificates may impact the timing or amount of payments
received by holders of the Certificates.                                        
                                                        (CONTINUED ON NEXT PAGE)
                              --------------------

     THERE CURRENTLY IS NO SECONDARY MARKET FOR THE CERTIFICATES, AND THERE IS
NO ASSURANCE THAT ONE WILL  DEVELOP OR, IF ONE DOES DEVELOP, THAT IT WILL
CONTINUE UNTIL THE CERTIFICATES ARE PAID IN FULL.  POTENTIAL INVESTORS SHOULD
CONSIDER, AMONG OTHER THINGS, THE INFORMATION SET FORTH IN "SPECIAL
CONSIDERATIONS" COMMENCING ON PAGE ____ HEREIN AND ON PAGE ____ IN THE
PROSPECTUS.

     THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND WILL NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF, NOR WILL THEY BE GUARANTEED BY, EITHER
BANK, THE SERVICER OR ANY AFFILIATE OF THE FOREGOING.  NEITHER THE CERTIFICATES
NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES OR ANY COLLECTIONS THEREON ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

                              Price to     Underwriting      Proceeds to
                              Public (1)      Discount   the Transferors (1)(2)
- -------------------------------------------------------------------------------
 Per Class A Certificate  . .    ____%          ____%            ____%
- -------------------------------------------------------------------------------
 Per Class B Certificate  . .    ____%          ____%            ____%
- -------------------------------------------------------------------------------
 Total  . . . . . . . . . . . $__________   $__________      $__________

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

(1)  Plus accrued interest, if any, at the Class A Certificate Rate or Class B
     Certificate Rate, as applicable, from [__________, 199_].
(2)  Before deduction of expenses payable by the Transferors, estimated to be
     $[__________].
                              ____________________

     [The Certificates are offered by the Underwriters when, as and if issued by
the Trust and accepted by the Underwriters and subject to the Underwriters'
right to reject orders in whole or in part.]  [The Certificates are offered by
[the Underwriters], subject to receipt and acceptance by them and subject to
their rights to reject any order in whole or in part.]  It is expected that the
Certificates will be delivered in book-entry form on or about __________, 199_,
through the facilities of The Depository Trust Company [, Cedel SOCIETE ANONYME
and the Euroclear System].]

                                 [Underwriters]

The date of this Prospectus Supplement is _________ __, 199_. 

<PAGE>

(CONTINUED FROM PREVIOUS PAGE)

     [Interest will accrue on the Class A Certificates at the rate of ____% per
annum (the "Class A Certificate Rate").  Interest will accrue on the Class B
Certificates at the rate of ____% per annum (the "Class B Certificate Rate").] 
[Interest will accrue on the Class A Certificates with respect to the initial
Interest Period at the rate of ____% per annum and, with respect to each
subsequent Interest Period, at the rate of ____% per annum [above] [below]
[times] ______________ (the "Index") prevailing on the Rate Determination Date
(defined herein) [but in no event in excess of____% per annum] (the "Class A
Certificate Rate").  Interest will accrue on the Class B Certificates with
respect to the initial Interest Period at the rate of ____% per annum and, with
respect to each subsequent Interest Period, at the rate of ____% per annum
[above] [below] [times] the Index prevailing on the Rate Determination Date [but
in no event in excess of ____% per annum] (the "Class B Certificate Rate").] 
Interest with respect to the Certificates will be distributed on __________ and
on the __________ day of each [month] [quarter] [other] thereafter (or, if such
__________ day is not a business day, the next business day) (each, an "Interest
Payment Date").

     Principal with respect to the Class A Certificates is scheduled to be [paid
on __________, 199_] [distributed on each Distribution Date commencing on the
Distribution Date in __________ and ending on the Distribution Date in
__________], but may be paid earlier or later under certain limited
circumstances described herein.  Principal with respect to the Class B
Certificates is scheduled to be [paid on __________, 199_] [distributed on each
Distribution Date,] [commencing on the Distribution Date in __________, 199_]
[commencing with the Distribution Date following the Distribution Date on which
the Class A Certificates have been paid in full,] [and ending on the 199_
Distribution Date], but may be paid earlier or later under certain limited
circumstances described herein.  See "Maturity Considerations" and "Series
Provisions--Pay Out Events" herein and "Description of the Certificates--Pay Out
Events" in the Prospectus.  [Principal payments will not be made to Class B
Certificateholders until the final principal payment has been paid in respect of
the Class A Certificateholders.]  See "Series Provisions--Principal Payments."

     THE FRACTIONAL UNDIVIDED INTEREST IN THE TRUST REPRESENTED BY THE CLASS B
CERTIFICATES WILL BE SUBORDINATED TO THE EXTENT NECESSARY TO FUND PAYMENTS WITH
RESPECT TO THE CLASS A CERTIFICATES TO THE EXTENT DESCRIBED HEREIN.

     [The Trust will have the benefit of funds on deposit in a cash collateral
account (the "Cash Collateral Account") which will be funded by an initial
deposit of $__________, [of which $__________ will be for the benefit of both
the Class A Certificates and the Class B Certificates and $__________] [which]
will be for the exclusive benefit of the Class B Certificates.  Amounts
available to be withdrawn from the Cash Collateral Account will be applied as
described herein under "Summary of Series Terms--Cash Collateral Account" and
"Series Provisions--Cash Collateral Account."]  [In addition, the Collateral
Interest (defined herein) will be issued in the initial amount of $[______] and
will be subordinated to the Certificates as described herein.](1)

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVERALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CERTIFICATES AT
A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

     THE CERTIFICATES OFFERED HEREBY CONSTITUTE A SEPARATE SERIES OF
CERTIFICATES BEING OFFERED BY THE TRUST FROM TIME TO TIME PURSUANT TO ITS
PROSPECTUS DATED [_________ __, 199_].  THIS PROSPECTUS SUPPLEMENT DOES NOT
CONTAIN COMPLETE INFORMATION ABOUT THE OFFERING OF THE CERTIFICATES.  ADDITIONAL
INFORMATION IS CONTAINED IN THE PROSPECTUS AND PURCHASERS ARE URGED TO READ BOTH
THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.  SALES OF THE
CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.


- ------------------------
(1) Other forms of credit enhancement may be provided for the benefit of
a Series or a Class or Classes within a Series as described under "Description
of the Certificates--Credit Enhancement" in the Prospectus, and if so provided,
the Prospectus Supplement will reflect the provisions of the credit enhancement
that are material to the Certificateholders of such Series or Class as well as
certain information, if applicable, with respect to the credit enhancement
provider.


                                   S-2

<PAGE>

                             SUMMARY OF SERIES TERMS

     The following is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus Supplement and the
accompanying Prospectus.  Reference is made to the Index of Defined Terms in
each of this Prospectus Supplement and the Prospectus for the location herein
and therein of the definitions of certain capitalized terms used herein. 
Certain capitalized terms used but not defined herein have the meanings assigned
to them in the Prospectus.

Title of Securities. . .   $__________ Class A Series [199_-__] [Floating Rate]
                           [____%] Asset Backed Certificates [the "Class A
                           Certificates") and $__________ Class B Series
                           [199_-__] [Floating Rate] [____%] Asset Backed
                           Certificates (the "Class B Certificates" and,
                           together with the Class A Certificates, the
                           "Certificates").

Trust. . . . . . . . . .   The Chevy Chase Master Credit Card Trust II (the
                           "Trust")was formed pursuant to a Pooling and
                           Servicing Agreement (the "Pooling and Servicing
                           Agreement"), among Chevy Chase Bank, F.S.B. (the
                           "Bank"), as transferor and servicer (in such
                           capacity, the "Servicer"), CCB Holding Corporation
                           ("CCB Holding"), a Delaware corporation, as
                           transferor (the Bank and CCB Holding, together in
                           their capacities as transferors, the "Transferors"),
                           and Bankers Trust Company, as trustee (the
                           "Trustee"), as supplemented by the Series Supplement
                           relating to the Certificates (the "Series [199_-__]
                           Supplement").


Trust Assets . . . . . .   The property of the Trust includes receivables (the
                           "Receivables") arising under certain MasterCard-
                           Registered Trademark- and VISA-Registered 
                           Trademark-(2) revolving credit card 
                           accounts (the "Accounts") randomly selected 
                           from a designated portion of the portfolio 
                           of MasterCard and VISA accounts owned by
                           the Transferors (the "Designated Portfolio"), all
                           monies due or to become due in payment of the
                           Receivables (other than recoveries on charged-off
                           Receivables), all proceeds of the Receivables and
                           proceeds of credit insurance policies relating to the
                           Receivables, the right to receive Interchange
                           (defined herein) allocable to the Certificates
                           [(which right may not be afforded to other Series
                           issued by the Trust)] and all monies on deposit in
                           certain accounts of the Trust (other than investment
                           earnings on such amounts)[, and any Credit
                           Enhancement issued with respect to any Series].  [The
                           benefits of any Credit Enhancement issued with
                           respect to a Series, other than Series [199_-__],
                           will not be available for the benefit of
                           Certificateholders and holders of certificates of
                           other Series will not be entitled to the benefits of
                           any Credit Enhancement for Series [199_-__].


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

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


                                   S-3

<PAGE>

                           The Transferors have conveyed to the Trustee for the
                           benefit of the Trust all Receivables existing under
                           certain Accounts that were randomly selected from the
                           Designated Portfolio based on criteria provided in
                           the Pooling and Servicing Agreement as applied on the
                           Trust Cut-off Date (as defined herein) [and with
                           respect to certain Additional Accounts (defined
                           herein), as applied on [______ __, 199_], have
                           conveyed and will convey all Receivables arising
                           under the Accounts from time to time thereafter until
                           the termination of the Trust.  In addition, pursuant
                           to the Pooling and Servicing Agreement, the
                           Transferors may (subject to certain limitations and
                           conditions) designate Additional Accounts for
                           inclusion in the Trust.  Also, the Pooling and
                           Servicing Agreement provides that, in lieu of
                           Additional Accounts or in addition thereto, the
                           Transferors may, subject to certain conditions,
                           include Participations in the Trust.  See "The
                           Receivables" herein and "Description of the
                           Certificates--Addition of Trust Assets" in the
                           Prospectus.

Receivables. . . . . . .   The Receivables arise in Accounts that have been
                           randomly selected from the Designated Portfolio,
                           based on criteria provided in the Pooling and
                           Servicing Agreement as applied on the Trust Cut-Off
                           Date and as more fully described herein under "The
                           Designated Portfolio."  The Receivables consist of
                           Principal Receivables and Finance Charge Receivables.
                           In addition, certain amounts of Interchange
                           attributed to cardholder charges for goods and
                           services in the Accounts will be allocated to the
                           Certificates and treated as Finance Charge
                           Receivables.  See "The Bank's Credit Card Activities-
                           -Interchange" in the Prospectus.


                           The aggregate amount of Receivables in the Accounts
                           as of [_________ __, ____,] the [Trust Cut-Off Date]
                           [Closing Date] was $[__________], comprised of
                           $[_________] of Principal Receivables and
                           $[_________] of Finance Charge Receivables.  The
                           Finance Charge Receivables will not affect the
                           Invested Amount of the Certificates [and the
                           Collateral Interest] or the amount of the
                           Transferors' Interest, which are determined on the
                           basis of the amount of Principal Receivables in the
                           Trust.  [The aggregate interest in the Principal
                           Receivables in the Trust evidenced by the
                           Certificates and the Collateral Interest will never
                           exceed the amount of the Investor Interest regardless
                           of the total amount of Principal Receivables in the
                           Trust at any time].


                                     S-4

<PAGE>

Initial Invested Amount. . . . . . . .  $[__________].(3)

Series Invested Amount . . . . . . . .  The [Initial Invested Amount] [plus 
                                        the amount of any withdrawals from the
                                        Pre-Funding Account in connection with 
                                        the purchase of an additional interest 
                                        in the Principal Receivables] [other 
                                        formula].

Initial Class A Invested Amount. . . .  $[__________].(3)

Initial Class B Invested Amount. . . .  $[__________].(3)

Class A Certificate Rate . . . . . . .  [[____]% per annum] [[____]% per annum 
                                        with respect to the initial Interest 
                                        Period (defined herein) and, with 
                                        respect to each subsequent Interest 
                                        Period, ____% per annum [above] [below] 
                                        [times] _______ (the "Index") prevailing
                                        on the [____] day immediately preceding 
                                        the commencement of such Interest Period
                                        (a "Rate Determination Date")[, but in 
                                        no event in excess of ____% per annum]].

Class B Certificate Rate . . . . . . .  [[____]% per annum] [[____]% per annum 
                                        with respect to the initial Interest 
                                        Period and, with respect to each 
                                        subsequent Interest Period, ____% per 
                                        annum [above] [below] [times] the Index 
                                        prevailing on the [____] day immediately
                                        preceding the commencement of such 
                                        Interest Period (a "Rate Determination 
                                        Date")[, but in no event in excess of
                                        ____% per annum]].

Interest Payment Dates. . . . . . . .   The [____] day of each [month] [quarter]
                                        [other] (or, if any such day is not a 
                                        business day, the next business day), 
                                        commencing [_________ __, 199_].

Class A Controlled [Amortization] 
   [Accumulation] Amount. . . . . . .   For each Distribution Date with respect 
                                        to the Class A [Controlled 
                                        Amortization] [Accumulation]
                                        Period, $[__________]; [except that, if 
                                        the commencement of the Class A 
                                        Scheduled Accumulation Period is 
                                        delayed as described herein 
                                        under "Series Provisions--
                                        Principal Payments," the Class A
                                        Controlled Accumulation Amount
                                        for each Distribution Date 
                                        with respect to the Class A 
                                        Scheduled Accumulation Period
                                        will be determined as described
                                        under "Series Provisions--
                                        Application of Collections--
                                        Payments of Principal."]



Class B Controlled [Amortization] 
   [Accumulation] Amount . . . . . . .  For each Distribution Date with respect
                                        to the Class B [Controlled Amortization]
                                        [Accumulation] Period [after the 
- -----------------------
(3) Adjustments to the Invested Amount definitions and allocations with 
respect to the Invested Amount may be made in a Prospectus Supplement 
relating to a prefunded Series or Class.


                                 S-5

<PAGE>

                           Class A Invested Amount has been paid 
                           in full], $[__________].
Class A Expected Final 
   Payment Date. . . . .   [_________ __, ____].

Class B Expected Final 
   Payment Date. . . . .   [_________ __, ____].

[Initial Shared 
 Collateral Amount . . .   $[__________].]

[Initial Class B 
 Collateral Amount . . .   $[__________].]

Closing Date . . . . . .   [_________ __, 199_] (the "Closing Date").

The Certificates . . . .   Each of the Certificates offered hereby represents an
                           undivided interest in the Trust.  The portion of the
                           Trust Assets allocated to the holders of the
                           Certificates as described under "Description of the
                           Certificates" in the Prospectus (the 
                           "Certificateholders' Interest")(4) will be
                           further allocated between the holders of the Class A
                           Certificates (the "Class A Certificateholders'
                           Interest") and the holders of the Class B
                           Certificates (the "Class B Certificateholders'
                           Interest") [, the Collateral Interest Holder (defined
                           below), the interest of other holders of other
                           undivided interests in the Trust issued pursuant to
                           the Pooling and Servicing Agreement and the
                           applicable Series Supplements and the interest of the
                           Transferors (the "Transferors' Interest"), as
                           described below.  [The Collateral Interest in the
                           initial amount of $[________] (which amount
                           represents [____]% of the sum of the Initial Class A
                           Invested Amount, Initial Class B Invested Amount and
                           the initial Collateral Interest) constitutes Credit
                           Enhancement for the Certificates.  The provider of
                           such Credit Enhancement is referred to herein as the
                           "Collateral Interest Holder."  Allocations will be
                           made to the Collateral Interest and the Collateral
                           Interest Holder will have voting and certain other
                           rights as if the Collateral Interest were a
                           subordinated class of Certificates.]  [The
                           Transferors' Interest will represent the right to the
                           assets of the Trust not allocated to the Class A
                           Certificateholders' Interest, the Class B
                           Certificateholders' Interest, the Collateral Interest
                           or the holders of other undivided interests in the
                           Trust.  The principal amount of the Transferors'
                           Interest will fluctuate as the amount of Receivables
                           in the Trust changes from time to time.]

- ----------------------
(4) Adjustments to Certificateholders' Interest definitions may be made in 
a Prospectus Supplement relating to a prefunded Series.


                                 S-6

<PAGE>

                           The principal amount of the [Class A
                           Certificateholders' Interest] and the [Class B
                           Certificateholders' Interest] [will decline as
                           principal is paid to the [Class A Certificateholders]
                           [and] [Class B Certificateholders], [respectively,]
                           during the Controlled Amortization Period or Early
                           Amortization Period] [will remain fixed at the
                           aggregate initial principal amount of the [Class A
                           Certificates] [and] [the Class B Certificates]
                           [respectively,]] except as otherwise provided herein.
                           The Class A Certificateholders' Interest will decline
                           in certain circumstances if the Defaulted Amounts
                           allocated to the Class A Certificates exceed funds
                           allocable thereto as described herein and the Class B
                           Certificateholders' Interest [is] [and the Collateral
                           Interest are] zero.  The Class B Certificateholders'
                           Interest will [also] decline in certain circumstances
                           as a result of (a) the allocation to the Class B
                           Certificateholders' Interest of certain Defaulted
                           Amounts, including such amounts otherwise allocable
                           to the Class A Certificateholders' Interest [when the
                           Collateral Interest is zero] and (b) the reallocation
                           of collections of Principal Receivables otherwise
                           allocable to the Class B Certificateholders' Interest
                           to fund certain payments in respect of the Class A
                           Certificates.  [Any such reductions in the
                           Certificateholders' Interest may be reimbursed out of
                           Excess Spread, if any, [Excess Finance Charge
                           Collections allocable to Series [199_-__]] and
                           certain amounts [withdrawn from the Cash Collateral
                           Account] [drawn on other Credit Enhancement] as
                           described herein.]  [During the Scheduled
                           Accumulation Period, for the purpose of allocating
                           collections of Finance Charge Receivables and the
                           Defaulted Amount with respect to each Monthly Period,
                           the Class A Certificateholders' Interest and (after
                           the Class B Principal Commencement Date) the Class B
                           Certificateholders' Interest will be further reduced
                           by the amount on deposit in the Principal Funding
                           Account (as so reduced, the "Class A Adjusted
                           Invested Amount" and "Class B Adjusted Invested
                           Amount" and, together [with the Collateral Interest],
                           the "Adjusted Invested Amount").]

                           The Class A Certificates, the Class B Certificates
                           [and the Collateral Interest] will each include the
                           right to receive (but only to the extent needed to
                           make payments of interest at the [applicable]
                           Certificate Rate [with respect to each Interest
                           Period] and payments of principal as described
                           herein), varying percentages of the collections of
                           Finance Charge Receivables and Principal Receivables
                           and will be allocated varying percentages of the
                           Defaulted Amount with respect to each Monthly Period.
                           Collections of Finance Charge Receivables and the
                           Defaulted Amount will be allocated to the holders of
                           the Certificates based on the Floating Allocation
                           Percentages (as defined herein) [and the Collateral
                           Interest based on the Collateral Percentage (defined
                           herein)].  Such amounts will be


                                    S-7

<PAGE>

                           
                           further allocated to the holders of the 
                           Class A Certificates and the holders of 
                           the Class B Certificates 
                           [and the Collateral Interest] based on the 
                           Class A Floating Percentage and the Class 
                           B Floating Percentage 
                           [and the Collateral Percentage], 
                           respectively (each, defined herein).  
                           Collections of Principal Receivables will 
                           be allocated to the Certificates 
                           [and the Collateral Interest] based on the 
                           Principal Allocation Percentage.  Such 
                           percentage will vary as described herein 
                           under "Series Provisions--Allocation 
                           Percentages" as the aggregate amount of 
                           Principal Receivables in the Trust varies 
                           from month to month and depending on 
                           whether the Certificates are in their 
                           Revolving Period, [Controlled Amortization]
                           [Accumulation] Period or Early 
                           Amortization Period. See "Description of 
                           the Certificates--Allocation Percentages" 
                           in the Prospectus.  Such amounts will be 
                           further allocated to the holders of the 
                           Class A Certificates, the Class B 
                           Certificates [and the Collateral Interest] 
                           based on the Class A Principal Percentage, 
                           the Class B Principal Percentage 
                           [and the Collateral Percentage], 
                           respectively (each, defined herein).  
                           [Following the occurrence of an Economic 
                           Pay Out Event (defined herein) and a 
                           withdrawal of funds from the Cash Collateral
                           Account, a portion of the Certificateholders'
                           Interest (corresponding to the aggregate 
                           amount of such withdrawal) will be 
                           allocated to the Cash Collateral Depositor 
                           (the "Enhancement Invested Amount").]
                           
[Other Series. . . . . .   [The Certificates are the first Certificates issued
                           by the Trust.]  [Additional Series are expected to be
                           issued from time to time by the Trust.]  See
                           "Description of the Certificates--New Issuances" in
                           the Prospectus and "Maturity Considerations"
                           herein.](5)

[Funding Period. . . . .   During the period from and including the Closing Date
                           to, but excluding, the earliest of (i) the day on
                           which the Invested Amount equals $[__________] (the
                           "Full Invested Amount"), (ii) the day on which a Pay
                           Out Event occurs and (iii) the [______ 199_]
                           Distribution Date (the "Funding Period"), the Pre-
                           Funding Amount will be held in a trust account
                           established with the Trustee for the benefit of the
                           Certificateholders (the "Pre-Funding Account").  The
                           "Pre-Funding Amount" will equal $[_______], less the
                           amounts of any increases in the Invested Amount
                           pursuant to the Series [199_-__] Supplement in
                           connection with the addition of Principal Receivables
                           to the Trust or principal payments made to other
                           amortizing Series.]

- ---------------------
(5) If Series [199_-__] is issued at a time when there are other outstanding 
Series, appropriate summary disclosure about the principal terms of such 
other Series will be included in the Prospectus Supplement.


                                     S-8

<PAGE>

                           [Funds on deposit in the Pre-Funding Account will be
                           invested by the Trustee in certain Eligible
                           Investments [pursuant to a guaranteed rate agreement]
                           [guaranteed investment contract]. Interest earnings
                           on the Pre-Funding Amount (net of investment losses
                           and expenses) will be used to pay interest on the
                           Certificates during the Funding Period.]

                           [During the Funding Period, funds on deposit in the
                           Pre-Funding Account will be withdrawn and paid to the
                           Transferors to the extent of any increases in the
                           Invested Amount.  The Transferors expect that the
                           Invested Amount will equal the Full Invested Amount
                           by the [______ 199_] Monthly Period.  If the Invested
                           Amount does not for any reason equal the Full
                           Invested Amount by the end of the Funding Period, any
                           amount remaining in the Pre-Funding Account will be
                           payable to the [Class A] [and Class B]
                           Certificateholders [and the Collateral Interest
                           Holder] [PRO RATA, on the basis of the ratio of the
                           Class A Invested Amount and the Class B Invested
                           Amount [and the Collateral Interest], respectively,
                           to the Invested Amount as of the last day of the
                           related Monthly Period] on the Distribution Date that
                           is the last day of the Funding Period.]  

[Early Termination 
   Amount . . . . . . . .  An early termination amount (the "Early
                           Termination Amount") will be payable by the
                           Transferors to the [Class A] [and Class B]
                           Certificateholders [and the Collateral
                           Interest Holder] on the first Distribution
                           Date following the end of the Funding Period
                           if any Pre-Funding Amount exists at the end
                           of the Funding Period.  The Early Termination
                           Amount will equal the excess, if any,
                           discounted as described below, of (i) the
                           amount of interest that would have accrued on
                           such Pre-Funding Amount at the [Class A]
                           Certificate Rate [and Class B Certificate
                           Rate] [and the Collateral Rate] during the
                           period commencing on and including such
                           Distribution Date to, but excluding,
                           [__________], over (ii) the amount of
                           interest that would have accrued on such Pre-
                           Funding Amount over the same period at a per
                           annum rate of interest equal to the bond
                           equivalent yield to maturity on the [__] day
                           preceding such Distribution Date on
                           [________].  Such excess shall be discounted
                           to present value to such Distribution Date at
                           the applicable yield described in clause
                           (ii).]

Denominations. . . . . .   Beneficial interests in the Certificates will be
                           offered for purchase in denominations of $1,000 and
                           integral multiples thereof.

[Registration of 
   Certificates. . . . .   The Certificates initially will be
                           represented by Certificates registered
                           in the name of Cede, as the nominee of
                           DTC.  No purchaser of a Certificate will
                           be entitled to receive a definitive
                           certificate except under certain limited
                           circumstances described 


                                   S-9

<PAGE>

                           in the Prospectus.  Purchasers of the
                           Certificates may elect to hold their
                           Certificates through DTC (in the United
                           States) [or Cedel or Euroclear (in
                           Europe)].  See "The Pooling and
                           Servicing Agreement--Definitive
                           Certificates" in the Prospectus.]

Servicing Fee. . . . . .   The Servicing Fee Rate for the Certificates will be
                           [____]% per annum.  The Class A Servicing Fee and the
                           Class B Servicing Fee [and the Collateral Interest
                           Servicing Fee] will be paid on each Distribution Date
                           as described under "Series Provisions--Application of
                           Collections--Payment of Fees, Interest and Other
                           Items" and "--Servicing Compensation and Payment of
                           Expenses" herein.  See "Description of the
                           Certificates--Servicing Compensation and Payment of
                           Expenses" in the Prospectus.

Revolving Period 
 and [Controlled 
 Amortization]
 [Accumulation] Period . . Unless a Pay Out Event has occurred, the Revolving
                           Period with respect to the Certificates will end and
                           the [controlled amortization period with respect to
                           the Certificates (the "Controlled Amortization
                           Period"), which includes controlled amortization
                           periods for each Class] [accumulation period with
                           respect to the Certificates (the "Scheduled
                           Accumulation Period") which includes separate
                           accumulation periods for each Class will commence at
                           the close of business on [__________]] [except that,
                           subject to the conditions set forth under "Series
                           Provisions--Principal Payments" herein, the day on
                           which the Revolving Period ends and the Scheduled
                           Accumulation Period begins may be delayed to no later
                           than the close of business on [__________])].  Unless
                           a Pay Out Event has occurred, (i) the Class A
                           [controlled amortization] [accumulation] period [(the
                           "Class A [Controlled Amortization] [Accumulation]
                           Period") will commence at the close of business on
                           [____] [or such later date as is determined for the
                           Class A Scheduled Accumulation Period under "Series
                           Provisions--Principal Payments"] and end on the
                           earlier of (a) the commencement of the Early
                           Amortization Period or (b) the payment in full of the
                           Class A Invested Amount, and (ii) the Class B
                           [controlled amortization] [accumulation] period (the
                           "Class B [Controlled Amortization] [Accumulation]
                           Period") will commence on the Distribution Date on
                           which the Class A Invested Amount is paid in full or,
                           if the Class A Invested Amount is paid in full on the
                           Class A Expected Final Payment Date and the Early
                           Amortization Period has not yet commenced, the
                           Distribution Date following the Class A Expected
                           Final Payment Date (the "Class B Principal
                           Commencement Date") and end on the earlier of (a) the
                           commencement of the Early Amortization Period or
                           (b) the payment in full of the Class B Invested
                           Amount.  No


                                S-10

<PAGE>

                           principal will be payable to Class A 
                           Certificateholders until [the first Distribution Date
                           with respect to the Class A Controlled Amortization
                           Period] [__________, 199_ (the "[Class A] Expected
                           Final Payment Date")], or, upon the occurrence of a
                           Pay Out Event as described herein, the first
                           Distribution Date with respect to the Early
                           Amortization Period.  No principal will be payable to
                           the Class B Certificateholders until the Class A
                           Invested Amount is paid in full.  [No principal will
                           be payable to the Collateral Interest Holder until
                           the Class B Invested Amount is paid in full.]  [For
                           the period beginning on the Closing Date and ending
                           with the commencement of the [Controlled
                           Amortization] [Accumulation] Period or the Early
                           Amortization Period, collections of Principal
                           Receivables otherwise allocable to the
                           Certificateholders' Interest (other than collections
                           of Principal Receivables allocated to the Class B
                           Certificateholders' Interest [or to the Collateral
                           Interest] ("Reallocated Principal Collections") that
                           are used to pay any deficiency in the Required
                           Amount) will, subject to certain limitations, be
                           treated as Shared Principal Collections and applied
                           to cover principal payments due to or for the benefit
                           of Certificateholders of other Series, if so
                           specified in the Supplements for such other Series,
                           or paid to the holders of the Transferor
                           Certificates.]  See "Series Provisions--Pay Out
                           Events" herein and "Description of the Certificates--
                           Pay Out Events" in the Prospectus for a discussion of
                           the events which might lead to the termination of the
                           Revolving Period prior to the commencement of the
                           [Controlled Amortization] [Accumulation] Period.  In
                           addition, see "Series Provisions--Principal Payments"
                           herein [and "Description of the Certificates--Shared
                           Principal Collections" in the Prospectus].

Rapid Amortization 
  Period . . . . . . . .   During the period from the day on which a Pay
                           Out Event has occurred and ending on the
                           earlier of (a) the payment of the Invested
                           Amount in full and (b) the Termination Date
                           (the "Rapid Amortization Period"), Available
                           Principal Collections will be distributed
                           monthly on each Distribution Date to the
                           holders of the Class A Certificates and,
                           following payment in full of the Class A
                           Investor Interest, to the holders of the
                           Class B Certificates [and, following payment
                           in full of the Class B Investor Interest, to
                           the Collateral Interest Holder] beginning
                           with the Distribution Date in the month
                           following the commencement of the Rapid
                           Amortization Period.  See "Description of the
                           Certificates--Pay Out Events" for a
                           discussion of the events which might lead to
                           the commencement of the Rapid Amortization
                           Period.


                                     S-11

<PAGE>

[Subordination of the 
  Class B Certificates
  [and the Collateral
  Interest] . . . . . . .  The Class B Certificates [and the Collateral
                           Interest] will be subordinated, as described herein,
                           to the extent necessary to fund payments with respect
                           to the Class A Certificates as described herein.  [In
                           addition, the Collateral Interest will be
                           subordinated to the extent necessary to fund certain
                           payments with respect to the Class A Certificates and
                           the Class B Certificates.  If the Collateral Interest
                           is reduced to zero, holders of the Class B
                           Certificates will bear directly the credit and other
                           risks associated with their interest in the Trust.]
                           To the extent the Class B Certificateholders'
                           Interest is reduced, the percentage of collections of
                           Finance Charge Receivables allocable to holders of
                           the Class B Certificates in subsequent monthly
                           Periods will be reduced.  Moreover, to the extent the
                           amount of such reduction in the Class B
                           Certificateholders' Interest is not reimbursed, the
                           amount of principal and interest distributable to
                           holders of the Class B Certificates will be reduced. 
                           Such reductions of the Class B Certificateholders'
                           Interest will thereafter be reimbursed and the Class
                           B Certificateholders' Interest increased on each
                           Transfer Date by the amount, if any, of Excess Spread
                           for such Transfer Date available for that purpose. 
                           See "Description of the Certificates--Credit
                           Enhancement--Subordination" in the Prospectus.

Additional Amounts 
  Available to Class A
  Certificateholders . . . If collections of Finance Charge
                           Receivables allocable to the Class A
                           Certificates for any Monthly Period [and
                           certain other available amounts
                           described herein] are less than the sum
                           of (i) current and overdue Monthly
                           Interest on the Class A Certificates,
                           (ii) [Class A Additional Interest,
                           (iii)] current and overdue Class A
                           Servicing Fee and (iv) the Class A
                           Investor Default Amount, with respect to
                           the related Distribution Date, Excess
                           Spread [and Excess Finance Charge
                           Collections allocable to Series
                           [199_-__]] will be applied to fund the
                           deficiency (the "Required Amount"). 
                           "Excess Spread" for any Distribution
                           Date will equal the sum of [(a) the
                           excess of collections of Finance Charge
                           Receivables allocated to the Class A
                           Certificates [and other available funds
                           described herein] over the sum of the
                           amounts referred to in clauses (i),
                           (ii), (iii) and (iv) above and (b) the
                           excess of collections of Finance Charge
                           Receivables allocated to the Class B
                           Certificates [and certain other
                           available funds described herein] over
                           the sum of (i) current and overdue
                           Monthly Interest on the Class B
                           Certificates, (ii) [Class B Additional
                           Interest, (iii)] current and overdue
                           Class B Servicing Fee and (iv) the Class
                           B Investor Default Amount.]  


                                   S-12

<PAGE>

                           If Excess Spread [and Excess Finance Charge
                           Collections allocable to Series [199_-__]] with
                           respect to such Distribution Date are less than the
                           Required Amount, amounts [on deposit in the Cash
                           Collateral Account and available to make payments
                           with respect to the Class A Certificates] [available
                           under the Credit Enhancement] will be used to fund
                           the remaining Required Amount.  If Excess Spread
                           [and] [Excess Finance Charge Collections allocable to
                           Series [199_-__]] with respect to such Distribution
                           Date and amounts [on deposit in the Cash Collateral
                           Account and available to make payments with respect
                           to the Class A Certificates] [available under the
                           Credit Enhancement] with respect to such Distribution
                           Date [is] [are] less than the Required Amount,
                           Reallocated Principal Collections with respect to the
                           related Monthly Period will then be used to fund the
                           remaining Required Amount.  If Reallocated Principal
                           Collections with respect to such Monthly Period are
                           insufficient to fund the remaining Required Amount
                           for the related Distribution Date, then a portion of
                           [the Enhancement Invested Amount, if any, will be
                           reduced by the amount of such deficiency (but not by
                           more than the Class A Investor Default Amount for
                           such Monthly Period).  If such reduction would cause
                           the Enhancement Invested Amount to be reduced below
                           zero, the Class B Invested Amount will be reduced by
                           the amount by which the Enhancement Invested Amount
                           would have been reduced below zero (but not by more
                           than the excess of the Class A Investor Default
                           Amount for such Monthly Period over the amount of
                           such reduction in the Enhancement Invested Amount) to
                           avoid a charge-off with respect to the Class A
                           Certificates] [the Class B Invested Amount will be
                           reduced by the amount of such insufficiency (but not
                           by more than the Class A Investor Default Amount) to
                           avoid a charge-off with respect to the Class A
                           Certificates].  If the Class B Invested Amount is
                           reduced to zero, the Class A Invested Amount will be
                           reduced if the Required Amount for any Distribution
                           Date exceeds the sum of Excess Spread [and Excess
                           Finance Charge Collections allocated to Series
                           [199_-__]] and amounts [on deposit in the Cash
                           Collateral Account and available to make payments
                           with respect to the Class A Certificates] [available
                           under the Credit Enhancement] and Reallocated
                           Principal Collections for Monthly Period, but not by
                           more than the excess of the Class A Investor Default
                           Amount for such Monthly Period over the aggregate
                           reductions in [the Enhancement Invested Amount and]
                           the Class B Invested Amount with respect to such
                           Monthly Period, and the Class A Certificateholders
                           will bear directly the credit and other risks
                           associated with their undivided interest in the
                           Trust.  See "Series Provisions--Reallocation of Cash
                           Flows; Class B Invested Amount" and "--Defaulted
                           Receivables; Investor Charge-Offs."]


                                           S-13

<PAGE>

[For use in lieu of above if
Collateral Interest Structure:]

[Additional Amounts 
  Available to
  Certificateholders . .   With respect to any Distribution Date, Excess Spread
                           will be applied to fund the Class A Required Amount
                           and the Class B Required Amount, if any.  The "Class
                           A Required Amount" means the amount, if any, by which
                           the sum of (a) the Class A Monthly Interest due on
                           such Distribution Date and any overdue Class A
                           Monthly Interest and Class A Additional Interest
                           thereon and (b) the Class A Servicing Fee for the
                           related Monthly Period and any overdue Class A
                           Servicing Fee and (c) the Class A Investor Default
                           Amount, if any, for the related Monthly Period
                           exceeds the Class A Available Funds for the related
                           Monthly Period.  The "Class B Required Amount" means
                           the amount, if any, equal to the sum of (a) the
                           amount, if any, by which the sum of (i) Class B
                           Monthly Interest due on the related Distribution Date
                           and any overdue Class B Monthly Interest and Class B
                           Additional Interest thereon, and (ii) the Class B
                           Servicing Fee for the related Monthly Period and any
                           overdue Class B Servicing Fee exceeds the Class B
                           Available Funds for the related Monthly Period and
                           (b) the Class B Investor Default Amount, if any, for
                           the related Monthly Period.  The "Required Amount"
                           for any Monthly Period shall mean the sum of (a) the
                           Class A Required Amount and (b) the Class B Required
                           Amount for such Monthly Period.  "Excess Spread" for
                           any Transfer Date will equal the sum of (a) the
                           excess of (i) Class A Available Funds for the related
                           Monthly Period over (ii) the sum of the amounts
                           referred to in clauses (a), (b) and (c) in the
                           definition of "Class A Required Amount" above and (b)
                           the excess of (i) Class B Available Funds for the
                           related Monthly Period over (ii) the sum of the
                           amounts referred to in clauses (a)(i) and (a)(ii) in
                           the definition of "Class B Required Amount" above
                           [and (c) Collateral Available Funds for the related
                           Monthly Period not used, under certain circumstances,
                           to pay the Collateral Interest Servicing Fee, as
                           described herein].

                           [If, on any Distribution Date, Excess Spread is less
                           than the Class A Required Amount, Reallocated
                           Principal Collections [allocable first to the
                           Collateral Interest and then to the Class B Investor
                           Interest] with respect to the related Monthly Period
                           will be used to fund the remaining Class A Required
                           Amount.  If Reallocated Principal Collections with
                           respect to such Monthly Period are insufficient to
                           fund the remaining Class A Required Amount for the
                           related Distribution Date, then the Collateral
                           Interest (after giving effect to reductions for any
                           Collateral Charge-Offs and Reallocated Principal
                           Collections on such Distribution Date) will be
                           reduced by the amount of such


                                            S-14
<PAGE>

                           deficiency (but not by more than the Class A Investor
                           Default Amount for such Monthly Period).  In the
                           event that such reduction would cause the Collateral
                           Interest to be a negative number, the Collateral
                           Interest will be reduced to zero, and the Class B
                           Invested Amount (after giving effect to reductions
                           for any Class B Investor Charge-Offs (defined below)
                           and any Reallocated Class B Principal Collections on
                           such Distribution Date) will be reduced by the amount
                           by which the Collateral Interest would have been
                           reduced below zero (but not by more than the excess
                           of the Class A Investor Default Amount, if any, for
                           such Monthly Period over the amount of such reduc-
                           tion, if any, of the Collateral Interest with respect
                           to such Monthly Period).  In the event that such
                           reduction would cause the Class B Invested Amount to
                           be a negative number, the Class B Invested Amount
                           will be reduced to zero and the Class A Invested
                           Amount will be reduced by the amount by which the
                           Class B Invested Amount would have been reduced below
                           zero (but not by more than the excess, if any, of the
                           Class A Investor Default Amount for such Monthly
                           Period over such reductions in the Collateral
                           Interest and the Class B Invested Amount with respect
                           to such Monthly Period) (such reduction, a "Class A
                           Investor Charge-Off").  If the Collateral Interest
                           and the Class B Invested Amount are reduced to zero,
                           the Class A Certificateholders will bear directly the
                           credit and other risks associated with their
                           undivided interest in the Trust.  See "Description of
                           the Certificates--Reallocation of Cash Flows" and 
                           "--Defaulted Receivables; Investor Charge-Offs."]

                           [If, on any Distribution Date, Excess Spread not
                           required to pay the Class A Required Amount and
                           reimburse Class A Investor Charge-Offs is less than
                           the Class B Required Amount, Reallocated Principal
                           Collections allocable to the Collateral Interest for
                           the related Monthly Period not required to pay the
                           Class A Required Amount will be used to fund the
                           remaining Class B Required Amount.  If such remaining
                           Reallocated Principal Collections allocable to the
                           Collateral Interest with respect to such Monthly
                           Period are insufficient to fund the remaining Class B
                           Required Amount for such Distribution Date, then the
                           Collateral Interest (after giving effect to
                           reductions for any Collateral Charge-Offs,
                           Reallocated Principal Collections and any adjustments
                           made thereto for the benefit of the Class A
                           Certificateholders) will be reduced by the amount of
                           such deficiency (but not by more than the Class B
                           Investor Default Amount for such Monthly Period).  In
                           the event that such reduction would cause the
                           Collateral Interest to be a negative number, the
                           Collateral Interest will be reduced to zero, and the
                           Class B Invested Amount will be reduced by the amount
                           by which the Collateral Interest would have been
                           reduced below zero (but not by more than the excess,
                           if any,


                                           S-15

<PAGE>

                           of the Class B  Investor Default Amount for
                           such Monthly Period over such reduction in the
                           Collateral Interest with respect to such Monthly
                           Period) (such reduction, a "Class B Investor Charge-
                           Off").  In the event of a reduction of the Class A
                           Invested Amount, the Class B Invested Amount or the
                           Collateral Interest, the amount of principal and
                           interest available to fund payments with respect to
                           the Class A Certificates and the Class B Certificates
                           will be decreased.  See "Description of the
                           Certificates--Reallocation of Cash Flows" and "--
                           Defaulted Receivables; Investor Charge-Offs."]

[Excess Finance Charge 
 Collections . . . . . .   The Certificates will be included in a group of 
                           Series ("Group [____]") expected to be issued by
                           the Trust from time to time.  Subject to certain
                           limitations described under "Description of the
                           Certificates--Sharing of Excess Finance Charge
                           Collections" in the Prospectus, Excess Finance
                           Charge Collections, if any, with respect to a
                           Series included in Group [____] will be applied to
                           cover any shortfalls with respect to amounts payable
                           from collections of Finance Charge Receivables
                           allocable to any other Series in Group [____], PRO
                           RATA based upon the amount of the shortfall, if
                           any, with respect to each Series in Group [____].
                           See "Description of the Certificates--Sharing of
                           Excess Finance Charge Collections" in the 
                           Prospectus.]

[Shared Principal  
 Collections. . . . . .    Collections of Principal Receivables and certain
                           other amounts otherwise allocable to other Series,
                           to the extent such collections are not needed to make
                           payments to or deposits for the benefit of the certi-
                           ficateholders of such other Series, will be applied
                           to cover principal payments due to or for the benefit
                           of the holders of the Certificates [and the
                           Collateral Interest].  See "Description of the
                           Certificates--Shared Principal Collections" in the
                           Prospectus.]

[Cash Collateral 
  Account. . . . . . . .   A cash collateral account (the "Cash Collateral
                           Account") will be established in the name of the
                           Trustee for the benefit of the Certificateholders. 
                           The Cash Collateral Account will be funded on the
                           Closing Date in the amount of $__________ (the
                           "Initial Cash Collateral Amount")[, of which
                           $__________ (the "Initial Shared Collateral Amount")
                           will be for the benefit of both the Class A
                           Certificates and the Class B Certificates and the
                           remaining $__________ (the "Initial Class B
                           Collateral Amount") will be for the exclusive benefit
                           of the Class B Certificates].

                           On each Distribution Date, the Available [Shared]
                           [Cash] Collateral Amount will be applied to fund [the
                           following amounts in the following priority:  (a)
                           with respect to the Class A Certificates, the excess,
                           if any, of the Required Amount with 


                                           S-16

<PAGE>

                           respect to such Distribution Date over the amount of
                           Excess Spread[,Excess Finance Charge Collections 
                           allocated to Series [199_-__]] [and other available
                           amounts] allocated and available to fund such
                           Required Amount and (b) with respect to the Class B
                           Certificates,] the excess, if any, of (i) current and
                           overdue Class B Monthly Interest, (ii) [Class B
                           Additional Interest, (iii)] current and overdue Class
                           B Servicing Fee and (iv) the Class B Investor Default
                           Amount with respect to the related Monthly Period
                           over the amount of Excess Spread [and Excess Finance
                           Charge Collections allocated to Series [199_-__]
                           [and other available amounts] allocated and available
                           to fund such amounts.

                           [On the first Special Payment Date following an
                           Economic Pay Out Event, the Available [Shared] [Cash]
                           Collateral Amount (after giving effect to other
                           withdrawals from the Cash Collateral Account on such
                           Distribution Date) will be applied to pay [principal
                           of the Class A Certificates and the remainder of the
                           Available Collateral Amount will be applied to pay]
                           principal of the Class B Certificates.  Following
                           such withdrawal[s] from the Cash Collateral Account
                           on such Special Payment Date, the Cash Collateral
                           Account will be terminated and no further deposits
                           to, or withdrawals from, the Cash Collateral Account
                           will be made for the benefit of the [Class B]
                           Certificateholders.

                           On each Distribution Date commencing with the Class B
                           Principal Commencement Date, provided that an
                           Economic Pay Out Event has not occurred, the
                           Available [Cash] Collateral Amount (after giving
                           effect to other withdrawals from the Cash Collateral
                           Account on such Distribution Date) will be applied to
                           pay the excess, if any, of (i) the Class B Initial
                           Invested Amount less the sum of the aggregate amount
                           of principal payments previously distributed to the
                           Class B Certificateholders [or deposited in the
                           Principal Funding Account in respect of Class B
                           Certificates] over (ii) the Class B Invested Amount
                           (after giving effect to certain changes made in the
                           Class B Invested Amount).  See "Series Provisions--
                           Allocation Percentages" and "--Cash Collateral
                           Account."

                           On each Distribution Date, Excess Spread [and Excess
                           Finance Charge Collections allocable to Series
                           [199_-__]] (to the extent described under "Series
                           Provisions--Application of Collections--Excess
                           Spread[; Excess Finance Charge Collections]" herein)
                           will be deposited in the Cash Collateral Account (to
                           the extent the amount on deposit in the Cash
                           Collateral Account is less than the Initial Cash
                           Collateral Amount).  In addition, if on any
                           Distribution Date the amount


                                           S-17

<PAGE>

                           on deposit in the Cash Collateral Account exceeds the
                           Initial Cash Collateral Amount, such excess will be
                           withdrawn and paid to the [Cash Collateral Depositor]
                           for application in accordance with the Loan Agree-
                           ment. See "Series Provisions--Cash Collateral 
                           Account" herein.]
Required Collateral      
 Interest. . . . . . . .   The "Required Collateral Interest" with respect to
                           any Distribution Date means (a) initially, 
                           $[_______] (the "Initial Collateral Interest") and
                           (b) on any Distribution Date thereafter an amount
                           equal to [__]% of the sum of the Class A Invested
                           Amount and the Class B Invested Amount on such
                           Distribution Date, [after taking into account
                           deposits into the Principal Funding Account on such
                           date] and payments to be made on such Distribution
                           Date, and the Collateral Interest on the prior
                           Distribution Date after any adjustments made on such
                           Distribution Date, but not less than $[______]; 
                           PROVIDED, HOWEVER, (i) that if certain reductions in
                           the Collateral Interest occur or if a Pay Out Event
                           occurs, the Required Collateral Interest for such
                           Distribution Date shall equal the Required Collateral
                           Interest for the Distribution Date immediately
                           preceding the occurrence of such reduction or Pay
                           Out Event; (ii) in no event shall the Required 
                           Collateral Interest exceed the unpaid principal
                           amount of the Certificates as of the last day of the
                           Monthly Period preceding such Distribution Date
                           after taking into account payments to be made on
                           such Distribution Date; and (iii) the Required
                           Collateral Interest may be reduced at any time to
                           a lesser amount if the Rating Agency Condition is
                           satisfied.]

                           [If on any Distribution Date, the Collateral Interest
                           is less than the Required Collateral Interest,
                           certain Excess Spread amounts, if available, will be
                           used to increase the Collateral Interest to the
                           extent of such shortfall.  If on any Distribution
                           Date, the Collateral Interest equals or exceeds the
                           Required Collateral Interest, any of such Excess
                           Spread amounts will first, be deposited into the
                           Reserve Account as described herein and second, to
                           the extent available, be applied in accordance with
                           the Loan Agreement among the Transferor, the Trustee,
                           the Servicer and the Collateral Interest Holder (the
                           "Loan Agreement") and will not be available to the
                           Certificateholders.]

[Credit Enhancement. . .   The Trust will have the benefit of a [letter of
                           credit] [surety bond] [insurance policy] [spread
                           account] [reserve account] [other credit enhancement]
                           [issued by __________] for the benefit of the [Class
                           A] [and] [Class B] Certificateholders as described
                           herein.  See "Series Provisions--Other Forms of
                           Credit Enhancement" and "Credit Enhancer" herein.]


                                                 S-18

<PAGE>

[Optional Repurchase . .   The Certificateholders' Interest [and the Collateral
                           Interest] will be subject to optional repurchase by
                           the Transferors on any Distribution Date after the
                           [sum of the] Invested Amount [and the Enhancement
                           Invested Amount, if any,] is reduced to an amount
                           less than or equal to $[__________] [____]% of the
                           Initial Invested Amount).  The purchase price will be
                           equal to the [sum of the] Invested Amount [and the
                           Collateral Interest] [(less the Principal Funding
                           Account Balance, if any)] [, the Enhancement Invested
                           Amount, if any,] and accrued and unpaid interest on
                           the Certificates and the Collateral Interest [(and
                           accrued and unpaid interest with respect to interest
                           amounts that were due but not paid on a prior
                           Interest Payment Date)] through (a) if the day on
                           which such purchase occurs is a Distribution Date,
                           the day preceding such Distribution Date or (b) if
                           the day on which such repurchase occurs is not a
                           Distribution Date, the day preceding the Distribution
                           Date following such day.  See "Description of the
                           Certificates--Optional Termination; Final Payment of
                           Principal" in the Prospectus.]

Required Principal Balance; 
   Addition of Accounts.   The Series [199_-__] Supplement provides that the
                           Transferors will be required to make an Addition of
                           Accounts to the Trust if the amount of Principal
                           Receivables in the Trust is not maintained at a
                           minimum level equal to the sum of the initial
                           invested amounts of each Series then outstanding
                           (provided that certain Series may be excluded from
                           such calculation [if the issuance of such Series will
                           not result in a Ratings Effect]) less amounts on
                           deposit in the Special Funding Account [and Principal
                           Funding Account].  See "Series Provisions--Required
                           Principal Balance; Addition of Accounts" herein and
                           "Description of the Certificates--Addition of Trust
                           Assets" in the Prospectus.

Termination Date . . . .   [______________ __, ____].  See "Series Provisions--
                           Series Termination."

[Defeasance. . . . . . .   In certain circumstances and subject to certain
                           conditions, the Transferors may terminate their
                           substantive obligations in respect of Series
                           [199_-__] or the Pooling and Servicing Agreement as a
                           whole.  See "Description of the Certificates--
                           Defeasance" in the Prospectus.]


Trustee. . . . . . . . .   Bankers Trust Company, in its capacity as Trustee
                           under the Pooling and Servicing Agreement.

Tax Status . . . . . . .   Special tax counsel to the Transferors is of the
                           opinion that under existing law the Certificates will
                           be characterized as debt


                                           S-19

<PAGE>

                           for federal income tax purposes. Under the Pooling
                           and Servicing Agreement, the Certificate Owners will
                           agree to treat the Certificates as debt for 
                           federal income tax purposes. See "Certain Federal
                           Income Tax Consequences" in the Prospectus for
                           additional information concerning the application
                           of federal income tax laws.

ERISA Considerations . .   Under a regulation issued by the Department of Labor
                           (the "Plan Asset Regulation"), the Trust's assets
                           would not be deemed "plan assets" of an employee
                           benefit plan (a "Plan") holding the [Class A]
                           Certificates if certain conditions are met, including
                           that the [Class A] Certificates must be held, upon
                           completion of the public offering made hereby, by at
                           least 100 investors who are independent of the
                           Transferors and of one another.  The Underwriter[s]
                           expect[s] that the [Class A] Certificates will be
                           held by at least 100 independent investors at the
                           conclusion of the offering, although no assurance can
                           be given and not monitoring or other measures will be
                           taken to ensure that such conditions will be met. 
                           The Underwriters do not expect that the Class B
                           Certificates will be held by at least 100 independent
                           investors at the conclusion of the offering.  The
                           Transferors anticipate that the other conditions of
                           the Plan Asset Regulation will be met.  If the
                           Trust's assets were deemed to be "plan assets" of a
                           Plan investor (E.G., if the 100 independent investor
                           criterion is not satisfied), violations of the
                           "prohibited transaction" rules of the Employee
                           Retirement Income Security Act of 1974, as amended
                           ("ERISA"), could result and generate excise tax and
                           other liabilities under ERISA and Section 4975 of the
                           Code, unless a statutory, regulatory or
                           administrative exemption is available.  Accordingly,
                           employee benefit plan fiduciaries contemplating
                           purchasing the Certificates should consult their
                           counsel before making a purchase.  See "ERISA
                           Considerations" in the Prospectus.

Class A Certificate
Rating . . . . . . . . .   It is a condition to the issuance of the
                           Class A Certificates that they be rated in
                           [the highest rating category] [one of the
                           four highest rating categories] by at least
                           one nationally recognized rating agency. 
                           [The rating of the Class A Certificates is
                           based primarily on the value of the
                           Receivables[, the Initial [Shared] [Cash]
                           Collateral Amount, the circumstances in which
                           funds may be withdrawn from the Cash
                           Collateral Account in respect of the Class A
                           Certificates,] and the subordination of the
                           Class B Certificates [and the Collateral
                           Interest][, other reasons]].  See "Special
                           Considerations--Limited Nature of Rating" in
                           the Prospectus.

Class B Certificate
Rating . . . . . . . . .   It is a condition to the issuance of the
                           Class B Certificates that they be rated in
                           one of the [four] highest rating categories
                           by at least one nationally recognized rating
                           agency.  The rating of


                                           S-20

<PAGE>

                           the Class B Certificates is based primarily on the
                           value of the Receivables[, the Initial Cash
                           Collateral Amount, the circumstances in which
                           funds may be withdrawn from the Cash
                           Collateral Account in respect of the Class B
                           Certificates,] [and the Collateral Interest]
                           [other reasons].  See "Special
                           Considerations--Limited Nature of Rating" in
                           the Prospectus.  [The Class B Certificates
                           are not offered hereby.]

[Listing . . . . . . . .   Application will be made to list the [Class A] [Class
                           B] Certificates on the [Luxembourg Stock Exchange]
                           [other exchange].] 


                                           S-21

<PAGE>

                             SPECIAL CONSIDERATIONS

     Potential investors should consider, among other things, the risk factors
discussed under "Special Considerations" in the Prospectus and the following
risk factors in connection with the purchase of the Certificates.

     LIMITED AMOUNTS OF CREDIT ENHANCEMENT.  Although Credit Enhancement with
respect to the Class A Certificates will be provided by the subordination of the
Class B Certificates to the Class A Certificates to the extent described herein
[and by the Cash Collateral Account (up to the Initial [Shared] [Cash]
Collateral Amount)] [[and by the Credit Enhancement], and with respect to the
Class B Certificates, will be provided by [the Cash Collateral Account] [Credit
Enhancement], the amount available thereunder is limited, [is expected to] [may]
decline during the [Controlled Amortization] [Accumulation] Period or the Early
Amortization Period and will be reduced by payments made pursuant thereto.  If
the amount available under [the Cash Collateral Account] [the Credit
Enhancement] has been reduced to zero, [Class A] Certificateholders [and Class B
Certificateholders] will [each] bear directly the credit and other risks
associated with their respective undivided interests in the Trust.

     EFFECT OF SUBORDINATION OF CLASS B CERTIFICATES; PRINCIPAL PAYMENTS.  The
Class B Certificates are subordinated in right of payment of principal to the
Class A Certificates.  [Payments of principal in respect of the Class B
Certificates will not commence until after the final principal payment with
respect to the Class A Certificates has been made as described herein.] 
Moreover, the Class B Invested Amount is subject to reduction if the Required
Amount for any Monthly Period is greater than zero and is not funded from Excess
Spread [and Excess Finance Charge Collections allocated to Series [199_-__]],
amounts [on deposit in the Cash Collateral Account and available to make
payments with respect to the Class A Certificates] [available under the Credit
Enhancement], [Reallocated Principal Collections] [and reductions in the
Enhancement Invested Amount, if any].  To the extent the Class B Invested Amount
is reduced, the percentage of collections of Finance Charge Receivables
allocable to the Class B Certificateholders' Interest in future Monthly Periods
will be reduced.  Moreover, to the extent the amount of such reduction in the
Class B Invested Amount is not reimbursed, the amount of principal distributable
to the Class B Certificateholders will be reduced.  See "Series Provisions--
Allocation Percentages" and "--Subordination of the Class B Certificates"
herein.  If the Class B Invested Amount is reduced to zero, the holders of the
Class A Certificates will bear directly the credit and other risks associated
with their undivided interest in the Trust.


                             MATURITY CONSIDERATIONS

     The Pooling and Servicing Agreement and the Series [199_-__] Supplement
(defined herein) provide that the Class A Certificateholders will not receive
payments of principal until [the first Distribution Date with respect to the
[Controlled Amortization Period], which is the __________, 199_ Distribution
Date,] [__________, 199_ (the "[Class A] Expected Final Payment Date")], or
earlier in the event of a Pay Out Event which results in the commencement of the
Early Amortization Period.  Class A Certificateholders will receive payment of
principal on each Distribution Date following the Monthly Period in which a Pay
Out Event occurs (each such Distribution Date, a "Special Payment Date") until
the Class A Invested Amount has been paid in full or the Termination Date has
occurred.  [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 during the Controlled Amortization Period, the
Class A Certificateholders will be entitled to receive monthly payments of
principal [until the Class A Certificates have been paid in full, and then the
Class B Certificateholders will be entitled to receive monthly payments of
principal] equal to the least of (a) Available Principal Collections (see
"Series Provisions--Principal Repayments") for the related Monthly Period on
deposit in the Collection Account, (b) the [applicable]


                                 S-22

<PAGE>

Controlled Distribution Amount, which is equal to the sum of the [applicable] 
Controlled Amortization Amount and any existing [applicable] Deficit 
Controlled Amortization Amount (both as defined under "Series 
Provisions--Application of Collections--Payments of Principal") and (c) the 
Class A Invested Amount. (6) [After the Class A Invested Amount has been 
paid in full, the Principal Allocation Percentage of collections of Principal
Receivables received during any Monthly Period and the other amounts described
above will be distributed to the holders of the Class B Certificates on each 
Distribution Date until the earlier of the date the Class B Invested Amount 
has been paid in full and the Termination Date.]

     [On each Distribution Date during the Class A Scheduled Accumulation
Period, amounts equal to the least of (a) Available Principal Collections (see
"Series Provisions--Principal Payments") for the related Monthly Period on
deposit in the Collection Account, (b) the [applicable] Controlled Deposit
Amount, which is equal to the sum of the [applicable] Controlled Accumulation
Amount for such Monthly Period and any [applicable] Deficit Controlled
Accumulation Amount (both as defined under "Series Provisions--Application of
Collections--Payments of Principal") and (c) the Class A Adjusted Invested
Amount will be deposited in the Principal Funding Account [held by the Trustee]
(the "Principal Funding Account") until the Principal Funding Account Balance is
equal to the Class A Invested Amount.  [After the Class A Invested Amount has
been paid in full, on each Distribution Date during the Class B Scheduled
Accumulation Period, amounts equal to the least of (a) Available Principal
Collections for the related Monthly Period on deposit in the Collection Account,
(b) the [applicable] Controlled Deposit Amount, which is equal to the sum of the
[applicable] Controlled Accumulation Amount for such Monthly Period and any
[applicable] Deficit Controlled Accumulation Amount and (c) the Class B Adjusted
Invested Amount will be deposited in the Principal Funding Account until the
Principal Funding Account Balance is equal to the Class B Invested Amount or, if
earlier, the Termination Date.  See "Series Considerations--Principal Payments"
for a discussion of the circumstances under which the commencement of the
Scheduled Accumulation Period may be delayed.]

     [The Transferors may, at or after the time at which the [Controlled
Amortization] [Accumulation] Period commences for Series [199_-__], cause the
Trust to issue another Series (or some portion thereof, to the extent that the
full principal amount of such other Series is not otherwise outstanding at such
time) as a Paired Series with respect to Series [199_-__].  Although no
assurances can be given as to whether such other Series will be issued and, if
issued, the terms thereof, the outstanding principal amount of such Series may
vary from time to time whether or not a Pay Out Event occurs with respect to the
Certificates, and the interest rate with respect to certificates of such other
Series may be established on its date of issuance and may be reset periodically
at intervals of from one day to [____] days.  Further, since the terms of the
Certificates will vary from the terms of such other Series, the Pay Out Events
with respect to such other Series will vary from the Pay Out Events with respect
to Series [199_-__] and may include Pay Out Events which are unrelated to the
status of the Transferors or the Servicer or the Receivables, such as Pay Out
Events related to the continued availability and rating of certain providers of
Series Enhancement to such other Series.  If a Pay Out Event does occur with
respect to any such Paired Series prior to the payment in full of the
Certificates, the final payment of principal to the Certificateholders may be
delayed.]

     [Should a Pay Out Event occur with respect to the Certificates and the
Early Amortization Period commence or should the [Class A] Invested Amount not
be paid in full on [the __________ Distribution Date] [the [Class A] Expected
Final Payment Date], any amount on deposit (a) in the Principal Funding Account
will be paid to the Certificateholders on the first Special Payment Date and]
the Certificateholders will be entitled to receive Available Principal
Collections on each Distribution Date with respect to such Early Amortization
Period or following the [_________ Distribution Date] [Expected Final Payment
Date], as the case may be, as described herein until the Invested Amount is paid
in full or until the Termination

- ---------------------
(6) There may be different Controlled Amortization Amounts for Class A and 
Class B Certificates.


                                     S-23

<PAGE>

Date occurs and] [(b) in the Special Funding Account will be released and 
treated as Shared Principal Collections to the extent needed to cover 
principal payments due to or for the benefit of any Series entitled to the 
benefits of Shared Principal Collections].  See "Description of the 
Certificates--Pay Out Events" in the Prospectus and "Series Provisions--Pay 
Out Events" herein.  [In addition, on the first Special Payment Date 
following the occurrence of an Economic Pay Out Event, after giving effect to 
any payment of principal on such date as described under "Series 
Provisions--Application of Collections--Payments of Principal," (a) an amount 
equal to the lesser of (i) the excess, if any, of the Available [Shared] 
[Cash] Collateral Amount (after giving effect to any withdrawal from the Cash 
Collateral Account on such date of amounts to fund the Required Amount and 
similar amounts for the Class B Certificates) and (ii) the unpaid principal 
amount of the Class A Certificates (less the Principal Funding Account 
Balance allocable to the Class A Certificates), will be withdrawn from the 
Cash Collateral Account and distributed to the Class A Certificateholders as 
a payment of principal of the Class A Certificates, and (b) an amount equal 
to the lesser of (i) the [remainder of the] Available [Cash] Collateral 
Amount and (ii) the unpaid principal amount of the Class B Certificates (less 
the Principal Funding Account Balance, if any, allocable to the Class B 
Certificates), will be withdrawn from the Cash Collateral Account and 
distributed to the Class B Certificateholders as a payment of principal of 
the Class B Certificates.  See "Series Provisions--Principal Payments" and 
"--Cash Collateral Account."

     The ability of Certificateholders to receive payments of principal [during
the Controlled Amortization Period] [on the [applicable] Expected Final Payment
Date] depends on the payment rates on the Receivables, the amount of outstanding
Receivables, delinquencies, charge-offs and new borrowings on the Accounts and
the potential issuance by the Trust of additional Series.  Monthly payment rates
on the Receivables may vary because, among other things, cardholders may fail to
make a required minimum payment, may only make payments as low as the minimum
required amount or may make payments as high as the entire outstanding balance. 
Monthly payment rates may also vary due to seasonal purchasing and payment
habits of cardholders and to changes in any terms of rebate programs in which
cardholders participate.  See the table entitled "Cardholder Monthly Payment
Rates for the Designated Portfolio" under "The Designated Portfolio" herein. 
The Transferors cannot predict, and no assurance can be given, as to the
cardholder monthly payment rates that will actually occur in any future period,
as to the actual rate of payment of principal of the Certificates or whether the
terms of any subsequently issued Series might have an impact on the amount or
timing of any such payment of principal.  See "Special Considerations--Payment
and Maturity Considerations; Dependency on Cardholder Repayments" and
"Description of the Certificates--Shared Principal Collections" in the
Prospectus.

     In addition, the amount of outstanding Receivables and the delinquencies,
charge-offs and new borrowings on the Accounts may vary from month to month due
to seasonal variations, the availability of other sources of credit, legal
factors, general economic conditions and spending and borrowing habits of
individual cardholders.  There can be no assurance that collections of Principal
Receivables with respect to the Trust Portfolio, and thus the rate at which
Certificateholders could expect to receive payments of principal on their
Certificates during the [Controlled Amortization Period or the] Early
Amortization Period [or the rate at which the Principal Funding Account could be
funded during the Scheduled Accumulation Period], will be similar to the
historical experience set forth in the table entitled "Cardholder Monthly
Payment Rates for the Designated Portfolio" under "The Designated Portfolio"
herein.  In addition, the Trust, as a master trust, 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
Certificateholders.  Further, if a Pay Out Event occurs, the average life and
maturity of the Class A Certificates and the Class B Certificates could be
significantly reduced.

     Due to the reasons set forth above, there can be no assurance that
[principal payments] [deposits in the Principal Funding Account] will be made in
accordance with the applicable Controlled [Amortization] [Accumulation] Amounts
or that the actual number of months elapsed from the date of issuance of the
Class


                                      S-24

<PAGE>

A and Class B Certificates to their respective final Distribution Dates will 
equal the expected number of months.  See "Special Considerations--Payment 
and Maturity Considerations; Dependency on Cardholder Repayments" in the 
Prospectus.

                            THE DESIGNATED PORTFOLIO

GENERAL

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

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth the delinquency experience for the
Designated Portfolio at the date shown and loss experience for the Designated
Portfolio for each of the periods shown.  The Accounts constituting the Trust
Portfolio have been randomly selected from accounts in the Designated Portfolio
based on certain eligibility criteria specified in the Pooling and Servicing
Agreement.  See "The Accounts" in the Prospectus.  There can be no assurance
that the delinquency and loss experience for the Receivables in the Trust
Portfolio will be similar to the historical experience set forth below.


                             DELINQUENCY EXPERIENCE
                              DESIGNATED PORTFOLIO
                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                                          At December 31,
                            ----------------------------------------------------------------------------
                                     [1994]                    [1993]                   [1992]
                            ------------------------  ------------------------  ------------------------
                                                                                                        
                                         Percentage                Percentage                Percentage
                                          of Total                  of Total                  of Total
                            Receivables  Receivables  Receivables  Receivables  Receivables  Receivables
                            -----------  -----------  -----------  -----------  -----------  -----------
<S>                         <C>          <C>          <C>          <C>          <C>          <C>        
Receivables Outstanding(1). $                      %                         %  $                      %

Receivables Delinquent:
    30-59 Days . . . .      $                      %  $                      %  $                      %
    60-89 Days . . . .
    90 Days or More. .                                                         
                            -----------  -----------  -----------  -----------  -----------  -----------
              TOTAL. .      $                      %  $                      %  $                      %
                            -----------  -----------  -----------  -----------  -----------  -----------
                            -----------  -----------  -----------  -----------  -----------  -----------

</TABLE>

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


                                      S-25

<PAGE>

                                 LOSS EXPERIENCE
                              DESIGNATED PORTFOLIO
                             (Dollars in Thousands)


<TABLE>
<CAPTION>
                                                                                 
                                         Year Ended December 31,
                                      ----------------------------
                                       [1994]     [1993]    [1992]
                                      --------   --------  -------
<S>                                   <C>        <C>       <C>

Average Receivables Outstanding(1) .  $          $         $

Total Gross Charge-Offs(2) . . . . .  $          $         $

Total Gross Charge-Offs as a 
  percentage of Average 
  Receivables Outstanding. . . . . .         %          %        %

</TABLE>

- ---------------
 (1) "Average Receivables Outstanding" is the average of the daily receivable
     balance during the period indicated.
 (2) "Total Gross Charge-Offs" are total principal and interest charge-offs
     before recoveries and do not include the amount of any reductions in 
     Average Receivables Outstanding due to fraud, returned goods, customer
     disputes or other miscellaneous credit adjustments.


REVENUE EXPERIENCE

   The following table sets forth the revenues from finance charges and fees
billed with respect to the Designated Portfolio for each year during the
three-year period ended December 31, [199_].


                              YIELD EXPERIENCE
                            DESIGNATED PORTFOLIO
                           (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                                 
                                          Year Ended December 31, 
                                        --------------------------
                                        [1994]    [1993]    [1992]
                                        -------   ------    ------
<S>                                     <C>       <C>       <C>
Average Account Monthly Accrued Finance
  Charges and Fees(1)(2) . . . . .      $         $         $
Average Account Balance(3) . . . .      $         $         $
Yield from Finance Charges and Fees(4)        %        %         %
Yield from Interchange(5). . . . .                                
                                        -------   ------    ------
Yield from Finance Charges, Fees and
  Interchange. . . . . . . . . . .            %        %         %
                                        -------   ------    ------
                                        -------   ------    ------
</TABLE>

- ---------------
(1) "Finance Charges and Fees" are comprised of monthly periodic finance charges
    and other credit card fees.
(2) "Average Account Monthly Accrued Finance Changes and Fees" are presented net
    of adjustments made pursuant to the Bank's normal servicing procedures,
    including removal of incorrect or disputed monthly periodic finance changes.


                                       S-26

<PAGE>

(3) "Average Account Balances" includes purchases, cash advances and accrued and
    unpaid monthly periodic finance and other charges and are calculated based
    on the average of the account balances during the periods shown for accounts
    with charging privileges.
(4) "Yield from Finance Charges and Fees" is the result of dividing the
    annualized Average Account Monthly Accrued Finance Charges and Fees by the
    Average Account Balance for the period.
(5) "Yield from Interchange" is the result of dividing annualized revenue
    attributable to Interchange received during the period by the Average
    Account Balance for the period.  The amount of Interchange for each of the
    periods indicated above has been estimated.

   [The yield on the Designated Portfolio shown in the table above is comprised
of three primary components: monthly periodic rate finance charges, the
amortized portion of annual fees and other service charges, such as cash advance
fees, late charges, overlimit charges and other miscellaneous fees.  If payment
rates decline, the balances subject to monthly periodic finance charges tend to
grow, assuming no change in the level of purchasing activity.  Conversely, if
payment rates increase, the balances subject to monthly periodic finance charges
tend to fall, assuming no change in the level of purchasing activity. 
Accordingly, under these circumstances, the yield related to periodic finance
charges normally increases.  The yield related to service charges varies with
the type and volume of activity in and the amount of each account.  As account
balances increase, annual fees, which remain constant, represent a smaller
percentage of the aggregate account balances.]

PAYMENT RATES

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


CARDHOLDER MONTHLY PAYMENT RATES
DESIGNATED PORTFOLIO

<TABLE>
<CAPTION>
                                                                                 
                                         Year Ended December 31,
                                       --------------------------
                                       [1994]     [1993]   [1992]
                                       ------     ------   ------
<S>                                    <C>        <C>      <C>
Lowest . . . . . . . . . . . . . .          %        %        %
Highest. . . . . . . . . . . . . .          %        %        %
Monthly Average. . . . . . . . . .          %        %        %

</TABLE>


                                 THE RECEIVABLES

     The Receivables in the Trust Portfolio, as of [__________ ___], [199_] the
[Trust Cut-Off Date][Closing Date], included $[_________] of Principal
Receivables and $[__________] of Finance Charge Receivables.  The Accounts had
an average Principal Receivable balance of $[__________] and an average credit
limit of $[__________].  The percentage of the aggregate total Receivables
balance to the aggregate total credit limit was [___]%.  The average age of the
Accounts was approximately [____] months.  As of the [Trust Cut-Off
Date][Closing Date], all of the Accounts in the Trust Portfolio were VISA or
MasterCard credit card accounts, of which [____]% were classic accounts and
[____]% were gold accounts, and the


                                    S-27

<PAGE>

aggregate Principal Receivable balances of classic accounts and gold accounts,
as a percentage of the total aggregate Principal Receivables, were [____]% 
and [____]%, respectively.

     The following tables summarize the Trust Portfolio by various criteria as
of the [Trust Cut-Off Date][Closing Date].  References to "Receivables
Outstanding" in the following tables include both Finance Charge Receivables and
Principal Receivables.  Because the future composition of the Trust Portfolio
may change over time, these tables are not necessarily indicative of the
composition of the Trust Portfolio at any subsequent time.


                         COMPOSITION BY ACCOUNT BALANCE
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>

                                            Percentage
                                             of Total                 Percentage
                                Number of    Number of                  of Total
     Account Balance Range      Accounts     Accounts    Receivables  Receivables
     ---------------------      ---------   ----------   -----------  -----------
<S>                             <C>         <C>          <C>          <C>
Credit Balance  . . . . . . .                        %    $                     %
No Balance  . . . . . . . . .                                                
$0.01 - $500.00 . . . . . . .
$500.01 - $1,000.00 . . . . .
$1,000.01 - $3,000.00 . . . .
$3,000.01 - $5,000.00 . . . .
$5,000.01 - $10,000.00  . . .
$10,000.01 or more  . . . . .
                                 ---------   ----------   -----------  -----------
     TOTAL  . . . . . . . . .                    100.0%    $                100.0%
                                 ---------   ----------   -----------  -----------
                                 ---------   ----------   -----------  -----------

</TABLE>

                           COMPOSITION BY CREDIT LIMIT
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>

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

Less than $500.01 . . . . . .                        %    $                     %
$500.01 - $1,000.00 . . . . .                                                
$1,000.01 - $3,000.00 . . . .
$3,000.01 - $5,000.00 . . . .
$5,000.01 - $10,000.00  . . .
$10,000.01 - $15,000.00 . . .                                                   
                                ---------   ----------   -----------  -----------
     TOTAL  . . . . . . . . .                   100.0%                     100.0%
                                ---------   ----------   -----------  -----------
                                ---------   ----------   -----------  -----------

</TABLE>


                                     S-28

<PAGE>

                      COMPOSITION BY PERIOD OF DELINQUENCY
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>
                                            Percentage
                                             of Total                 Percentage
                                Number of    Number of                 of Total
     Period of Delinquency      Accounts     Accounts   Receivables   Receivables
     --------------------       --------    ----------  -----------   -----------
<S>                             <C>         <C>         <C>           <C>
Not Delinquent  . . . . . . .                        %   $                      %
Up to 29 Days . . . . . . . .                                                 
30 to 59 Days . . . . . . . .
60 to 89 Days . . . . . . . .
90 or More Days . . . . . . .                                                   
                                --------    ----------  -----------   -----------
     TOTAL  . . . . . . . . .                   100.0%                     100.0%
                                --------    ----------  -----------   -----------
                                --------    ----------  -----------   -----------

</TABLE>


                           COMPOSITION BY ACCOUNT AGE
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>

                                            Percentage
                                             of Total                  Percentage
                                Number of    Number of                   of Total
          Account Age           Accounts     Accounts   Receivables   Receivables
          -----------           ---------   ----------  -----------   -----------
<S>                             <C>         <C>         <C>           <C>
Not More than 6 Months  . . .                        %  $                       %
Over 6 Months to 12 Months  .                                                
Over 12 Months to 24 Months .
Over 24 Months to 36 Months .
Over 36 Months to 48 Months .
Over 48 Months to 60 Months .
Over 60 Months to 72 Months .
Over 72 Months  . . . . . . .                                                   
                                 ---------   ----------  -----------   -----------
     TOTAL  . . . . . . . . .                    100.0%  $                  100.0%
                                 ---------   ----------  -----------   -----------
                                 ---------   ----------  -----------   -----------

</TABLE>


                                     S-29

<PAGE>

<TABLE>
<CAPTION>
                       GEOGRAPHIC DISTRIBUTION OF ACCOUNTS
                                 TRUST PORTFOLIO

                                     Percentage
                                      of Total                       Percentage
 State or             Number of       Number of                       of Total 
 Territory            Accounts        Accounts      Receivables     Receivables
 ---------            ---------      ----------     -----------     -----------
<S>                   <C>            <C>            <C>             <C>
                                               %    $                          %
 Alabama . . . . . .
 Alaska  . . . . . .
 Arizona . . . . . .
 Arkansas  . . . . .
 California  . . . .
 Colorado  . . . . .
 Connecticut . . . .
 Delaware  . . . . .
 District of
 Columbia  . . . . .
 Florida . . . . . .
 Georgia . . . . . .
 Guam  . . . . . . .
 Hawaii  . . . . . .
 Idaho . . . . . . .
 Illinois  . . . . .
 Indiana . . . . . .
 Iowa  . . . . . . .
 Kansas  . . . . . .
 Kentucky  . . . . .
 Louisiana . . . . .
 Maine . . . . . . .
 Maryland  . . . . .
 Massachusetts . . .
 Michigan  . . . . .
 Minnesota . . . . .
 Mississippi . . . .
 Missouri  . . . . .
 Montana . . . . . .
 Nebraska  . . . . .
 Nevada  . . . . . .
 New Hampshire . . .
 New Jersey  . . . .
 New Mexico  . . . .
 New York  . . . . .
 North Carolina  . .
 North Dakota  . . .
 Ohio  . . . . . . .
 Oklahoma  . . . . .
 Oregon  . . . . . .
 Pennsylvania  . . .
 Puerto Rico . . . .
 Rhode Island  . . .
 South Carolina  . .
 South Dakota  . . .
 Tennessee . . . . .
 Texas . . . . . . .
 Utah  . . . . . . .
 Vermont . . . . . .
 Virgin Islands  . .
 Virginia  . . . . .
 Washington  . . . .
 West Virginia . . .
 Wisconsin . . . . .
 Wyoming . . . . . .

                      ---------      ----------     -----------     -----------
      TOTAL  . . . .                      100.0%   $                      100.0%
                      ---------      ----------     -----------     -----------


                                       S-30
</TABLE>

<PAGE>
                                 USE OF PROCEEDS

     The net proceeds from the sale of the Certificates will be paid to the 
Transferors.  The Transferors will use such proceeds for 
[general corporate purposes].

                                 THE TRANSFERORS

     At its [______ __, 199_] Call Report, the Bank had total deposits of
approximately $[_______], total assets of approximately $[_______] and total
equity of approximately $[_______].  A Call Report is required to be prepared in
accordance with regulatory accounting principles, which differ in some respects
from generally accepted accounting principles.  See "The Transferors - The Bank"
in the Prospectus.

                          [DESCRIPTION OF CCB HOLDING]


                                SERIES PROVISIONS

     The Certificates will be issued pursuant to the Pooling and Servicing
Agreement and a Series Supplement specifying the Principal Terms of the
Certificates (the "Series [199_-__] Supplement"), the forms of which have been
filed as exhibits to the Registration Statement of which the Prospectus and this
Prospectus Supplement are a part.  The following summary describes certain terms
applicable to the Certificates.  Reference should be made to the Prospectus for
additional information concerning the Certificates and the Pooling and Servicing
Agreement.  See "The Pooling and Servicing Agreement" in the Prospectus.

INTEREST PAYMENTS

     Interest on the Class A Certificates and the Class B Certificates will 
accrue from the Closing Date on the Class A Invested Amount and Class B 
Invested Amount at the Class A Certificate Rate and Class B Certificate Rate, 
respectively.  Interest will be distributed on [__________ __, 199_], and on 
each Interest Payment Date thereafter to the Certificateholders in whose 
names the Certificates were registered at the close of business on the last 
day of the calendar month preceding the date of such payment (each, a "Record 
Date"). Interest for any Interest Payment Date will accrue from and including 
the preceding Interest Payment Date (or in the case of the first Interest 
Payment Date, from and including the Closing Date) but excluding the next 
Interest Payment Date (each, an "Interest Period").

     Interest payments on the Class A Certificates for each Interest Payment 
Date will be calculated on the Class A Invested Amount as of the preceding 
Record Date (or in the case of the initial Interest Payment Date, on the 
initial Class A Invested Amount) based upon the Class A Certificate Rate.  
Interest will be calculated on the basis of a [360-day][365-day] year 
[consisting of twelve 30-day months].  Interest payments in respect of the 
Class A Certificates on any Interest Payment Date will be funded from 
collections of Finance Charge Receivables allocated to the Class A 
Certificateholders' Interest during the [____] preceding Monthly Period[s] 
and other Class A Available Funds allocated to the Class A 
Certificateholders' Interest for such Monthly Period[s].  To the extent 
[the sum of (i)] the product of the Class A Floating Percentage of the 
Floating Allocation Percentage of collections of Finance Charge Receivables 
during the preceding [____] Monthly Period[s] [and (ii) other Class A Available
Funds allocated to the Class A Certificateholders' Interest for such Monthly 
Period[s]] is insufficient to pay such interest, Excess Spread [and Excess 
Finance Charge Collections allocated to Series [199_-__]] [amounts on deposit in
the Cash Collateral Account up to the Available [Shared] [Cash] Collateral 
Amount] [Credit Enhancement] [and] Reallocated Principal Collections will be 
used to make such payments.  "Class A Available Funds" means, with respect to 
any


                                       S-31
<PAGE>

Monthly Period, an amount equal to the sum of [(i)] the Class A Floating 
Percentage of collections of Finance Charge Receivables allocated to the 
Certificates with respect to such Monthly Period including any investment 
earnings that are to be treated as collections of Finance Charge Receivables in
accordance with the Pooling and Servicing Agreement; [(ii) the [Class A Floating
Percentage of the] amount of any earnings transferred from the Pre-Funding 
Account to the Collection Account on such Distribution Date] [and (iii) if such
Monthly Period relates to a Distribution Date with respect to the Scheduled 
Accumulation Period, Principal Funding Investment Proceeds [and Interest Funding
Investment Proceeds], if any, with respect to the related Distribution Date and
(iv) amounts, if any, to be withdrawn from the Reserve Account that must be 
included in Class A Available Funds pursuant to the Series [199_-__] Supplement
with respect to such Distribution Date].

     Interest payments on the Class B Certificates for each Interest Payment
Date will be calculated on the Class B Invested Amount as of the preceding
Record Date (or in the case of the initial Interest Period, on the initial Class
B Invested Amount) based upon the Class B Certificate Rate.  Interest will be
calculated on the basis of [____].  Interest payments in respect of the Class B
Certificates on any Interest Payment Date will be funded from collections of
Finance Charge Receivables allocated to the Class B Certificateholders' Interest
during the [____] preceding Monthly Period[s] [and other Class B Available Funds
allocated to the Class B Certificateholders' Interest for such Monthly
Period[s]], and, if necessary, from Excess Spread [and] [Excess Finance Charge
Collections allocated to Series [199_-__] [Credit Enhancement] [amounts in the
Cash Collateral Account up to the Available [Shared] [Cash] Collateral Amount].
["Class B Available Funds" means, with respect to any Monthly Period, an amount
equal to the sum of (i) the Class B Floating Percentage of collections of
Finance Charge Receivables allocated to the Certificates with respect to such
Monthly Period [(ii) if such Monthly Period relates to a Distribution Date that
occurs on or after the Class B Principal Commencement Date, Principal Funding
Investment Proceeds, if any, with respect to the related Distribution Date] [and
(iii) amounts, if any, withdrawn from the Reserve Account that must be included
in Class B Available Funds pursuant to the Series [199_-__] Supplement with
respect to such Distribution Date].]

PRINCIPAL PAYMENTS

     During the Revolving Period (which begins on the Closing Date and ends on
the day before the commencement of the [Controlled Amortization Period]
[Scheduled Accumulation Period] or, if earlier, the Early Amortization Period),
no principal payments will be made to Certificateholders.  [During the
Controlled Amortization Period, which is scheduled to begin on __________, 199_,
and during the Early Amortization Period, which will begin upon the occurrence
of a Pay Out Event, and until the Termination Date occurs, principal will be
paid first to the Class A Certificateholders [until the Class A Invested Amount
has been paid in full], and [then] to the Class B Certificateholders until the
Class B Invested Amount has been paid in full.]  [During the Scheduled
Accumulation Period (on or prior to the respective Expected Final Payment
Dates), principal will be deposited in the Principal Funding Account as
described below and on the Class A Expected Final Payment Date will be
distributed to Class A Certificateholders up to the Class A [Adjusted] Invested
Amount and then to Class B Certificateholders on the Class B Expected Final
Payment Date up to the Class B [Adjusted] Invested Amount.  During the Early
Amortization Period, which will begin upon the occurrence of a Pay Out Event,
and until the Termination Date occurs, principal will be paid first to the Class
A Certificateholders until the Class A [Adjusted] Invested Amount has been paid
in full, and then to the Class B Certificateholders until the Class B [Adjusted]
Invested Amount has been paid in full.

     [At the end of the Funding Period, which is the __________ Distribution
Date, the Class A Certificateholders and the Class B Certificateholders will be
paid all funds [(except investment earnings thereon)] remaining in the
Pre-Funding Account (PRO RATA, on the basis of the ratio of the Class A Invested
Amount and the Class B Invested Amount to the Invested Amount.]


                                       S-32
<PAGE>

     [On each Interest Payment Date with respect to the Controlled Amortization
Period unless [the Class A Invested Amount has been paid in full or] an Early
Amortization Period commences, the Class A Certificateholders will be entitled
to receive [for each related Monthly Period since the previous Interest Payment
Date] the lesser of (a) collections of Principal Receivables received during
[each] such Monthly Period allocated to the Certificates (other than Reallocated
Principal Collections applied to fund the Required Amount) [Shared Principal
Collections allocated to Series [199_-__] [and] [other amounts] (collectively,
"Available Principal Collections"), and (b) the Class A Controlled Distribution
Amount.]  [After payment in full of the Class A Invested Amount,] the Class B
Certificateholders will be entitled to receive on each Interest Payment Date
[during the Class B Controlled Amortization Period] the least of (i) the amount
of Available Principal Collections, [(ii) the Class B Controlled Distribution
Amount], and (iii) the Class B Invested Amount, until the earlier of the date
the Class B Invested Amount is paid in full and the Termination Date.]

     [On each Distribution Date with respect to the Class A Scheduled
Accumulation Period, the Trustee will deposit in the Principal Funding Account
an amount equal to the least of (a) Available Principal Collections on deposit
in the Collection Account with respect to such Distribution Date, (b) the
[applicable] Controlled Deposit Amount for such Distribution Date and (c) the
Class A Adjusted Invested Amount, until the Principal Funding Account Balance
equals the Class A Invested Amount.  Amounts on deposit in the Principal Funding
Account will be paid to the Class A Certificateholders on the Class A Expected
Final Payment Date.  [After the Class A Invested Amount has been paid in full,
on each Distribution Date during the Class B Scheduled Accumulation Period,
amounts equal to the least of (i) Available Principal Collections on deposit in
the Collection Account with respect to such Distribution Date (less the portion
of Available Principal Collections applied to Class A Monthly Principal on such
Distribution Date), (ii) the [applicable] Controlled Deposit Amount for such
Distribution Date and (iii) the Class B Adjusted Invested Amount will be
deposited in the Principal Funding Account until the earlier of the date the
Class B Invested Amount is paid in full and the Termination Date.]  Amounts on
deposit in the Principal Funding Account in respect of the Class B Certificates
will be paid to the Class B Certificateholders on the Class B Expected Final
Payment Date.  If a Pay Out Event occurs with respect to the Certificates during
the Scheduled Accumulation Period, the Early Amortization Period will commence
and any amount on deposit in the Principal Funding Account will be paid first to
the Class A Certificateholders on the first Special Payment Date and then, to
the extent the Class A Invested Amount is paid in full, to the Class B
Certificateholders.  [If on an Expected Final Payment Date, moneys on deposit in
the Principal Funding Account are insufficient to pay the scheduled principal
amount, a Pay Out Event will occur and the Early Amortization Period will
commence.  After payment in full of the Class A Invested Amount, the Class B
Certificateholders will be entitled to receive an amount equal to the Class B
Invested Amount.]  "Available Principal Collections" means, with respect to any
Monthly Period, an amount equal to the sum of (1) an amount equal to the
Principal Allocation Percentage of all collections of Principal Receivables
received during such Monthly Period (less the amount of Reallocated Principal
Collections with respect to such Monthly Period used to fund the Required
Amount)[, (2) any Shared Principal Collections with respect to other Series that
are allocated to Series [199_-__]] and (3) any other amounts which pursuant to
the Series [199_-__] Supplement are to be treated as Available Principal
Collections with respect to the related Distribution Date [other amounts].]

     [The Class A Scheduled Accumulation Period is currently expected to
commence at the close of business on the last business day of [__________,
199_]; however, the date on which the Class A Scheduled Accumulation Period
actually commences may be delayed if the Class A Scheduled Accumulation Period
Length (determined as described below) is less than the number of months
remaining between each Period Length Determination Date (defined herein) and the
[Class A] Expected Final Payment Date.  Beginning on the Determination Date
immediately preceding the [__________, 199_] Distribution Date and on each
Determination Date thereafter until the Class A Accumulation Date actually
commences (each, a "Period Length Determination Date"), the Transferors will
determine the "Class A Scheduled Accumulation Period Length" [based on, among
other things, the then current principal payment rate on the Accounts and the


                                       S-33
<PAGE>

principal amount of Series that are entitled to share principal with Series
[199_-__]]; PROVIDED, HOWEVER, that the Class A Scheduled Accumulation Period
Length will not be less than [____] months].  If the Class A Scheduled
Accumulation Period Length is less than the number of months remaining between
the related Period Length Determination Date and the [Class A] Expected Final
Payment Date, the Class A Scheduled Accumulation Period will commence later than
the last business day of [__________, 199_] and the number of months in the
Class A Scheduled Accumulation Period will be equal to the Class A Scheduled
Accumulation Period Length.  [Notwithstanding the foregoing, unless a Pay Out
Event occurs with respect to the Certificates, the Class A Scheduled
Accumulation Period will commence on the last business day of [__________, 199_]
if, prior to such date, a Pay Out Event shall have occurred with respect to any
other Series (other than a Series that does not share principal with Series
[199_-__] or is designated by the Transferor as an Excluded Series (defined
herein)).]  The effect of the foregoing calculation is to reduce the Class A
Scheduled Accumulation Period Length based on the invested amounts of other
Series that are scheduled to be in their revolving periods and thus scheduled to
create Shared Principal Collections during the Class A Scheduled Accumulation
Period.  In addition, if the Class A Scheduled Accumulation Period Length shall
have been determined to be less than [____] months and, after the date on which
such determination is made, a Pay Out Event shall occur with respect to any
outstanding Series, the Class A Scheduled Accumulation Period will commence on
the earlier of (i) the date that such Pay Out Event shall have occurred with
respect to such Series and (ii) the date on which the Class A Scheduled
Accumulation Period is then scheduled to commence.](7/)

     On each Distribution Date with respect to the Early Amortization Period
until the Class A Invested Amount has been paid in full or the Termination Date
occurs, the holders of the Class A Certificates will be entitled to receive
Available Principal Collections in an amount up to the Class A Invested Amount. 
[After payment in full of the Class A Invested Amount, the holders of the Class
B Certificates will be entitled to receive on each Distribution Date Available
Principal Collections until the earlier of the date the Class B Invested Amount
is paid in full and the Termination Date.]  [In addition, on the first Special
Payment Date following the occurrence of an Economic Pay Out Event, after giving
effect to any payment of principal on such date as described under "Series
Provisions--Application of Collections--Payments of Principal," principal
payments will be made to the Class A Certificateholders and the Class B
Certificateholders from amounts on deposit in the Cash Collateral Account as
described under "--Cash Collateral Account" below.]

     [On each Distribution Date commencing with the Class B Principal
Commencement Date, [unless an Economic Pay Out Event has occurred,] a withdrawal
will be made from the Cash Collateral Account to pay principal with respect to
the Class B Certificates to the extent that the Class B Initial Invested Amount
less the sum of the aggregate amount of principal payments previously
distributed to Class B Certificateholders [or deposited in the Principal Funding
Account in respect of the Class B Certificates] exceeds the Class B Invested
Amount on the last day of the related Monthly Period (determined after giving
effect to any change made to the Class B Invested Amount as a result of
unreimbursed charge-offs on the following Distribution Date).]

SUBORDINATION OF THE CLASS B CERTIFICATES [AND THE COLLATERAL INTEREST]

     The Class B Certificateholders' Interest [and the Collateral Interest] will
be subordinated [(other than with respect to the [Initial Class B Collateral
Amount]] to the extent necessary to fund payments with respect to the Class A
Certificates.  [In addition, the Collateral Interest will be subordinated to the
extent necessary to fund certain payments with respect to the Class A
Certificates and the Class B Certificates.  If the Collateral Interest is
reduced to zero, holders of the Class B Certificates will bear directly the
credit and 

- ------------
(7/)  Different Series may have different methods of determining the 
Accumulation Period Length.


                                       S-34
<PAGE>

other risks associated with their interest in the Trust.]  To the extent the 
Class B Invested Amount is reduced, the percentage of collections of Finance 
Charge Receivables allocated to the Class B Certificateholders in subsequent 
Monthly Periods will be reduced.  Moreover, to the extent the amount of such 
reduction in the Class B Invested Amount is not reimbursed, the amount of 
principal distributable to the Class B Certificateholders will be reduced. 
See "--Allocation Percentages," "--Reallocation of Cash Flows; Class B 
Invested Amount," ["--Application of Collections--[Excess Spread]; [Excess 
Finance Charge Collections]" below].

[FUNDING PERIOD]

     [During the period from and including the Closing Date to but excluding the
earliest of (i) the day on which the Invested Amount equals the [Full Invested
Amount], (ii) the day on which a Pay Out Event occurs and (iii) the __________,
199_ Distribution Date (the "Funding Period"), the Pre-Funding Amount will be
held in a trust account established with the Trustee for the benefit of the
Certificateholders (the "Pre-Funding Account").  The Pre-Funding Amount will
equal $[__________].

     Funds on deposit in the Pre-Funding Account will be invested by the Trustee
[in certain Eligible Investments] [pursuant to a guaranteed rate agreement]
[guaranteed investment contract].  Investment earnings on the Pre-Funding Amount
(net of investment losses and investment expenses) will be used to pay interest
on the [Class A] [and] [Class B] Certificates during the Funding Period.

     During the Funding Period, funds on deposit in the Pre-Funding Account will
be withdrawn and paid to the Transferors to the extent of any increases in the
Invested Amount.  The Transferors expect that the Invested Amount will equal the
[Full Invested Amount] by the [__________, 199_] Monthly Period.  In the event
that the Invested Amount does not for any reason equal the [Full Invested
Amount] by the end of the Funding Period, any amount remaining in the
Pre-Funding Account will be payable to the [Class A] [and] [Class B]
Certificateholders [PRO RATA, on the basis of the ratio of the Class A Invested
Amount and the Class B Invested Amount, respectively, to the Invested Amount as
of the last day of the related Monthly Period] on the Distribution Date on which
the Funding Period ends.]

ALLOCATION PERCENTAGES

     Pursuant to the Pooling and Servicing Agreement, the Servicer will allocate
among the Invested Amount, the certificateholders' interest for all other Series
of certificates issued and outstanding and the Transferors' Interest, all
collections of Finance Charge Receivables and Principal Receivables and the
Defaulted Amount with respect to such Monthly Period.

     Collections of Finance Charge Receivables and the Defaulted Amount with
respect to any Monthly Period will be allocated to the Invested Amount based on
the Floating Allocation Percentage.  The "Floating Allocation Percentage" means,
with respect to any Monthly Period, the percentage equivalent (which percentage
shall never exceed 100%) of a fraction, the numerator of which is the sum of the
[Adjusted] Invested Amount [and the Enhancement Invested Amount, if any,] as of
the last day of the preceding Monthly Period (or with respect to the first
Monthly Period, the Initial Invested Amount) and the denominator of which is
[the sum of] the total amount of the Principal Receivables in the Trust as of
such day (or with respect to the first Monthly Period, the total amount of
Principal Receivables in the Trust on the Closing Date) [and the principal
amount on deposit in the Special Funding Account as of such day].  [Appropriate
adjustments to the calculation methodology will be made to accommodate changes
in the Invested Amount during the Funding Period.]  Such amounts so allocated to
the Invested Amount will be further allocated between the Class A
Certificateholders and Class B Certificateholders [and the Collateral Interest]
in accordance with the Class A Floating Percentage and the Class B Floating
Percentage [and the Collateral Percentage], respectively.  The "Class A Floating
Percentage" means, with respect to any Monthly 


                                       S-35
<PAGE>

Period, the percentage equivalent (which percentage shall never exceed 100%) 
of a fraction, the numerator of which is equal to the Class A [Adjusted] 
Invested Amount as of the close of business on the last day of the preceding 
Monthly Period (or with respect to the first Monthly Period, as of the 
Closing Date) and the denominator of which is equal to the [Adjusted] 
Invested Amount as of the close of business on such day (or with respect to 
the first Monthly Period, the Initial Invested Amount).  The "Class B 
Floating Percentage" means, with respect to any Monthly Period, the 
percentage equivalent (which percentage shall never exceed 100%) of a 
fraction, the numerator of which is equal to the Class B [Adjusted] Invested 
Amount as of the close of business on the last day of the preceding Monthly 
Period (or with respect to the first Monthly Period, as of the Closing Date) 
and the denominator of which is equal to the [Adjusted] Invested Amount at 
the close of business on such day (or with respect to the first Monthly 
Period, the initial Invested Amount). [The "Collateral Percentage" means, with
respect to any Monthly Period, the percentage equivalent (which shall never 
exceed 100%) of a fraction, the numerator of which is equal to the Collateral 
Interest as of the close of business on the last day of the preceding Monthly 
Period [or, during an amortization period or an Scheduled Accumulation Period, 
as of the last day of the Revolving Period] and the denominator of which is 
equal to the [Adjusted] Invested Amount as of the close of business on such 
day.]

     Collections of Principal Receivables will be allocated to the Invested
Amount based on the Principal Allocation Percentage.  The "Principal Allocation
Percentage" means, with respect to any Monthly Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is (a) during the Revolving Period, the Invested Amount as of the last day of
the immediately preceding Monthly Period (or, in the case of the first Monthly
Period, the Closing Date) and (b) during the [Accumulation] [Controlled
Amortization] Period or the Early Amortization Period, the Invested Amount as of
the last day of the Revolving Period and the denominator of which is the greater
of (i) [the sum of the] total amount of Principal Receivables in the Trust as of
the last day of the immediately preceding Monthly Period [and the principal
amount on deposit in the Special Funding Account as of such last day] (or, in
the case of the first Monthly Period, the Closing Date) and (ii) the sum of the
numerators used to calculate the principal allocation percentages for all Series
outstanding as of the date as to which such determination is being made;
[PROVIDED, HOWEVER, that because the Certificates offered hereby are subject to
being paired with a future Series, if a Pay Out Event occurs with respect to a
Paired Series during the [Controlled Amortization] [Accumulation] Period with
respect to Series [199_-__], the Transferors may, by written notice delivered to
the Trustee and the Servicer, designate a different numerator for the foregoing
fraction, provided that such numerator is not less than [the [Adjusted] Invested
Amount as of the last day of the Revolving Period for such Paired Series] and
the Transferors shall have received written notice from each Rating Agency that
such designation will not have a Ratings Effect.  Such amounts so allocated to
the Invested Amount will be further allocated between the Class A Certificates
and the Class B Certificates [and the Collateral Interest] based on the Class A
Principal Percentage and the Class B Principal Percentage [and the Collateral
Percentage], respectively.  The "Class A Principal Percentage" means, with
respect to any Monthly Period (a) during the Revolving Period, the percentage
equivalent (which shall never exceed 100%) of a fraction, the numerator of which
is equal to the Class A Invested Amount as of the last day of the immediately
preceding Monthly Period (or, in the case of the first Monthly Period, the Class
A Initial Invested Amount), and the denominator of which is equal to the
Invested Amount as of such day, (or, in the case of the first Monthly Period,
the Initial Invested Amount) and (b) during the [Scheduled Accumulation Period]
[Controlled Amortization Period] or the Early Amortization Period, the
percentage equivalent (which shall never exceed 100%) of a fraction, the
numerator of which is the Class A Invested Amount as of the end of the Revolving
Period, and the denominator or which is the Invested Amount as of such day.  The
"Class B Principal Percentage" means, with respect to any Monthly Period, (i)
during the Revolving Period, the percentage equivalent (which percentage shall
never exceed 100%) of a fraction, the numerator of which is the Class B Invested
Amount as of the last day of the immediately preceding Monthly Period (or, in
the case of the first Monthly Period, the Class B Initial Invested Amount) and
the denominator of which is the Invested Amount as of such day (or, in the case
of the first Monthly Period, the Initial Invested Amount)


                                       S-36
<PAGE>

and (ii) during the [Scheduled Accumulation Period] [Controlled Amortization 
Period] or the Early Amortization Period, the percentage equivalent (which 
percentage shall never exceed 100%) of a fraction, the numerator of which is the
Class B Invested Amount as of the end of the Revolving Period, and the 
denominator of which is the Class B Invested Amount as of such day.

     [Notwithstanding the foregoing, in any Monthly Period in which there occurs
(a) an Addition Date or (b) a Removal Date, the amount of Principal Receivables
used for the denominator in the calculation of the Floating Allocation
Percentage and the Principal Allocation Percentage described above will be (i)
the aggregate amount of Principal Receivables in the Trust at the end of the day
on the last day of the prior Monthly Period for the period from and including
the first day of such Monthly Period to but excluding the related Addition Date
or Removal Date and (ii) the aggregate amount of Principal Receivables in the
Trust at the end of the day on the related Addition Date or Removal Date for the
period from and including the related Addition Date or Removal Date to and
including the last day of such Monthly Period] [; PROVIDED, HOWEVER, that with
respect to any Monthly Period during the Funding Period in which the Invested
Amount is increased pursuant to the Series [199_-__] Supplement, the numerator
in the calculation of the Floating Allocation Percentage and the Principal
Allocation Percentage described above will be (1) the Invested Amount at the
last day of the prior Monthly Period for the period from and including the first
day of such Monthly Period to but excluding the day the Invested Amount is
increased and (2) the Invested Amount at the end of the day on which the
Invested Amount is increased for the period from and including such day to and
including the last day of such Monthly Period].

     As used herein, the following terms have the meanings indicated:(8)

     "Class A Invested Amount" for any date means an amount equal to (i) the
Class A Initial Invested Amount, less (ii) the amount of principal payments made
to holders of the Class A Certificates on or prior to such date, less (iii) the
excess, if any, of the aggregate amount of Class A Investor Charge-Offs for all
prior Distribution Dates over the aggregate amount of any reimbursements of
Class A Investor Charge-Offs for all Distribution Dates prior to such date.

     "Class B Invested Amount" for any date means an amount equal to (i) the
Class B Initial Invested Amount, less (ii) the amount of principal payments made
to holders of the Class B Certificates on or prior to such date [(other than
principal payments made from the proceeds of amounts received from the Cash
Collateral Account for the purpose of reimbursing previous reductions in the
Class B Invested Amount)], less (iii) the aggregate amount of Class B Investor
Charge-Offs for all prior Distribution Dates, less (iv) the aggregate amount of
Reallocated Principal Collections for all prior Distribution Dates which have
been used to fund the Required Amount with respect to such Distribution Dates
[(excluding any Reallocated Principal Collections that have resulted in a
reduction of the [Collateral Interest] [Enhancement Invested Amount)], less (v)
an amount equal to the amount by which the Class B Invested Amount has been
reduced to cover the Class A Investor Default Amount on all prior Distribution
Dates as described herein under "--Defaulted Receivables; Investor Charge-Offs,"
and plus (vi) the aggregate amount of Excess Spread and [Excess Finance Charge
Collections allocated to Series [199_-__]] [other amounts] applied on all prior
Distribution Dates for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (iii), (iv) and (v).

     ["Class A Adjusted Invested Amount" for any date means an amount equal to
the then current Class A Invested Amount less the funds on deposit in the
Principal Funding Account on such date.]

     ["Class B Adjusted Invested Amount" for any date means (a) if such date
occurs prior to the Class B Principal Commencement Date, an amount equal to the
Class B Invested Amount and (b) if such date 

- ------------
(8) Appropriate changes to Invested Amount definitions must be made for a
prefunded Series.


                                       S-37

<PAGE>

occurs on or after the Class B Principal Commencement Date, an amount equal 
to the Class B Invested Amount less the funds on deposit in the Principal 
Funding Account on such date].

     ["Collateral Interest" for any date means an amount equal to (a) the
initial Collateral Interest, LESS (b) the aggregate amount of principal payments
made to the Collateral Interest Holder prior to such date, LESS (c) the
aggregate amount of Collateral Charge-Offs for all prior Distribution Dates,
LESS (d) the aggregate amount of Reallocated Principal Collections for all prior
Distribution Dates, LESS (e) an amount equal to the aggregate amount by which
the Collateral Interest has been reduced to fund the Class A Investor Default
Amount and the Class B Investor Default Amount on all prior Distribution Dates
as described under "--Defaulted Receivables; Investor Charge-Offs," and PLUS (f)
the aggregate amount of Excess Spread allocated and available on all prior
Distribution Dates for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (c), (d) and (e); PROVIDED, HOWEVER, that the Collateral
Interest may not be reduced below zero.]

     ["Enhancement Invested Amount" for any date means an amount equal to (a)
the amount withdrawn from the Cash Collateral Account and applied to the payment
of principal of the Certificates on the first Special Payment Date following an
Economic Pay Out Event, less (b) the amount of principal payments made to the
Cash Collateral Depositor prior to such day less (c) the aggregate amount by
which the Enhancement Invested Amount has been reduced to fund the Class A
Investor Default Amount and the Class B Investor Default Amount on all prior
Distribution Dates as described below, less (d) the amount by which the
Enhancement Invested Amount has been reduced by Reallocated Principal
Collections applied to reimburse the Required Amount and plus (e) the aggregate
amount of Excess Spread [Excess Finance Charge Collections allocated to Series
[199_-__]] [other amounts] applied on all prior Distribution Dates for the
purpose of reimbursing amounts deducted pursuant to the foregoing clauses (c)
and (d).  In the absence of the occurrence of an Economic Pay Out Event and a
related withdrawal from the Cash Collateral Account to pay principal of the
Certificates, the Enhancement Invested Amount will be zero.]

     "Invested Amount" for any date means an amount equal to the sum of the
Class A Invested Amount and the Class B Invested Amount [and the Collateral
Interest] on such date.

[PRINCIPAL FUNDING ACCOUNT]

     [The Servicer will establish and maintain in the name of the Trustee, on
behalf of the Trust, the Principal Funding Account as an Eligible Account held
for the benefit of the Certificateholders.  During the Scheduled Accumulation
Period, the Servicer will transfer collections in respect of Principal
Receivables [and Shared Principal Collections allocated to Series [199_-__]]
[other amounts] to be treated in the same manner as collections of Principal
Receivables from the Collection Account to the Principal Funding Account as
described under "--Application of Collections."

     Unless a Pay Out Event has occurred with respect to the Certificates, all
amounts on deposit in the Principal Funding Account (the "Principal Funding
Account Balance") on any Distribution Date (after giving effect to any deposits
to, or withdrawals from, the Principal Funding Account to be made on such
Distribution Date) will be invested to the following Distribution Date by the
Trustee at the direction of the Servicer in Eligible Investments.  On each
Distribution Date with respect to the Scheduled Accumulation Period (on or prior
to the Class B Expected Final Payment Date) the interest and other investment
income (net of investment expenses and losses) earned on such investments (the
"Principal Funding Investment Proceeds") will be withdrawn from the Principal
Funding Account and will be treated as a portion of Class A Available Funds,
prior to the Class B Principal Commencement Date and, thereafter, as Class B
Available Funds.  If such investments with respect to any such Distribution Date
yield less than the applicable Certificate Rate, the Principal Funding
Investment Proceeds with respect to such Distribution Date will be less than the
Covered Amount for such following Distribution Date.  It is intended that any
such shortfall 


                                      S-38

<PAGE>

will be funded from Class A Available Funds or Class B Available
Funds, as the case may be (including a withdrawal from the Reserve Account, if
necessary, as described under "--Reserve Account"), [or a withdrawal from the
Cash Collateral Account as described under "--Cash Collateral Account"] [other
sources].  The Available Reserve Account Amount and the Available Cash
Collateral Amount at any time will be limited and there can be no assurance that
sufficient funds will be available to fund any such shortfall.  [The "Covered
Amount" shall mean (a) for any Distribution Date with respect to the Class A
Scheduled Accumulation Period or the first Special Payment Date, if such Special
Payment Date occurs prior to the Class B Principal Commencement Date, an amount
equal to [one-twelfth of the product of (i) the Class A Certificate Rate and
(ii) the Principal Funding Account Balance, if any, as of the preceding
Distribution Date and (b) for any Distribution Date with respect to the Class B
Scheduled Accumulation Period or the first Special Payment Date, if such Special
Payment Date occurs on or after the Class B Principal Commencement Date, an
amount equal to one-twelfth of the product of (i) the Class B Certificate Rate
and (ii) the Principal Funding Account Balance, if any, as of the preceding
Distribution Date] [the product of (i) (A) a fraction the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (B) the applicable Certificate Rate in effect with respect
to such Interest Period, and (ii) the Principal Funding Account Balance as of
the last day of the Monthly Period in which such Interest Period ends].]

[RESERVE ACCOUNT]

     [The Servicer will establish and maintain in the name of the Trustee, on
behalf of the Trust, an Eligible Deposit Account for the benefit of the
Certificateholders (the "Reserve Account").  The Reserve Account is intended to
help assure the subsequent distribution of interest on the Certificates as
provided in this Prospectus Supplement during the Scheduled Accumulation Period.
On each Distribution Date from and after the Reserve Account Funding Date, but
prior to the termination of the Reserve Account, the Trustee, acting pursuant to
the Servicer's instructions, will apply Excess Spread [and Excess Finance Charge
Collections allocated to Series [199_-__] (in the order of priority described
below under "--Application of Collections--Payment of Fees, Interest and Other
Items") to increase the amount on deposit in the Reserve Account (to the extent
such amount is less than the Required Reserve Account Amount).  The "Reserve
Account Funding Date" will be the Distribution Date with respect to the Monthly
Period that begins [____] months prior to the Distribution Date with respect to
the first Monthly Period in the [Class A] Scheduled Accumulation Period,
provided that the Transferors may delay the Reserve Account Funding Date to the
earliest of: (a) the Distribution Date with respect to the Monthly Period that
begins [____] months prior to the first Monthly Period in the [Class A]
Scheduled Accumulation Period; (b) the first Distribution Date for which the
Portfolio Adjusted Yield is less than [____]%, but in such event the Reserve
Account Funding Date does not have to occur earlier than the Distribution Date
with respect to the Monthly Period that begins [____] months prior to the
commencement of the [Class A] Scheduled Accumulation Period; (c) the first
Distribution Date for which the Portfolio Adjusted Yield is less than [____]%,
but in such event the Reserve Account Funding Date does not have to occur
earlier than the Distribution Date that begins [____] months prior to the
commencement of the [Class A] Scheduled Accumulation Period; or (d) the first
Distribution Date for which the Portfolio Adjusted Yield is less than [____]%,
but in such event the Reserve Account Funding Date does not have to occur
earlier than the Distribution Date that begins [____] months prior to the
commencement of the [Class A] Scheduled Accumulation Period or any other date
designated by the Transferors, provided that the Transferors have received
written notice from each Rating Agency that such designation will not have a
Ratings Effect.  "Portfolio Adjusted Yield" for any Distribution Date will be
equal to the average of the percentages obtained for each of the three preceding
Monthly Periods by subtracting the Base Rate from the Portfolio Yield for such
Monthly Period and deducting [____] from the result for each Monthly Period. 
The "Required Reserve Account Amount" for any Distribution Date on or after the
Reserve Account Funding Date will be equal to [____]% of the Invested Amount as
of the preceding Distribution Date, or any other amount designated by the
Transferors provided that the Transferors have received written notice from each
Rating Agency that such designation will not have a Ratings Effect.  


                                      S-39

<PAGE>

On each Distribution Date, after giving effect to any deposit to be made to, 
and any withdrawal to be made from, the Reserve Account on such Distribution 
Date, the Trustee will withdraw from the Reserve Account an amount equal to the 
excess, if any, of the amount on deposit in the Reserve Account over the 
Required Reserve Account Amount and shall distribute such excess to or at the 
direction of [the Transferors] [the Cash Collateral Depositor] [the Credit 
Enhancer].

     Provided that the Reserve Account has not terminated as described below,
all amounts on deposit in the Reserve Account on any Distribution Date (after
giving effect to any deposits to, or withdrawals from, the Reserve Account to be
made on such Distribution Date) will be invested to 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 such investments (the "Interest Funding Investment Proceeds") will be
retained in the Reserve Account (to the extent the amount on deposit therein is
less than the Required Reserve Account Amount) or [distributed to or at the
direction of] [the Transferors] [the Cash Collateral Depositor] [the Credit
Enhancer] [deposited in the Collection Account for application as Available
Funds].

     On or before each Distribution Date with respect to the Scheduled
Accumulation Period (on or prior to the Class A Expected Final Payment Date) and
on the first Special Payment Date, a withdrawal will be made from the Reserve
Account, and the amount of such withdrawal will be deposited in the Collection
Account and included in Class A Available Funds, prior to the Class B Principal
Commencement Date, and, thereafter, in Class B Available Funds, in an amount
equal to the lesser of (a) the Available Reserve Account Amount with respect to
such Distribution Date or Special Payment Date and (b) the excess, if any, of
the Covered Amount with respect to such Distribution Date or Special Payment
Date over the Principal Funding Investment Proceeds with respect to such
Distribution Date or Special Payment Date; PROVIDED that the amount of such
withdrawal will be reduced to the extent that funds otherwise would be available
to be deposited in the Reserve Account on such Distribution Date or Special
Payment Date.  On each Distribution Date, the amount available to be withdrawn
from the Reserve Account (the "Available Reserve Account Amount") will be equal
to the lesser of the amount on deposit in the Reserve Account (before giving
effect to any deposit to be made to the Reserve Account on such Distribution
Date) and the Required Reserve Account Amount for such Distribution Date.

     The Reserve Account will be terminated following the earlier to occur of
(a) the termination of the Trust pursuant to the Pooling and Servicing
Agreement, (b) the date on which the Certificates are paid in full and (c) if
the Scheduled Accumulation Period has not commenced, the occurrence of a Pay Out
Event with respect to the Certificates or, if the Scheduled Accumulation Period
has commenced, the earlier of the first Special Payment Date and the Class B
Expected Final Payment Date.  Upon the termination of the Reserve Account, all
amounts on deposit therein (after giving effect to any withdrawal from the
Reserve Account on such date as described above) will be distributed to or at
the direction of [the Transferors] [the Cash Collateral Depositor] [the Credit
Enhancer].  Any amounts withdrawn from the Reserve Account and distributed to or
at the direction of [the Transferors] [the Cash Collateral Depositor] [the
Credit Enhancer] as described above will not be available for distribution to
the Certificateholders.]

REALLOCATION OF CASH FLOWS(9)

     With respect to each Distribution Date, on each Determination Date, the
Servicer will determine the amount (the "Required Amount"), which will be equal
to the amount, if any, by which (a) the sum of (i) Class A Monthly Interest for
such Distribution Date, (ii) any Class A Monthly Interest previously due but 

- --------------------------
(9) Required Amount to be defined separately for each Class and other conforming
changes to be made if Collateral Interest structure.


                                      S-40

<PAGE>

not paid to the Class A Certificateholders [or deposited in the Interest Funding
Account] on a prior Distribution Date[, (iii) any Class A Additional Interest],
(iv) the Class A Servicing Fee for such Distribution Date and any unpaid Class A
Servicing Fee and (v) the Class A Investor Default Amount, if any, for such
Distribution Date exceeds the sum of (A) [the amount of Principal Funding
Investment Proceeds, if any, with respect to such Distribution Date, (B)] the
Class A Floating Percentage of the Floating Allocation Percentage collections of
Finance Charge Receivables to Series [199_-__] (including any investment
earnings treated as collections of Finance Charge Receivables in accordance with
the Pooling and Servicing Agreement) [and (C) the amount of funds, if any, to be
withdrawn from the Reserve Account and allocated to the Class A Certificates
pursuant to the Pooling and Servicing Agreement].  If the Required Amount is
greater than zero, Excess Spread [and Excess Finance Charge Collections
allocated to Series [199_-__]] will be used to pay the Required Amount with
respect to such Distribution Date.  [If Excess Spread [and such Excess Finance
Charge Collections] available with respect to such Distribution Date are less
than the Required Amount, amounts available from [[the Cash Collateral Account]
[Credit Enhancement] available to pay amounts in respect of the Class A
Certificates], will then be used to fund the remaining Required Amount.]  If
such Excess Spread [and Excess Finance Charge Collections] [and amounts
available from the [Cash Collateral Account] [Credit Enhancement]] [is] [are]
insufficient to pay the Required Amount, collections of Principal Receivables
allocable to the Class B Certificates for the related Monthly Period (the
"Reallocated Principal Collections") will then be used to fund the remaining
Required Amount.  If Reallocated Principal Collections with respect to the
related Monthly Period, together with Excess Spread and [Excess Finance Charge
Collections allocated to Series [199_-__]] [amount available under the [Cash
Collateral Account] [Credit Enhancement]] to make payments in respect of the
Class A Certificates are insufficient to fund the Required Amount for such
related Monthly Period, then [the Enhancement Invested Amount, if any,] [the
Class B Invested Amount] will be reduced by the amount of such excess (but not
by more than the Class A Investor Default Amount for such Distribution Date).] 
In the event that such reduction would cause the Enhancement Invested Amount to
be a negative number, the Enhancement Invested Amount will be reduced to zero,
the Class B Invested Amount will be reduced by the amount by which the
Enhancement Invested Amount would have been reduced below zero (but not by more
than the excess of the Class A Investor Default Amount, if any, for such
Distribution Date over the amount] of such reduction, if any, of the Enhancement
Invested Amount with respect to such Distribution Date).]  In the event that
such reduction would cause the Class B Invested Amount to be a negative number,
the Class B Invested Amount will be reduced to zero, and the Class A Invested
Amount will be reduced by the amount by which the Class B Invested Amount would
have been reduced below zero, but not by more than the excess, if any, of the
Class A Investor Default Amount for such Distribution Date over the amount of
reduction[s], [if any, of the Enhancement Invested Amount and] of the Class B
Invested Amount with respect to such Distribution Date as described above, which
will have the effect of slowing or reducing the return of principal to the Class
A Certificateholders.  In such case, the Class A Certificateholders will bear
directly the credit and other risks associated with the undivided interest in
the Trust.  See "--Defaulted Receivables; Investor Charge-Offs" below.

APPLICATION OF COLLECTIONS

     PAYMENT OF FEES, INTEREST AND OTHER ITEMS.  On each Distribution Date, the
Trustee, acting pursuant to the Servicer's instructions, will apply the Class A
Available Funds and Class B Available Funds [and certain Funds allocable to the
Collateral Interest] (see "--Interest Payments" above) on deposit in the
Collection Account in the following priority:

     (A)  On each Distribution Date, an amount equal to the Class A Available
Funds with respect to such Distribution Date will be distributed [or deposited]
in the following priority:

          (i)  an amount equal to Class A Monthly Interest for such Distribution
     Date, plus the amount of any Class A Monthly Interest previously due but
     not paid to holders of the Class A Certificates [or deposited to the
     Interest Funding Account] on a prior Distribution Date, [plus additional
     interest 


                                      S-41   

<PAGE>

     at the Class A Certificate Rate with respect to amounts that were
     due but not paid to holders of the Class A Certificates [or deposited to
     the Interest Funding Account] on a prior Distribution Date (the "Class A
     Additional Interest"), will be [distributed to holders of the Class A
     Certificates] [deposited in the Interest Funding Account for distribution
     to holders of the Class A Certificates on the Payment Date therefor];

          (ii)  an amount equal to the Class A Servicing Fee for such
     Distribution Date, plus the amount of any Class A Servicing Fee previously
     due but not distributed to the Servicer on a prior Distribution Date, will
     be distributed to the Servicer;

          (iii)  an amount equal to the Class A Investor Default Amount for such
     Distribution Date will be treated as a portion of Available Principal
     Collections for such Distribution Date;

          (iv)  the balance, if any, shall constitute Excess Spread and shall be
     allocated and distributed as described under "--Excess Spread[; Excess
     Finance Charge Collections]" below.

     (B)  On each Distribution Date, an amount equal to the Class B Available
Funds with respect to such Distribution Date will be distributed or deposited in
the following priority:

          (i)  an amount equal to Class B Monthly Interest for such Distribution
     Date, plus the amount of any Class B Monthly Interest previously due but
     not paid to the holders of the Class B Certificates [or deposited to the
     Interest Funding Account] on a prior Distribution Date, [plus any
     additional interest at the Class B Certificate Rate with respect to amounts
     that were due but not paid to the holders of the Class B Certificates [or
     deposited to the Interest Funding Account] on a prior Distribution Date
     ("Class B Additional Interest")], [will be distributed to the holders of
     the Class B Certificates] [deposited in the Interest Funding Account for
     distribution to the holders of the Class B Certificates on the next Payment
     Date therefor];

          (ii)  an amount equal to the Class B Servicing Fee for such
     Distribution Date, plus the amount of any Class B Servicing Fee previously
     due but not distributed to the Servicer on a prior Distribution Date, will
     be distributed to the Servicer;

          (iii)  an amount equal to the Class B Investor Default Amount for such
     Distribution Date will be treated as a portion of Available Principal
     Collections for such Distribution Date;

          (iv)  the balance, if any, shall constitute Excess Spread and shall be
     allocated and distributed as described under "--Excess Spread[; Excess
     Finance Charge Collections]" below.

     [(C) On each Distribution Date, an amount equal to the Collateral
Percentage of collections of Finance Charge Receivables allocated to the
Invested Amount with respect to the preceding Monthly Period will be distributed
in the following priority:

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

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

     "Class A Monthly Interest" means, with respect to any Distribution Date, an
amount equal to [one-twelfth of] the product of (i) [(A) a fraction, the
numerator of which is the actual number of days in the related accrual period
and the denominator of which is 360, times (B)] the Class A Certificate Rate and


                                      S-42

<PAGE>

(ii) [the sum of (A)] the Class A Invested Amount [and [(B) the product of the
Class A Floating Percentage and the] Pre-Funding Amount, each] as of the close
of the preceding Record Date; PROVIDED, HOWEVER, with respect to the first
Distribution Date, Class A Monthly Interest shall be equal to $[__________]. 
[Class A Monthly Interest shall be calculated on the basis of a 360-day year
consisting of twelve 30-day months.]

     "Class B Monthly Interest" means, with respect to any Distribution Date, an
amount equal to [one-twelfth of] the product of (i) [(A) a fraction, the
numerator of which is the actual number of days in the related accrual period
and the denominator of which is 360, times (B)] the Class B Certificate Rate and
(ii) [the sum of (A)] the Class B Invested Amount [and (B) [the product of the
Class B Floating Percentage and] the Pre-Funding Amount, each] as of the close
of business on the last day of the preceding Monthly Period; PROVIDED, HOWEVER,
with respect to the first Distribution Date, Class B Monthly Interest shall be
equal to $[__________] [Class B Monthly Interest shall be calculated on the
basis of a 360-day year consisting of twelve 30-day months.]

     "Excess Spread" means, with respect to any Distribution Date, an amount
equal to the sum of the amounts described in clause (A)(iv) above and clause
(B)(iv) [and clause (C)(ii)] above.

     EXCESS SPREAD[; EXCESS FINANCE CHARGE COLLECTIONS].  On each Distribution
Date, the Trustee; acting pursuant to the Servicer's instructions, will apply
Excess Spread [and Excess Finance Charge Collections allocated to Series
[199_-__]] with respect to the related Monthly Period, to make the following
distributions in the following priority:

          (a)  an amount equal to the [Class A] Required Amount, if any, with
     respect to the related Monthly Period will be used to fund any deficiency
     pursuant to clauses (A)(i), (ii) and (iii) above under "--Payment of Fees,
     Interest and Other Items";

          (b)  an amount equal to the aggregate amount of Class A Investor
     Charge-Offs which have not been previously reimbursed (after giving effect
     to the allocation on such Distribution Date of certain other amounts
     applied for that purpose) will be treated as a portion of as Available
     Principal Collections for such Distribution Date as described under "--
     Payments of Principal" below;

          (c)  an amount equal to the sum of any Class B Monthly Interest and
     any Class B Additional Interest due but not distributed to the Class B
     Certificateholders [or deposited to the Interest Funding Account] either on
     such Distribution Date or on a prior Distribution Date, will be
     [distributed to the Class B Certificateholders] [deposited into the
     Interest Funding Account for payment to the Class B Certificateholders on
     the Payment Date therefor];

          (d)  an amount equal to the Class B Servicing Fee due but not paid to
     the Servicer either on such Distribution Date or a prior Distribution Date
     will be paid to the Servicer;

          (e)  an amount equal to the remaining Class B Investor Default Amount
     for such Distribution Date, after giving effect to the allocation in clause
     (B)(iii) under "--Payment of Fees, Interest and Other Items" above, shall
     be treated as a portion of Available Principal Collections for such
     Distribution Date;

          (f)  an amount equal to the aggregate by which the Class B Invested
     Amount has been reduced pursuant to clauses (iii), (iv) and (v) of the
     definition of "Class B Invested Amount" under "--Allocation Percentages"
     above (but not in excess of the aggregate amount of such reductions which
     have not been previously reimbursed) shall be treated as a portion of
     Available Principal Collections for such Distribution Date;


                                      S-43

<PAGE>

          [(g)  an amount equal to the [Collateral Monthly Interest for such
     Distribution Date, plus the amount of any Collateral Monthly Interest
     previously due but not distributed on a prior Distribution Date, will be
     distributed to the Collateral Interest Holder for distribution in
     accordance with the Loan Agreement] ["Monthly Cash Collateral Fee" (as
     defined in the agreement (the "Loan Agreement") among the Transferors, the
     Cash Collateral Depositor and the Trustee) for such Distribution Date shall
     be distributed to the Cash Collateral Depositor for application in
     accordance with the Loan Agreement] ["Monthly Credit Enhancement Fee" (as
     defined in the agreement among the Transferors, the Trustee and the Credit
     Enhancement Provider (the "Credit Enhancement Agreement")) shall be
     distributed to the Credit Enhancement Provider];]

          [(h)  an amount equal to the [Collateral Charge-Offs] aggregate amount
     by which the Enhancement Invested Amount has been reduced pursuant to
     clauses (c) and (d) of the definition of "Enhancement Invested Amount"
     under "--Allocation Percentages" above (but not in excess of the aggregate
     amount of such reductions which have not been previously reimbursed) shall
     be treated as a portion of Available Principal Collections for such
     Distribution Date;]

          [(i)  an amount up to the excess, if any, of the Initial Cash
     Collateral Amount over the remaining Available Cash Collateral Amount shall
     be deposited into the Cash Collateral Account in accordance with the Loan
     Agreement;]

          [(j)  on each Distribution Date from and after the Reserve Account
     Funding Date, but prior to the date on which the Reserve Account terminates
     as described under "--Reserve Account" above, an amount up to the excess,
     if any, of the Required Reserve Account Amount over the Available Reserve
     Account Amount shall be deposited into the Reserve Account;]

          [(k)  an amount equal to the aggregate of any other amounts then due
     to the [Collateral Interest Holder] [Cash Collateral Depositor] [Credit
     Enhancement Provider] pursuant to the [Loan Agreement] [Credit Enhancement
     Agreement] (to the extent such amounts are payable pursuant to the [Loan
     Agreement] [Credit Enhancement Agreement] out of Excess Spread [and Excess
     Finance Charge Collections]) shall be distributed to the Cash Collateral
     Depositor [Collateral Interest Holder] for application in accordance with
     the [Loan Agreement[ [Credit Enhancement Agreement];] and

          [(l)  the balance, if any, will constitute a portion of Excess Finance
     Charge Collections for such Distribution Date and will be available for
     allocation to other Series in Group [____] or to the holders of the
     Transferor Certificates as described in "Description of the Certificates--
     Sharing of Excess Finance Charge Collections" in the Prospectus.](10)

          ["Collateral Monthly Interest" with respect to any Distribution Date
     will equal the product of (i) an amount equal to [name of index] plus
     [___]% per annum, or such lesser amount as may be designated in the Loan
     Agreement (the "Collateral Rate"), (ii) the actual number of days in the
     related Interest Period divided by 360 and (iii) the Collateral Interest on
     the related Record Date or, with respect to the first Distribution Date,
     the initial Collateral Interest.]

     PAYMENTS OF PRINCIPAL.  On each Distribution Date, the Trustee, acting
pursuant to the Servicer's instructions, will [after applying amounts with
respect to Collateral Monthly Principal] distribute Available Principal
Collections (see "--Principal Payments" above) on deposit in the Collection
Account in the following priority:

- -----------------------------
(10) Distributions and priorities may be modified to reflect another form of 
Credit Enhancement.


                                      S-44

<PAGE>

          (i)  on each Distribution Date with respect to the Revolving Period,
     all such Available Principal Collections will be treated as Shared
     Principal Collections and applied as described under "Description of the
     Certificates--Shared Principal Collections" in the Prospectus;

          (ii)  on each Distribution Date with respect to the [Controlled
     Amortization] [Accumulation] Period or the Early Amortization Period, all
     such Available Principal Collections will be distributed or deposited in
     the following priority:

               (A)  an amount equal to Class A Monthly Principal, up to the
          Class A [Adjusted] Invested Amount on such Distribution Date, will be
          [deposited in the Principal Funding Account (during the Class A
          Scheduled Accumulation Period) or] distributed to the Class A
          Certificateholders (during the [Controlled Amortization Period] Early
          Amortization Period);

               [(B)  for each Distribution Date [beginning on the Class B
          Principal Commencement Date], an amount equal to Class B Monthly
          Principal for such Distribution Date, up to the Class B [Adjusted]
          Invested Amount on such Distribution Date, will be [deposited in the
          Principal Funding Account (during the Class B Scheduled Accumulation
          Period) or] distributed to the Class B Certificateholders (during the
          [Controlled Amortization Period] Early Amortization Period);]

               [(C)  for each Distribution Date with respect to the Early
          Amortization Period, beginning with the Distribution Date on which the
          Invested Amount is paid in full, an amount equal to the balance, if
          any, of such Available Principal Collections then on deposit in the
          Collection Account, to the extent of the Enhancement Invested Amount,
          if any, shall be distributed to the Cash Collateral Depositor for
          application in accordance with the Loan Agreement; and]

               (D)  for each Distribution Date, after giving effect to
          paragraphs (A), (B) [and (C)] above, an amount equal to the balance,
          if any, of such Available Principal Collections will be allocated to
          Shared Principal Collections and applied in accordance with the
          Pooling and Servicing Agreement.

     "Class A Monthly Principal" with respect to any Distribution Date relating
to the [Class A Scheduled Accumulation Period] [Class A Controlled Amortization
Period] or the Early Amortization Period will equal the least of (i) the
Available Principal Collections on deposit in the Collection Account with
respect to such Distribution Date, (ii) for each Distribution Date with respect
to the [Class A Scheduled Accumulation Period] [Class A Controlled Amortization
Period] [and on or prior to the Class A Expected Final Payment Date], the
applicable [Controlled Deposit Amount] [Controlled Distribution Amount] for such
Distribution Date and (iii) the Class A [Adjusted] Invested Amount on such
Distribution Date.

     "Class B Monthly Principal" with respect to any Distribution Date relating
to the [Class B Scheduled Accumulation Period] [the Class B Controlled
Amortization Period] or the Early Amortization Period, after the Class A
Certificates have been paid in full, will equal the least of (i) the Available
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (ii) for each Distribution Date with respect to the [Class B
Scheduled Accumulation Period] [Class B Controlled Amortization Period] [and on
or prior to the Class B Expected Final Payment Date] the applicable [Controlled
Deposit Amount] [Controlled Distribution Amount] for such Distribution Date and
(iii) the Class B [Adjusted] Invested Amount on such Distribution Date.


                                      S-45

<PAGE>

     ["Collateral Monthly Principal" with respect to any Distribution Date shall
mean the amount specified in the Series [199_-__] Supplement for such date.]

     ["Controlled Amortization Amount" means (a) for any Distribution Date with
respect to the Class A Controlled Amortization Period, $[__________], and (b)
for any Distribution Date with respect to the Class B Controlled Amortization
Period, [after the Class A Invested Amount has been paid in full,]
$[__________].]

     ["Deficit Controlled Amortization Amount" means (a) on the first
Distribution Date with respect to the Class A Controlled Amortization Period or
the Class B Controlled Amortization Period, the excess, if any, of the
Controlled Amortization Amount for such Distribution Date over the amount
distributed from the Collection Account as Class A Monthly Principal or Class B
Monthly Principal, as the case may be, for such Distribution Date and (b) on
each subsequent Distribution Date with respect to the Class A Controlled
Amortization Period or the Class B Controlled Amortization Period, the excess,
if any, of the Controlled Distribution Amount for such subsequent Distribution
Date plus any Deficit Controlled Amortization Amount for the prior Distribution
Date over the amount distributed from the Collection Account as Class A Monthly
Principal or Class B Monthly Principal, as the case may be, for such subsequent
Distribution Date.]

     ["Controlled Accumulation Amount" means [(a)] for any Distribution Date
with respect to the [Class A] Scheduled Accumulation Period, $[__________];
PROVIDED, HOWEVER, that, if the commencement of the [Class A] Scheduled
Accumulation Period is delayed as described above under "--Principal Payments,"
the Controlled Accumulation Amount for each Distribution Date with respect to
the [Class A] Scheduled Accumulation Period will be determined as described
therein[; and (b) for any Distribution Date with respect to the [Class B]
Scheduled Accumulation Period, $[__________].]

     ["Deficit Controlled Accumulation Amount" means (a) on the first
Distribution Date with respect to the [Class A] Scheduled Accumulation Period
[or the Class B Scheduled Accumulation Period], the excess, if any, of the
[applicable] Controlled Accumulation Amount for such Distribution Date over the
amount distributed from the Collection Account as Class A Monthly Principal [or
Class B Monthly Principal, as the case may be,] for such Distribution Date and
(b) on each subsequent Distribution Date with respect to the [Class A] Scheduled
Accumulation Period [or the Class B Scheduled Accumulation Period], the excess,
if any, of the [applicable] Controlled Deposit Amount for such subsequent
Distribution Date plus any Deficit Controlled Accumulation Amount for the prior
Distribution Date over the amount distributed from the Collection Account as
Class A Monthly Principal [or Class B Monthly Principal, as the case may be,]
for such subsequent Distribution Date.]

[CASH COLLATERAL ACCOUNT]

     [The Trust will have the benefit of the Cash Collateral Account for the
benefit of the Certificateholders and the Cash Collateral Depositor, as their
interests appear in the Series [199_-__] Supplement, and in the case of the Cash
Collateral Depositor, in the Loan Agreement [which interest, in the case of the
Cash Collateral Depositor, will be subordinated to the interests of the
Certificateholders as provided in the Series [199_-__] Supplement.  The Cash
Collateral Account will be one or more Eligible Deposit Accounts.  Funds on
deposit in the Cash Collateral Account will be invested in certain Eligible
Investments.

     The Cash Collateral Account will be funded on the Closing Date in the
Initial Cash Collateral Amount, which amount will include the proceeds of an
advance to be made by one or more financial institutions to be selected by the
Transferors (such financial institution or institutions, the "Cash Collateral
Depositor").  Such advance will be repaid pursuant to the Loan Agreement.  The
Cash Collateral Account will be terminated following the earliest to occur of
(a) the date on which the Certificates are paid in full, 


                                      S-46

<PAGE>

[(b) the date on which the entire Available [Cash] Collateral Amount is 
distributed to the Certificateholders as a result of the occurrence of an 
Economic Pay Out Event,] (c) the Termination Date and (d) the termination of 
the Trust pursuant to the Pooling and Servicing Agreement.

     On each Distribution Date, the amount available to be withdrawn from the
Cash Collateral Account (the "Available Cash Collateral Amount") will be equal
to the lesser of the amount on deposit in the Cash Collateral Account (before
giving effect to any deposit to be made to the Cash Collateral Account on such
Distribution Date) and the Initial Cash Collateral Amount.

     [The Initial Shared Collateral Amount will be for the benefit of both the
Class A Certificates and the Class B Certificates, while the Initial Class B
Collateral Amount will be for the exclusive benefit of the Class B Certificates.
On each Distribution Date, the "Available Shared Collateral Amount" shall equal
the lesser of (a) the Initial Shared Collateral Amount and (b) the excess, if
any, of the Available Cash Collateral Amount on such Distribution Date over the
Initial Class B Collateral Amount.]

     On each Distribution Date, one or more withdrawals will be made from the
Cash Collateral Account in an amount up to the Available [Shared] [Cash]
Collateral Amount, to fund the following amounts in the following priority:

          (a)  the excess, if any, of the Required Amount with respect to the
     related Distribution Date over the amount of Excess Spread [and Excess
     Finance Charge Collections] allocated to Series [199_-__]] available to
     fund such Required Amount will be used first to fund any deficiency in
     current Class A Monthly Interest, overdue Class A Monthly Interest [and any
     current or overdue Class A Additional Interest], second to fund any
     deficiency in the Class A Servicing Fee, and third to pay the Class A
     Investor Default Amount, if any, for such Distribution Date;

          (b)  the excess, if any, of the accrued and unpaid Class B Monthly
     Interest on the outstanding principal balance of the Class B Certificates
     for the related Distribution Date (plus any current or overdue Class B
     Additional Interest) over the amount of Class B Available Funds, Excess
     Spread [and Excess Finance Charge Collections] allocated to Series
     [199_-__] and available to holders of the Class B Certificates;

          (c)  the excess, if any, of the accrued and unpaid Class B Servicing
     Fee with respect to the related Distribution Date over the Class B
     Available Funds, Excess Spread [and Excess Finance Charge Collections]
     allocated to Series [199_-__] and available to holders of the Class B
     Certificates; and

          (d)  the excess, if any, of the Class B Investor Default Amount for
     the related Distribution Date over the amount of Class B Available Funds,
     Excess Spread [and Excess Finance Charge Collections] allocated to Series
     [199_-__]] and available to holders of the Class B Certificates.]

     [On the first Special Payment Date following a Pay Out Event described in
clause (e) under "--Pay Out Events" herein (an "Economic Pay Out Event"), after
giving effect to any payment of principal on such date described under "--
Application of Collections--Payments of Principal," the Available [Shared]
[Cash] Collateral Amount (after giving effect to any withdrawal from the Cash
Collateral Account on such date to fund the Required Amount) will be applied to
pay principal of the Class A Certificates and the remainder of the Available
[Cash] Collateral Amount will be applied to pay principal of the Class B
Certificates.]

     On each Distribution Date commencing with the Class B Principal
Commencement Date, unless an Economic Pay Out Event has occurred, a withdrawal
will be made from the Cash Collateral Account, to the extent of the Available
[Shared] [Cash] Collateral Amount, in an amount equal to the excess, if any, of
the 


                                      S-47

<PAGE>

Class B Initial Invested Amount (less the sum of the aggregate amount of 
principal payments previously distributed to Class B Certificateholders] 
[or deposited to the Principal Funding Account in respect of the Class B 
Certificates] over the Class B Invested Amount on the last day of the related 
Monthly Period (determined after giving effect to any changes to be made in 
the Class B Invested Amount pursuant to clauses (iii), (iv), (v) or (vi) of the 
definition of "Class B Invested Amount" under "--Allocation Percentages" on 
such Distribution Date.

     In the event of a sale of the Receivables and an early termination of the
Trust due to an Insolvency Event, an optional repurchase of the
Certificateholders' Interest by the Transferors, a sale of a portion of the
Receivables in connection with the Termination Date, a repurchase or sale of the
Certificateholders' Interest and the Certificateholders' Interest of all other
Series in connection with a Servicer Default or a reassignment of the
Certificateholders' Interest and the certificateholders' interest of all other
Series in connection with a breach by the Transferors of certain representations
and warranties (each as described in the Prospectus under "Description of the
Certificates--Pay Out Events" and "--Optional Termination; Final Payment of
Principal" or "The Pooling and Servicing Agreement Generally--Termination of
Trust," "--Representations and Warranties" and "--Servicer Default"), any
Available [Cash] Collateral Amount on the related Distribution Date (after
giving effect to all other withdrawals from the Cash Collateral Account on such
Distribution Date as described above) will be withdrawn from the Cash Collateral
Account and the proceeds thereof will be distributed to Class B
Certificateholders to the extent of all previous reductions of the Class B
Invested Amount pursuant to clauses (iii), (iv) or (v) of the definition of
"Class B Invested Amount" under "--Allocation Percentages" above.

     On each Distribution Date, the Servicer or the Trustee, acting pursuant to
the Servicer's instructions, will apply Excess Spread [and Excess Finance Charge
Collections allocated to Series [199_-__]] (to the extent described above under
"[--Application of Collections--[Excess Spread;] [Excess Finance Charge
Collections]" to increase the amount on deposit in the Cash Collateral Account
(to the extent such amount is less than the Initial Cash Collateral Amount).]

[REQUIRED COLLATERAL INTEREST]

     [The "Required Collateral Interest" with respect to any Distribution Date
means (i) initially $[__________] and (ii) thereafter on each Distribution Date
an amount equal to [___]% of the sum of the Class A Invested Amount and the
Class B Invested Amount on such Distribution Date, after taking into account
payments to be made on the related Distribution Date, and the Collateral
Interest on the prior Distribution Date after any adjustments made on such
Distribution Date, but not less than $[________]; PROVIDED, HOWEVER, that (1) if
certain reductions in the Collateral Interest are made or if a Pay Out Event
occurs, the Required Collateral Interest for such Distribution Date shall equal
the Required Collateral Interest for the Distribution Date immediately preceding
the occurrence of such reduction or Pay Out Event, (2) in no event shall the
Required Collateral Interest exceed the unpaid principal amount of the
Certificates as of the last day of the Monthly Period preceding such
Distribution Date after taking into account payments to be made on the related
Distribution Date and (3) the Required Collateral Interest may be reduced to a
lesser amount at any time if the Rating Agency Condition is satisfied.]

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

     [With respect to any Distribution Date, if the Collateral Interest is less
than the Required Collateral Interest, certain Excess Spread, if available, will
be allocated to increase the Collateral Interest to the extent of such
shortfall.  Any of such Excess Spread not required to be so allocated or
deposited into the Reserve 


                                     S-48

<PAGE>

Account with respect to any Distribution Date will be
applied in accordance with the Loan Agreement.  See "--Application of
Collections--Excess Spread."]

[OTHER FORMS OF CREDIT ENHANCEMENT]

     [The [Class ____] Certificates [and the Class _ Certificates] will have 
the benefit of the [letter of credit] [cash collateral guaranty] [surety bond]
[insurance policy] [spread account] [reserve account] [issued by __________ 
(the "Credit Enhancer")] in the initial amount of $[__________].

     With respect to any Distribution Date, the amount available to be drawn
under the [letter of credit] [cash collateral account guaranty] [surety bond]
[insurance policy] [spread account] [reserve account] (the "Available Credit
Enhancement Amount") will equal $[__________].]

     [Information with respect to Credit Enhancement]

[CREDIT ENHANCER]

     [Information to be provided by Credit Enhancer]

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

     On each Determination Date, the Servicer will calculate the Investor
Default Amount for the preceding Monthly Period.  The term "Investor Default
Amount" means, for any Monthly Period, the product of (i) the Floating
Allocation Percentage with respect to such Monthly Period and (ii) the Defaulted
Amount for such Monthly Period.  A portion of the Investor Default Amount will
be allocated to the Class A Certificates (the "Class A Investor Default Amount")
on each Distribution Date in an amount equal to the product of the Class A
Floating Percentage applicable during the related Monthly Period and the
Investor Default Amount for such Monthly Period.  A portion of the Investor
Default Amount will be allocated to the Class B Certificates (the "Class B
Investor Default Amount") in an amount equal to the product of the Class B
Floating Percentage applicable during the related Monthly Period and the
Investor Default Amount for such Monthly Period.  An amount equal to the Class A
Investor Default Amount for each Monthly Period will be paid from Class A
Available Funds, Excess Spread [and Excess Finance Charge Collections allocated
to Series [199_-__] or [from amounts available under the [Cash Collateral
Account] [Credit Enhancement]] and Reallocated Principal Collections, if
applicable, and applied as described above in "--Application of Collections--
Payment of Fees, Interest and Other Items."  An amount equal to the Class B
Investor Default Amount for each Monthly Period will be paid from Class B
Available Funds, Excess Spread [and Excess Finance Charge Collections allocated
to Series [199_-__]] [from amounts available under the [Cash Collateral Account]
[Credit Enhancement]] and applied as described above in "--Application of
Collections--Payment of Fees, Interest and other Items."

     On each Distribution Date, if the Required Amount for such Distribution
Date exceeds the sum of Excess Spread [and Excess Finance Charge Collections
allocable to Series [199_-__]] [the Available [Shared] [Cash] Collateral Amount]
and Reallocated Principal Collections, [the Enhancement Invested Amount, if
any,] [the Class B Invested Amount] will be reduced by the amount of such
excess, but not by more than the Class A Investor Default Amount for such
Distribution Date.  In the event that such reduction would cause the Enhancement
Invested Amount to be a negative number, the Enhancement Invested Amount will be
reduced to zero, and the Class B Invested Amount will be reduced by the amount
by which the Enhancement Invested Amount would have been reduced below zero, but
not by more than the excess, if any, of the Class A Investor Default Amount for
such Distribution Date over the amount of such reduction, if any, of the
Enhancement Invested Amount with respect to such Distribution Date.]  In the
event that such reduction would cause the Class B Invested Amount to be a
negative number, the Class B Invested Amount 


                                     S-49

<PAGE>

will be reduced to zero, and the Class A Invested Amount will be reduced by 
the amount by which the Class B Invested Amount would have been reduced below 
zero, but not by more than the excess, if any, of the Class A Investor 
Default Amount for such Distribution Date over the amount of the reduction[s]
[, if any, of the Enhancement Invested Amount and] of the Class B Invested 
Amount with respect to such Distribution Date as described above (a "Class A 
Investor Charge-Off"), which will have the effect of slowing or reducing the 
return of principal to the holders of the Class A Certificates.  If the Class 
A Invested Amount has been reduced by the amount of any Class A Investor 
Charge-Offs, it will thereafter be increased on any Distribution Date (but 
not by an amount in excess of the aggregate Class A Investor Charge-Offs) by 
the amount of Excess Spread [and Excess Finance Charge Collections allocable 
to Series [199_-__]] [and other amounts] allocated and available for such 
purpose as described under "--Excess Spread[; Excess Finance Charges]."

     If on any Distribution Date the Class B Investor Default Amount for such
Distribution Date exceeds the amount of Class B Available Funds, Excess Spread
[and Excess Finance Charge Collections allocable to Series [199_-__]] [Available
[Shared] [Cash] Collateral Amount] which are allocated and available to fund
such amount, [the Enhancement Invested Amount, if any, will be reduced by the
amount of such excess.  In the event that any such reduction would cause the
Enhancement Invested Amount to be a negative number, the Enhancement Invested
Amount will be reduced to zero, and] the Class B Invested Amount will be reduced
by [the amount by which the Enhancement Invested Amount would have been reduced
below zero] [such excess], but not by more than the Class B Investor Default
Amount for such Distribution Date (a "Class B Investor Charge-Off").

     If on any Distribution Date Reallocated Principal Collections for such
Distribution Date are applied to fund the Required Amount, [the Enhancement
Invested Amount will be reduced by the amount of such Reallocated Principal
Collections.  In the event such reduction would cause the Enhancement Invested
Amount to be a negative number, the Enhancement Invested Amount shall be reduced
to zero, and] the Class B Invested Amount will be reduced by the amount [of such
Reallocated Principal Collections] [by which the Enhancement Invested Amount
would have been reduced below zero].

     The Class B Invested Amount will thereafter be reimbursed (but not in
excess of the aggregate unreimbursed Class B Investor Charge-Offs on any
Distribution Date by the amount of Excess Spread [and Excess Finance Charge
Collections allocated to Series [199_-__]] [and other amounts] allocated and
available for the purpose as described under "--Excess Spread; Excess Finance
Charge Collections."]

     Any such reductions of the Enhancement Invested Amount shall thereafter be
reimbursed and the Enhancement Invested Amount increased (but not by an amount
in excess of the aggregate reductions of the Enhancement Invested Amount) on any
Distribution Date by the amount of Excess Spread [and Excess Finance Charge
Collections] allocated to Series [199_-__]] and available for such purpose as
described above under "--Application of Collections--Payment of Fees, Interest
and Other Items."

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


                                     S-50

<PAGE>

[PAIRED SERIES]

     [The Certificates may be paired with one or more other Series (each, a
"Paired Series" at or after the commencement of the [Controlled Amortization]
[Accumulation] Period.  As [funds are accumulated in the Principal Funding
Account] [principal is paid to the Certificateholders during the Controlled
Amortization Period], the invested amount in the Trust of such Paired Series
will increase by up to a corresponding amount.  Upon payment in full of the
Certificates, assuming that there have been no unreimbursed charge-offs with
respect to any related Paired Series, the aggregate invested amount of such
related Paired Series will have been increased by an amount up to an aggregate
amount equal to the Invested Amount paid to the Certificateholders after the
Certificates were paired with the Paired Series.  The issuance of a Paired
Series will be subject to the conditions described under "Description of the
Certificates--New Issuances" 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 Certificateholder.  See "Special
Considerations--Issuance of Additional Series; Effect on Payments to
Certificateholders" in the Prospectus.]

[REQUIRED PRINCIPAL BALANCE; ADDITION OF ACCOUNTS]

     [The obligation of the Trustee to authenticate certificates of a new Series
and to execute and deliver the related Series Supplement shall be subject to the
conditions described under "Description of the Certificates--New Issuances" in
the Prospectus and to the additional condition that, as of the applicable
closing date and after giving effect to such new issuance, the aggregate amount
of Principal Receivables in the Trust shall equal or exceed the Required
Principal Balance.  The "Required Principal Balance" means, as of any date of
determination, the sum of the "initial invested amounts" (as defined in the
relevant Series Supplements) of the investor certificates of each Series
outstanding on such date (other than any Series or portion thereof (an "Excluded
Series") which is designated in the relevant Supplement as then being an
"Excluded Series") less the principal amount on deposit in the Special Funding
Account on such date; PROVIDED, HOWEVER, that if at any time the only Series
outstanding are Excluded Series and a Pay Out Event has occurred with respect to
one or more such Series, the Required Principal Balance shall mean the sum of
the "invested amounts" (as defined in the relevant Supplements) of each such
Excluded Series as of the earliest date on which any such Pay Out Event is
deemed to have occurred less the principal amount on deposit in the Special
Funding Account.

     If as of the close of business on the last business day of any Monthly
Period, the aggregate amount of Principal Receivables in the Trust is less than
the Required Principal Balance on such date, the Transferors shall on or before
the [10th] business day following such day, unless the amount of Principal
Receivables in the Trust equals or exceeds the Required Principal Balance as of
the close of business on any day after the last business day of such Monthly
Period and prior to such [10th] business day, make an Addition to the Trust such
that, after giving effect to such Addition, the amount of Principal Receivables
in the Trust is at least equal to the Required Principal Balance.]

PAY OUT EVENTS

     The Pay Out Events with respect to the Certificates will include each of
the events specified in the Prospectus under "Description of the Certificates--
Pay Out Events" and the following:

          [(a)  a failure on the part of the Transferors (i) to make any payment
     or deposit required under the Pooling and Servicing Agreement or the Series
     [199_-__] Supplement within [____] business days after the day such payment
     or deposit is required to be made; or (ii) to observe or perform any other
     covenants or agreements of the Transferors set forth in the Pooling and
     Servicing Agreement or the Series [199_-__] Supplement, which failure has a
     material adverse effect on the Certificateholders] and which continues
     unremedied for a period of [___] days after written notice;


                                     S-51

<PAGE>

          (b)  any representation or warranty made by the Transferors in the
     Pooling and Servicing Agreement or the Series [199_-__] Supplement or any
     information required to be given by the Transferors to the Trustee to
     identify the Accounts proves to have been incorrect in any material respect
     when made and continues to be incorrect in any material respect for a
     period of [___] days after written notice and as a result of which the
     interests of the Certificateholders are materially and adversely affected;
     PROVIDED, HOWEVER, that a Pay Out Event shall not be deemed to occur
     thereunder if the Transferors have repurchased the related Receivables or
     all such Receivables, if applicable, during such period in accordance with
     the provisions of the Pooling and Servicing Agreement;

          (c)  a failure by the Transferors to make an Addition to the Trust
     within [____] business days after the day on which it is required to make
     such Addition pursuant to the Pooling and Servicing Agreement or the Series
     [199_-__] Supplement;

          (d)  the occurrence of any Servicer Default;

          [(e)  a reduction of the [average] Portfolio Yield for any [three]
     consecutive Monthly Periods to a rate less than the [average of the Base
     Rate[s]] for such period;]

          [(f)  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]; and

          [(g)   the Class B Investment Amount is reduced to less that
     $__________.]

     Then, in the case of any event described in subparagraph (a), (b) or (d),
after the applicable grace period, if any, set forth in such subparagraphs,
either the Trustee or the holders of Certificates evidencing more than 50% of
the aggregate unpaid principal amount of Certificates by notice then given in
writing to the Transferors and the Servicer (and to the Trustee if given by the
Certificateholders) may declare that a Pay Out Event has occurred with respect
to Series [199_-__] as of the date of such notice, and, in the case of any event
described in subparagraph (c), (e) or (f), a Pay Out Event shall occur with
respect to Series [199_-__] without any notice or other action on the part of
the Trustee immediately upon the occurrence of such event.

     For purposes of the Pay Out Event described in clause [(e)] above, the
terms "Base Rate" and "Portfolio Yield" will be defined as follows with respect
to the Certificates:

          "Base Rate" means, with respect to any Monthly Period, [___]% [the
     annualized percentage equivalent of a fraction, the numerator of which is
     equal to the sum of Class A Monthly Interest, Class B Monthly Interest[,
     Collateral Monthly Interest] and the Monthly Servicing Fee with respect to
     the Certificates [and the Collateral Interest] for the related Distribution
     Date and the denominator of which is the Invested Amount as of the last day
     of the preceding Monthly Period] [the sum of the weighted average of the
     Class A Certificate Rate and the Class B Certificate Rate for the related
     Interest Period and the Servicing Fee Rate].

          "Portfolio Yield" means, with respect to any Monthly Period, the
     annualized percentage equivalent of a fraction, the numerator of which is
     equal to [(a) the Floating Allocation Percentage of collections of Finance
     Charge Receivables [(including any investment earnings that are to be
     treated as collections of Finance Charges Receivables in accordance with
     the Pooling and Servicing Agreement)] for such Monthly Period [plus (b) the
     amount of Principal Funding Investment Proceeds for the related
     Distribution Date,] [plus (c) the amount of any Interest Funding Investment
     Proceeds for the related Distribution Date] [plus (d) any Excess Finance
     Charge Collections that are allocated to Series [199_-__]], [plus (e) the
     amount of funds withdrawn from the Reserve Account and 


                                     S-52

<PAGE>

     included in Class A Available Funds or Class B Available Funds, in each 
     case for the Distribution Date with respect to such Monthly Period] 
     [plus (f) the amount of any investment earnings transferred from the 
     Pre-Funding Account to the Collection Account on such Distribution Date]
     , and less (g) the Investor Default Amount for the Distribution Date 
     with respect to such Monthly Period, and the denominator of which is the 
     Invested Amount as of the last day of the preceding Monthly Period].

     If the proceeds of any sale of the Receivables following the occurrence of
an Insolvency Event with respect to the Transferors, as described in the
Prospectus under "Description of the Certificates--Pay Out Events," allocated to
the Class A Invested Amount and the proceeds of any collections on the
Receivables in the Collection Account [and any Available [Cash] Collateral
Amount] [and any amounts on deposit in the [Principal Funding Account] [Interest
Funding Account] [other accounts]] are not sufficient to pay in full the
remaining amount due on the Class A Certificates, the Class A Certificateholders
will suffer a corresponding loss and no such proceeds will be available to the
Class B Certificateholders.  [Following any such sale of the Receivables, any
[Available [Cash] Collateral Amount] will be drawn and distributed to the Class
B Certificateholders to the extent necessary to reimburse any previous
reductions in the Class B Invested Amount as a result of unreimbursed
charge-offs.  If the [amount available under the Cash Collateral Account] is
less than the amount of such previous reductions, the Class B Certificateholders
will incur a loss.]  See "Certain Legal Aspects of the Receivables--Certain
Matters Relating to Receivership" in the Prospectus for a discussion of the
impact of recent federal legislation on the Trustee's ability to liquidate the
Receivables.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The share of the Servicing Fee allocable to the Certificateholders with
respect to any Distribution Date (the "Monthly Servicing Fee") shall be equal to
one-twelfth of the product of (a) [____]% (the "Servicing Fee Rate") and (b) (i)
the [sum of the] [Adjusted] Invested Amount [and the Enhancement Invested
Amount, if any,] as of the last day of the Monthly Period preceding such
Distribution Date, less (ii) the product of (A) any amount on deposit in the
Special Funding Account as of the last day of the Monthly Period preceding such
Distribution Date and (B) the Floating Allocation Percentage with respect to
such Monthly Period (the amount calculated pursuant to this clause (b) is
referred to as the "Servicing Base Amount"); PROVIDED, HOWEVER, with respect to
the first Distribution Date, the Monthly Servicing Fee shall be equal to
$[__________].  The share of the Monthly Servicing Fee allocable to the Class A
Certificateholders with respect to any Distribution Date (the "Class A Servicing
Fee") shall be equal to one-twelfth of the product of (a) the Class A Floating
Percentage, (b) [the Servicing Fee Rate][ [____]% (the "Net Servicing Fee
Rate")] and (c) the Servicing Base Amount; PROVIDED, HOWEVER, that with respect
to the first Distribution Date, the Class A Servicing Fee shall be equal to
$[__________].  The share of the Monthly Servicing Fee allocable to the Class B
Certificateholders with respect to any Distribution Date (the "Class B Servicing
Fee") shall be equal to one-twelfth of the product of (a) the Class B Floating
Percentage, (b) [the Servicing Fee Rate] [the Net Servicing Fee Rate] and (c)
the Servicing Base Amount; PROVIDED, HOWEVER, that with respect to the first
Distribution Date, the Class B Servicing Fee shall be equal to $[__________]. 
[The share of the Monthly Servicing Fee allocable to the Collateral Interest
with respect to any Distribution Date (the "Collateral Interest Servicing Fee")
shall be equal to one-twelfth of the product of (a) the Collateral Percentage,
(b) [the Servicing Fee Rate] [the Net Servicing Fee Rate] and (c) the Servicing
Base Amount; PROVIDED, HOWEVER, that with respect to the first Distribution
Date, the Collateral Interest Servicing Fee shall be equal to $_____.]  [The
portion of the Servicing Fee payable by the Certificateholders and the
Collateral Interest Holder with respect to any Monthly Period shall be reduced
by an amount equal to the amount by which Interchange received during the
preceding Monthly Period as a percentage of Principal Receivables at the end of
such Monthly Period is less than ____% per annum.]  The remainder of the
Servicing Fee shall be paid by the holders of the Transferor Certificates or the
certificateholders of other Series (as provided in the related Series
Supplements) and in no event will the 


                                     S-53

<PAGE>

Trust, the Trustee, the Certificateholders or the [Cash Collateral Depositor] 
[Credit Enhancement Provider] be liable for the share of the Servicing Fee to 
be paid by the holders of the Transferor Certificates or the 
certificateholders of any other Series.  The Class A Servicing Fee and the 
Class B Servicing Fee shall be payable to the Servicer solely to the extent 
amounts are available for distribution in respect thereof as described under 
"--Payment of Fees, Interest and Other Items" above.

[SERIES TERMINATION]

     [If, on the [__________] Distribution Date, [____] months prior to the
Termination Date, the Invested Amount (after giving effect to all changes
therein on such date) exceeds zero, the Servicer will, within the 40-day period
beginning on such date, solicit bids for the sale of interests in the Principal
Receivables or certain Principal Receivables, together in each case with the
related Finance Charge Receivables, in an amount equal to the [sum of the]
Invested Amount [and the Enhancement Invested Amount, if any,] at the close of
business on the last day of the Monthly Period preceding the Termination Date
(after giving effect to all distributions required to be made on the Termination
Date).  The Transferors and the [Cash Collateral Depositor] [Credit Enhancement
Provider] will be entitled to participate in, and to receive notice of each bid
submitted in connection with, such bidding process.  Upon the expiration of such
40-day period, the Trustee will determine (a) which bid is the highest cash
purchase offer (the "Highest Bid") and (b) the amount (the "Available Final
Distribution Amount") which otherwise would be available in the Collection
Account on the Termination Date for distribution to the Certificateholders.  The
Servicer will sell such Receivables on the Termination Date to the bidder who
provided the Highest Bid and will deposit the proceeds of such sale in the
Collection Account for allocation (together with the Available Final
Distribution Amount) to the Certificateholders' Interest.

     Except as necessary to reimburse previous reductions in the Invested Amount
as a result of unreimbursed Class B Investor Charge-offs, amounts [on deposit in
the Cash Collateral Account] [available under the Credit Enhancement] will not
be available to cover any shortfall, if the proceeds of such sale, together with
the Available Final Distribution Amount, are less than the Invested Amount plus
accrued and unpaid interest on the Certificates.  Accordingly, in such event,
the Certificateholders will incur a loss.]

REPORTS

     No later than the third business day prior to each Distribution Date, the
Servicer will forward to the Trustee, the Paying Agent, each Rating Agency and
[the Cash Collateral Depositor] [Credit Enhancement Provider], a statement (the
"Monthly Report") prepared by the Servicer setting forth certain information
with respect to the Trust and the Class A Certificates and the Class B
Certificates, including: [(a) the aggregate amount of Principal Receivables and
Finance Charge Receivables in the Trust as of the end of such Monthly Period;
(b) the Invested Amount [and the Adjusted Invested Amount], the Class A
Investment Amount [and the Class A Adjusted Invested Amount] and the Class B
Invested Amount [and the Class B Adjusted Invested Amount]; (c) the Floating
Allocation Percentage the Class A Floating Percentage and the Class B Floating
Percentage and the Class A Principal Percentage and the Class B Principal
Percentage and, during the [Scheduled Accumulation Period] [Controlled
Amortization Period] or Early Amortization Period, the Principal Allocation
Percentage; (d)the amount of collections of Principal Receivables and Finance
Charge Receivables processed during the related Monthly Period and the portion
thereof allocated to the Certificateholders' Interest; (e) the aggregate
outstanding balance of Accounts that were [30], [60] and [90] days or more
delinquent as of the end of such Monthly Period; (f) the Investor Defaulted
Amount, the Class A Investor Defaulted Amount and the Class B Investor Defaulted
Amount and the Defaulted Amount with respect to such Monthly Period; (g) the
aggregate amount, if any, of Class A or Class B Investor Charge-Offs and any
Class A or Class B Investor Charge-Offs reimbursed on the related Monthly
Period, for such Monthly Period; (h) the Monthly Investor Servicing Fee, Class A
Servicing Fee and Class B Servicing Fee for such Monthly Period; (i) the
Portfolio Yield for such Monthly Period; (j) the Base Rate for such Monthly


                                     S-54

<PAGE>

Period; (k)the [Available [Shared] [Cash] Collateral Amount] [Available Credit
Enhancement Amount] for such Distribution Date]; and [other amounts].


                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") between the Transferors and the underwriters
named below (the "Underwriters"), the Transferors have agreed to sell to the
Underwriters, and each of the Underwriters has severally agreed to purchase, the
principal amount of the Class A Certificates and Class B Certificates set forth
opposite its name:

                                      Principal            Principal
                                      Amount of            Amount of
                                      Class A              Class B
Underwriters                          Certificates         Certificates
- ------------                          ------------         ------------
 . . . . . . . . . . . . . . . . .     $                    $
 . . . . . . . . . . . . . . . . . 

     Total  . . . . . . . . . . .     $                    $


     The Underwriting Agreement provides that the obligations of the
Underwriters to pay for and accept delivery of the Certificates are subject to
the approval of certain legal matters by their counsel and to certain other
conditions.  All of the Certificates offered hereby will be issued if any are
issued.

     The 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
such price less concessions not in excess of [____]% of the principal amount of
the Class A Certificates.  The Underwriters may allow, and such dealers may
reallow, concessions not in excess of [____]% of the principal amount of the
Class A Certificates to certain brokers and dealers.  After the initial public
offering, the public offering price and other selling terms may be changed by
the Underwriters.

     The Underwriters propose 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
such price less concessions not in excess of [____]% of the principal amount of
the Class B Certificates.  The Underwriters may allow, and such dealers may
reallow, concessions not in excess of [____]% of the principal amount of the
Class B Certificates to certain brokers and dealers.  After the initial public
offering, the public offering price and other selling terms may be changed by
the Underwriters.

     The Transferors severally 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. 


                                     S-55

<PAGE>

                             INDEX OF DEFINED TERMS


Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Accumulation Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-10
Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Available Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . . .S-47
Available Credit Enhancement Amount. . . . . . . . . . . . . . . . . . . . .S-49
Available Final Distribution Amount. . . . . . . . . . . . . . . . . . . . .S-54
Available Principal Collections. . . . . . . . . . . . . . . . . . . . . . .S-33
Available Reserve Account Amount . . . . . . . . . . . . . . . . . . . . . .S-40
Available Shared Collateral Amount . . . . . . . . . . . . . . . . . . . . .S-47
Bank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Base Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-52
Cash Collateral Account. . . . . . . . . . . . . . . . . . . . . . . . S-2, S-16
Cash Collateral Depositor. . . . . . . . . . . . . . . . . . . . . . . . . .S-46
CCB Holding. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . . . . . S-6
Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Class A Accumulation Period Length . . . . . . . . . . . . . . . . . . . . .S-33
Class A Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-42
Class A Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . S-7, S-37
Class A Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Class A Certificate Rate . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Class A Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . S-6
Class A Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Class A Floating Percentage. . . . . . . . . . . . . . . . . . . . . . . . .S-35
Class A Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-37
Class A Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . .S-15, S-50
Class A Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . .S-49
Class A Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . .S-42
Class A Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . .S-45
Class A Principal Percentage . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class A Required Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-14
Class A Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Class A [Controlled Amortization] [Accumulation] Period. . . . . . . . . . .S-10
Class B Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-42
Class B Adjusted Invested Amount.. . . . . . . . . . . . . . . . . . . . . . S-7
Class B Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Class B Certificate Rate . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Class B Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . S-6
Class B Certificates . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Class B Floating Percentage. . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class B Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-37
Class B Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . .S-16, S-50
Class B Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . .S-49
Class B Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . .S-43
Class B Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . .S-45
Class B Principal Commencement Date. . . . . . . . . . . . . . . . . . . . .S-10
Class B Principal Percentage . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class B Required Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-14


                                      S-56

<PAGE>

Class B Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Class B [Controlled Amortization] [Accumulation] Period. . . . . . . . . . .S-10
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Collateral Charge-Off. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-50
Collateral Default Amount. . . . . . . . . . . . . . . . . . . . . . . . . .S-50
Collateral Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-38
Collateral Interest Holder . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Collateral Interest Servicing Fee. . . . . . . . . . . . . . . . . . . . . .S-53
Collateral Monthly Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-44
Collateral Monthly Principal . . . . . . . . . . . . . . . . . . . . . . . .S-46
Collateral Percentage. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-36
Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . . . . . .S-46
Controlled Amortization Amount . . . . . . . . . . . . . . . . . . . . . . .S-46
Controlled Amortization Period . . . . . . . . . . . . . . . . . . . . . . .S-10
Covered Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-39
Credit Enhancement Agreement . . . . . . . . . . . . . . . . . . . . . . . .S-44
Credit Enhancer. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-49
Deficit Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . .S-46
Deficit Controlled Amortization Amount . . . . . . . . . . . . . . . . . . .S-46
Designated Portfolio . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Early Termination Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-9
Economic Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . . . . .S-47
Enhancement Invested Amount. . . . . . . . . . . . . . . . . . . . . . S-8, S-38
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Excess Spread. . . . . . . . . . . . . . . . . . . . . . . . . .S-12, S-14, S-43
Excluded Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-51
Floating Allocation Percentage . . . . . . . . . . . . . . . . . . . . . . .S-35
Full Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-35
Group [____] . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-16
Highest Bid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-54
Index. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-2, S-5
Initial Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . . . .S-16
Initial Class B Collateral Amount. . . . . . . . . . . . . . . . . . . . . .S-16
Initial Collateral Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-18
Initial Shared Collateral Amount . . . . . . . . . . . . . . . . . . . . . .S-16
Interest Funding Investment Proceeds . . . . . . . . . . . . . . . . . . . .S-40
Interest Payment Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-2
Interest Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-38
Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-49
LIBOR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-44
Loan Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-18, S-44
Monthly Cash Collateral Fee. . . . . . . . . . . . . . . . . . . . . . . . .S-44
Monthly Credit Enhancement Fee . . . . . . . . . . . . . . . . . . . . . . .S-44
Monthly Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-54
Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Net Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Paired Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-51
Period Length Determination Date . . . . . . . . . . . . . . . . . . . . . .S-33
Plan . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20


                                      S-57

<PAGE>

Plan Asset Regulation. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Pooling and Servicing Agreement. . . . . . . . . . . . . . . . . . . . .S-1, S-3
Portfolio Adjusted Yield . . . . . . . . . . . . . . . . . . . . . . . . . .S-39
Portfolio Yield. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-52
Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . . S-8, S-35
Pre-Funding Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Principal Allocation Percentage. . . . . . . . . . . . . . . . . . . . . . .S-36
Principal Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . .S-23
Principal Funding Account Balance. . . . . . . . . . . . . . . . . . . . . .S-38
Principal Funding Investment Proceeds. . . . . . . . . . . . . . . . . . . .S-38
Rapid Amortization Period. . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Rate Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Rating Agency Condition. . . . . . . . . . . . . . . . . . . . . . . . . . .S-48
Reallocated Principal Collections. . . . . . . . . . . . . . . . . . .S-11, S-41
Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Required Amount. . . . . . . . . . . . . . . . . . . . . . . . .S-12, S-14, S-40
Required Collateral Interest . . . . . . . . . . . . . . . . . . . . .S-18, S-48
Required Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . .S-51
Required Reserve Account Amount. . . . . . . . . . . . . . . . . . . . . . .S-39
Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-39
Reserve Account Funding Date . . . . . . . . . . . . . . . . . . . . . . . .S-39
Series Servicing Fee Percentage. . . . . . . . . . . . . . . . . . . . . . .S-10
Series [199__-__] Supplement . . . . . . . . . . . . . . . . . . . . . . . .S-31
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Servicing Base Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-53
Special Payment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-22
Termination Date . . . . . . . . . . . . . . . . . . . . . . . . . . .S-10, S-19
Transferors. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Transferors' Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-1, S-3
Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-55
Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .S-55
[Class A] Expected Final Payment Date. . . . . . . . . . . . . . . . .S-11, S-22


                                      S-58

<PAGE>

NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY 
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS 
SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS AND, IF GIVEN OR MADE, SUCH 
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN 
AUTHORIZED BY EITHER TRANSFEROR OR THE UNDERWRITERS.  NEITHER THIS PROSPECTUS 
SUPPLEMENT NOR THE ACCOMPANYING PROSPECTUS CONSTITUTES AN OFFER OR A 
SOLICITATION BY ANYONE IN ANY STATE IN WHICH SUCH OFFER OR SOLICITATION IS 
NOT QUALIFIED OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR 
SOLICITATION.  NEITHER THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT OR THE 
ACCOMPANYING PROSPECTUS, NOR ANY SALE MADE HEREUNDER SHALL, UNDER ANY 
CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE 
AFFAIRS OF EITHER TRANSFEROR SINCE THE DATE HEREOF OR THEREOF OR THAT THE 
INFORMATION CONTAINED OR INCORPORATED BY REFERENCE HEREIN OR THEREIN IS 
CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

                               TABLE OF CONTENTS

                         
                  PROSPECTUS SUPPLEMENT                                  PAGE

Summary of Series Terms. . . . . . . . . . . . . . . . . . . . . . . . . S-
Special Considerations . . . . . . . . . . . . . . . . . . . . . . . . . S-
Maturity Considerations. . . . . . . . . . . . . . . . . . . . . . . . . S-
The Designated Portfolio . . . . . . . . . . . . . . . . . . . . . . . . S-
The Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-
Use of Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-
The Transferors. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-
Series Provisions. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-
Underwriting . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-
Index of Defined Terms . . . . . . . . . . . . . . . . . . . . . . . . . S-

                       PROSPECTUS

Available Information. . . . . . . . . . . . . . . . . . . . . . . . . .
Reports to Certificateholders. . . . . . . . . . . . . . . . . . . . . .
Incorporation of Certain
Documents 
  by Reference . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Prospectus Summary . . . . . . . . . . . . . . . . . . . . . . . . . . .
Special Considerations . . . . . . . . . . . . . . . . . . . . . . . . .
The Bank's Credit Card
Activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Bank . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
CCB Holding Corporation. . . . . . . . . . . . . . . . . . . . . . . . .
The Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Use of Proceeds. . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Description of the
Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
The Pooling and Servicing
Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Description of the Receivables

  Purchase Agreement . . . . . . . . . . . . . . . . . . . . . . . . . .
Certain Legal Aspects of the
Receivables. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
Certain Federal Income Tax
Consequences . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . .
Plan of Distribution . . . . . . . . . . . . . . . . . . . . . . . . . .
Index of Defined Terms . . . . . . . . . . . . . . . . . . . . . . . . .


UNTIL [            ], 199[ ][(90 DAYS AFTER THE DATE OF THIS PROSPECTUS)], 
ALL DEALERS EFFECTING TRANSACTIONS IN THE SERIES [199_-__] CERTIFICATES 
WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER 
A PROSPECTUS SUPPLEMENT AND PROSPECTUS.  THIS IS IN ADDITION TO THE 
OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN 
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR 
SUBSCRIPTIONS.

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



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

              CHEVY CHASE
       MASTER CREDIT CARD TRUST II



 $[_________] [FLOATING RATE] [      %]
              SERIES [199 - ]
        ASSET BACKED CERTIFICATES





               CHEVY CHASE
               BANK, F.S.B.,
        AS TRANSFEROR AND SERVICER


         CCB HOLDING CORPORATION,
              as Transferor



          _____________________

          PROSPECTUS SUPPLEMENT
          _____________________



         [NAME OF UNDERWRITERS]



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









<PAGE>
INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
                 SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996
 
- --------------------------------------------------------------------------------
 
                              P R O S P E C T U S
- ---------------------------------------------------------
 
                      CHEVY CHASE MASTER CREDIT CARD TRUST
                           Asset Backed Certificates
 
                            CHEVY CHASE BANK, F.S.B.
                              Seller and Servicer
 
    Chevy Chase Bank, F.S.B. (the "Bank"), may sell from time to time one or
more series (each a "Series") of asset backed certificates (the "Certificates")
evidencing undivided interests in certain assets of the Chevy Chase Master
Credit Card Trust (the "Trust"). The Trust will be formed pursuant to a Pooling
and Servicing Agreement between the Bank, as seller and servicer, and Bankers
Trust Company, as Trustee. The property of the Trust will include receivables
(the "Receivables") generated from time to time in a portfolio of consumer
revolving credit card accounts (the "Accounts"), collections thereon and certain
other property, as more fully described herein and, with respect to any Series,
in an accompanying prospectus supplement (a "Prospectus Supplement") relating to
such Series.
 
    Certificates will be sold from time to time under this Prospectus on terms
determined for each Series at the time of the sale and described in the related
Prospectus Supplement. Each Series will consist of one or more classes of
Certificates (each a "Class"). Each Certificate will represent an undivided
interest in the Trust and the interest of the Certificateholders of each Class
or Series will include the right to receive a varying percentage of each month's
collections with respect to the Receivables at the times, in the manner and to
the extent described herein and, with respect to any Series offered hereby, in
the related Prospectus Supplement. Interest and principal payments with respect
to each Series offered hereby will be made as specified in the related
Prospectus Supplement. A Series offered hereby (or any Class within such Series)
may be entitled to the benefits of a cash collateral account, letter of credit,
surety bond, insurance policy or other form of enhancement as specified in the
Prospectus Supplement relating to such Series. In addition, any Series offered
hereby may include one or more Classes which are subordinated in right and
priority to payment of principal of, or interest on, one or more other Classes
of such Series or another Series, in each case to the extent described in the
related Prospectus Supplement. Each Series of Certificates or Class offered
hereby will be rated in one of the four highest categories by at least one
nationally recognized statistical rating organization.
 
    While the specific terms of any Series in respect of which this Prospectus
is being delivered will be described in the related Prospectus Supplement, the
terms of such Series will not be subject to prior review by, or consent of, the
holders of the Certificates of any previously issued Series.
 
    POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION SET
FORTH IN "SPECIAL CONSIDERATIONS."
 
                           --------------------------
 
    THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND WILL NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF THE BANK OR ANY AFFILIATE THEREOF.
NEITHER THE CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES OR ANY
COLLECTIONS THEREON ARE INSURED OR GUARANTEED BY THE SAVINGS ASSOCIATION
INSURANCE FUND, THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY OR INSTRUMENTALITY.
 
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
                           --------------------------
 
    Certificates may be sold by the Bank directly to purchasers, through agents
designated from time to time, through underwriting syndicates led by one or more
managing underwriters or through one or more underwriters acting alone. If
underwriters or agents are involved in the offering of the Certificates of any
Series offered hereby, the name of the managing underwriter or underwriters or
agents will be set forth in the related Prospectus Supplement. If an
underwriter, agent or dealer is involved in the offering of the Certificates of
any Series offered hereby, the underwriter's discount, agent's commission or
dealer's purchase price will be set forth in, or may be calculated from, the
related Prospectus Supplement, and the net proceeds to the Bank from such
offering will be the public offering price of such Certificates less such
discount in the case of an underwriter, the purchase price of such Certificates
less such commission in the case of an agent or the purchase price of such
Certificates in the case of a dealer, and less, in each case, the other expenses
of the Bank associated with the issuance and distribution of such Certificates.
See "Plan of Distribution."
 
    THIS PROSPECTUS MAY NOT BE USED TO CONSUMMATE SALES OF CERTIFICATES OF ANY
SERIES UNLESS ACCOMPANIED BY THE RELATED PROSPECTUS SUPPLEMENT.
 
- --------------------------------------------------------------------------------
 
                 The date of this Prospectus is          , 199
<PAGE>
                             AVAILABLE INFORMATION
 
    The Bank, as originator of the Trust, has filed a Registration Statement
under the Securities Act of 1933, as amended (the "Act"), with the Securities
and Exchange Commission (the "Commission") on behalf of the Trust with respect
to the Certificates offered hereby. This Prospectus, which forms a part of the
Registration Statement, omits certain information contained in such Registration
Statement pursuant to the rules and regulations of the Commission. For further
information, reference is made to the Registration Statement (including any
amendments thereof and exhibits thereto) and any reports and other documents
incorporated herein by reference as described below under "Incorporation of
Certain Documents by Reference," which are available for inspection without
charge at the public reference facilities maintained by the Commission at 450
Fifth Street, N.W., Washington, D.C. 20549; 7 World Trade Center, New York, New
York 10048; and Northwestern Atrium Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511. Copies of such material may be obtained from the
Public Reference Section of the Commission, 450 Fifth Street, N.W., Washington,
D.C. 20549, at prescribed rates.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
    Unless and until Definitive Certificates are issued, Monthly Reports, which
contain unaudited information concerning the Trust and are prepared by the
Servicer, will be sent on behalf of the Trust to Cede & Co. ("Cede"), as nominee
of The Depository Trust Company ("DTC") and registered holder of the
Certificates offered hereby, pursuant to the Pooling Agreement. See "Description
of the Certificates--Reports" and "The Pooling Agreement Generally--Book-Entry
Registration" and "--Evidence as to Compliance." Such reports will not
constitute financial statements prepared in accordance with generally accepted
accounting principles. The Pooling Agreement will not require the sending of,
and the Bank does not intend to send, any of its financial reports to registered
holders of Certificates (the "Certificateholders") offered hereby or to owners
of beneficial interests in the Certificates ("Certificate Owners"). The Servicer
will file with the Commission such periodic reports with respect to the Trust as
are required under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and the rules and regulations of the Commission thereunder.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All reports and other documents filed by the Servicer, on behalf of the
Trust, pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act
subsequent to the date of this Prospectus and prior to the termination of the
offering of the Certificates offered hereby shall be deemed to be incorporated
by reference into this Prospectus and to be part hereof. Any statement contained
herein or in a document deemed to be incorporated by reference herein shall be
deemed to be modified or superseded for purposes of this Prospectus to the
extent that a statement contained in any other subsequently filed document which
also is deemed to be incorporated by reference herein modifies or supersedes
such statement. Any such statement so modified or superseded shall not be
deemed, except as modified or superseded, to constitute a part of this
Prospectus.
 
    The Servicer will provide without charge to each person to whom a copy of
this Prospectus is delivered, on the written or oral request of any such person,
a copy of any or all of the documents incorporated herein by reference, except
the exhibits to such documents (unless such exhibits are specifically
incorporated by reference in such documents). Written requests for such copies
should be directed to Chevy Chase Bank, F.S.B., 8401 Connecticut Avenue, Chevy
Chase, Maryland, 20815, Attention: Chief Financial Officer. Telephone requests
for such copies should be directed to Chevy Chase Bank, F.S.B. at (301)
986-7000.
 
                                       2
<PAGE>
                               PROSPECTUS SUMMARY
 
    The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and in any
accompanying Prospectus Supplement. Reference is made to the Glossary for the
location herein of the definitions of certain capitalized terms used herein.
Unless the context requires otherwise, capitalized terms used in this Prospectus
and in any accompanying Prospectus Supplement refer only to the particular
Series being offered by such Prospectus Supplement.
 
<TABLE>
<S>                                 <C>
Trust.............................  Chevy Chase Master Credit Card Trust (the "Trust"). The
                                    Trust, as a master trust, is expected to issue Series
                                     from time to time. The assets of the Trust (the "Trust
                                     Assets") will include a portfolio of receivables (the
                                     "Receivables") arising under the Accounts included in
                                     the Trust from time to time, funds collected or to be
                                     collected from cardholders in respect of the Receiv-
                                     ables, monies on deposit in certain accounts of the
                                     Trust, any Participation included in the Trust, funds
                                     collected or to be collected with respect to such
                                     Participations and any Series Enhancement with respect
                                     to a particular Series or Class. The term "Series
                                     Enhancement" means, with respect to any Series or Class
                                     of Certificates, any Credit Enhancement, 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
                                     such Series or Class. The Trust Assets are expected to
                                     change over the life of the Trust as receivables in
                                     revolving credit card accounts and other revolving
                                     credit accounts and related assets are included in the
                                     Trust and as receivables in accounts subject to the
                                     Trust are charged-off or removed. See "The Trust" and
                                     "Description of the Certificates--Addition of Trust
                                     Assets," "--Removal of Accounts" and "--New Issuances."
Bank..............................  Chevy Chase Bank, F.S.B. (the "Bank"), a federally
                                    chartered stock savings bank, is the seller (in such
                                     capacity, the "Seller") of the Receivables and the
                                     originator of the Trust. Under certain circumstances
                                     the Bank may transfer its interests and obligations as
                                     seller and servicer of the Trust and another entity
                                     that will assume all of the Bank's obligations under
                                     the Pooling Agreement and related agreements. See
                                     "Assumption of the Bank's Obligations."
Trustee...........................  Bankers Trust Company (the "Trustee").
The Accounts......................  The Accounts will consist of the Initial Accounts and
                                    any Additional Accounts but will not include any Removed
                                     Accounts. The Seller will convey to the Trust all
                                     Receivables existing on a specified date prior to the
                                     issuance of the first Series (the "Trust Cut-Off Date")
                                     in certain consumer revolving credit card accounts and
                                     other consumer revolving credit accounts (the "Initial
                                     Accounts") and all Receivables arising in the Initial
                                     Accounts from time to time thereafter until the
                                     termination of the Trust. Pursuant to the Pooling
                                     Agreement, the Seller expects (subject to certain
                                     limitations and conditions), and in some circumstances
                                     will be obligated, to designate Additional Accounts the
                                     Receivables of which will be included in the Trust or,
                                     in lieu thereof or in addition thereto, to include
                                     Participations in the Trust. The Seller will convey to
                                     the Trust all Receivables in
</TABLE>
 
                                       3
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     Additional Accounts, whether such Receivables are then
                                     existing or thereafter created. The addition to the
                                     Trust of Receivables in Additional Accounts (other than
                                     Automatic Additional Accounts) or Participations will
                                     be subject to certain conditions, among others, that
                                     (a) such addition will not result in a Ratings Effect
                                     and (b) the Seller shall have 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 Seller, such
                                     addition will not, based on the facts known to such
                                     officer at the time of such certification, cause a Pay
                                     Out Event to occur with respect to any Series. See
                                     "Description of the Certificates--Addition of Trust
                                     Assets."
                                    Pursuant to the Pooling Agreement, the Seller will have
                                     the right (subject to certain limitations and
                                     conditions) to remove the Receivables in certain
                                     Accounts owned by it from the Trust ("Removed
                                     Accounts"). See "Description of the Certificates--
                                     Removal of Accounts."
The Receivables...................  The Receivables consist of all amounts charged by
                                    cardholders 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 ("Finance Charge Receivables"). The amount of
                                     Receivables will fluctuate from day to day as new
                                     Receivables are generated or added to the Trust and as
                                     existing Receivables are collected, charged-off as
                                     uncollectible or otherwise adjusted.
The Certificates..................  The Certificates will be issued in Series, each of which
                                    will consist of one or more Classes. The specific terms
                                     of a Series or Class will be established as described
                                     herein under "Description of the Certificates--New
                                     Issuances." However, while the specific terms of any
                                     Series or Class offered hereby will be described in the
                                     related Prospectus Supplement, the terms of such Series
                                     or Class will not be subject to prior review by, or
                                     consent of, the holders of the Certificates of any
                                     previously issued Series.
                                    Unless otherwise specified in the related Prospectus
                                     Supplement, the Certificates of a Series offered hereby
                                     will be available for purchase in minimum denominations
                                     of $1,000 and in integral multiples thereof, and will
                                     only be available in book-entry form except in certain
                                     limited circumstances as described herein under "The
                                     Pooling Agreement Generally--Definitive Certificates."
                                     A portion of the Trust Assets will be allocated among
                                     the Certificateholders of a particular Series (the
                                     "Certificateholders' Interest"), the Certificateholders
                                     of other Series and the interest of the Bank (the
                                     "Seller's Interest"), as described below. The aggregate
                                     principal amount of the Certificateholders' Interest of
                                     a Series offered hereby will, except as otherwise
                                     provided herein and in the related Prospectus
                                     Supplement, remain fixed at the aggregate initial
                                     principal amount of the Certificates of such Series.
                                     The Certificateholders' Interest of a Series will
                                     include the right to receive (but only to the extent
</TABLE>
 
                                       4
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     needed to make required payments under the Pooling
                                     Agreement and the related Supplement and subject to any
                                     reallocation of such amounts if the related Supplement
                                     so provides) varying percentages of collections of
                                     Finance Charge Receivables and Principal Receivables
                                     and will be allocated a varying percentage of the
                                     Defaulted Amount with respect to each Monthly Period.
                                     See "Description of the Certificates--Interest" and
                                     "--Principal." If the Certificates of a Series offered
                                     hereby include more than one Class of Certificates, the
                                     Trust Assets allocable to the Certificateholders'
                                     Interest of such Series may be further allocated among
                                     each Class in such 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 such 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 nor the Accounts, the
                                     Receivables or any collections thereon are insured or
                                     guaranteed by the Savings Association Insurance Fund,
                                     the Federal Deposit Insurance Corporation (the "FDIC")
                                     or any other governmental agency or instrumentality.
The Seller's Interest.............  The Seller's Interest at any time represents the right
                                    to the Trust Assets in excess of the Certificateholders'
                                     Interest of all Series then outstanding. The principal
                                     amount of the Seller's Interest (the "Seller Amount")
                                     will fluctuate as the amount of the Principal
                                     Receivables held by the Trust changes from time to
                                     time. In addition, the Seller intends to cause the
                                     issuance of additional Series from time to time and any
                                     such issuance will have the effect of decreasing the
                                     Seller Amount to the extent of the Invested Amount of
                                     such Series. See "Description of the Certificates--New
                                     Issuances."
                                    The Pooling Agreement provides that the Seller will be
                                     required to make an Addition to the Trust if the Seller
                                     Amount is less than the Required Seller Amount on the
                                     last business day of any Monthly Period. See
                                     "Description of the Certificates--Addition of Trust
                                     Assets." The level of the Required Seller Amount, which
                                     may be reduced subject to certain conditions described
                                     under "Description of the Certificates--Addition of
                                     Trust Assets," is intended to enable the Seller's
                                     Interest to absorb fluctuations in the amount of
                                     Principal Receivables held by the Trust from time to
                                     time (due to, among other things, seasonal purchase and
                                     payment habits of cardholders or adjustments in the
                                     amount of Principal Receivables because of rebates,
                                     refunds, fraudulent charges or otherwise). See "Special
                                     Considerations--Payment and Maturity Considerations;
                                     Dependence on Cardholder Repayments" and "Description
                                     of the Certificates--Defaulted Receivables; Rebates and
                                     Fraudulent Charges."
Issuance of Additional Series.....  The Pooling Agreement authorizes the Trustee to issue
                                    one or more Series of Certificates, and a certificate
                                     evidencing the Seller's Interest in the Trust (the
                                     "Seller Certificate"), which
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     initially is to be held by the Seller. The Pooling
                                     Agreement provides that, pursuant to any one or more
                                     supplements to the Pooling Agreement (each a
                                     "Supplement"), the Seller may cause the Trustee without
                                     the consent of the Certificateholders to issue one or
                                     more new Series and accordingly cause a reduction in
                                     the Seller's Interest represented by the Seller
                                     Certificate. There can be no assurance that the terms
                                     of any Series, including any Series issued from time to
                                     time hereafter, might not have an impact on the timing
                                     or amount of payments received by a Certificateholder
                                     of another Series. Under the Pooling Agreement, the
                                     Seller may define, with respect to any Series, the
                                     Principal Terms of such Series. See "Description of the
                                     Certificates--New Issuances." The Seller may offer any
                                     Series to the public or other investors under a
                                     disclosure document (a "Disclosure Document"), which
                                     will consist of a Prospectus Supplement in the case of
                                     a Series offered hereby, in transactions either
                                     registered under the Securities Act or exempt from
                                     registration thereunder, directly or through one or
                                     more underwriters or placement agents, in fixed-price
                                     offerings or in negotiated transactions or otherwise.
                                     See "Plan of Distribution." The Seller expects to
                                     offer, from time to time, additional Series issued by
                                     the Trust.
                                    A new Series may only be issued upon satisfaction of the
                                     conditions described herein under "Description of the
                                     Certificates-- New Issuances" including, among others,
                                     that (a) such issuance will not result in a Ratings
                                     Effect and (b) the Seller shall have 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 Seller, such
                                     issuance will not, based on the facts known to such
                                     officer at the time of such certification, cause a Pay
                                     Out Event to occur with respect to any Series.
Collections.......................  All collections of Receivables will be allocated by the
                                    Servicer between amounts collected on Principal
                                     Receivables and on Finance Charge Receivables. The
                                     Servicer will allocate between the Certificateholders'
                                     Interest of each Series and the Seller's Interest all
                                     amounts collected with respect to Finance Charge
                                     Receivables and Principal Receivables and the Defaulted
                                     Amount with respect to each day during each Monthly
                                     Period. Collections of Finance Charge Receivables and
                                     the Defaulted Amount will be allocated to each Series
                                     at all times based upon its Floating Allocation
                                     Percentage. Collections of Principal Receivables will
                                     be allocated to each Series at all times based upon its
                                     Principal Allocation Percentage. The Floating
                                     Allocation Percentage and the Principal Allocation
                                     Percentage with respect to each Series will be
                                     determined as set forth in the related Supplement and,
                                     with respect to each Series offered hereby, 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.
                                     Except as otherwise provided herein or
</TABLE>
 
                                       6
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     in the related Prospectus Supplement, collections of
                                     Finance Charge Receivables and certain other amounts
                                     allocable to the Certificateholders' Interest of a
                                     Series offered hereby will be used to make interest
                                     payments to Certificateholders of such Series on each
                                     Interest Payment Date with respect thereto, provided
                                     that if an Early Amortization Period commences with
                                     respect to such Series, thereafter interest will be
                                     distributed to such Certificateholders monthly on each
                                     Special Payment Date. If the Interest Payment Dates for
                                     a Series or Class occur less frequently than monthly,
                                     such collections or other amounts (or the portion
                                     thereof allocable to such Class) will be deposited in
                                     one or more trust accounts (each an "Interest Funding
                                     Account") and used to make interest payments to
                                     Certificateholders of such Series or Class on the
                                     following Interest Payment Date with respect thereto.
                                     If a Series has more than one Class of Certificates,
                                     each such Class may have a separate Interest Funding
                                     Account.
Principal.........................  The principal of the Certificates of each Series offered
                                    hereby will be scheduled to be paid either in full on an
                                     expected date specified in the related Prospectus
                                     Supplement (the "Expected Final Payment Date"), in
                                     which case such Series will have an Accumulation Period
                                     as described below under "--Accumulation Period," or in
                                     installments commencing on a date specified in the
                                     related Prospectus Supplement (the "Principal
                                     Commencement Date"), in which case such Series will
                                     have a Scheduled Amortization Period as described below
                                     under "--Scheduled Amortization Period." If a Series
                                     has more than one Class of Certificates, a different
                                     method of paying principal, Expected Final Payment Date
                                     or Principal Commencement Date may be assigned to each
                                     Class. The payment of principal with respect to the
                                     Certificates of a Series or Class may commence earlier
                                     than the applicable Expected Final Payment Date or
                                     Principal Commencement Date, and the final principal
                                     payment with respect to the Certificates of a Series or
                                     Class may be made later than the applicable Expected
                                     Final Payment Date or other expected date, if a Pay Out
                                     Event occurs with respect to such Series or Class or
                                     under certain other circumstances described herein. See
                                     "Special Considerations--Payment and Maturity Consider-
                                     ations; Dependence on Cardholder Repayments" for a
                                     description of factors that may affect the timing of
                                     principal payments on Certificates.
Revolving Period..................  The Certificates of each Series offered hereby will have
                                    a revolving period (the "Revolving Period"), which will
                                     commence on the date of issuance of the related Series
                                     (the "Closing Date") and continue until the earlier of
                                     (a) the commencement of the Early Amortization Period
                                     with respect to such Series and (b) the date specified
                                     in the related Prospectus Supplement as the end of the
                                     Revolving Period with respect to such Series. During
                                     the Revolving Period with respect to any Series offered
                                     hereby, collections of Principal Receivables and
                                     certain other amounts otherwise allocable to the
                                     Certificateholders' Interest of such Series will be
                                     treated as Shared Principal Collections and
</TABLE>
 
                                       7
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     will be distributed to, or for the benefit of, the
                                     Certificateholders of other Series or the holder of the
                                     Seller Certificate. See "Description of the
                                     Certificates--Principal" and "--Shared Principal
                                     Collections" and see "--Pay Out Events" for a discus-
                                     sion of the events which might lead to the termination
                                     of the Revolving Period with respect to a Series prior
                                     to its scheduled date.
Accumulation Period...............  If the related Prospectus Supplement so specifies,
                                    unless an Early Amortization Period commences with
                                     respect to a Series offered hereby, the Certificates of
                                     such Series will have an accumulation period (the
                                     "Accumulation Period"), which will commence at the
                                     close of business on the date specified in such
                                     Prospectus Supplement and continue until the earliest
                                     of (a) the commencement of the Early Amortization
                                     Period with respect to such Series, (b) payment in full
                                     of the Invested Amount of the Certificates of such
                                     Series and (c) the Series Termination Date with respect
                                     to such Series. During the Accumulation Period with
                                     respect to a Series, collections of Principal
                                     Receivables and certain other amounts allocable to the
                                     Certificateholders' Interest of such Series will be
                                     deposited on each Distribution Date in a trust account
                                     established for the benefit of the Certificateholders
                                     of such Series (a "Principal Funding Account") and used
                                     to make principal distributions to the
                                     Certificateholders of such Series when due. The amount
                                     to be deposited in the Principal Funding Account for
                                     any Series offered hereby on any Distribution Date may,
                                     but will not necessarily, be limited to an amount (the
                                     "Controlled Deposit Amount") equal to an amount speci-
                                     fied in the related Prospectus Supplement (the
                                     "Controlled Accumulation Amount") 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 and the Accumulation Period with respect to each
                                     Class may commence on different dates. In addition, the
                                     related Prospectus Supplement may describe certain
                                     priorities among such Classes with respect to deposits
                                     of principal into such Principal Funding Accounts.
Scheduled Amortization Period.....  If the related Prospectus Supplement so specifies,
                                    unless an Early Amortization Period commences with
                                     respect to a Series offered hereby, the Certificates of
                                     such Series will have an amortization period (the
                                     "Scheduled Amortization Period"), which will commence
                                     at the close of business on the date specified in such
                                     Prospectus Supplement and continue until the earliest
                                     of (a) the commencement of the Early Amortization
                                     Period with respect to such Series, (b) payment in full
                                     of the Invested Amount of the Certificates of such
                                     Series and (c) the Series Termination Date with respect
                                     to such Series. During the Scheduled Amortization
                                     Period with respect to a Series, collections of
                                     Principal Receivables and certain other amounts
                                     allocable to the Certificateholders' Interest of such
                                     Series will be used on each Distribution Date to make
                                     principal distributions to Certificateholders of such
                                     Series or any Class of such Series then scheduled to
                                     receive
</TABLE>
 
                                       8
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     such 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 an amount (the "Controlled Distribution
                                     Amount") equal to an amount (the "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 such Classes with respect to such
                                     distributions.
Early Amortization Period.........  During the period from the day on which a Pay Out Event
                                    has occurred with respect to a Series to the date on
                                     which the Invested Amount of the Certificates of such
                                     Series and the Enhancement Invested Amount, if any,
                                     with respect to such Series have been paid in full or
                                     the related Series Termination Date has occurred (the
                                     "Early Amortization Period"), collections of Principal
                                     Receivables and certain other amounts allocable to the
                                     Certificateholders' Interest of such Series (including
                                     Shared Principal Collections, if any, allocable to such
                                     Series) will be distributed as principal payments to
                                     the Certificateholders of such Series monthly on each
                                     Distribution Date beginning with the first Special
                                     Payment Date with respect to such Series. During the
                                     Early Amortization Period with respect to a Series,
                                     distributions of principal to Certificateholders will
                                     not be subject to any Controlled Deposit Amount or
                                     Controlled Distribution Amount. In addition, upon the
                                     commencement of the Early Amortization Period with
                                     respect to a Series, any funds on deposit in a
                                     Principal Funding Account with respect to such Series
                                     will be paid to the Certificateholders of the relevant
                                     Class or Series on the first Special Payment Date with
                                     respect to such Series. See "Description of the
                                     Certificates--Pay Out Events" for a discussion of the
                                     events which might lead to the commencement of the
                                     Early Amortization Period with respect to a Series.
Shared Principal Collections......  To the extent that collections of Principal Receivables
                                    and certain other amounts that are allocated to the
                                     Certificateholders' Interest of any Series are not
                                     needed to make payments to the Certificateholders of
                                     such Series or required to be deposited in a Principal
                                     Funding Account for such Series, such collections will
                                     be applied to cover principal payments due to or for
                                     the benefit of Certificateholders of another Series.
                                     Any such reallocation will not result in a reduction in
                                     the Invested Amount of the Series to which such
                                     collections were initially allocated. See "Description
                                     of the Certificates--Shared Principal Collections."
Special Funding Account...........  If on any date the Seller Amount is less than or equal
                                    to the Required Seller Amount or the amount of Principal
                                     Receivables in the Trust is less than or equal to the
                                     Required Principal Balance, the Servicer shall not
                                     distribute to the holder of the Seller Certificate any
                                     Shared Principal Collections which otherwise would be
                                     distributed to the holder of the Seller Certificate,
                                     but shall deposit such funds in the Special Funding
                                     Account.
</TABLE>
 
                                       9
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     Funds on deposit in the Special Funding Account will be
                                     withdrawn and paid to the holder of the Seller
                                     Certificate on any Distribution Date to the extent
                                     that, after giving effect to such payment, the Seller
                                     Amount exceeds the Required Seller Amount and the
                                     amount of Principal Receivables in the Trust exceeds
                                     the Required Principal Balance on such date; PROVIDED,
                                     HOWEVER, that if an Accumulation Period, Scheduled
                                     Amortization Period or Early Amortization Period
                                     commences with respect to any Series, any funds on
                                     deposit in the Special Funding Account will be released
                                     and treated as Shared Principal Collections to the
                                     extent needed to cover principal payments due to or for
                                     the benefit of such Series.
Sharing of Excess Finance Charge
Collections.......................  Subject to certain limitations described under
                                    "Description of the Certificates--Sharing of Excess
                                     Finance Charge Collections," collections of Finance
                                     Charge Receivables and certain other amounts allocable
                                     to the Certificateholders' Interest of any Series which
                                     is included in a group of series (a "Group") in excess
                                     of the amounts necessary to make required payments with
                                     respect to such Series (including payments to the
                                     provider of any related Series Enhancement) will be
                                     applied to cover any shortfalls with respect to amounts
                                     payable from collections of Finance Charge Receivables
                                     allocable to any other Series included in such Group,
                                     in each case pro rata based upon the amount of the
                                     shortfall, if any, with respect to such other Series.
                                     See "Description of the Certificates--Sharing of Excess
                                     Finance Charge Collections."
Funding Period....................  The Prospectus Supplement relating to a Series of
                                    Certificates may specify that for a period beginning on
                                     the Closing Date and ending on a specified date before
                                     the commencement of a Scheduled Amortization Period or
                                     Accumulation Period with respect to such Series (the
                                     "Funding Period"), the aggregate amount of Principal
                                     Receivables in the Trust allocable to such Series may
                                     be less than the aggregate principal amount of the
                                     Certificates of such Series and an amount equal to the
                                     amount of such deficiency (the "Pre-Funding Amount")
                                     will be held in a trust account established with the
                                     Trustee for the benefit of Certificateholders of such
                                     Series (the "Pre-Funding Account") pending the transfer
                                     of additional Principal Receivables to the Trust or
                                     pending the reduction of the Invested Amounts of other
                                     Series issued by the Trust. The related Prospectus
                                     Supplement will specify the initial Invested Amount on
                                     the Closing Date with respect to such Series, the
                                     aggregate principal amount of the Certificates of such
                                     Series (the "Full Invested Amount") and the date by
                                     which the Invested Amount is expected to equal the Full
                                     Invested Amount. The Invested Amount will increase as
                                     Principal Receivables are delivered to the Trust or as
                                     the Invested Amounts of other Series of the Trust are
                                     reduced. The Invested Amount may also decrease due to
                                     the occurrence of a Pay Out Event as specified in the
                                     related Prospectus Supplement.
                                    During the Funding Period, funds on deposit in the
                                     Pre-Funding Account for a Series of Certificates will
                                     be withdrawn and paid
</TABLE>
 
                                       10
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     to the Seller to the extent of any increases in the
                                     Invested Amount. In the event that the Invested Amount
                                     does not for any reason equal the Full Invested Amount
                                     by the end of the Funding Period, any amount remaining
                                     in the Pre-Funding Account and any additional amounts
                                     specified in the related Prospectus Supplement will be
                                     payable to the Certificateholders of such Series in a
                                     manner and at such time as set forth in the related
                                     Prospectus Supplement.
                                    If so specified in the related Prospectus Supplement,
                                     moneys in the Pre-Funding Account with respect to any
                                     Series 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
                                     investment earnings and any applicable payment under
                                     any such investment arrangement will be applied to pay
                                     interest on the Certificates of such Series.
Paired Series.....................  If so specified in the related Prospectus Supplement, a
                                    Series of Certificates may be paired with one or more
                                     other Series or a portion of one or more other series
                                     issued by the Trust (each a "Paired Series") at or
                                     after the commencement of an Accumulation Period or
                                     Scheduled Amortization Period for such Series. As the
                                     Invested Amount of the Series having a Paired Series is
                                     reduced, the Invested Amount of the Paired Series will
                                     increase by an equal amount. Upon payment in full of
                                     such Series, the Invested Amount of the Paired Series
                                     will be equal to the amount of the Invested Amount paid
                                     to Certificateholders of such Series. If a Pay Out
                                     Event occurs with respect to the Series having a Paired
                                     Series or with respect to the Paired Series when such
                                     Series is in a Scheduled Amortization Period or
                                     Accumulation Period, the Principal Allocation
                                     Percentage for the Series and the Principal Allocation
                                     Percentage for the Paired Series will be reset as
                                     specified in the related Prospectus Supplement.
Credit Enhancement................  The credit enhancement ("Credit Enhancement") with
                                    respect to a Series offered hereby may include a letter
                                     of credit, a cash collateral account, a surety bond, an
                                     insurance policy or any other form of credit
                                     enhancement described in the related Prospectus
                                     Supplement. Credit Enhancement may also be provided to
                                     a Class or Classes of a Series by subordination
                                     provisions which require that distributions of
                                     principal 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
                                     such Series.
                                    The type, characteristics and amount of the Credit
                                     Enhancement with respect to any Series will be
                                     determined based on several factors, including the
                                     characteristics of the Receivables and Accounts
                                     underlying or comprising the Trust Assets as of the
                                     Closing Date with respect thereto, and will be
                                     established on the basis of requirements of each
                                     applicable Rating Agency. The terms of the Credit
                                     Enhancement with respect to any Series
</TABLE>
 
                                       11
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     offered hereby will be described in the related
                                     Prospectus Supplement. See "Description of the
                                     Certificates--Credit Enhancement" and "Special
                                     Considerations--Limited Nature of Rating."
Servicing.........................  The Servicer will be responsible for servicing, managing
                                    and making collections on the Receivables. Subject to
                                     certain exceptions described under "Description of the
                                     Certificates--Deposits in Collection Account," the
                                     Servicer will deposit any collections on the
                                     Receivables in a Monthly Period into the Collection
                                     Account within two business days of the Date of
                                     Processing to the extent such collections are allocable
                                     to the Certificateholders' Interest of any Series and
                                     are required to be deposited into an account for the
                                     benefit of, or distributed to, the Certificateholders
                                     of any Series or the issuer of any Series Enhancement.
                                     The "Distribution Date" is the 15th day of each
                                     calendar month (or, if any such day is not a business
                                     day, the next succeeding business day). On the earlier
                                     of (i) the second business day following the Date of
                                     Processing and (ii) the day on which the Servicer
                                     deposits any collections into the Collection Account,
                                     subject to certain exceptions described herein, the
                                     Servicer will pay to the holder of the Seller
                                     Certificate its allocable portion of any collections
                                     then held by the Servicer. The "Date of Processing" is
                                     the business day a record of any transaction is first
                                     recorded pursuant to the Servicer's data processing
                                     procedures. On or about the third business day
                                     preceding each Distribution Date (each, a "Deter-
                                     mination Date"), the Servicer will calculate the
                                     amounts to be allocated to the Certificateholders of
                                     each Class or Series and the holder of the Seller
                                     Certificate as described herein in respect of
                                     collections of Receivables received with respect to the
                                     preceding Monthly Period.
                                    In certain limited circumstances, the Bank may resign or
                                     be removed as Servicer, in which event either the
                                     Trustee or, so long as it meets certain eligibility
                                     standards set forth in the Pooling Agreement, a
                                     third-party servicer may be appointed as successor
                                     servicer. The Bank or any such successor servicer is
                                     referred to herein as the "Servicer." The Bank is
                                     permitted to delegate any of its duties as Servicer to
                                     any of its affiliates and to certain third-party
                                     service providers, but any such delegation will not
                                     relieve the Servicer of its liability and
                                     responsibility with respect to such duties under the
                                     Pooling Agreement or any Supplement. In certain
                                     circumstances, however, the Bank could be relieved of
                                     its duties as Servicer upon the assumption of such
                                     duties by another entity. See "Assumption of the Bank's
                                     Obligations." The Servicer will receive servicing fees
                                     payable with respect to each Series offered hereby as
                                     servicing compensation from the Trust. See "Description
                                     of the Certificates--Servicing Compensation and Payment
                                     of Expenses."
Mandatory Reassignment and
Transfer of Certain Receivables...  Pursuant to the Pooling Agreement, the Seller will make
                                    certain representations and warranties in the Pooling
                                     Agreement with respect to the Accounts and the
                                     Receivables. If the Seller breaches any such
                                     representation and warranty, under certain
</TABLE>
 
                                       12
<PAGE>
 
<TABLE>
<S>                                 <C>
                                     circumstances and subject to certain conditions
                                     described under "The Pooling Agreement
                                     Generally--Representations and Warranties," all
                                     Receivables with respect to the affected Account will
                                     be reassigned to the Seller. In addition, if the Seller
                                     breaches certain other representations and warranties
                                     described under "The Pooling Agreement
                                     Generally--Representations and Warranties," all the
                                     Receivables may be reassigned to the Seller. See "The
                                     Pooling Agreement Generally--Representations and War-
                                     ranties."
                                    The Bank will provide certain covenants in the Pooling
                                     Agreement in its capacity as a Servicer. If the
                                     Servicer breaches any such covenant with respect to any
                                     Receivable, subject to certain conditions described
                                     under "The Pooling Agreement Generally--Servicer
                                     Covenants," all Receivables with respect to the
                                     affected Account will be assigned to the Servicer. In
                                     the event of a transfer of servicing obligations to a
                                     successor servicer, such successor servicer, rather
                                     than the Bank, would be responsible for any subsequent
                                     failure to comply with the Servicer's covenants.
Tax Status........................  Except to the extent otherwise provide in the related
                                    Prospectus Supplement, in the opinion of special tax
                                     counsel for the Bank and the Trust, the Certificates of
                                     each Series offered hereby are properly characterized
                                     as debt for federal income tax purposes. Each
                                     Certificateholder, by acceptance of a Certificate of
                                     such a Series, will agree to treat the Certificates of
                                     such Series as debt for federal, state and local income
                                     and franchise tax purposes. See "Tax Matters" for
                                     additional information concerning the application of
                                     federal income tax laws.
ERISA Considerations..............  Certificates of any Series offered hereby may be
                                    eligible for purchase by Benefit Plan Investors. See
                                     "ERISA Considerations."
Certificate Rating................  It will be a condition to the issuance of each Series of
                                    Certificates or Class thereof offered pursuant to this
                                     Prospectus and the related Prospectus Supplement that
                                     they be rated in one of the four highest applicable
                                     rating categories by at least one nationally recognized
                                     statistical rating organization selected by the Bank
                                     (each rating agency rating any Series, a "Rating
                                     Agency"). The rating or ratings applicable to the
                                     Certificates of each such Series or Class thereof will
                                     be set forth in the related Prospectus Supplement.
                                    A security rating should be evaluated independently of
                                     similar ratings of different types of securities. A
                                     rating is not a recommendation to buy, sell or hold
                                     securities and may be subject to revision or withdrawal
                                     at any time by the assigning Rating Agency. Each rating
                                     should be evaluated independently of any other rating.
                                     See "Special Considerations--Limited Nature of Rat-
                                     ing."
Listing...........................  If so specified in the Prospectus Supplement relating to
                                    a Series, application will be made to list the
                                     Certificates of such Series, or all or a portion of any
                                     Class thereof, on the Luxembourg Stock Exchange or any
                                     other specified exchange.
</TABLE>
 
                                       13
<PAGE>
                             SPECIAL CONSIDERATIONS
 
    Investors should consider, among other things, the following risk factors in
connection with the purchase of Certificates.
 
    LIMITED LIQUIDITY.  It is anticipated that, to the extent permitted, the
underwriters of any Series of Certificates offered hereby will make a market in
such Certificates, but in no event will any such underwriter be under an
obligation to do so. There can be no assurance that a secondary market will
develop with respect to the Certificates of any Series offered hereby, or if
such secondary market does develop, that it will provide Certificateholders with
liquidity of investment or that it will continue for the life of such
Certificates.
 
    ISSUANCE OF ADDITIONAL SERIES; EFFECT ON PAYMENTS TO
CERTIFICATEHOLDERS.  The Trust, as a master trust, is expected to issue Series
from time to time. While the terms of any Series will be specified in a
Supplement, the provisions of a Supplement and, therefore, the terms of any
additional Series, will not be subject to the prior review by, or consent of,
holders of the Certificates of any previously issued Series. Such terms may
include methods for determining applicable investor percentages and allocating
collections, provisions creating different or additional security or other
Series Enhancements and any other amendment or supplement to the Pooling
Agreement which is made applicable only to such Series. The obligation of the
Trustee to issue any new Series is subject to the conditions, among others,
that: (a) such issuance will not result in any Rating Agency reducing or
withdrawing its rating of the Certificates of any outstanding Series (any such
reduction or withdrawal is referred to herein as a "Ratings Effect") and (b) the
Seller shall have 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 Seller, such issuance will not, based on the facts
known to such officer at the time of such certification, cause a Pay Out Event
to occur with respect to any Series. Such issuance will cause a reduction in the
Seller's Interest represented by the Seller Certificate and therefore the
relative amount of the Seller's Interest available to absorb fluctuations in the
amount of Principal Receivables in the Trust. There can be no assurance that the
terms of any Series, including any Series issued from time to time hereafter,
might not have an impact on the timing or amount of payments received by a
Certificateholder of another Series. See "Description of the Certificates--New
Issuances."
 
    IMPACT OF ADDITION OF TRUST ASSETS; DIFFERENT CHARACTERISTICS.  The Seller
expects, and in some cases will be obligated, to designate Additional Accounts,
the Receivables of which will be conveyed to the Trust. Such Additional Accounts
may include accounts originated using criteria different from those which were
applied to the Initial Accounts because such accounts were originated at a later
date, were part of a portfolio of accounts which were not part of the Bank
Portfolio as of the Trust Cut-Off Date or were acquired from another
institution. Moreover, Additional Accounts designated at any time may not be
accounts of the same type as those previously included in the Trust. See "The
Pooling Agreement Generally--Representations and Warranties." Consequently,
there can be no assurance that such Additional Accounts will be of the same
credit quality as the Initial Accounts or the Additional Accounts previously
included in the Trust. In addition, such Additional Accounts may consist of
revolving credit card accounts that have different terms than the Initial
Accounts and the Additional Accounts previously included in the Trust, including
lower periodic finance charges and other fees and charges, which may have the
effect of reducing the average yield on the portfolio of Accounts included in
the Trust. The designation of Additional Accounts will be subject to the
satisfaction of certain conditions described herein under "Description of the
Certificates--Addition of Trust Assets," including that (a) such addition will
not result in a Ratings Effect and (b) the Seller shall have 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 Seller,
such addition will not, based on the facts known to such officer at the time of
such certification, cause a Pay Out Event to occur with respect to any Series.
The only limitations on the Bank's right to designate Additional Accounts,
including Automatic Additional Accounts, are those described herein and in the
Prospectus Supplement. See "Description of the Certificates-- Addition of Trust
Assets."
 
    TRANSFER OF ASSETS.  While the Seller will sell Receivables to the Trust, a
court could treat such transaction as an assignment of collateral as security
for the benefit of the Certificateholders of the outstanding Series. The Seller
represents and warrants in the Pooling Agreement that the transfer of
Receivables by it to
 
                                       14
<PAGE>
the Trust is either a sale of the Receivables to the Trust or the grant to the
Trust of a security interest in the Receivables. The Seller will take certain
actions under applicable state law to perfect the Trust's interest in the
Receivables transferred to the Trust and, in the Pooling Agreement, the Seller
represents and warrants that, if the transfer by the Seller to the Trust is a
grant to the Trust of a security interest in the Receivables, the Trust will
have a first priority perfected security interest therein and, with certain
exceptions and for certain limited periods of time, in the proceeds thereof
(subject, in each case, to certain potential tax liens referred to under "The
Pooling Agreement Generally--Representation and Warranties"). Nevertheless, if
the transfer of Receivables by the Seller to the Trust is deemed to create a
security interest therein under the Maryland Uniform Commercial Code (the
"UCC"), a tax or government lien or other nonconsensual lien on property of the
Seller arising before Receivables come into existence may have priority over the
Trust's interest in the Receivables and, if the FDIC were appointed receiver of
the Seller, the receiver's administrative expenses may also have priority over
the Trust's interest in the Receivables. In addition, while the Bank is the
Servicer, cash collections held by the Bank may, subject to certain conditions,
be commingled and used for the benefit of the Bank prior to the date on which
such collections are required to be deposited in the Collection Account, as
described under "Description of the Certificates--Deposits in Collection
Account" and, in the event of the insolvency or receivership of the Bank or, in
certain circumstances, the lapse of certain time periods, the Trust may not have
a perfected interest in such collections.
 
    CERTAIN MATTERS RELATING TO RECEIVERSHIP.  If the FDIC were appointed
receiver or conservator of the Seller or if certain other events relating to the
bankruptcy, insolvency, conservatorship or receivership of the Seller were to
occur (an "Insolvency Event"), then a Pay Out Event would occur with respect to
each Series and, pursuant to the terms of the Pooling Agreement, new Principal
Receivables would not be transferred to the Trust and the Trustee would sell the
Receivables (unless Certificateholders holding Certificates of each Series or,
if a Series includes more than one Class, each Class of such Series, evidencing
more than 50% of the aggregate unpaid principal amount of each such Series or
Class and, to the extent provided in the Supplement for any Series, any Credit
Enhancer instruct otherwise), thereby causing early termination of the Trust. In
such event, the portion of the proceeds of such sale allocable to such
Certificateholders of a related Series and the proceeds of any collections on
the Receivables in the Collection Account allocated to the Certificateholders'
Interest of such Series may be insufficient to pay such Certificateholders in
full. To the extent the Seller grants a security interest in the Receivables to
the Trust, and such security interest is validly perfected before the occurrence
of an Insolvency Event and is not taken in contemplation of insolvency or with
the intent to hinder, delay or defraud the Seller or its creditors, based upon
opinions issued by the general counsel of the FDIC and a related policy
statement 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 such depository institution, such 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, such
opinions and policy statement 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
such security interest, thereby resulting in possible delays and reductions in
payments to the Certificateholders of all outstanding Series. In addition,
federal law governing receivership of federally-insured depository institutions
would be interpreted to require compliance with certain claims procedures if a
receiver were appointed for the Seller before the Trustee could collect, sell,
dispose of, foreclose upon or otherwise liquidate the Receivables, which could
delay or possibly reduce payments on the Certificates of all outstanding Series.
Upon the occurrence of an Insolvency Event, if no Pay Out Event other than such
Insolvency Event exists, the FDIC may have the power to continue to require the
Seller to transfer new Principal Receivables to the Trust and to prevent the
early sale, liquidation, foreclosure or disposition of the Receivables and the
commencement of an Early Amortization Period. In the event of a Servicer
Default, if a conservator, receiver or liquidator is appointed for the Servicer,
and no Servicer Default other than such 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
Certificateholders from appointing a successor Servicer. See "Certain Legal
Aspects of the Receivables--Transfer of Receivables" and "--Certain Matters
Relating to Receivership."
 
                                       15
<PAGE>
    CONSUMER PROTECTION LAWS.  The Accounts and Receivables are subject to
numerous federal and state consumer protection laws that impose requirements on
the making, enforcement and collection of consumer loans. The United States
Congress and the states may enact laws and amendments to existing laws to
regulate further the credit card and consumer revolving loan industry or to
reduce finance charges or other fees or charges applicable to credit card and
other consumer revolving loan accounts. Such laws, as well as any new laws or
rulings which may be adopted, may adversely affect the Servicer's ability to
collect on the Receivables or maintain the current level of periodic finance
charges and other fees and charges with respect to the Accounts. In addition,
failure by the Servicer to comply with such requirements could adversely affect
the Servicer's ability to enforce the Receivables. In October 1987 and November
1991, members of Congress attempted unsuccessfully to limit the maximum annual
percentage rate that may be assessed on credit card accounts. In addition, on
May 5, 1992, two members of the House Banking Committee asked the United States
General Accounting Office to undertake a study of competition in the credit card
industry and particularly to address how a government-imposed limit on credit
card interest rates could affect credit availability. The Bank cannot predict
what action, if any, will be taken by Congress as a result of such study. If
federal legislation were enacted which contained an interest rate cap
substantially lower than the annual percentage rates currently assessed on the
Accounts, it is possible that the Portfolio Yield for a Series would be reduced
and therefore a Pay Out Event could occur with respect to the Certificates of a
Series. See "Description of the Certificates--Pay Out Events." In addition,
during recent years, there has been increased consumer awareness with respect to
the level of finance charges and fees and other practices of credit card issuers
and other consumer revolving loan providers. As a result of these developments
and other factors, there can be no assurance as to whether any federal or state
legislation will be promulgated which would impose additional limitations on the
monthly periodic finance charges or other fees or charges relating to the
Accounts.
 
    LEGAL MATTERS AND LITIGATION.  Since October 1991, a number of lawsuits and
administrative actions have been filed in several states against out-of-state
banks (both federally-insured state-chartered banks and federally-insured
national banks) that issue credit cards. These actions challenge various fees
and charges (such as late fees, over-the-limit fees, returned check charges and
annual membership fees) assessed against residents of the states in which such
suits were filed, based on restrictions or prohibitions under such states' laws
alleged to be applicable to the out-of-state credit card issuers. To date, the
Bank has not been named as a defendant in any such suit. There can be no
assurance that the Bank will not be named as a defendant in future lawsuits or
administrative actions challenging the fees and charges which it assesses
cardholders. In October 1991 a federal district court upheld a Massachusetts law
that bars banks from assessing late payment fees on credit card accounts of
residents of that state in a proceeding involving Greenwood Trust (the issuer of
the Discover Card). However, in August 1992 the court of appeals reversed the
federal district court on the grounds that the Massachusetts law was pre-empted
by applicable federal law and in January 1993 the United States Supreme Court
declined to review the ruling by the court of appeals. In other cases decided
recently in lower courts similar rulings have resulted. One state trial court in
Pennsylvania, however, has ruled in favor of a challenge to the assessment of
late payment and other fees, thereby rejecting the outcome in the Greenwood
Trust case. These cases may be appealed, other cases of this kind remain pending
in the lower courts and still others may be brought in the future. It is likely
that some plaintiffs will continue to press such cases and appeals, seeking to
obtain results in other Federal Circuit Courts at variance with the First
Circuit's decision in the Greenwood Trust case, thereby inducing the United
States Supreme Court to hear such a case in order to resolve the conflict among
the Circuits, and otherwise seeking to draw distinctions between their case and
Greenwood Trust. Such actions, if resolved adversely to bank credit card issuers
and other consumer revolving loan providers, could have the effect of limiting
certain charges, other than periodic finance charges, that could be assessed on
credit card or other consumer revolving credit accounts of residents of such
states and could require credit card issuers and other consumer revolving loan
providers such as the Bank to pay refunds and civil penalties with respect to
charges previously imposed on cardholders in such states. Consequently, such
actions could have an adverse impact on the Bank's credit card and other
consumer revolving loan operations. One potential effect of any such litigation
involving the
 
                                       16
<PAGE>
Bank, if successful, would be to reduce the Portfolio Yield for a Series. If
such a reduction occurs, a Pay Out Event could occur with respect to the
Certificates of such Series. See "Certain Legal Aspects of the
Receivables--Consumer Protection Laws."
 
    Pursuant to the Pooling Agreement, if a Receivable fails to comply in all
material respects with applicable requirements of law, subject to certain
conditions described under "The Pooling Agreement Generally--Representations and
Warranties," all Receivables in the affected Account will be reassigned to the
Seller or, in some circumstances, to the Servicer. On the Closing Date with
respect to each Series, the Seller will make certain representations and
warranties relating to the validity and enforceability of the Accounts and the
related Receivables. The sole remedy if any such representation or warranty is
breached is that, subject to certain conditions described herein under "The
Pooling Agreement Generally--Representations and Warranties," the interest of
Certificateholders of all Series in the Receivables affected thereby will be
reassigned to the Seller or assigned to the Servicer, as the case may be. In
addition, in the event of the breach of certain representations and warranties,
the Seller may be obligated to accept the reassignment of all the Receivables,
which reassignment will constitute the sole remedy available to
Certificateholders with respect to any such breach. See "The Pooling Agreement
Generally--Representations and Warranties" and "--Servicer Covenants" and
"Certain Legal Aspects of the Receivables--Consumer Protection Laws."
 
    PAYMENT AND MATURITY CONSIDERATIONS; DEPENDENCY ON CARDHOLDER
REPAYMENTS.  The Receivables may be paid at any time and there is no assurance
that there will be new Receivables created in the Accounts, that Receivables
will be added to the Trust or that any particular pattern of cardholder
repayments will occur. The actual rate of accumulation of principal with respect
to a Series in a Principal Funding Account during an Accumulation Period and the
rate of distribution of principal with respect to a Series during a Scheduled
Amortization Period or Early Amortization Period will depend on, among other
factors, the rate of cardholder repayments, the timing of the receipt of
repayments and the rate of default by cardholders. As a result, no assurance can
be given that the Invested Amount of a Series will be paid on the Expected Final
Payment Date, if any, with respect to a Series or that payments of principal
during the Scheduled Amortization Period with respect to a Series will equal the
Controlled Amortization Amount, if any, with respect to such Series or will
follow any expected pattern. Cardholder monthly payment rates with respect to
the Accounts are dependent upon a variety of factors, including seasonal
purchasing and payment habits of cardholders, the availability of other sources
of credit, general economic conditions, tax laws and the terms of the Accounts
(which are subject to change by the Bank). Increased convenience use, where
cardholders pay their Account balances in full on or prior to the due date, and
thus avoid all finance charges, would decrease the effective yield on the
Accounts and could cause the commencement of an Early Amortization Period for
one or more Series, as well as a decrease in protection to Certificateholders
against defaults under the Accounts. No assurance can be given as to the
cardholder payment rates which will actually occur in any future period.
 
    A decline in the amount of Receivables in the Accounts for any reason
(including, the decision by cardholders to use competing sources of credit, an
economic downturn or other factors) could result in the occurrence of a Pay Out
Event with respect to a Series and the commencement of an Early Amortization
Period with respect to such Series. The Pooling Agreement provides that the
Seller will be required to make an Addition to the Trust in the event that
either (a) the Seller Amount is not maintained at a minimum level equal to the
Required Seller Percentage of the sum of (i) the aggregate amount of Principal
Receivables and (ii) the aggregate principal amount on deposit in the Special
Funding Account (the "Required Seller Amount") or (b) the amount of Principal
Receivables in the Trust is not maintained at a minimum level equal to the sum
of (i) the Series Invested Amount of each Series then outstanding less (ii) the
aggregate principal amount on deposit in the Special Funding Account (the
"Required Principal Balance"). The "Required Seller Percentage" is equal to 7%,
but may be reduced under certain circumstances described under "Description of
the Certificates--Addition of Trust Assets." The "Series Invested Amount" for
any Series will be specified in the Supplement and, for each Series offered
hereby, in the related Prospectus Supplement for such Series, but will generally
equal the initial Invested Amount for a Series. In the event that the Seller
fails to make such Addition within five business days (or any other time period
specified in a
 
                                       17
<PAGE>
Supplement with respect to a Series) of the day on which it is required to make
such Addition pursuant to the Pooling Agreement as described under "Description
of the Certificates--Addition of Trust Assets" a Pay Out Event could occur with
respect to one or more Series.
 
    LIMITED NATURE OF RATING.  Any rating assigned to the Certificates of a
Series or a Class by a Rating Agency will reflect such Rating Agency's
assessment of the likelihood that Certificateholders of such Series or Class
will receive the payments of interest and principal required to be made under
the Pooling Agreement and the related Supplement and will be based primarily on
the value of the Receivables in the Trust and the availability of any Series
Enhancement with respect to such Series or Class. Any such rating will therefore
generally address credit risk and will not, unless otherwise specified in the
related Prospectus Supplement with respect to any Class or Series offered
hereby, address the likelihood that the principal of, or interest on, any
Certificates of such Class or Series will be prepaid, paid on a scheduled date
or paid on any particular date before the applicable Series Termination Date. In
addition, any such rating will not address the possibility of the occurrence of
a Pay Out Event with respect to such Class or Series or the possibility of the
imposition of United States withholding tax with respect to non-U.S.
Certificateholders. Further, the available amount of any Credit Enhancement or
other Series Enhancement with respect to any such Series or Class will be
limited and will be subject to reduction from time to time as described in the
related Prospectus Supplement. The rating of the Certificates of a Class or
Series will not be a recommendation to purchase, hold or sell such Certificates,
and such rating will not comment as to the marketability of such Certificates,
any market price or suitability for a particular investor. There is no assurance
that any rating will remain for any given period of time or that any rating will
not be lowered or withdrawn entirely by a Rating Agency if in such Rating
Agency's judgment circumstances so warrant.
 
    BOOK-ENTRY REGISTRATION.  Unless otherwise stated in the related Prospectus
Supplement, the Certificates of each Series offered hereby initially will be
represented by one or more certificates registered in the name of Cede, the
nominee for DTC, and will not be registered in the names of the
Certificateholders or their nominees. Consequently, unless and until Definitive
Certificates are issued, Certificate Owners will not be recognized by the
Trustee as "Certificateholders" (as such term is used in the Pooling Agreement
and any Supplement). Hence, until such time, Certificate Owners will only be
able to exercise the rights of Certificateholders indirectly through DTC, CEDEL
or Euroclear and their respective participating organizations. See "The Pooling
Agreement Generally--Book Entry Registration" and "--Definitive Certificates."
 
    SOCIAL, LEGAL, ECONOMIC AND OTHER FACTORS.  Changes in credit use and
payment patterns by cardholders result from a variety of economic, legal and
social factors. Economic factors include the rate of inflation, unemployment
levels and relative interest rates. The use of incentive programs (E.G., gift
awards for credit usage) may affect credit use. The Bank is unable to determine
whether or to what extent changes in applicable laws or other economic or social
factors will affect credit use or repayment patterns.
 
    COMPETITION IN THE CREDIT CARD AND CONSUMER REVOLVING LOAN INDUSTRY.  The
credit card and consumer revolving loan industry is highly competitive and
operates in a legal and regulatory environment increasingly focused on the cost
of services charged to consumers. There is increased use of advertising, target
marketing, pricing competition and incentive programs. New consumer credit
providers seek to enter, or expand their share of, the market. In addition,
certain credit card issuers and other revolving credit providers assess periodic
finance charges or other fees or charges at rates lower than the rate currently
being assessed on most of the Accounts. The Bank may also solicit existing
cardholders to open other revolving credit card accounts or revolving credit
accounts which offer certain benefits not available under the Accounts,
including lower periodic finance charges or reduced late charges and other fees
or charges. If cardholders choose to utilize competing sources of credit, the
rate at which new Receivables are generated in the Accounts may be reduced and
certain purchase and payment patterns with respect to the Receivables may be
affected. The Trust will be dependent upon the Bank's continued ability to
generate new Receivables. If the rate at which new Receivables are generated
declines significantly and the Bank does not add Receivables in Additional
Accounts to the Trust, a Pay Out Event could occur with respect to a Series.
 
                                       18
<PAGE>
    Recently, other credit card issuers have announced changes in the terms of
certain of their VISA and MasterCard-Registered Trademark-* credit cards,
including lowering the fixed annual percentage rate charged on balances or
converting the annual percentage rate charged on balances from a fixed per annum
rate to a variable rate. In addition, other credit card issuers have recently
announced "tiered" or "risk adjusted" rates under which the annual percentage
rate for the issuer's most creditworthy customers would be lowered.
 
    In 1992, a jury in federal court in Utah found that the VISA association
violated antitrust laws when it denied membership in VISA to a subsidiary of
Sears Roebuck & Co., on the basis that another Sears subsidiary is the issuer of
the Discover credit card, a competitor of the VISA credit card. In April 1993, a
motion by VISA for a new trial was denied. Even though it is expected that VISA
will appeal, a final decision against VISA could result in increased competition
among issuers of VISA and MasterCard credit cards and thereby have adverse
consequences for members of the VISA and MasterCard associations, such as the
Bank.
 
    THE ABILITY OF THE SELLER TO CHANGE TERMS OF THE ACCOUNTS.  Pursuant to the
Pooling Agreement, the Seller does not transfer to the Trust the Accounts but
only the Receivables arising in the Accounts. As owner of the Accounts, the
Seller will have the right to determine the periodic finance charge, the fees
and the other charges which will be applicable from time to time to the
Accounts, to alter the minimum monthly payment required under the Accounts and
to change various other terms with respect to the Accounts. A decrease in the
periodic finance charges or other fees or charges applicable to the Accounts
would decrease the effective yield on the Accounts and could result in the
occurrence of a Pay Out Event with respect to a Series and the commencement of
an Early Amortization Period with respect to such Series, as well as decreased
protection to Certificateholders against charged-off Accounts. Under the Pooling
Agreement, the Seller has agreed that, unless required by law or unless, in its
sole discretion, the Seller deems it necessary to maintain on a competitive
basis its lending business, it will not reduce the annual percentage rate of the
monthly periodic finance charge assessed on the Receivables or reduce other fees
on the Accounts, if as a result of such reduction, either (i) its reasonable
expectation is that such reduction will (based on facts known at such time)
cause a Pay Out Event to occur with respect to a Series or (ii) such reduction
is not applied to any comparable segment of consumer revolving credit accounts
owned by the Seller that have characteristics the same as or substantially
similar to the Accounts. In addition, the Seller, subject to compliance with
applicable laws, may in its sole discretion change the other terms of its
Accounts, if such change is made applicable to any comparable segment of
consumer revolving credit accounts owned by the Seller that have characteristics
the same as, or substantially similar to, such Accounts. Except as specified
above, there are no restrictions on the Seller's ability to change the terms of
the Accounts. There can be no assurance that changes in applicable law, changes
in the marketplace, including recent announcements by other credit card issuers
lowering annual percentage rates, or prudent business practice might not result
in a determination by the Seller to decrease customer finance charges or
otherwise take actions which would change any Account terms. See "--Competition
in the Credit Card and Consumer Revolving Loan Industry." In servicing the
Accounts, the Servicer is required to apply its usual and customary servicing
procedures for servicing receivables comparable to the Receivables and to act in
accordance with the Seller's written policies and procedures relating to the
operation of their consumer revolving lending business (the "Credit Card
Guidelines").
 
    CONTROL.  Subject to certain exceptions, the Certificateholders of each
Series may take certain actions, or direct certain actions to be taken, under
the Pooling Agreement or the related Supplement. However, under certain
circumstances, the consent or approval of a specified percentage of the
aggregate unpaid principal amount of the Certificates of all outstanding Series
will be required to direct certain actions, including requiring appointment of a
successor Servicer following a Servicer Default, amending the Pooling Agreement
under certain circumstances and directing a reassignment of the entire portfolio
of Accounts. In addition, following the occurrence of an Insolvency Event with
respect to the Seller, the Trust Assets will be liquidated unless the holders of
Certificates evidencing more than 50% of the aggregate unpaid principal amount
of each Series or, if a Series included more than one Class, each Class of such
Series (along with, to
 
- ------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc. and MasterCard
  International Incorporated, respectively.
 
                                       19
<PAGE>
the extent provided in the Supplement for any Series, any Credit Enhancer)
direct the Trustee not to sell or otherwise liquidate the Receivables. Further,
in certain cases (including with respect to certain amendments described under
"The Pooling Agreement Generally--Amendments"), when determining whether the
required percentage of Certificateholders of a Series have given their approval
or consent, all the Certificateholders of such Series will be treated as a
single class (whether or not such Series includes more than one Class).
Accordingly, one or more Classes of Certificateholders may have the power to
determine whether any such action is taken without regard to the position or
interests of other Classes of Certificateholders relating to such action.
 
    NONRECOURSE OBLIGATIONS.  The Certificates represent interests in the Trust
only and do not represent interests in or recourse obligations of the Seller or
any affiliate thereof or, if applicable, an Assuming Entity. Certificateholders
must rely solely upon the Receivables and the Series Enhancement, if any, for
the payment of principal of and interest on the Certificates. The only
obligations of the Seller or, if applicable, an Assuming Entity with respect to
the Trust are generally limited to the obligation to accept reassignment of all
or a portion of the Receivables under certain circumstances upon breach of
certain representations and warranties, the obligations to make Additions to the
Trust under certain circumstances and certain other limited obligations, all as
more fully described herein. The ability of the Seller or, if applicable, an
Assuming Entity to perform such obligations will be dependent in part on the
financial condition of the Seller or, if applicable, an Assuming Entity at the
time such obligation arises.
 
    ASSUMPTION OF THE BANK'S OBLIGATIONS BY AN ASSUMING ENTITY.  The Bank may,
subject to certain conditions, transfer its assets and obligations with respect
to the Trust and under the Pooling Agreement to an Assuming Entity that is not
affiliated with the Bank without obtaining Certificateholder consent to such
transfer. See "Assumption of the Bank's Obligations."
 
                       THE BANK'S CREDIT CARD ACTIVITIES
 
GENERAL
 
    The Receivables which the Bank has conveyed and will convey to the Trust
pursuant to the Pooling Agreement have been and will be generated from
transactions made by holders of selected VISA and MasterCard credit card
accounts, including premium and standard accounts from the Bank's portfolio of
such accounts (the "Bank Portfolio"). Generally, both premium and standard
accounts undergo the same credit analysis, but premium accounts have higher
credit limits.
 
    The Bank presently services all of its credit card accounts at offices
located in Maryland. Certain data processing and ministerial functions
associated with the servicing of the Bank's credit card accounts are performed
on behalf of the Bank by First Data Resources, Inc. ("FDR"). If FDR were to fail
or become insolvent, delays in processing and recovery of information with
respect to charges incurred by cardholders could occur and the replacement of
the services FDR currently provides to the Bank could be time consuming. As a
result, delays in payments to Certificateholders could occur.
 
    FDR was established in 1968 as the data processing unit of MidAmerica
Bankcard Association and was acquired by American Express Company in 1980.
According to publicly filed documents, American Express Company's interest in
FDR has been significantly reduced.
 
    FDR's executive offices are currently located in New York, New York.
Principal facilities used in connection with FDR's operations in the United
States are located in Nebraska and Oklahoma.
 
    The Bank utilizes a variety of the services provided by FDR in originating
and servicing the Bank's VISA and MasterCard accounts, including provision of
network interface to other card processors through VISA USA, Inc. and MasterCard
International, Incorporated. This network provides cardholder authorizations in
addition to a conduit for funds transfer and settlement.
 
NEW ACCOUNTS AND UNDERWRITING
 
    The Bank generated substantially all of its credit card accounts through
direct mailings and telemarketing. The Bank's credit card program commenced in
June 1985. From November 1990 through January 1993,
 
                                       20
<PAGE>
the Bank did not actively solicit new accounts, although it continued to acquire
new accounts through applications available at the Bank's branches. The Bank
resumed active solicitation of new accounts in February 1993. Prior to February
1993, the Bank generally did not preapprove accounts for its credit cards;
however, with the resumption of its solicitation of new accounts the Bank
currently generates new accounts through direct mailing and telemarketing
solicitation campaigns directed at individuals who have been preapproved. The
Bank identifies potential cardholders for preapproved solicitations by supplying
a list of credit criteria to a credit bureau, which generates a list of
individuals who meet such criteria. When the Bank receives an acceptance
certificate from an individual that received a preapproved solicitation, the
Bank obtains a credit report on such individual issued by an independent credit
reporting agency, and the issuance of a credit card to such individual and the
credit limit and terms of the account are subject to certain post-screening
underwriting reviews by the Bank.
 
    The Bank's underwriting approach to account approval supplements a
computerized credit scoring system with an evaluation of each completed
application for creditworthiness. In the underwriting process, the Bank
considers the prospective cardholder's income, credit history, outstanding debt
as a percentage of gross income and other factors intended to provide a general
indication of the applicant's willingness and ability to repay his obligations.
The Bank also reviews a credit report on each applicant issued by an independent
credit reporting agency and, for certain applicants, independently verifies
employment, income or other information contained in the credit application.
 
    If an application is approved, the Bank establishes an initial credit limit
on the cardholder's account based on the Bank's evaluation of the cardholder's
creditworthiness. This credit limit is adjusted from time to time based on the
Bank's continuing evaluation of the cardholder's repayment ability as evidenced
by the cardholder's payment history and other factors. The Bank also may
increase the credit limit at the cardholder's request after completion of an
evaluation comparable to that performed during the initial underwriting.
 
    The Bank reviews credit losses on a monthly basis and adjusts its
underwriting standards appropriately. The Bank also performs an ongoing credit
review for each account, which may result in the Bank's (i) limiting the amount
of credit available for cash advances on an account to 30% of the credit limit
for such account, (ii) reducing the available credit limit for such account, or
(iii) closing the account.
 
USE OF CREDIT CARDS
 
    Each cardholder is subject to an agreement with the Bank governing the terms
and conditions of the cardholder's account. Pursuant to each such agreement, the
Bank reserves the right to change or terminate any terms, conditions, services
or features of its accounts (including increasing or decreasing Monthly Periodic
Charges, Annual Fees, Other Charges or minimum payment terms) at any time. The
agreement with each cardholder provides that the Bank may apply such changes,
when applicable, to current outstanding balances as well as to future
transactions upon written notice to cardholders. However, applicable laws may
limit the ability of the Bank to make such changes. See "Certain Legal Aspects
of the Receivables-- Consumer Protection Laws."
 
    A cardholder may use his or her credit card for purchases and for cash
advances. Cardholders make purchases when using their credit cards to buy goods
or services. A cash advance is made when a credit card is used to obtain cash
from a financial institution or an automated teller machine (ATM). Cardholders
may also use special "convenience" checks issued by the bank to draw against
their credit line.
 
BILLING AND PAYMENTS
 
    The accounts in the Bank Portfolio currently have various billing and
payment characteristics, including varying periodic rate finance charges and
fees.
 
    Cardholders receive monthly billing statements summarizing the activity in
their accounts. Currently, a cardholder must make a monthly minimum payment
generally equal to the sum of (i) the greater of 3% of the outstanding account
balance (up to the applicable credit limit) or $15; however, from June 1, 1994
through May 31, 1995 each cardholder has the option of paying 2% of the
outstanding account balance (up to the applicable credit limit) or $15, (ii) any
amount past due, and (iii) any amount by which the account
 
                                       21
<PAGE>
balance exceeds the applicable credit limit. Balances of $15 or less must be
paid in full. Certain eligible cardholders are periodically offered the option
to defer monthly minimum payments for one month. The Bank assesses certain
cardholders a non-refundable annual fee (which it has waived and may continue to
waive in connection with other promotional programs for a one-year period) which
generally ranges from $10 to $40. Other charges currently assessed by the Bank
include a late charge (generally $15, assessed by the Bank if it does not
receive the required minimum payment on or before the 15th day following the
payment due date, or for certain accounts the 5th day following the statement
closing date), a cash advance fee (generally equal to 2% of the cash advance
subject to a $2 minimum and a $10 maximum), and a return check charge (generally
$15). Cardholders may also purchase credit life, unemployment and disability
insurance covering their account. All fees, charges and insurance premiums
assessed by the Bank are automatically charged to the account and are included
in the account balance.
 
    The Bank assesses interest based on the average daily account balance;
effective in October 1991, the daily account balance includes due and unpaid
interest on certain accounts. To calculate such balance, the Bank first takes
the beginning account balance each day, adds any new purchases or cash advances
and subtracts any payments or credits. This computation yields the daily account
balance. The Bank then adds all the daily account balances for the billing cycle
and divides the total by the number of days in the billing cycle. This produces
the average daily account balance. The total periodic charge for a billing cycle
is calculated by multiplying the average daily account balance by the monthly
periodic rate. Periodic charges for purchases are not assessed if all balances
shown in the billing statement are paid by the due date, which is normally 25
days after the statement closing date, or if the previous purchase balance on
the most recent prior monthly statement was zero. Cash advances accrue periodic
charges on the outstanding balance of the advance from the date of the advance
until the date full payment is received.
 
    Currently, accounts in the Bank Portfolio incur periodic finance charges at
a variety of fixed and variable annual percentage rates ranging from 6.0% to
21.8%. Accounts may have a different periodic finance charge for purchases and
cash advances. In late 1987 the Bank increased the annual interest rate for all
accounts from 14.0% to 14.9%. In February 1989 the annual interest rate on all
accounts was increased to 15.9% and in June 1989 to 16.9%. In November 1989 the
annual interest rate for all standard accounts was increased to 18.9% while Gold
accounts remained at 16.9%. In September 1990 the annual interest rate on all
standard accounts outside the Washington, D.C., Maryland and Virginia area was
increased to 19.8%, and the annual interest rate on cash advances for all
accounts was increased to 19.8%. In October 1991 the annual interest rate on
certain accounts was increased to 21.8% and the annual interest rate on certain
Gold accounts (for charges other than cash advances) was increased to 17.9%. In
response to products offered by competitors, beginning in November 1992 the Bank
began offering to low-risk customers and certain other existing customers the
option to convert to a variable-rate credit card account that provides the
cardholder with a reduced interest rate compared to the current rate on the
Bank's fixed-rate accounts. The variable rate is applicable to purchases and
cash advances made after the variable rate is elected by the cardholder, but
generally is not applicable to the then existing balance in the cardholder's
account. In the solicitation of new accounts, the Bank has various marketing
programs for which the annual percentage rate and fees may vary. The Bank makes
use of introductory periodic finance charge rates. The introductory periodic
finance charge rates are generally fixed for some initial period, and at the
conclusion of this period rise to a higher, variable periodic finance charge
rate, which generally ranges from 8.9% to 10.9% over a selected prime rate for
purchases and 13.8% over the selected prime rate for cash advances. Such rates
may be changed from time to time. In its solicitation of new accounts and to
certain existing customers, the Bank is offering various products which
currently include (1) a rebate program in which the customer will generally
receive a rebate of 1% of purchases charged to the account during a year if the
purchases exceed specified thresholds and (2) a no-annual fee product.
 
    The Bank periodically offers promotional discounts to certain customers to
encourage increased usage of their credit card accounts with the Bank, including
(i) a reduced interest rate for purchases and cash advances made during
specified promotional periods, (ii) an option to periodically defer the monthly
minimum payment, (iii) a reduction of the monthly minimum payment, and (iv) an
increase in the rebate amount for a specified period.
 
                                       22
<PAGE>
    An account opened prior to announcement of a rate change will continue to be
assessed at the rate in effect at the time the account was opened until the
cardholder ratifies a rate change by using his card to make a purchase or obtain
a cash advance after notice of the change (or, in certain cases, until the Bank
notifies the cardholder of a rate change unless the cardholder notifies the Bank
that he will not accept the rate change). The cardholder must affirmatively
notify the Bank that the customer has elected the variable rate option described
above. Subject to maintaining the Portfolio Yield for each Series at a level at
least equal to the Base Rate for each such Series (or any Class within such
Series) pursuant to the Pooling Agreement (unless otherwise required by law or
deemed by the Seller to be necessary in order to maintain its credit card
business, based upon a good faith assessment by it, in its sole discretion, of
the nature of the competition in that business), so that a Pay Out Event with
respect to any Series based on a decline in the Portfolio Yield for such Series
does not occur, the Bank may change the monthly periodic rate and other fees and
charges applicable to the Accounts at any time so long as it makes the change
for all accounts owned and serviced by the Bank that are the same as or
substantially similar to the Accounts, subject to certain exceptions set forth
in the Pooling Agreement. The terms "Portfolio Yield" and "Base Rate" for each
Series will have the meanings set forth in the Prospectus Supplement relating to
each such Series. See "Special Considerations-- The Ability of the Seller to
Change Terms of The Accounts."
 
DELINQUENCIES
 
    An account is contractually delinquent if the minimum payment indicated on
the cardholder's statement is not received by the statement cycle date, which is
generally 5 days after the due date. Efforts to collect contractually delinquent
credit card receivables are made by the Bank's service center personnel or the
Bank's designees. Collection activities include statement messages, formal
collection letters and telephone calls. Collection personnel generally initiate
telephone contact with cardholders whose accounts have become five days or more
delinquent. In the event that initial telephone contact fails to resolve the
delinquency, the Bank continues to contact the cardholder by telephone and by
mail. The Bank may enter into arrangements with cardholders to extend or
otherwise change payment schedules and other account terms. Delinquency levels
are monitored by collections managers and information is reported regularly to
senior management of the Bank. Accounts are generally charged off when they
become 190 days contractually delinquent (or sooner in the event of receipt of
notice of death or bankruptcy of the credit card holder), at which time they are
generally referred to outside collection agencies.
 
    The Bank's account origination, credit evaluation, servicing and chargeoff
policies and collection practices may change from time to time in accordance
with the Bank's business judgment, industry practice, applicable laws and
regulations and other factors. Such changes may affect the performance of the
Trust Portfolio and the collectibility of the Receivables.
 
INTERCHANGE
 
    Members participating in the VISA and MasterCard associations receive
certain fees ("Interchange") as partial compensation for taking credit risk,
absorbing fraud losses and funding receivables for a limited period prior to
initial billing. Under the VISA and MasterCard systems a portion of this
Interchange in connection with cardholder purchases is collected by banks that
issue credit cards by applying a discount to the amount paid by such banks to
the banks that clear the related transactions for merchants. Interchange will be
allocated within the Trust by treating 1.0% (subject to adjustment at the option
of the Bank upon the satisfaction of certain conditions as described herein in
"Description of the Certificates -- Discount Option" which adjusted percentage,
if applicable, will be specified in the applicable Prospectus Supplement) of
collections of Principal Receivables (whether arising from purchases or cash
advances) as collections of Finance Charge Receivables.
 
                                    THE BANK
 
    The Bank is a federally chartered stock savings bank. The Bank's executive
offices are located at 8401 Connecticut Avenue, Chevy Chase, Maryland 20815, and
the Bank's telephone number is (301) 986-7000. The Bank is subject to
comprehensive regulation, examination and supervision by the OTS within the
Department of the Treasury and the FDIC. Deposits at the Bank are fully insured
up to $100,000
 
                                       23
<PAGE>
per insured depositor by the Savings Association Insurance Fund, which is
administered by the FDIC. The Prospectus Supplement for each Series will provide
additional information, including financial information, relating to the Bank.
 
                      ASSUMPTION OF THE BANK'S OBLIGATIONS
 
    The Bank from time to time may consider a transfer of all or a portion of
its consumer revolving credit card accounts and the receivables arising
thereunder, which may include all, but not less than all, of the Accounts and
the Bank's remaining interest in the Receivables arising thereunder, its
interest in Participations and its interest in the Trust (collectively, the
"Assigned Assets"), together with all servicing functions and other obligations
under the Pooling Agreement or relating to the transactions contemplated thereby
(collectively, the "Assumed Obligations"), to another entity (the "Assuming
Entity") which may be an entity that is not affiliated with the Bank. Pursuant
to the Pooling Agreement, the Bank is permitted to assign, convey and transfer
the Assigned Assets and the Assumed Obligations to the Assuming Entity, without
the consent or approval of the holders of any Certificates, if the following
conditions, among others, are satisfied: (i) the Assuming Entity, the Bank and
the Trustee shall have entered into an assumption agreement providing for the
Assuming Entity to assume the Assumed Obligations, including the obligation
under the Pooling Agreement to transfer the Receivables arising under the
Accounts and the Receivables arising under any Additional Accounts to the Trust,
(ii) each provider of Series Enhancement, if any, shall have consented to the
transfer and assumption, (iii) all filings required to perfect the interest of
the Trustee in the Receivables arising under such Accounts shall have been duly
made and copies thereof shall have been delivered by the Bank to the Trustee,
(iv) the Bank shall have received written notice from each Rating Agency that
such transfer and assumption will not have a Ratings Effect, (v) the Trustee
shall have received an opinion of counsel with respect to clause (iii) above and
as to certain other matters specified in the Pooling Agreement, and (vi) the
Trustee shall have received an opinion of counsel acceptable to the Trustee that
for federal and Maryland state tax purposes (and for purposes of taxation in the
jurisdiction in which the Assuming Entity engages in its principal servicing
activities, if different from Maryland), (x) such transfer and assumption will
not adversely affect the tax characterization as debt of Certificates of any
outstanding Series or Class that were characterized as debt at the time of their
issuance, (y) following such transfer and assumption the Trust will be deemed
not to be an association (or publicly traded partnership) taxable as a
corporation and (z) such transfer and assumption will not cause or constitute an
event in which gain or loss would be recognized by any Certificateholders or the
Trust. The Pooling Agreement provides that the Bank, the Assuming Entity and the
Trustee may enter into amendments to the Pooling Agreement to permit the
transfer and assumption described above without the consent of the holders of
any Certificates. After any permitted transfer and assumption, the Assuming
Entity will be considered to be the "Seller" for all purposes hereof, and the
Bank will have no further liability or obligation under the Pooling Agreement,
other than those liabilities that arose prior to such transfer.
 
                                THE RECEIVABLES
 
    The Receivables arise in certain Eligible Accounts (the "Trust Portfolio")
selected by the Bank from the Bank Portfolio as described below.
 
    The Bank will transfer to the Trust all Receivables existing in each Account
owned by it on the date of transfer to the Trust and all Receivables generated
in such Accounts after such date. All monthly calculations with respect to such
Accounts are computed based on activity occurring during a calendar month (each
a "Monthly Period"). Pursuant to the Pooling Agreement, 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 VISA or MasterCard consumer revolving credit card accounts owned by
the Bank to be included as Accounts and to convey to the Trust all Receivables
in such Additional Accounts, whether such Receivables are then existing or
thereafter created. These Accounts must be Eligible Accounts as of the date the
Bank designates such accounts as Additional Accounts. In addition, as of the
Trust Cut-Off Date (or as of the addition date) and on the date any new
Receivables are created, the Bank will represent and warrant to the Trust that
each of the Receivables in any Account or Additional Account that is conveyed to
the Trust on
 
                                       24
<PAGE>
such day meets the eligibility requirements specified in the Pooling Agreement.
Those requirements include, but are not limited to (i) with respect to an
Account, that such Account (a) has not been, and does not have any receivables
that have been, sold, pledged or assigned to any person except pursuant to the
Pooling Agreement, (b) does not have any receivables that are Defaulted
Receivables and (c) does not have any receivables identified as having been
incurred as a result of fraudulent use of any related credit card, and (ii) with
respect to a Receivable, that such Receivable (a) has arisen under an Eligible
Account, (b) was created in compliance with the Credit Card Guidelines and (c)
at the time of transfer to the Trust is not subject to any right of rescission,
setoff, counterclaim or other defense other than certain bankruptcy and
equity-related defenses and adjustments permitted by the Pooling Agreement. See
"The Pooling Agreement Generally--Representations and Warranties." However,
there can be no assurance that all 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 designate
certain Accounts owned by it the Receivables of which will be removed from the
Trust. In such case, the Receivables in the Removed Accounts will be reassigned
to the Bank. Throughout the term of the Trust, the Trust Portfolio will consist
of the Initial Accounts, plus any Additional Accounts, and minus any Removed
Accounts.
 
    Additional Accounts may not be accounts of the same type previously included
in the Trust. Therefore there can be no assurance that such Additional Accounts
will be of the same credit quality as the Initial Accounts or the Additional
Accounts the Receivables of which have been conveyed previously to the Trust.
Moreover, Additional Accounts may contain Receivables which consist of fees,
charges and amounts which are different from the fees, charges and amounts
described below. Such Additional Accounts may also be subject to different
credit limits, balances and ages. Consequently, there can be no assurance that
the Accounts will continue to have the characteristics described herein as
Additional Accounts are added. In addition, the inclusion in the Trust of
Additional Accounts with lower periodic finance charges may have the effect of
reducing the Portfolio Yield for a Series. The Bank intends to file with the
Commission, on behalf of the Trust, a Current Report on Form 8-K with respect to
any addition of accounts which would have a material effect on the composition
of the Accounts.
 
    The Prospectus Supplement relating to a Series will provide certain
information about the Trust Portfolio as of the date specified. Such information
will include the amount of Principal Receivables, the amount of Finance Charge
Receivables, the range of principal balances of the Accounts and the average
thereof, the range of credit limits of the Accounts and the average thereof, the
range of ages of the Accounts and the average thereof, the geographic
distribution of the Accounts, the types of Accounts and delinquency statistics
relating to the Accounts.
 
                                USE OF PROCEEDS
 
    The net proceeds from the sale of the Certificates of any Series offered
hereby will be paid to the Bank. Unless otherwise specified in the related
Prospectus Supplement, the Bank will use such proceeds for general corporate
purposes.
 
                                   THE TRUST
 
    The Trust, as a master trust, 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 Certificate 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 will be administered in accordance with the laws of the State of New
York.
 
    The Seller will convey to the Trust, without recourse, its interest in all
Receivables arising under the Accounts. The Trust Assets will consist of the
Receivables, all monies due or to become due thereunder, the proceeds of the
Receivables, all monies on deposit in the Collection Account and in certain
accounts maintained for the benefit of the Certificateholders, any
Participations included in the Trust, funds collected or to be collected with
respect to such Participations and any Series Enhancements. The Trust Assets are
 
                                       25
<PAGE>
expected to change over the life of the Trust as revolving credit card accounts
and related assets become subject to the Trust and as Accounts are closed,
charged off or removed and are no longer subject to the Trust. Pursuant to the
Pooling Agreement, the Seller will have the right (subject to certain
limitations and conditions), and in some circumstances will be obligated, to
designate as Trust Assets, Receivables arising in Additional Accounts or, in
lieu thereof or in addition thereto, Participations. See "Description of the
Certificates--Addition of Trust Assets." In addition, the Seller will have the
right to remove from the Trust, Receivables arising in designated Accounts as
described herein under "Description of the Certificates-- Removal of Accounts."
 
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
    The Certificates of a Series will be issued pursuant to a Pooling and
Servicing Agreement (the "Pooling Agreement"), and a Supplement thereto relating
to such Certificates, between the Bank, as seller of its interest in the
Receivables (in such capacity, the "Seller"; which term shall include, if
applicable, an Assuming Entity) and servicer of the Accounts, and the Trustee.
The Pooling Agreement and each Supplement with respect to any Series offered
hereby will be substantially in the form filed as exhibits to the Registration
Statement of which this Prospectus is a part. See "Description of the
Certificates--New Issuances." The Trustee will provide a copy of the Pooling
Agreement (without exhibits or schedules), including any Supplements, to
Certificateholders upon written request. The following summary describes certain
terms generally applicable to the Certificates of each Series and is qualified
in its entirety by reference to the Pooling Agreement and the applicable
Supplement.
 
    The Certificates of each Series offered hereby will initially be represented
by one or more certificates registered in the name of the nominee of DTC
(together with any successor depository selected by the Seller, the
"Depository"), except as set forth below. Unless otherwise specified in the
related Prospectus Supplement, the Certificates of each Series offered hereby
will be available for purchase in minimum denominations of $1,000 and in
integral multiples thereof in book-entry form. The Seller has been informed by
DTC that DTC's nominee will be Cede. See "The Pooling Agreement
Generally--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
such Series, representing the right to receive from such 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 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. Except as otherwise provided herein or in
the related Prospectus Supplement, collections of Finance Charge Receivables and
certain other amounts allocable to the Certificateholders' Interest of a Series
offered hereby will be used to make interest payments to Certificateholders of
such Series on each Interest Payment Date specified in the related Prospectus
Supplement, provided that after the commencement of an Early Amortization Period
with respect to such Series, interest will be distributed to such
Certificateholders monthly on each Special Payment Date. If the Interest Payment
Dates for a Series or Class occur less frequently than monthly, such collections
or other amounts (or the portion thereof allocable to such Class) will be
deposited in one or more Interest Funding Accounts and used to make interest
payments to Certificateholders of such 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. Funds on deposit in an
Interest Funding Account will be invested in Eligible Investments. Any earnings
(net of losses and investment expenses) on funds in an Interest Funding Account
will be paid to, or at the direction of, the Seller except as otherwise
specified in any Supplement. 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.
 
                                       26
<PAGE>
PRINCIPAL
 
    The Certificates of each Series will have a Revolving Period during which
collections of Principal Receivables and certain other amounts otherwise
allocable to the Certificateholders' Interest of such 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 holder of the Seller Certificate.
Unless an Early Amortization Period commences with respect to a Series,
following the Revolving Period with respect to such Series, such Series will
have either an Accumulation Period or a Scheduled Amortization Period.
 
    During the Accumulation Period, if any, with respect to a Series,
collections of Principal Receivables and certain other amounts allocable to the
Certificateholders' Interest of such Series will be deposited on each
Distribution Date in a Principal Funding Account and used to make principal
distributions to the Certificateholders of such Series when due. If so specified
in the related Prospectus Supplement, the amount to be deposited in a Principal
Funding Account for any Series offered hereby on any Distribution Date may be
limited to an amount equal to a Controlled Accumulation Amount specified in such
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 such Classes with respect to deposits of
principal into such Principal Funding Accounts.
 
    During the Scheduled Amortization Period, if any, with respect to a Series,
collections of Principal Receivables and certain other amounts allocable to the
Certificateholders' Interest of such Series will be used on each Distribution
Date to make principal distributions to any Class of Certificateholders then
scheduled to receive such distributions. If so specified in the related
Prospectus Supplement, the amount to be distributed to Certificateholders of any
Series offered hereby on any Distribution Date may be limited to an amount equal
to the Controlled Amortization Amount specified in such 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 such Classes
with respect to such distributions.
 
    During the Early Amortization Period with respect to a Series, collections
of Principal Receivables and certain other amounts allocable to the
Certificateholders' Interest of such Series (including Shared Principal
Collections, if any, allocable to such Series) will be distributed as principal
payments to the applicable Certificateholders monthly on each Distribution Date
beginning with the first Special Payment Date. During the Early Amortization
Period with respect to a Series, distributions of principal to
Certificateholders of such Series will not be subject to any Controlled Deposit
Amount or Controlled Distribution Amount. In addition, upon the commencement of
the Early Amortization Period, any funds on deposit in a Principal Funding
Account with respect to such Series will be paid to the Certificateholders of
the relevant Class or Series on the first Special Payment Date. See "Series
Provisions--Pay Out Events" in the related Prospectus Supplement for a
discussion of the events which might lead to the commencement of the Early
Amortization Period with respect to a Series.
 
                                       27
<PAGE>
    Funds on deposit in any Principal Funding Account established with respect
to a Class or Series offered hereby will be invested in Eligible Investments and
may be subject to a guarantee or guaranteed investment contract or a deposit
account or other mechanism specified in the related Prospectus Supplement
intended to assure a minimum rate of return on the investment of such funds. In
order to enhance the likelihood of the payment in full of the principal amount
of a Class of Certificates offered hereby at the end of an Accumulation Period
with respect thereto, such Class may be subject to a maturity liquidity facility
or a deposit account or other similar mechanism specified in the relevant
Prospectus Supplement.
 
ADDITION OF TRUST ASSETS
 
    If, as of the close of business on the last business day of any Monthly
Period, either (a) the Seller Amount is less than the Required Seller Amount or
(b) the amount of Principal Receivables in the Trust is less than the Required
Principal Balance, the Seller shall, on or prior to the close of business on the
10th calendar day following such day (unless the Seller Amount equals or exceeds
the Required Seller 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 such Monthly Period
and prior to such 10th day) make an Addition to the Trust such that, after
giving effect to such Addition, the Seller Amount is at least equal to the
Required Seller Amount and the amount of Principal Receivables in the Trust is
at least equal to the Required Principal Balance. An "Addition" will consist of
(i) receivables arising in Eligible Accounts owned by the Seller or (ii)
participations representing undivided interests in a pool of assets primarily
consisting of revolving credit card accounts owned by the Seller and collections
thereon ("Participations"). The addition of Participations to the Trust pursuant
to this paragraph will be effected by an amendment to the Pooling Agreement
which will not require the consent of Certificateholders. The Seller upon 30
days' prior notice to the Trustee, each Rating Agency and certain providers of
Series Enhancement, may reduce the Required Seller Percentage (but not below
2%), PROVIDED that (a) such reduction will not result in a Ratings Effect and
(b) the Seller shall have 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 Seller, such reduction will not, based on the facts
known to such officer at the time of such certification, cause a Pay Out Event
to occur with respect to any Series. In addition, the Seller may from time to
time, at its sole discretion, subject to the conditions described below,
voluntarily make an Addition to the Trust.
 
    The Seller may designate, from time to time, at its sole discretion,
Eligible Accounts to be included as Accounts ("Automatic Additional Accounts"),
subject to the limitations (the "Aggregate Additional Limit") specified in each
Prospectus Supplement. The Aggregate Additional Limit is intended to limit the
extent to which the Seller, by designating Automatic Additional Accounts, may
alter the composition of the Accounts without Rating Agency consent. If the
aggregate number of Automatic Additional Accounts designated to be included as
Accounts plus the number of Accounts added pursuant to the preceding paragraph
without prior review by each Rating Agency with respect to any of the periods
specified in the Prospectus Supplements would exceed the Aggregate Additional
Limit, then no Automatic Additional Accounts may be added during such periods
without the consent of each Rating Agency. On or before each Distribution Date,
the Seller shall have delivered to the Trustee, each Rating Agency and certain
providers of Series Enhancement an opinion of outside counsel with respect to
the Automatic Additional Accounts included as Accounts during the preceding
Monthly Period confirming the validity and perfection of each transfer of such
Automatic Additional Accounts. If such opinion of counsel with respect to any
Automatic Additional Accounts is not so received, the ability of the Bank to
designate Automatic Additional Accounts will be suspended until such time as the
Rating Agency otherwise consents in writing. Automatic Additional Accounts and
Accounts relating to any Addition are collectively referred to herein as
"Additional Accounts."
 
    In connection with an Addition, the Seller will convey to the Trust the
Receivables arising in Additional Accounts and Participations subject to the
following conditions, among others (provided that the following conditions
(other than the delivery of a written assignment and a computer file or
microfiche list as described in clause (b)) shall not apply to the transfer to
the Trust of Receivables in Automatic Additional Accounts): (a) on or before the
fifth calendar day immediately preceding any such required Addition or on or
before the tenth business day immediately preceding any such other Addition, the
Seller shall have given the Trustee, the Servicer, the Rating Agencies and
certain providers of Series Enhancement written notice that the
 
                                       28
<PAGE>
Receivables arising in the Additional Accounts or Participations will be
included as Trust Assets; (b) on or before the date on which any such
Receivables are added to the Trust, the Seller shall have delivered to the
Trustee a written assignment and a computer file or microfiche list containing a
true and complete list of the related Additional Accounts specifying for each
such Account its account number, the aggregate amount outstanding in such
Account and the aggregate amount of Principal Receivables outstanding in such
Account; (c) in the case of an Addition other than a required Addition, the
Seller shall have received confirmation from each Rating Agency that such
Addition will not result in a Ratings Effect; (d) in the case of a required
Addition which exceeds the Aggregate Additional Limit, the Seller shall have
provided each Rating Agency with 10 calendar days' prior written notice and each
Rating Agency shall not have notified the Seller that such Addition would result
in a Ratings Effect; and (e) prior to or on the date any such Receivables or
Participations are added to the Trust, the Seller shall have delivered to the
Trustee and certain providers of Series Enhancement a certificate of an
authorized officer stating that any related Additional Accounts are Eligible
Accounts and that the Seller reasonably believes that (i) such Addition will
not, based on the facts known to such officer at the time of such certification,
cause a Pay Out Event to occur with respect to any Series (ii) in the case of
Additional Accounts, no selection procedure was utilized by the Seller that
would result in a selection of Additional Accounts (from the available Eligible
Accounts owned by the Seller) that would be materially adverse to the interests
of the Certificateholders of any Series as of the date of the Addition. The only
limitations on the Bank's right to designate Additional Accounts, including
Automatic Additional Accounts, are those described herein and in the related
Prospectus Supplement.
 
    The Seller may direct that the Principal Receivables in the Additional
Accounts be treated as Principal Receivables outstanding on the last day of the
Monthly Period preceding the Monthly Period in which the Addition is made for
purposes of calculating Floating Allocation Percentages and Principal Allocation
Percentages for the Monthly Period of such Addition. Such direction may be made
on the date such Addition is made (the "Addition Date") only if all Collections
with respect to the Additional Accounts for the period from the last day of the
preceding Monthly Period through the Addition Date must be deposited in the
Collection Account on the Addition Date. Following any such Addition, the
Servicer will allocate Collections for the balance of such Monthly Period,
including the Collections deposited on the Addition Date, 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 such
Additional Accounts had been included in the Trust for the entire Monthly Period
in which the Addition occurred.
 
    Additional Accounts or Participations may include accounts originated using
criteria different from those that were applied to the Initial Accounts because
such accounts were originated at a later date or were part of a portfolio of
revolving credit card accounts which were not part of the Bank Portfolio as of
the Trust Cut-Off Date or which were acquired from another institution.
Moreover, Additional Accounts and accounts included in Participations may not be
accounts of the same type previously included in the Trust. See "The Pooling
Agreement Generally--Representations and Warranties." Consequently, there can be
no assurance that such Additional Accounts or Participations will be of the same
credit quality or have the same payment characteristics as the Initial Accounts
or the Additional Accounts previously included in the Trust.
 
    Additional Accounts of a type different than the Initial Accounts may
contain Receivables that consist of fees, charges and amounts that are different
from the fees, charges and amounts that have been designated as Finance Charge
Receivables and Principal Receivables herein and Participations may be added to
the Trust as Additions. In either case, the Servicer will designate the portions
of funds collected or to be collected in respect of such Receivables or
Participations to be treated for purposes of the Pooling Agreement as Principal
Receivables and Finance Charge Receivables.
 
REMOVAL OF ACCOUNTS
 
    On any day of any Monthly Period, the Seller shall have the right to require
the reassignment to it or its designee of all the Trust's right, title and
interest in, to and under the Receivables then existing and thereafter created,
all monies due or to become due and all amounts received with respect thereto
and all proceeds thereof in or with respect to the Removed Accounts designated
by the Seller, upon satisfaction of the following conditions: (a) on or before
the fifth business day (the "Removal Notice Date") immediately
 
                                       29
<PAGE>
preceding the date upon which the Receivables in such Accounts are to be removed
from the Trust, the Seller shall have given the Trustee, the Servicer, each
Rating Agency and certain providers of Series Enhancement written notice of such
removal specifying the date for removal of the Removed Accounts (the "Removal
Date"); (b) on or prior to the date that is ten business days after the Removal
Date, the Seller shall have delivered to the Trustee a computer file or
microfiche list containing a true and complete list of the Removed Accounts
specifying for each such Account, as of the Removal Notice Date, its account
number, the aggregate amount outstanding in such account and the aggregate
amount of Principal Receivables outstanding in such Account; (c) the Seller
shall have represented and warranted as of such Removal Date that the list of
Removed Accounts delivered pursuant to clause (b) above is true and complete in
all material respects; (d) the Seller shall have received confirmation from each
Rating Agency that such removal will not result in a Ratings Effect; and (e) the
Seller shall have delivered to the Trustee and certain providers of Series
Enhancement a certificate of an authorized officer, dated the Removal Date, to
the effect that the Seller reasonably believes that (i) such removal will not,
based on the facts known to such officer at the time of such certification,
cause a Pay Out Event to occur with respect to any Series and (ii) no selection
procedure was utilized by the Seller that would result in a selection of Removed
Accounts that would be materially adverse to the interests of the
Certificateholders of any Series as of the Removal Date; and (f) as of the
Removal Notice Date. Such removal could occur for a number of reasons including,
among others, a determination by the Seller that the Trust contains more
Receivables than the Seller is obligated to retain in the Trust under the
Pooling Agreement and any applicable Supplements and a determination that the
Seller does not desire to obtain additional financing through the Trust at such
time. The only limitation on the Bank's right to require the reassignment to it
or its designee of the Receivables in designated Removed Accounts are those
described herein and in the related Prospectus Supplement.
 
    Upon satisfaction of the above conditions, the Trustee shall execute and
deliver to the Seller a written reassignment and shall be deemed to sell,
transfer, assign, set over and otherwise convey to the Seller or its designee,
without recourse, representation or warranty, all the right, title and interest
of the Trust in and to the Receivables arising in the Removed Accounts, all
monies due and to become due and all amounts received with respect thereto and
all proceeds thereof.
 
DISCOUNT OPTION
 
    The Pooling Agreement provides that the Seller may at any time and from time
to time, but without any obligation to do so, designate a specified fixed or
variable percentage based on a formula as specified in the related Prospectus
Supplement (the "Discount Percentage") of the amount of Receivables arising in
the Accounts on and after the date such designation becomes effective that
otherwise would have been treated as Principal Receivables to be treated as
Finance Charge Receivables (the "Discount Option Receivables"). Although there
can be no assurance that the Seller will do so, such designation may occur
because the Seller determines that the exercise of the discount option is needed
to provide a sufficient yield on the Receivables to cover interest and other
amounts due and payable from collections of Finance Charge Receivables or to
avoid the occurrence of a Pay Out Event relating to the reduction of the average
yield on the portfolio of Accounts in the Trust, if the Supplement for the
related Series provides for such a Pay Out Event. After any such designation,
pursuant to the Pooling Agreement, the Seller may, without notice to or consent
of the Certificateholders, from time to time reduce or eliminate the percentage
of Receivables subject to such designation or reduction; provided, however, that
such reduction or elimination will only occur at the time, if any, that the
Seller delivers to the Trustee a certificate of an authorized officer to the
effect that, in the reasonable belief of the Seller, such reduction or
elimination would not have adverse regulatory or other accounting implications
for the Seller. The Seller must provide 30 days' prior written notice to the
Servicer, the Trustee, each Rating Agency and any Series Enhancer of any such
designation or reduction, and such designation or reduction will become
effective on the date specified therein only if (i) the Seller has delivered to
the Trustee and certain providers of Series Enhancement a certificate of an
authorized officer to the effect that, based on the facts known to such officer
at the time, the Seller reasonably believes that such designation or reduction
will not at the time of its occurrence cause a Pay Out Event or an event which
with notice or the lapse of time would constitute a Pay Out Event, to occur with
respect to any Series and (ii) the Seller has received written notice from each
Rating Agency that such designation or reduction will not have a Ratings Effect.
On the Date of Processing of any collections on or after the date the exercise
of the discount
 
                                       30
<PAGE>
option takes effect, the product of (a) a fraction the numerator of which is the
amount of Discount Option Receivables and the denominator of which is the amount
of all of the Principal Receivables (including Discount Option Receivables) at
the end of the prior Monthly Period and (b) collections of Receivables that
arise in the Accounts on such day on or after the date such option is exercised
that otherwise would be Principal Receivables will be deemed collections of
Finance Charge Receivables and will be applied accordingly, unless otherwise
provided in the related Prospectus Supplement. Any such designation would result
in an increase in the amount of Finance Charge Receivables and a lower payment
rate of collections in respect of Principal Receivables than would otherwise
occur.
 
NEW ISSUANCES
 
    The Pooling Agreement provides that, pursuant to any one or more
Supplements, the Seller may direct the Trustee to issue from time to time new
Series subject to the conditions described below (each such issuance a "New
Issuance"). Each New Issuance will have the effect of decreasing the Seller
Amount to the extent of the Invested Amount of such new Series. Under the
Pooling Agreement, the Seller may designate, with respect to any newly issued
Series: (i) its name or designation; (ii) its initial principal amount (or
method for calculating such amount) and its invested amount in the Trust (the
"Invested Amount"), which is generally based on the aggregate amount of
Principal Receivables in the Trust allocated to such Series; (iii) its
certificate rate (or formula for the determination thereof); (iv) the interest
payment date or dates (the "Interest Payment Date") and the date or dates from
which interest shall accrue; (v) the method for allocating collections to
Certificateholders of such Series; (vi) any bank accounts to be used by such
Series and the terms governing the operation of any such bank accounts; (vii)
the percentage used to calculate monthly servicing fees; (viii) the provider and
terms of any form of Series Enhancement with respect thereto; (ix) the terms on
which the Certificates of such Series may be repurchased or remarketed to other
investors; (x) the Series Termination Date; (xi) the number of Classes of
Certificates of such Series, and if such Series consists of more than one Class,
the rights and priorities of each such Class; (xii) the extent to which the
Certificates of such Series will be issuable in temporary or permanent global
form (and, in such case, the depositary for such global certificate or
certificates, the terms and conditions, if any, upon which such global
certificate may be exchanged, in whole or in part, for definitive certificates,
and the manner in which any interest payable on a global certificate will be
paid); (xiii) whether the Certificates of such Series may be issued in bearer
form and any limitations imposed thereon; (xiv) the priority of such Series with
respect to any other Series; (xv) the Group, if any, in which such Series will
be included; and (xvi) any other relevant terms (all such terms, the "Principal
Terms" of such Series). None of the Seller, the Servicer, the Trustee or the
Trust is required or intends to obtain the consent of any Certificateholder of
any outstanding Series to issue any additional Series. The Seller may offer any
Series to the public under a Prospectus Supplement or other Disclosure Document
in transactions either registered under 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 Seller. The Seller
intends to offer, from time to time, additional Series.
 
    The Pooling Agreement provides that the Seller may designate Principal Terms
such that each Series has an Accumulation Period or a Scheduled Amortization
Period which may have a different length and begin on a different date than such
periods for any other Series. Further, one or more Series may be in their
Accumulation Period or Scheduled Amortization Period while other Series are not.
Collections of Principal Receivables otherwise allocable to a Series that is not
amortizing or accumulating principal will be treated as Shared Principal
Collections and reallocated to a Series that 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 any other Series. Under the Pooling Agreement, the
Trustee shall hold any such Series Enhancement only on behalf of the Series to
which such Series Enhancement relates. With respect to each such Series
Enhancement, the Seller may deliver a different form of Series Enhancement
agreement. The Seller also has the option under the Pooling Agreement to vary
among Series the terms upon which a Series may be repurchased by the Seller or
remarketed to other investors. There is no limit to the number of New Issuances
the Seller may cause under the Pooling
 
                                       31
<PAGE>
Agreement. The Trust will terminate only as provided in the Pooling Agreement.
There can be no assurance that the terms of any Series might not have an impact
on the timing and amount of payments received by a Certificateholder of another
Series.
 
    Under the Pooling Agreement and pursuant to a Supplement, a New Issuance may
only occur upon the satisfaction of certain conditions provided in the Pooling
Agreement. The obligation of the Trustee to authenticate the Certificates of
such new Series and to execute and deliver the related Supplement is subject to
the satisfaction of the following conditions: (a) on or before the fifth
business day immediately preceding the date upon which the New Issuance is to
occur, the Seller shall have given the Trustee, the Servicer, each Rating Agency
and certain providers of Series Enhancement written notice of such New Issuance
and the date upon which the New Issuance is to occur; (b) the Seller shall have
delivered to the Trustee the related Supplement, in form satisfactory to the
Trustee, executed by each party to the Pooling Agreement other than the Trustee;
(c) the Seller shall have delivered to the Trustee any related Series
Enhancement agreement executed by each of the parties to such agreement; (d) the
Trustee shall have received confirmation from each Rating Agency that such New
Issuance will not result in a Ratings Effect; (e) the Seller shall have
delivered to the Trustee and certain providers of Series Enhancement a
certificate of an authorized officer, dated the date upon which the New Issuance
is to occur, to the effect that the Seller reasonably believes that such
issuance will not, based on the facts known to such officer at the time of such
certification, cause a Pay Out Event to occur with respect to any Series; (f)
the Seller shall have delivered to the Trustee, each Rating Agency and certain
providers of Series Enhancement an opinion of counsel acceptable to the Trustee
that for federal and Maryland state income tax purposes (x) following such New
Issuance the Trust will not be deemed to be an association (or publicly traded
partnership) taxable as a corporation, (y) such New Issuance 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 (z) such New
Issuance will not cause or constitute an event in which gain or loss would be
recognized by any Certificateholders or the Trust (an opinion of counsel to the
effect referred to in clauses (x), (y) and (z) with respect to any action is
referred to herein as a "Tax Opinion"); (g) the Seller Amount shall not be less
than 2% of the total amount of Principal Receivables, in each case as of the
date upon which the New Issuance is to occur after giving effect to such
issuance; and (h) any other conditions specified in any Supplement. Upon
satisfaction of the above conditions, the Trustee shall execute the Supplement
and issue to the Seller the Certificates of such new Series for execution and
redelivery to the Trustee for authentication.
 
COLLECTION ACCOUNT
 
    The Servicer will establish and maintain for the benefit of the
Certificateholders of each Series, in the name of the Trustee, on behalf of the
Trust, an Eligible Deposit Account bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Certificateholders
of each Series (the "Collection Account"). "Eligible Deposit Account" means
either (a) a segregated account with an Eligible Institution or (b) 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 such account, so long as any of
the securities of such depository institution shall have a credit rating from
the Rating Agency in one of its generic credit rating categories which signifies
investment grade. "Eligible Institution" means (x) 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 (a) has either (i) a long-term
unsecured debt rating of A2 or better by Moody's Investors Service, Inc.
("Moody's") or (ii) a certificate of deposit rating of P-1 by Moody's, (b) has
either (i) a long-term unsecured debt rating of AAA by Standard & Poor's
Corporation ("Standard & Poor's") or (ii) a certificate of deposit rating of
A-1+ by Standard & Poor's and (c) is a member of the FDIC or (y) any other
institution that is acceptable to each Rating Agency. The Collection Account
will initially be maintained with the Trustee. If at any time the Collection
Account ceases to be an Eligible Deposit Account, the Collection Account shall
be moved so that it will again be qualified as an Eligible Deposit Account.
Funds in the Collection Account generally will be invested in (i) obligations
fully guaranteed by the United States of America, (ii) demand deposits, time
deposits or certificates of deposit of depository institutions or trust
companies, the commercial paper, if any, of which has the highest rating from
Moody's and Standard & Poor's (iii) commercial paper (or other short term
obligations) having,
 
                                       32
<PAGE>
at the time of the Trust's investment therein, a rating in the highest rating
category from Moody's and Standard & Poor's, (iv) demand deposits, time deposits
and certificates of deposit which are fully insured by the FDIC, (v) notes or
bankers' acceptances issued by any depository institution or trust company
described in (ii) above, (vi) money market funds which have the highest rating
from Moody's and Standard & Poor's, or have otherwise been approved in writing
by each Rating Agency, (vii) time deposits with an entity, the commercial paper
of which has the highest rating from Moody's and Standard & Poor's and (viii)
any other investments approved in writing by each Rating Agency (collectively,
"Eligible Investments"). Such funds may be invested in debt obligations of the
Bank or its affiliates so long as such obligations qualify as Eligible
Investments. Any earnings (net of losses and investment expenses) on funds in
the Collection Account will be treated as collections of Finance Charge
Receivables with respect to the last day of the related Monthly Period except as
otherwise specified in any Supplement. The Servicer will have the revocable
power to withdraw funds from the Collection Account and to instruct the Trustee
to make withdrawals and payments from the Collection Account for the purpose of
carrying out its duties under the Pooling Agreement and any Supplement. The
Paying Agent shall have the revocable power to withdraw funds from the
Collection Account for the purpose of making distributions to the
Certificateholders. The Paying Agent shall initially be the Trustee.
 
ALLOCATION PERCENTAGES
 
    Pursuant to the Pooling Agreement, the Servicer will allocate among the
Certificateholders' Interest of each Series and the Seller's Interest all
amounts collected with respect to Finance Charge Receivables and Principal
Receivables and the Defaulted Amount with respect to each day during any Monthly
Period as follows:
 
       (a) collections of Finance Charge Receivables and the Defaulted Amount
           will at all times be allocated to the Certificateholders' Interest of
    a Series based on the Floating Allocation Percentage of such Series; and
 
       (b) collections of Principal Receivables will at all times be allocated
           to the Certificateholders' Interest of such Series based on the
    Principal Allocation Percentage of such Series.
 
The "Floating Allocation Percentage" and the "Principal Allocation Percentage"
with respect to any Series will be determined as set forth in the related
Supplement and, with respect to each Series offered hereby, in the related
Prospectus Supplement. Amounts not allocated to the Certificateholders' Interest
of any Series as described above will be allocated to the Seller's Interest.
 
DEPOSITS IN COLLECTION ACCOUNT
 
    For as long as (i) the Bank remains the Servicer under the Pooling Agreement
and (ii) either (x) the Bank, as the Servicer, provides to the Trustee a letter
of credit covering collection risk of the Servicer acceptable to each Rating
Agency (as evidenced by a letter from each Rating Agency to the effect that no
Ratings Effect would occur) or (y) the Bank has and maintains a certificate of
deposit rating of at least A-1 and P-1 (or their equivalent) by Moody's and
Standard & Poor's, the Bank may use for its own benefit all collections received
with respect to the Receivables in each Monthly Period until the business day
preceding the related Distribution Date, at which time the Bank will deposit all
such collections, to the extent described below, into the Collection Account,
and the Servicer will make the deposits and payments to the accounts and parties
described herein and in the related Prospectus Supplement on the date of such
deposit. However, if the Bank is no longer the Servicer or fails to maintain the
required letter of credit covering collection risk or the required certificate
of deposit rating, the Servicer will make such deposits, as described below, not
later than two business days after the Date of Processing. Whether the Servicer
is required to make deposits of collections pursuant to the first or the second
preceding sentence, (i) the Servicer will only be required to deposit
collections into the Collection Account up to the aggregate amount of
collections required to be deposited into an account established for any Series
or, without duplication, distributed on the related Distribution Date or Payment
Date to Certificateholders of any Series or to the issuer of any Series
Enhancement pursuant to the terms of any Supplement or Series Enhancement
agreement and (ii) if
 
                                       33
<PAGE>
at any time prior to such Distribution Date or Payment Date the amount of
collections deposited in the Collection Account exceeds the amount required to
be deposited pursuant to clause (i) above, the Servicer will be permitted to
withdraw such excess from the Collection Account.
 
    On the earlier of (i) the second business day after the Date of Processing
and (ii) the day on which the Servicer deposits any collections into the
Collection Account, the Servicer will pay to the holder of the Seller
Certificate (a) such holder's allocable portion of collections of Principal
Receivables, provided that the Seller Amount on such day (after giving effect to
any new Receivables transferred to the Trust on such day) is greater than zero;
and (b) such holder's allocable portion of collections of Finance Charge
Receivables. Any amount not allocated to the holder of the Seller Certificate
because the Seller Amount is zero will be deposited in the Special Funding
Account until the Seller Amount is greater than zero (at which time such amount
will be allocated to the holder of the Seller Certificate) or until an
Accumulation Period, Scheduled Amortization Period or Early Amortization Period
commences for any Series (after which such amount will be treated as Shared
Principal Collections to the extent needed to cover principal payments due to or
for the benefit of such Series).
 
SHARED PRINCIPAL COLLECTIONS
 
    Collections of Principal Receivables for any Monthly Period 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 into a Principal Funding Account or required distributions
to Certificateholders of such Series). The Servicer will determine the amount of
collections of Principal Receivables for any Monthly Period (plus certain other
amounts described in the related Prospectus Supplement) allocated to such Series
remaining after covering such 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 distributions to Certificateholders and deposits to
Principal Funding Accounts for any Series that are either scheduled or permitted
and that have not been covered out of the investor principal collections and
certain other amounts for such Series ("Principal Shortfalls"). If Principal
Shortfalls exceed Shared Principal Collections for any Monthly Period, Shared
Principal Collections will be allocated pro rata among the applicable Series
based on the respective Principal Shortfalls of such Series. To the extent that
Shared Principal Collections exceed Principal Shortfalls, the balance will be
allocated to the holder of the Seller Certificate, PROVIDED that (a) such Shared
Principal Collections will be distributed to the holder of the Seller
Certificate only to the extent that the Seller Amount is greater than the
Required Seller Amount (see "--Deposits in Collection Account") and (b) in
certain circumstances described below under "--Special Funding Account," such
Shared Principal Collections will be deposited in the Special Funding Account.
Any such reallocation of collections of Principal Receivables will not result in
a reduction in the Investment Amount of the Series to which such collections
were initially allocated. There can be no assurance that there will be any
Shared Principal Collections with respect to any Monthly Period.
 
SPECIAL FUNDING ACCOUNT
 
    If, on any date, the Seller Amount is less than or equal to the Required
Seller Amount or the amount of Principal Receivables in the Trust is less than
or equal to the Required Principal Balance, the Servicer shall not distribute to
the holder of the Seller Certificate any Shared Principal Collections that
otherwise would be distributed to such holder, but shall deposit such 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 holder of the Seller Certificate on
any Distribution Date to the extent that, after giving effect to such payment,
the Seller Amount exceeds the Required Seller Amount and the amount of Principal
Receivables in the Trust exceeds the Required Principal Balance on such date;
PROVIDED, HOWEVER, that if an Accumulation Period, Scheduled Amortization Period
or Early Amortization Period commences with respect to any Series, any funds on
deposit in the
 
                                       34
<PAGE>
Special Funding Account will be released from the Special Funding Account,
deposited in the Collection Account and treated as Shared Principal Collections
to the extent needed to make principal payments due to or for the benefit of
such 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 Monthly Period will be withdrawn from the
Special Funding Account and treated as collections of Finance Charge Receivables
with respect to such Monthly Period.
 
SHARING OF EXCESS FINANCE CHARGE COLLECTIONS
 
    Any Series offered hereby may be included in a Group. Each Series in a
specific Group will be entitled to share Excess Finance Charge Collections in
the manner, and to the extent, described below with each other Series, if any,
in such Group. The Prospectus Supplement with respect to a Series offered hereby
will specify whether such Series will be included in a Group and whether any
previously issued Series have been included in such Group. Subsequently issued
Series may also be included in such Group. Collections of Finance Charge
Receivables and certain other amounts allocable to the Certificateholders'
Interest of any Series that is included in a Group in excess of the amounts
necessary to make required payments with respect to such Series (including
payments to the provider of any related Series Enhancement) that are payable out
of collections of Finance Charge Receivables ("Excess Finance Charge
Collections") will be applied to cover any shortfalls with respect to amounts
payable from collections of Finance Charge Receivables allocable to any other
Series included in such Group, pro rata based upon the amount of the shortfall,
if any, with respect to each other Series in such Group; PROVIDED, HOWEVER, that
the sharing of Excess Finance Charge Collections among Series in any Group will
cease if the Seller shall deliver to the Trustee a certificate of an authorized
officer to the effect that, in the reasonable belief of the Seller, the
continued sharing of Excess Finance Charge Collections among Series in any Group
would have adverse regulatory implications with respect to the Seller. Following
the delivery by the Seller of any such certificate to the Trustee there will not
be any further sharing of Excess Finance Charge Collections among the Series in
any Group. In all cases, any Excess Finance Charge Collections remaining after
covering shortfalls with respect to all outstanding Series in a Group will be
paid to the holder of the Seller Certificate. While any Series offered hereby
may be included in a Group, there can be no assurance that (i) any other Series
will be included in such Group, (ii) there will be any Excess Finance Charge
Collections with respect to such Group for any Monthly Period or (iii) the
Seller will not at any time deliver a certificate as described above. While the
Seller believes that, based upon applicable rules and regulations as currently
in effect, the sharing of Excess Finance Charge Collections among 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.
 
FUNDING PERIOD
 
    For any Series of Certificates, the related Prospectus Supplement may
specify that during a Funding Period, the Pre-Funding Amount will be held in a
Pre-Funding Account pending the transfer of additional Receivables to the Trust
or pending the reduction of the Invested Amounts of other Series issued by the
Trust. The related Prospectus Supplement will specify the initial Invested
Amount with respect to such Series, the Full Invested Amount and the date by
which the Invested Amount is expected to equal the Full Invested Amount. The
Invested Amount will increase as Receivables are delivered to the Trust or as
the Invested Amounts of other Series of the Trust are reduced. The Invested
Amount may also decrease due to the occurrence of a Pay Out Event with respect
to such Series as provided in the related Prospectus Supplement.
 
    During the Funding Period, funds on deposit in the Pre-Funding Account for a
Series of Certificates will be withdrawn and paid to the Seller to the extent of
any increases in the Invested Amount. If the Invested Amount does not for any
reason equal the Full Invested Amount by the end of the Funding Period, any
amount remaining in the Pre-Funding Account and any additional amounts specified
in the related Prospectus Supplement will be payable to the Certificateholders
of such Series in the manner and at such time as set forth in the related
Prospectus Supplement.
 
                                       35
<PAGE>
    If so specified in the related Prospectus Supplement, moneys in the
Pre-Funding 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 Pre-Funding Account during the
related Monthly Period will be withdrawn from the Pre-Funding Account and
deposited, together with any applicable payment under a guaranteed rate or
investment agreement or other similar arrangement, into the Collection Account
for distribution in respect of interest on the Certificates of the related
Series in the manner specified in the related Prospectus Supplement.
 
PAIRED SERIES
 
    If so provided in the related Prospectus Supplement, a Series may be paired
with a Paired Series issued by the Trust at or after the commencement of the
Scheduled Amortization Period or Accumulation Period for such Series. As the
Invested Amount of the Series having a Paired Series is reduced, the Invested
Amount in the Trust of the Paired Series will increase by an equal amount. Upon
payment in full of the Series having a Paired Series, the Invested Amount of
such Paired Series will be equal to the Invested Amount paid to
Certificateholders of such Series. If a Pay Out Event occurs with respect to the
Series having a Paired Series or with respect to the Paired Series when the
Series is in a Scheduled Amortization Period or Accumulation Period, the
Principal Allocation Percentage for the Series and the Principal Allocation
Percentage for the Paired Series will be reset as provided in the related
Prospectus Supplement.
 
DEFAULTED RECEIVABLES; REBATES AND FRAUDULENT CHARGES
 
    "Defaulted Receivables" for any Monthly Period are Principal Receivables
that were charged-off as uncollectible in such Monthly Period. The "Defaulted
Amount" for any Monthly Period will be an amount (not less than zero) equal to
(a) the amount of Defaulted Receivables for such Monthly Period minus (b) the
amount of any Defaulted Receivables that the Seller or the Servicer becomes
obligated to accept reassignment or assignment during such Monthly Period
(unless an Insolvency Event has occurred with respect to the Seller or the
Servicer, in which event the amount of such Defaulted Receivables will not be
added to the sum so subtracted). Receivables in any account will be charged-off
as uncollectible in accordance with the Credit Card Guidelines and the
Servicer's customary and usual policies and procedures for servicing revolving
credit card and other revolving credit account receivables comparable to the
Receivables. The current policy of the Seller is to charge off the receivables
in an account when that account becomes 190 days delinquent (or sooner in the
event of receipt of notice of death or bankruptcy of the credit card holder).
 
    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 Seller) because of a rebate, refund, counterclaim, defense, error,
fraudulent charge or counterfeit charge to a cardholder or such Principal
Receivable was created in respect of merchandise which was refused or returned
by a cardholder, or if the Servicer otherwise adjusts downward the amount of any
Principal Receivable without receiving collections therefor or charging off such
amount as uncollectible, the amount of the Principal Receivables in the Trust
with respect to the Monthly Period in which such adjustment takes place will be
reduced by the amount of the adjustment. Furthermore, in the event that the
exclusion of any such Receivables would cause the Seller Amount at such time to
be less than the Required Seller Amount, the Seller shall be required to pay an
amount equal to such deficiency into the Special Funding Account.
 
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, a cash
collateral account, a surety bond, an insurance policy or any other 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 that require that
distributions of principal or interest be made with respect to the Certificates
of such Class or Classes before distributions are made to one or more Classes of
such Series. If so specified in the related Prospectus Supplement, any form of
Credit Enhancement may be available to more than one Class or Series to the
extent described therein.
 
                                       36
<PAGE>
    The presence of Credit Enhancement with respect to a Class is intended to
enhance the likelihood of receipt by Certificateholders of such Class of the
full amount of principal and interest with respect thereto and to decrease the
likelihood that such Certificateholders will experience losses. However, unless
otherwise specified in the related Prospectus Supplement, 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 that exceed
the amount covered by the Credit Enhancement or that 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 Class or Series, Certificateholders of any such Class
or Series will be subject to the risk that such Credit Enhancement will be
exhausted by the claims of Certificateholders of other Classes or Series.
 
    If Credit Enhancement is provided with respect to a Series offered hereby,
the related Prospectus Supplement will include a description of (a) the amount
payable under such Credit Enhancement, (b) any conditions to payment thereunder
not otherwise described herein, (c) the conditions (if any) under which the
amount payable under such Credit Enhancement may be reduced and under which such
Credit Enhancement may be terminated or replaced and (d) any provisions of any
agreement relating to such Credit Enhancement material to the Certificateholders
of such Series. Additionally, in certain cases, the related Prospectus
Supplement may set forth certain information with respect to the provider of any
third-party Credit Enhancement (the "Credit Enhancer"), including (i) a brief
description of its principal business activities, (ii) its principal place of
business, place of incorporation or the jurisdiction under which it is chartered
or licensed to do business, (iii) if applicable, the identity of regulatory
agencies that exercise primary jurisdiction over the conduct of its business and
(iv) its total assets, and its stockholders' or policyholders' surplus, if
applicable, as of a date specified in the Prospectus Supplement. 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
such Series following the occurrence of certain Pay Out Events with respect to
such Series. In such event, the Credit Enhancer will have an interest in certain
cash flows in respect of the Receivables to the extent described in such
Prospectus Supplement (the "Enhancement Invested Amount") and may be entitled to
the benefit of the Trustee's security interest in the Receivables, in each case
subordinated to the interest of the Certificateholders of such Series.
 
    SUBORDINATION.  If so specified in the related Prospectus Supplement, one or
more Classes of a Series offered hereby may be subordinated to one or more other
Classes of such Series. If so specified in the related Prospectus Supplement,
the rights of the holders of the subordinated Certificates to receive
distributions of principal or interest on any Payment Date will be subordinated
to such rights of the holders of the Certificates that are senior to such
subordinated Certificates 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 of subordinated
Certificates in a Series, the circumstances in which such subordination will be
applicable, the manner, if any, in which the amount of subordination will
decrease over time, and the conditions under which amounts available from
payments that would otherwise be made to holders of such subordinated
Certificates will be distributed to holders of Certificates that are senior to
such subordinated Certificates. The amount of subordination will decrease
whenever amounts otherwise payable to the holders of subordinated Certificates
are paid to the holders of the Certificates that are senior to such subordinated
Certificates.
 
    LETTER OF CREDIT.  If so specified in the related Prospectus Supplement, a
letter of credit with respect to a Series or Class of Certificates offered
hereby may be issued by a bank or financial institution specified in the related
Prospectus Supplement (the "L/C Issuer"). Subject to the terms and conditions
specified in the related Prospectus Supplement, the L/C 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 Class or Series offered hereby may have the benefit of a
cash collateral account. A cash collateral account
 
                                       37
<PAGE>
with respect to a Class or Series may be fully or partially funded on the
Closing 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
such 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. Such insurance will
guarantee, with respect to one or more Classes of the related Series,
distributions of interest or principal in the manner and amount specified in the
related Prospectus Supplement.
 
    If so specified in the related Prospectus Supplement, a surety bond may be
purchased for the benefit of the holders of any Series or Class of Certificates
offered hereby to assure distributions of interest or principal with respect to
such Series or Class of Certificates in the manner and amount specified in the
related Prospectus Supplement.
 
    SPREAD ACCOUNT.  If so specified in the related Prospectus Supplement,
support for a Series or 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 a spread account intended to assure the subsequent
distributions of interest and principal on the Certificates of such Class or
Series in the manner specified in the related Prospectus Supplement.
 
PAY OUT EVENTS
 
    As described above, the Revolving Period with respect to a Series will
continue until the commencement of the Accumulation Period or the Scheduled
Amortization Period with respect thereto, which will continue until the Invested
Amount of such Series shall have been paid in full or the Series Termination
Date with respect to such Series occurs, unless a Pay Out Event occurs with
respect to such Series prior to any such dates. A "Pay Out Event" will occur
with respect to all Series upon the occurrence of any of the following events:
 
       (a) the occurrence of an Insolvency Event relating to the Seller;
 
       (b) the Trust becomes an "investment company" within the meaning of the
           Investment Company Act of 1940, as amended; or
 
       (c) the Seller becomes unable for any reason to transfer Receivables to
           the Trust in accordance with the Pooling Agreement.
 
    In addition, a Pay Out Event may occur with respect to any specific Series
upon the occurrence of any other event specified in the related Prospectus
Supplement. Such events may include, but are not required to include nor are
they limited to, (i) the failure by the Seller to make any payment or deposit
required under the Pooling Agreement or the related Supplement within a
specified period of the date such payment or deposit is required to be made,
(ii) the breach of certain other covenants, representations or warranties
contained in the Pooling Agreement or related Supplement, after any applicable
notice and cure period (and, if so specified in the related Prospectus
Supplement, only to the extent such breach has a material adverse effect on the
related Certificateholders), (iii) the failure by the Seller to make a required
Addition to the Trust within a specified time after the date such Addition is
required to be made, (iv) a reduction in the Portfolio Yield below the rates,
and for the period, specified in the related Prospectus Supplement and (v) the
occurrence of a Servicer Default. The Early Amortization Period with respect to
a Series will commence on the day on which a Pay Out Event occurs with respect
thereto. Monthly distributions of principal to the Certificateholders of such
Series will begin on the Distribution Date in the Monthly Period following the
Monthly Period in which such Pay Out Event occurs (such Distribution Date and
each following Distribution Date with respect to such Series, a "Special Payment
Date"). Any amounts on deposit in a Principal Funding Account or an Interest
Funding Account with respect to such Series at such time will be distributed on
such first Special Payment Date to the Certificateholders of such Series. If,
because of the
 
                                       38
<PAGE>
occurrence of a Pay Out Event, the Early Amortization Period begins earlier than
the scheduled commencement of a Scheduled Amortization Period or prior to an
Expected Final Payment Date, Certificateholders will begin receiving
distributions of principal earlier than they otherwise would have and such
distributions will not be subject to the Controlled Deposit Amount or the
Controlled Distribution Amount. As a result, the average life of the
Certificates may be reduced. 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, pursuant to the Pooling Agreement, on the day of such
Insolvency Event, the Bank will immediately cease to transfer Principal
Receivables to the Trust and promptly give notice to the Trustee of such
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 reasonable manner and on commercially reasonable
terms unless within 90 days from the date such notice is published, the holders
of Certificates of each Series or, if a Series includes more than one Class,
each Class of such 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 Credit
Enhancer with respect thereto) instruct the Trustee not to dispose of or
liquidate the Receivables and to continue transferring Principal Receivables as
before such Insolvency Event. The proceeds from any such sale, disposition or
liquidation of the Receivables will be deposited in the Collection Account and
allocated as described in the Pooling Agreement and each Series Supplement. If
the sum of (a) the portion of such proceeds allocated to the Certificateholders'
Interest of any Series and (b) the proceeds of any collections of the
Receivables in the Collection Account allocated to the Certificateholders'
Interest of such Series is not sufficient to pay the Invested Amount of the
Certificates of such Series in full, such Certificateholders may incur a loss.
 
SERVICING COMPENSATION AND PAYMENT OF EXPENSES
 
    The Servicer's compensation for its servicing activities and reimbursement
for its expenses for any Monthly Period will be a servicing fee (the "Servicing
Fee") payable monthly on each Distribution Date in an amount equal to
one-twelfth of the product of (a) 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 (b) the amount of Principal
Receivables in the Trust on the last day of the prior Monthly Period. 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 such Series. The share of the
Servicing Fee allocable to the Certificateholders' Interest, which includes the
Enhancement Invested Amount, if any, of a Series offered hereby with respect to
any Distribution Date shall be equal to one-twelfth of the product of (A) the
servicing fee percentage specified in the related Prospectus Supplement with
respect to such Series (the "Series Servicing Fee Percentage") and (B) the sum
of the Invested Amount with respect to such Series (less the amount, if any, on
deposit in any Principal Funding Account with respect to such Series) and the
Enhancement Invested Amount, if any, with respect to such Series as of the last
day of the prior Monthly Period (the "Monthly Investor Servicing Fee"). The
portion of the Servicing Fee not so allocated to the Certificateholders'
Interest of a Series shall be paid by the holder of the Seller Certificate and
in no event shall the Trust, the Trustee or the Certificateholders of any Series
be liable for the share of the Servicing Fee to be paid by such holder. Unless
otherwise provided in any Supplement, in the case of the first Distribution Date
with respect to any Series, the Monthly Investor Servicing Fee shall accrue from
the Closing Date with respect to such Series. The Monthly Investor Servicing Fee
with respect to a Series will be funded from collections of Finance Charge
Receivables allocated to such Series (which, if so specified in the related
Prospectus Supplement, may include all or a portion of the Interchange arising
in the Accounts) or, in certain limited circumstances, from amounts available
from Series Enhancement and other sources, if any, and will be paid on the
Distribution Date with respect to each Monthly Period from the Collection
Account (unless such amount has been netted against deposits by the Servicer to
the Collection Account).
 
                                       39
<PAGE>
    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 that are not expressly stated in the Pooling Agreement to be payable by the
Trust, the Certificateholders of a Series or the Seller (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 Seller 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 such unpaid amounts. In no event will the
Certificateholders of a Series be liable to the Trustee for the Servicer's
failure to pay such amounts, and any such amounts so paid to the Trustee will be
treated as paid to the Servicer for all other purposes of the Pooling Agreement.
 
RECORD DATE
 
    Payments on the Certificates of a Series offered hereby will be made as
described herein 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 last day of the
calendar month preceding the date of such payment (each a "Record Date").
However, the final payment on the Certificates of a Series offered hereby will
be made only upon presentation and surrender of such Certificates. Distributions
will be made to DTC in immediately available funds. See "The Pooling Agreement
Generally--Book-Entry Registration."
 
THE SELLER CERTIFICATE
 
    The Pooling Agreement provides that, in addition to Exchanges, the Seller
may transfer its interest in all or a portion of the Seller Certificate,
provided that prior to any such transfer (a) the Trustee receives written
notification from each Rating Agency that such transfer will not have a Ratings
Effect and (b) the Trustee receives a Tax Opinion. See also "Assumption of the
Bank's Obligations."
 
DEFEASANCE
 
    Pursuant to the Pooling Agreement, the Seller may terminate its substantive
obligations in respect to a Series or the Pooling Agreement (the "Defeased
Series") by depositing with the Trustee, under the terms of an irrevocable trust
agreement satisfactory to the Trustee, from amounts representing or acquired
with collections on the Receivables (allocated to the Defeased Series and
available to purchase additional Receivables) monies or Eligible Investments
sufficient to make all remaining scheduled interest and principal payments on
the Defeased Series on the dates scheduled for such payments and to pay all
amounts owing to any provider of Series Enhancement. To achieve that end, the
Seller has the right to use collections on Receivables to purchase Eligible
Investments rather than additional Receivables. Prior to its first exercise of
its right to substitute monies or Eligible Investments for Receivables, the
Seller shall deliver to the Trustee a Tax Opinion with respect to such deposit
and termination of obligations and to the Servicer and the Trustee written
notice from each Rating Agency that such transaction will not have a Ratings
Effect. In addition, the Seller must comply with certain other requirements set
forth in the Pooling Agreement, including requirements that the Bank deliver to
the Trustee an opinion of counsel to the effect that the deposit and termination
of obligations will not require the Trust to register as an "investment company"
within the meaning of the Investment Company Act of 1940, as amended, and that
the Seller deliver to the Trustee and certain providers of Series Enhancement a
certificate of an authorized officer stating that, based on the facts known to
such officer at the time, in the reasonable opinion of the Seller, such deposit
and termination of obligations will not at the time of its occurrence cause a
Pay Out Event or an event that, after the giving of notice of the lapse of time,
would constitute a Pay Out Event, to occur with respect to any Series. If the
Seller discharges its substantive obligations in respect of the Defeased Series,
any Series Enhancement for the affected Series might no longer be available to
make payments for such Series.
 
OPTIONAL TERMINATION; FINAL PAYMENT OF PRINCIPAL
 
    Unless otherwise specified in the Prospectus Supplement with respect to any
Series offered hereby, 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 such Series is reduced to 5% or less of the
initial
 
                                       40
<PAGE>
Invested Amount of the Certificates of such Series, the Seller will have the
option to repurchase the Certificateholders' Interest of such Series. The
purchase price will be equal to the sum of the Invested Amount of such Series
(less the amount, if any, on deposit in any Principal Funding Account with
respect to such Series), plus the Enhancement Invested Amount, if any, with
respect to such Series, plus accrued and unpaid interest on the 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 Payment Date) through (a)
if the day on which such repurchase occurs is a Distribution Date, the day
preceding the Distribution Date or (b) if the day on which such repurchase
occurs is not a Distribution Date, the day preceding the Distribution Date
following such day, at the applicable certificate rate. Following any such
repurchase, the Certificateholders of such Series will have no further rights
with respect to the Receivables. If the Seller fails for any reason to deposit
the aggregate purchase price for the Certificateholders' Interest of a Series
offered hereby, such repurchase will not occur and payments will continue to be
made to the Certificateholders of such Series as described herein and in the
related Prospectus Supplement.
 
    The last payment of principal and interest on the Certificates of a Series
offered hereby will be due and payable no later than the date (the "Series
Termination Date") specified in the related Prospectus Supplement. In the event
that the Invested Amount of the Certificates of such Series is greater than zero
on the Series Termination Date (or a Distribution Date prior thereto specified
in the related Prospectus Supplement), the Trustee may, subject to any
conditions specified in such Prospectus Supplement, sell or cause to be sold an
interest in the Principal Receivables or certain Principal Receivables, together
in each case with related Finance Charge Receivables, as specified in such
Prospectus Supplement, in an amount equal to the sum of the Invested Amount and
the Enhancement Invested Amount, if any, with respect to such Series. The net
proceeds of any such sale will be deposited in the Collection Account and
allocated to the Certificateholders of such Series, as provided in such
Prospectus Supplement.
 
REPORTS
 
    No later than the third business day prior to each Distribution Date, the
Servicer will forward to the Trustee, the Paying Agent, each Rating Agency and
certain providers of Series Enhancement with respect to a Series a statement
(the "Monthly Report") prepared by the Servicer setting forth certain
information with respect to the Trust and the Certificates of such Series
(unless otherwise indicated), including: (a) the aggregate amount of Principal
Receivables and Finance Charge Receivables in the Trust as of the end of such
Monthly Period; (b) the Invested Amount with respect to such Series (and, if
such Series includes more than one Class, each such Class); (c) the Floating
Allocation Percentage and, during any Accumulation Period, Scheduled
Amortization Period or Early Amortization Period with respect to such Series,
the Principal Allocation Percentage with respect to such Series; (d) the amount
of collections of Principal Receivables and Finance Charge Receivables processed
during the related Monthly Period and the portion thereof allocated to the
Certificateholders' Interest of such Series; (e) the aggregate outstanding
balance of Accounts which were 30, 60 and 90 days or more delinquent as of the
end of such Monthly Period; (f) the Defaulted Amount with respect to such
Monthly Period and the portion thereof allocated to the Certificateholders'
Interest of such Series; (g) the amount, if any, of charge-offs with respect to
the Certificateholders' Interest of such Series for such Monthly Period; (h) the
Monthly Investor Servicing Fee with respect to such Series for such Monthly
Period; and (i) the available amount of Credit Enhancement with respect to such
Series for such Distribution Date.
 
    With respect to each Interest Payment Date or Special Payment Date (each, a
"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 such Series: (a) the total amount distributed; (b) the amount of
such distribution allocable to principal on the Certificates; (c) the amount of
such distribution allocable to interest on the Certificates; and (d) the amount,
if any, by which the unpaid principal balance of the Certificates exceeds the
Invested Amount of such Series as of the Record Date with respect to such
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.
 
                                       41
<PAGE>
    On or before January 31 of each calendar 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 calendar year was a Certificateholder of record a
statement containing the information required to be provided by an issuer of
indebtedness under the Code for such preceding calendar year or the applicable
portion thereof during which such 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."
 
LIST OF INVESTOR CERTIFICATEHOLDERS
 
    At such time, if any, as 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 such Certificateholders access during
normal business hours to the current list of Certificateholders of such 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 Supplement or Certificates. See "Pooling Agreement
Generally--Book-Entry Registration" and "--Definitive Certificates."
 
    The Pooling Agreement does not provide for any annual or other meetings of
Certificateholders.
 
                        THE POOLING AGREEMENT GENERALLY
 
BOOK-ENTRY REGISTRATION
 
    Unless otherwise specified in the related Prospectus Supplement,
Certificateholders may hold Certificates of a Series offered hereby through DTC
(in the United States) or CEDEL or Euroclear (in Europe) if they are
participants of such systems, or indirectly through organizations that are
participants in such systems.
 
    Cede, as nominee for DTC, will be the registered holder of the global
Certificates. No Certificateholder will be entitled to receive a certificate
representing such person's interest in the Certificates. Unless and until
Definitive Certificates are issued under the limited circumstances described
below, all references herein to actions by Certificateholders shall refer to
actions taken by DTC upon instructions from its Participants, and all references
herein to distributions, notices, reports and statements to Certificateholders
shall 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.
 
    CEDEL and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities accounts in CEDEL's and Euroclear's
names on the books of their respective Depositaries which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on the
books of DTC. Citibank, N.A. ("Citibank"), will act as depositary for CEDEL and
Morgan Guaranty Trust Company of New York ("Morgan") will act as depositary for
Euroclear (in such capacities, the "Depositaries").
 
    Transfers between DTC participants will occur in the ordinary way in
accordance with DTC rules. Transfers between CEDEL Participants and Euroclear
Participants will occur in the ordinary way in accordance with their applicable
rules and operating procedures.
 
    Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant European international clearing system by
its Depositary; however, such cross-market transactions will require delivery of
instructions to the relevant European international clearing system by the
counterparty in such system in accordance with its rules and procedures and
within its established deadlines (European time). The relevant European
international clearing system will, if the transaction meets its settlement
requirements, deliver instructions to its Depositary to take action to effect
final settlement on its behalf by delivering or receiving securities in DTC, and
making or receiving payment in accordance with normal procedures for same-day
funds settlement applicable to DTC. CEDEL Participants and Euroclear
Participants may not deliver instructions directly to the Depositaries.
 
                                       42
<PAGE>
    Because of time-zone differences, credits of securities received in CEDEL or
Euroclear as a result of a transaction with a DTC participant will be made
during subsequent securities settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or CEDEL participant on such business day. Cash received in CEDEL or
Euroclear as a result of sales of securities by or through a CEDEL Participant
or a Euroclear Participant to a DTC participant will be received with value on
the DTC settlement date but will be available in the relevant CEDEL or Euroclear
cash account only as of the business day following settlement in DTC. For
information with respect to tax documentation procedures relating to the
Certificates, see "Tax Matters--Non-U.S. Certificate Owners."
 
    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. DTC was created to hold
securities for its participating organizations ("Participants") and facilitate
the clearance and settlement of securities transactions between Participants
through electronic book-entry changes in accounts of its Participants, thereby
eliminating the need for physical movement of certificates. Participants include
securities brokers and dealers, banks, trust companies and clearing corporations
and may include certain other organizations. Indirect access to the DTC system
also is available to others such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Participant,
either directly or indirectly ("Indirect Participants").
 
    Certificate Owners that are not Participants or Indirect Participants but
desire to purchase, sell or otherwise transfer ownership of, or other interests
in, Certificates may do so only through Participants and Indirect Participants.
In addition, Certificate Owners 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, Certificate Owners will
receive payments after the related Payment Date because, while payments are
required to be forwarded to Cede, as nominee for DTC, on each such date, DTC
will forward such payments to its Participants which thereafter will be required
to forward them to Indirect Participants or Certificate Owners. It is
anticipated that the only "Certificateholder" (as such term is used in the
Pooling Agreement and its Supplements) will be Cede, as nominee of DTC, and that
Certificate Owners will not be recognized by the Trustee as "Certificateholders"
under the Pooling Agreement and the Supplements. Certificate Owners will only be
permitted to exercise the rights of Certificateholders under the Pooling
Agreement and the Supplements indirectly through DTC and its Participants which
in turn will exercise their rights through DTC.
 
    Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Certificates and is required to
receive and transmit distributions of principal of and interest on the
Certificates. Participants and Indirect Participants with which Certificate
Owners have accounts with respect to the Certificates similarly are required to
make book-entry transfers and receive and transmit such payments on behalf of
their respective Certificate Owners.
 
    Because DTC can only act on behalf of Participants, which in turn act on
behalf of Indirect Participants and certain banks, the ability of Certificate
Owners to pledge Certificates to persons or entities that do not participate in
the DTC system, or otherwise take actions in respect of such Certificates, may
be limited due to the lack of a physical certificate for such Certificates.
 
    DTC has advised the Seller that it will take any action permitted to be
taken by a Certificateholder under the Pooling Agreement or the Supplements only
at the direction of one or more Participants to whose account with DTC the
Certificates are credited. Additionally, DTC has advised the Seller that it will
take such actions with respect to specified percentages of the
Certificateholders' Interest only at the direction of and on behalf of
Participants whose holdings include undivided interests that satisfy such
specified percentages. DTC may take conflicting actions with respect to other
undivided interests to the extent that such actions are taken on behalf of
Participants whose holdings include such undivided interests.
 
                                       43
<PAGE>
    Centrale de Livraison de Valeurs Mobilieres S.A. ("CEDEL") is incorporated
under the laws of Luxembourg as a professional depository. CEDEL holds
securities for its participating organizations ("CEDEL Participants") and
facilitates the clearance and settlement of securities transactions between
CEDEL Participants through electronic book-entry changes in accounts of CEDEL
Participants, thereby eliminating the need for physical movement of
certificates. Transactions may be settled in CEDEL in any of 28 currencies,
including United States dollars. CEDEL provides to its Participants, among other
things, services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing. CEDEL
interfaces with domestic markets in several countries. As a professional
depository, CEDEL is subject to regulation by the Luxembourg Monetary Institute.
CEDEL Participants are recognized financial institutions around the world
including underwriters, securities brokers and dealers, banks, trust companies,
clearing corporations and certain other organizations and may include any
underwriters, agents or dealers with respect to a Series of Certificates offered
hereby. Indirect access to CEDEL is also available to others, such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a CEDEL Participant, either directly or indirectly.
 
    The Euroclear System ("Euroclear") was created in 1968 to hold securities
for participants of the Euroclear System ("Euroclear Participants") and to clear
and settle transactions between Euroclear Participants through simultaneous
electronic book-entry delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of simultaneous
transfers of securities and cash. Transactions may now be settled in any of 27
currencies, including United States dollars. The Euroclear System includes
various other services, including securities lending and borrowing, and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The Euroclear
System is operated by Morgan Guaranty Trust Company of New York, Brussels,
Belgium office (the "Euroclear Operator"), under contract with Euroclear
Clearance System S.C., a Belgian cooperative corporation (the "Cooperative").
All operations are conducted by the Euroclear Operator, and all Euroclear
securities clearance accounts and Euroclear cash accounts are accounts with the
Euroclear Operator, not the Cooperative. The Cooperative establishes policy for
Euroclear on behalf of Euroclear Participants. Euroclear Participants 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 Euroclear is also available to other firms that clear through or
maintain a custodial relationship with a Euroclear Participant, either directly
or indirectly.
 
    The Euroclear Operator is the Belgian branch of a New York banking
corporation that 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 Euroclear and applicable Belgian law
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear and receipts of payments with respect to securities in the
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants, and has no record of or relationship with persons
holding through Euroclear Participants.
 
    Distributions with respect to Certificates held through CEDEL or Euroclear
will be credited to the cash accounts of CEDEL Participants or Euroclear
Participants in accordance with the relevant system's rules and procedures, to
the extent received by its Depositary. Such distributions will be subject to tax
reporting in accordance with relevant United States tax laws and regulations.
See "Tax Matters." CEDEL 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 Supplement on behalf of a CEDEL Participant or
Euroclear Participant only in accordance with its relevant rules and procedures
and subject to its Depositary's ability to effect such actions on its behalf
through DTC.
 
                                       44
<PAGE>
    Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures in
order to facilitate transfers of Certificates among participants of DTC, CEDEL
and Euroclear, they are under no obligation to perform or continue to perform
such procedures and such procedures may be discontinued at any time.
 
DEFINITIVE CERTIFICATES
 
    Unless otherwise stated in the related Prospectus Supplement, the
Certificates of a Series offered hereby will be issued in fully registered,
certificated form to Certificate Owners or their respective nominees
("Definitive Certificates"), rather than to DTC or its nominee only if (i) the
Seller advises the Trustee in writing that DTC is no longer willing or able to
discharge properly its responsibilities as Depository with respect to the
Certificates, and the Trustee or the Seller is unable to locate a qualified
successor, (ii) the Seller, at its option, elects to terminate the book-entry
system through DTC or (iii) after the occurrence of a Servicer Default,
Certificate Owners evidencing not less than 50% of the aggregate unpaid
principal amount of the Certificates of any Class of such Series advise the
Trustee and DTC through Participants in writing that the continuation of a
book-entry system through DTC (or a successor thereto) is no longer in the best
interests of the Certificate Owners.
 
    Upon the occurrence of any of the events described in the immediately
preceding paragraph, DTC is required to notify all Participants of the
availability through DTC of Definitive Certificates. Upon surrender by DTC of
the definitive certificates representing the Certificates and instructions for
re-registration, the Trustee will issue such Certificates in the form of
Definitive Certificates, and thereafter the Trustee will recognize the holders
of such Definitive Certificates as "Certificateholders" under the Pooling
Agreement and the relevant Supplement ("Holders").
 
    If Definitive Certificates are issued, distribution of principal and
interest on the Definitive Certificates will be made by the Paying Agent or the
Trustee directly to the Holders in whose names the Definitive Certificates were
registered on the related Record Date in accordance with the procedures set
forth herein and in the Pooling Agreement and the relevant Supplement.
Distributions will be made by check mailed to the address of each Holder as it
appears on the register maintained by the Trustee, except that the final payment
on any Definitive Certificate will be made only upon presentation and surrender
of such Definitive Certificate on the date for such final payment at such office
or agency as is specified in the notice of final distribution to Holders. The
Trustee will provide such notice to Holders no later than the fifth day of the
month of the final distribution.
 
    Definitive Certificates will be transferable and exchangeable at the offices
of the Transfer Agent and Registrar, which shall initially be 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.
 
TERMINATION OF THE TRUST
 
    Unless the Seller instructs the Trustees otherwise, the Trust will only
terminate on the earlier to occur of (a) the day following the day on which the
aggregate Invested Amounts and Enhancement Invested Amounts of all Series is
zero (provided that the Bank shall have delivered a written notice to the
Trustee electing to terminate the Trust), (b) March 1, 2015, or (c) if the
Receivables are sold, disposed of or liquidated following the occurrence of an
Insolvency Event as described under "Description of the Certificates--Pay Out
Events," immediately following such sale, disposition or liquidation (the "Trust
Termination Date"). Upon termination of the Trust, all right, title and interest
in 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 and transferred to the Bank.
 
CONVEYANCE OF RECEIVABLES
 
    Pursuant to the Pooling Agreement, the Seller will sell and assign to the
Trust its interest in all Receivables in the Initial Accounts outstanding as of
the Trust Cut-Off Date, all Receivables in the Additional Accounts as of the
applicable Addition Date, all Receivables thereafter created under the Accounts
and the proceeds of all of the foregoing.
 
                                       45
<PAGE>
    In connection with the transfer of any Receivables to the Trust, the Seller
is required to indicate in its computer records that the Receivables have been
conveyed to the Trust. In addition, the Seller will provide the Trustee with a
computer file or microfiche list containing a true and complete list showing for
each Initial Account, as of the Trust Cut-Off Date, and for each Additional
Account, as of the applicable addition cut-off date for such Additional Account,
(i) its account number and (ii) the aggregate amount outstanding and the
aggregate amount of Principal Receivables in such Account. The Seller, 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 will not be segregated from those relating to other revolving credit
card accounts and receivables, and the physical documentation relating to the
Accounts or Receivables will not be stamped or marked to reflect the transfer of
Receivables to the Trust. The Seller has filed and is required to file UCC
financing statements with respect to the sale of the Receivables to the Trust
meeting the requirements of applicable state law. See "Special Considerations"
and "Certain Legal Aspects of the Receivables."
 
REPRESENTATIONS AND WARRANTIES
 
    As of the Closing Date for a Series offered hereby specified in the related
Prospectus Supplement, the Seller will make representations and warranties to
the Trust relating to the Accounts and the Receivables to the effect, among
other things, that (a) as of the Trust Cut-Off Date (or as of the Addition Date)
each Account or each Additional Account was an Eligible Account, (b) as of the
Trust Cut-Off Date (or as of the Addition Date), each of the Receivables in any
Account or Additional Account that is conveyed to the Trust on such day is an
Eligible Receivable and (c) thereafter, as of the date of creation of any new
Receivable, such Receivable is an Eligible Receivable. If the Seller breaches
any representation and warranty described in this paragraph, such breach remains
uncured for 60 days, or such longer period as may be agreed to by the Trustee,
after the earlier to occur of the discovery of such breach by the Seller or
receipt of written notice of such breach by the Seller, and as a result of such
breach any Receivables in the related Account become Defaulted Receivables or
the Trust's rights in, to or under such Receivables or the proceeds of such
Receivables are impaired or such 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 Seller on the terms and conditions set forth below and
such Account shall no longer be included as an Account; PROVIDED, HOWEVER, that
such Receivables will not be deemed to be Ineligible Receivables and will not be
reassigned to the Seller if, on any day prior to the end of such 60-day or
longer period, (i) the relevant representation and warranty shall be true and
correct in all material respects as if made on such day and (ii) the Seller
shall have delivered to the Trustee a certificate of an authorized officer
describing the nature of such breach and the manner in which the relevant
representation and warranty became true and correct.
 
    An Ineligible Receivable shall be reassigned to the Seller on or before the
end of the Monthly Period in which such reassignment obligation arises by the
Seller directing the Servicer to deduct the portion of such Ineligible
Receivable that is a Principal Receivable from the aggregate amount of the
Principal Receivables used to calculate the Seller Amount. In the event that the
exclusion of an Ineligible Receivable from the calculation of the Seller Amount
would cause the Seller Amount to be less than the Required Seller Amount, on the
Distribution Date following the Monthly Period in which such reassignment
obligation arises, the Seller will make a deposit into the Special Funding
Account in immediately available funds in an amount equal to the amount by which
the Seller Amount would be reduced below the Required Seller Amount. Any deposit
into the Special Funding Account, together with the reduction in the Seller's
Interest, in connection with the reassignment of an Ineligible Receivable shall
be considered a payment in full of the Ineligible Receivable. The reassignment
of any Ineligible Receivable to the Seller is the sole remedy respecting any
breach of the representations and warranties described in the preceding
paragraph with respect to such Receivable available to Certificateholders of any
Series (or the Trustee on behalf of such Certificateholders) or any provider of
Series Enhancement.
 
    The Seller will also make representations and warranties to the Trust to the
effect, among other things, that as of each Closing Date (a) it is a federally
chartered savings bank validly existing under the laws of the United States, it
has the authority to consummate the transactions contemplated by the Pooling
Agreement
 
                                       46
<PAGE>
and the related Supplement and each of the Pooling Agreement and the related
Supplement constitutes a valid, binding and enforceable agreement of the Seller
and (b) the Pooling Agreement constitutes a valid sale, transfer and assignment
to the Trust of all right, title and interest of the Seller 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 UCC as in effect in Maryland in such 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 date of its transfer to the Trust or, as to each Receivable
arising thereafter, upon the creation thereof and until termination of the
Trust. If the breach of either of the representations and warranties described
in this paragraph has a material adverse effect on the Certificateholders'
Interest of all Series in the Receivables, 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 Seller and
the Servicer (and to the Trustee if given by the Holders of the requisite
percentage of Certificates of all Series), may direct the Seller to accept the
reassignment of the Receivables within 60 days of such notice, or within such
longer period specified in such notice; PROVIDED, HOWEVER, that such Receivables
will not be reassigned to the Seller if, on any day prior to the end of such
60-day or longer period, (i) the relevant representation and warranty shall be
true and correct in all material respects as if made on such day and (ii) the
Seller shall have delivered to the Trustee a certificate of an authorized
officer describing the nature of such breach and the manner in which the
relevant representation and warranty became true and correct. The Seller will be
obligated to accept the reassignment of such Receivables on the Distribution
Date following the Monthly Period in which such reassignment obligation arises.
The price for such 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 such overdue
interest amounts (if the applicable Supplement so provides) at the applicable
certificate rates through the day preceding such Distribution Date. The payment
of such reassignment price, in immediately available funds, will be considered a
payment in full of the Receivables and the principal portion of such funds and
the interest portion of such funds will be deposited into the Special Funding
Account and the Collection Account, respectively. If the Trustee or the
requisite percentage of holders of Certificates of all Series gives a notice as
provided above, the obligation of the Seller to make any such deposit will
constitute the sole remedy respecting a breach of the representations and
warranties available to Certificateholders of all Series (or the Trustee on
behalf of such Certificateholders) or any provider of Series Enhancement.
 
    An "Eligible Account" is a revolving credit card account owned by the
Seller, which as of the Trust Cut-Off Date with respect to an Initial Account or
as of the Addition Date with respect to an Additional Account: (a) is in
existence and serviced at certain facilities of the Seller; (b) is payable in
United States dollars; (c) except as provided below, has not been identified as
an account the credit cards with respect to which have been reported to the
Seller as having been lost or stolen; (d) has a cardholder who has provided, as
his or her billing address, an address located in the United States or its
territories or possessions or a military address; (e) has a cardholder who has
not been identified by the Seller as an employee of the Seller or any affiliate;
(f) has not been, and does not have any receivables that have been, sold,
pledged, assigned or otherwise conveyed to any person (except pursuant to the
Pooling Agreement); (g) does not have any receivables that are Defaulted
Receivables; and (h) does not have any receivables that have been identified as
having been incurred as a result of fraudulent use of any related credit card.
 
    An "Eligible Receivable" is each Receivable (a) which has arisen under an
Eligible Account; (b) which was created in compliance with the Credit Card
Guidelines and all requirements of law applicable to the Seller, the failure to
comply with which would have a material adverse effect on Certificateholders,
and pursuant to a cardholder agreement which complies with all requirements of
law applicable to the Seller, the failure to comply with which would have a
material adverse effect on Certificateholders; (c) 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 Seller in
connection with the creation of such Receivable or the execution, delivery and
performance by the Seller of the related lending agreement have been duly
obtained
 
                                       47
<PAGE>
or given and are in full force and effect as of the date of the creation of such
Receivable; (d) as to which, at the time of its transfer to the Trust, the
Seller 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 such taxes are not then due and payable or if the Seller is then
contesting the validity thereof in good faith by appropriate proceedings and has
set aside on its books adequate reserves with respect thereto); (e) which has
been the subject of either a valid transfer and assignment from the Seller to
the Trust of all the Seller's right, title and 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; (f) which at and after
the time of transfer to the Trust is the legal, valid and binding payment
obligation of the cardholder thereof, legally enforceable against such
cardholder in accordance with its terms (with certain bankruptcy and
equity-related exceptions); (g) which constitutes either an "account" or a
"general intangible" under Article 9 of the UCC as then in effect in the State
of Maryland; (h) which, at the time of its transfer to the Trust, has not been
waived or modified except as permitted by the Pooling Agreement; (i) 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 cardholder (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;
(j) as to which the Seller has satisfied all obligations to be fulfilled at the
time it is transferred to the Trust; and (k) as to which the Seller 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, to impair the rights of the
Trust or the Certificateholders therein.
 
    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 Seller'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 or 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 calendar year
an opinion of counsel with respect to the validity of the interest of the Trust
in and to the Receivables and certain other components of the Trust.
 
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.
 
    Under the Pooling Agreement, the Seller 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 as though such agreement created a
partnership under the New York Uniform Partnership Act in which the Seller was a
general partner. In the event of a Service Transfer, the successor Servicer will
indemnify and hold harmless the Seller for any losses, claims, damages and
liabilities of the Seller as described in this paragraph arising from the
actions or omissions of such successor Servicer.
 
    Except as provided in the preceding paragraph, the Pooling Agreement
provides that none of the Seller, the Servicer or any of their directors,
officers, employees or agents will be under any other liability to the Trust,
the Trustee, the holders of Certificates 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 Seller, the Servicer or any of their directors, officers, employees
or agents will be protected against any liability which would otherwise be
imposed by reason of willful misfeasance, bad faith or gross negligence of any
such person in the performance of their duties or by reason of reckless
disregard of their obligations and duties thereunder.
 
    In addition, the Pooling Agreement provides that the Servicer is not under
any obligation to appear in, prosecute or defend any legal action that is not
incidental to its servicing responsibilities under the Pooling Agreement. The
Servicer may, in its sole discretion, undertake any such legal action which it
may deem
 
                                       48
<PAGE>
necessary or desirable for the benefit of holders of Certificates of any Series
with respect to the Pooling Agreement and the rights and duties of the parties
thereto and the interest of such Certificateholders thereunder.
 
COLLECTION AND OTHER SERVICING PROCEDURES
 
    Pursuant to the Pooling Agreement, 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 Credit Card Guidelines.
 
    Servicing activities to be performed by the Servicer include collecting and
recording payments, communicating with cardholders, investigating payment
delinquencies, evaluating the increase of credit limits and the issuance of
credit cards, providing billing and tax records, if any, to cardholders and
maintaining internal records with respect to each Account. Managerial and
custodial services performed by the Servicer on behalf of the Trust include
providing assistance in any inspections of the documents and records relating to
the Accounts and Receivables by the Trustee pursuant to the 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.
 
    Pursuant to the Pooling Agreement, 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
such duties in accordance with the Pooling Agreement and the Credit Card
Guidelines. The Bank currently contracts with FDR and intends to continue to
contract with FDR (and possibly one or more other third-party service providers)
to perform certain of its servicing activities as described under "The Bank's
Credit Card Activities--General." Notwithstanding any such delegation to any
entity, the Servicer will continue to be liable for all of its obligations under
the Pooling Agreement. In certain circumstances, however, the Bank could be
relieved of its duties as Servicer upon the assumption of such duties by another
entity. See "Assumption of the Bank's Obligations."
 
SERVICER COVENANTS
 
    In the Pooling Agreement, the Servicer has covenanted as to each Receivable
and related Account that: (a) 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;
(b) it will not permit any rescission or cancellation 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 Credit Card
Guidelines; (c) it will do nothing to substantially impair the rights of the
Certificateholders in the Receivables or Accounts; (d) it will not reschedule,
revise or defer payments due on the Receivable except in accordance with the
Credit Card Guidelines; and (e) 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 shall be reassigned or assigned to the Servicer as provided below.
 
    Under the terms of the Pooling Agreement, in the event of any of the
representations, warranties or covenants of the Servicer contained in clauses
(a) through (e) above with respect to any Receivable or the related Account is
breached, such breach is not cured within 60 days (or such longer period, not in
excess of 150 days, as may be agreed to by the Trustee) of the earlier to occur
of the discovery of such event by the Servicer or receipt by the Servicer of
written notice of such event given by the Trustee, and as a result of such
breach the Trust's rights in, to or under any Receivables in the related Account
or the proceeds of such Receivables are impaired or such proceeds are not
available for any reason to the Trust free and clear of any lien, then all
Receivables in the Account or Accounts to which such event relates shall be
reassigned or assigned to the Servicer on the terms and conditions set forth
below; PROVIDED, HOWEVER, that such Receivables will not be reassigned or
assigned to the Servicer if, on any day prior to the end of such 60-day or
longer period, (i) the relevant representation and warranty shall be true and
correct, or the relevant covenant shall have been complied with, in all material
respects and (ii) the Servicer shall have delivered to the Trustee a
 
                                       49
<PAGE>
certificate of an authorized officer describing the nature of such breach and
the manner in which such breach was cured. If the Seller is the Servicer, such
reassignment will be made on or before the Distribution Date following the
Monthly Period in which such reassignment 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
Amount. In addition, if the deduction of such Principal Receivable would reduce
the Seller Amount below the Required Seller Amount, the Servicer will deposit
into the Special Funding Account the amount of such deficiency. If the Seller is
not the Servicer, such assignment and transfer will be made when the Servicer
deposits an amount equal to the amount of such Receivable in the Collection
Account on the business day preceding the Distribution Date following the
Monthly Period during which such obligation arises. The amount of such deposit
shall be treated as a portion of Shared Principal Collections as described under
"Description of the Certificates--Shared Principal Collections." This
reassignment or transfer and assignment to the Servicer constitutes the sole
remedy available to the Certificateholders of any Series if such covenant or
warranty of the Servicer is not satisfied and the Trust's interest in any such
reassigned Receivables shall 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 such duties are no longer
permissible under applicable law. No such resignation will become effective
until the Trustee or a successor to the Servicer has assumed the Servicer's
responsibilities and obligations under the Pooling Agreement. Notwithstanding
the foregoing, subject to compliance with certain conditions described under
"Assumption of the Bank's Obligations," the Bank may transfer its servicing
obligations to another entity and be relieved of its obligations and duties
under the Pooling Agreement.
 
    Any person into which, in accordance with the Pooling Agreement, the
Servicer may be merged or consolidated or any person resulting from any merger
or consolidation to which the Servicer is a party, or any person succeeding to
the business of the Servicer, will be the successor to the Servicer 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 notice
to the Servicer (and to the Trustee and certain providers of Series Enhancement,
if given by the Certificateholders) (a "Termination Notice"), 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 Servicer delivers an
officer's certificate to the effect that the Servicer cannot in good faith cure
the Servicer Default that gave rise to the Termination Notice, then the Trustee
shall offer the Seller the right at its option to purchase the
Certificateholders' Interest for all Series. The purchase price for such a
purchase shall be paid on a Distribution Date and shall generally be equal to,
with respect to each Series, the higher of (a) the sum of the Invested Amount
and the Enhancement Invested Amount, if any, of such Series on such Distribution
Date (less the amount, if any, on deposit in any Principal Funding Account with
respect to such 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
calendar month preceding such Distribution Date and (b) the sum of (i) 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 such Series with a remaining maturity approximately equal to the
remaining maturity of the Certificates of such Series and (ii) the Enhancement
Invested Amount, if any, of such Series.
 
    The Trustee shall, as promptly as possible after giving a Termination
Notice, appoint a successor Servicer (a "Service Transfer"), and if no successor
Servicer has been appointed by the Trustee and has accepted such appointment by
the time the Servicer ceases to act as Servicer, all rights, authority, power
and obligations of the Servicer under the Pooling Agreement shall pass to and be
vested in the Trustee. Prior to any Service Transfer, the Trustee will seek to
obtain bids from potential Servicers meeting certain eligibility
 
                                       50
<PAGE>
requirements set forth in the Pooling Agreement to serve as a successor Servicer
for servicing compensation not in excess of the Servicing Fee. The rights and
interest of the Seller as holder of the Seller Certificate under the Pooling
Agreement and any Supplement in the Seller's Interest will not be affected by
any Termination Notice or Service Transfer.
 
    A "Servicer Default" refers to any of the following events:
 
       (a) failure by the Servicer to make any payment, transfer or deposit, or
           to give instructions or to give notice to the Trustee to make such
    payment, transfer or deposit, on the date the Servicer is required to do so
    under the Pooling Agreement or any Supplement, which is not cured within a
    five business day grace period;
 
       (b) 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 Supplement which has a material adverse effect
    on the Certificateholders of any Series or Class (which determination shall
    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 such delegation
    continues unremedied for 15 days after written notice;
 
       (c) any representation, warranty or certification made by the Servicer in
           the Pooling Agreement or any Supplement or in any certificate
    delivered pursuant to the Pooling Agreement or any Supplement proves to have
    been incorrect when made, which has a material adverse effect on the rights
    of the Certificateholders of any Series or Class (which determination shall
    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
 
       (d) 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 clause (a) above for a period of five business days or referred to
under clause (b) or (c) for a period of 60 days (in addition to any period
provided in (a), (b) or (c)) shall not constitute a Servicer Default until the
expiration of such additional five business days or 60 days, respectively, if
such delay or failure could not be prevented by the exercise of reasonable
diligence by the Servicer and such delay or failure was caused by an act of God
or other similar occurrence. Upon the occurrence of any such event the Servicer
shall not be relieved from using its best efforts to perform its obligations in
a timely manner in accordance with the terms of the Pooling Agreement and any
Supplement and the Servicer shall provide the Trustee, the Seller, certain
providers of Series Enhancement and the Certificateholders of each Series prompt
notice of such failure or delay by it, together with a description of its
efforts to so perform its obligations. The Servicer shall immediately notify the
Trustee in writing of any Servicer Default.
 
EVIDENCE AS TO COMPLIANCE
 
    The Pooling Agreement provides that, on or before December 31 of each
calendar year, the Servicer will cause a firm of nationally recognized
independent public accountants (who may also render other services to the
Servicer or the Seller) to furnish a report 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 during the
Servicer's preceding fiscal year ended September 30 or, in the case of the first
such report, during the period from the Closing Date and ending on September 30,
1994, and that, on the basis of such procedures, nothing came to the attention
of such firm that caused them to believe that such servicing was not conducted
in compliance with the Pooling Agreement and the applicable provisions of each
Supplement except for such exceptions or errors as such firm shall believe to be
immaterial and such other exceptions as shall be set forth in such statement.
 
    The Pooling Agreement provides for delivery to the Trustee, each Rating
Agency and certain providers of Series Enhancement on or before December 31 of
each calendar year a statement signed by an officer of the Servicer to the
effect that, to the best of such officer's knowledge, the Servicer has performed
its
 
                                       51
<PAGE>
obligations in all material respects under the Pooling Agreement throughout the
preceding fiscal 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
 
    The Pooling Agreement and any Supplement may be amended from time to time
(including in connection with the addition of a Participation to the Trust) by
agreement of the Trustee and the Seller without the consent of the
Certificateholders of any Series or the consent of the provider of any Series
Enhancement provided that (i) the Seller shall have delivered to the Trustee a
certificate of an authorized officer to the effect that the Seller reasonably
believes, based on the facts known to such officer at the time of such
certificate, that such amendment will not adversely affect in any material
respect the interests of any such Certificateholder and (ii) such amendment will
not result in a Ratings Effect.
 
    The Pooling Agreement and any Supplement may also be amended from time to
time by the Seller, the Servicer and the Trustee with the consent of the holders
of Certificates 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 Supplement or of modifying in
any manner the rights of such Certificateholders. No such amendment, however,
may (a) 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 (provided that an amendment of the
terms of a Pay Out Event shall not be deemed to be within the scope of this
clause (a)); (b) change the definition or the manner of calculating the interest
of any Certificateholder without the consent of each affected Certificateholder;
(c) reduce the aforesaid percentage required to consent to any such amendment,
without the consent of each Certificateholder; or (d) adversely affect the
rating of any Series or Class by any Rating Agency without the consent of the
holders of Certificates of such Series or Class evidencing not less than 66 2/3%
of the aggregate unpaid principal amount of the Certificates of such Series or
Class. Promptly following the execution of any such amendment (other than an
amendment described in the preceding paragraph), the Trustee will furnish
written notice of the substance of such amendment to each Certificateholder.
 
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 Seller, 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 Seller, the
Servicer and any of their respective affiliates may hold Certificates of any
Series in their own names; however, any Certificates so held shall not be
entitled to participate in any decisions made or instructions given to the
Trustee by such Certificateholders as a group. In addition, for purposes of
meeting the legal requirements of certain local jurisdictions, the Trustee shall
have the power to appoint a co-trustee or separate trustees of all or any part
of the Trust. In the event of such appointment, all rights, powers, duties and
obligations shall be conferred or imposed upon the Trustee and such separate
trustee or co-trustee jointly, or, in any jurisdiction in which the Trustee
shall be incompetent or unqualified to perform certain acts, singly upon such
separate trustee or co-trustee, who shall exercise and perform such rights,
powers, duties and obligations solely at the direction of the Trustee.
 
    The Trustee may resign at any time, in which event the 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 such circumstances,
the Servicer will be obligated to appoint a successor Trustee. Any resignation
or removal of the Trustee and appointment of a successor Trustee will not become
effective until acceptance of the appointment by the successor Trustee.
 
                                       52
<PAGE>
                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES
 
TRANSFER OF RECEIVABLES
 
    The Seller will represent and warrant to the Trust in the Pooling Agreement
that the transfer of the Receivables by it to the Trust constitutes either a
valid transfer and assignment of such Receivables to the Trust or a grant to the
Trust of a security interest in such Receivables. The Seller also will represent
and warrant that if such transfer is a valid transfer and assignment, it
constitutes a valid transfer and assignment to the Trust of all right, title and
interest of the Seller in and to such Receivables, except for the interest of
the Seller as holder of the Seller Certificate and other rights of the Seller
under the Pooling Agreement, free and clear of all liens and security interests
(except for certain permitted liens as described below). The Seller also will
represent and warrant to the Trust in the Pooling Agreement that if the transfer
of Receivables by the Seller to the Trust creates a security interest under the
Uniform Commercial Code as in effect in the State of Maryland (the "UCC"), there
will exist an enforceable first priority perfected security interest in the
Receivables in existence at the time of the formation of the Trust in favor of
the Trust and an enforceable first priority perfected security interest in the
Receivables created thereafter in favor of the Trust on and after their creation
(except for certain permitted tax liens as described below). For a discussion of
the Trust's rights arising from a breach of these representations and
warranties, see "The Pooling Agreement Generally-- Representations and
Warranties."
 
    The Receivables are "accounts" or "general intangibles" for purposes of the
UCC. Both the transfer and assignment of accounts and the transfer of accounts
as security for an obligation are treated under Article 9 of the UCC as creating
a security interest therein and are subject to its provisions, and the filing of
an appropriate financing statement is required to perfect such security interest
of the Trust. If a transfer of general intangibles is deemed to constitute the
creation of a security interest, rather than a sale, Article 9 of the UCC
applies and the filing of an appropriate financing statement is also required in
order to perfect the Trust's security interest. Financing statements covering
the Receivables of the Trust will be filed under the UCC.
 
    There are certain limited circumstances under the UCC in which a prior or
subsequent transferee of Receivables coming into existence after a Closing Date
could have an interest in such Receivables with priority over the Trust's
interest. Under the Pooling Agreement, however, the Seller will represent and
warrant that it has transferred the Receivables to the Trust free and clear of
all liens and security interests (other than certain tax liens) except for the
interest of the Seller as holder of the Seller Certificate and other rights of
the Seller under the Pooling Agreement. In addition, the Seller will covenant
that it will not sell, pledge, assign or transfer, or grant, create, incur,
assume or suffer to exist any lien on, any Receivable (or any interest therein)
other than to the Trust or in connection with any transfer of the Accounts
selected for the Trust. A tax or other governmental lien on property of the
Seller arising prior to the time a Receivable comes into existence also may have
priority over the interest of the Trust in such Receivable. In addition, if a
receiver or conservator were appointed for the Seller, certain administrative
expenses of the receiver or conservator also may have priority over the interest
of the Trust in such Receivables. While the Bank is the Servicer, cash
collections on the Receivables may be held by the Bank and commingled with its
funds for brief periods, and if an Insolvency Event occurs, the Trust may not
have a perfected interest in such commingled collections.
 
CERTAIN MATTERS RELATING TO RECEIVERSHIP
 
    Under the Financial Institutions Reform, Recovery, and Enforcement Act of
1989, as amended ("FIRREA"), which made significant changes in the regulatory
structure and policies governing federally insured savings banks such as the
Bank, the Resolution Trust Corporation (the "RTC") is authorized to act as
receiver or conservator for insolvent savings banks that fail before October 1,
1993, and the FDIC is authorized to act as receiver or conservator for insolvent
savings banks that fail thereafter. FIRREA contains detailed provisions setting
forth the receivership and conservatorship powers of the FDIC and the RTC.
 
    Subject to clarification by regulations or interpretations, it would appear
from the positions taken by the FDIC that the FDIC or the RTC, in their capacity
as receiver or conservator for the Bank, would not
 
                                       53
<PAGE>
interfere with the timely transfer to the Trust of payments collected on the
Receivables. In the event the transfer of Receivables to the Trust is deemed to
constitute the creation of a security interest, such a security interest, to the
extent it was validly perfected before the Seller's insolvency and was not taken
or granted in contemplation of insolvency, or with the intent to hinder, delay
or defraud the Seller, creditors of the Seller, or the FDIC, the RTC or other
receivers, or conservators of the Seller, or other federal banking agency or any
other person or entity, based upon opinions issued by the general counsel of the
FDIC and a statement of policy of the FDIC addressing the enforceability against
the FDIC or RTC, a conservator or receiver for a depositary institution, of a
security interest in collateral granted by such depositary institution, the
transfer of Receivables to the Trust should not be subject to avoidance in the
event of the insolvency, receivership or conservatorship of the Seller. Thus,
payments to the Trust with respect to the Receivables transferred to the Trust
should not be subject to recovery by the FDIC as receiver or conservator for the
Seller. However, such opinions and policy statements are not binding on the FDIC
and, if the FDIC were to assert a contrary position, certain provisions of
FIRREA would permit the receiver or conservator of the Seller to avoid security
interests, thereby resulting in delays and possible reductions in payments on
the Certificates. In addition, federal law governing receivership of federally
insured depository institutions has been interpreted to require the Trustee to
comply with certain claims procedures to establish its right to those payments,
or if a receiver or conservator were to request a stay of proceedings with
respect to the Seller, delays in payments on the Certificates and possible
reductions in the amount of those payments could occur. A receiver or
conservator also may disaffirm or repudiate the Bank's obligations under the
Pooling Agreement to accept reassignment of Ineligible Receivables or to accept
reassignment of the Trust Portfolio or other provisions of the Pooling
Agreement.
 
    The Pooling Agreement provides that, upon the occurrence of an Insolvency
Event, the Seller promptly will give notice to the Trustee of such appointment
or liquidation, and a Pay Out Event will occur. Pursuant to the Pooling
Agreement, newly created Principal Receivables will not be transferred to the
Trust on and after any such Insolvency Event. Notwithstanding the cessation of
the transfer to the Trust of additional Principal Receivables, Finance Charge
Receivables with respect to Monthly Periodic Charges, whenever created, accrued
in respect of Principal Receivables that have been transferred to the Trust will
continue to be a part of the Trust. The Pooling Agreement provides that the
Servicer will continue, on and after any such Insolvency Event, to collect and
remit to the Trustee payments on Receivables transferred to the Trust. Unless
otherwise instructed within a specified period by holders of Certificates of
each Series or, if a Series includes more than one Class, each Class of such
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 Credit Enhancer with respect
thereto) the Trustee may proceed to sell, dispose of or otherwise liquidate the
Receivables in the Trust in a commercially reasonable manner and on commercially
reasonable terms. Under the Pooling Agreement, the net proceeds from the sale,
liquidation or disposition of the Receivables will be deposited in the
Collection Account and allocated as provided in the Pooling Agreement and each
Supplement. See "Description of the Certificates--Pay Out Events." This
procedure could be delayed, as described above. In addition, a conservator or
receiver for the Seller may have the power to prevent the early sale,
liquidation or disposition of the Receivables, the commencement of the Early
Amortization Period of a Class or Series or other exercise of rights unless a
Pay Out Event occurs due to an event in addition to the receivership,
conservatorship or insolvency of the Seller. The receiver or conservator may
also have the power to cause the early sale of the Receivables of the Trust and
the early retirement of the Certificates or to require or prohibit the continued
transfer of Receivables to the Trust.
 
    If a receiver or conservator is appointed for the Servicer, the receiver or
conservator may have the power either to terminate the Servicer and replace it
with a successor Servicer or to prevent the termination of the Servicer and its
replacement with a successor Servicer if no Servicer Default exists other than
the receivership, conservatorship or insolvency of the Servicer. See "The
Pooling Agreement Generally-- Servicer Default."
 
CONSUMER PROTECTION LAWS
 
    The relationship of the cardholder and credit card issuer is extensively
regulated by federal and state consumer protection and related laws. With
respect to credit cards issued by the Bank, the most significant
 
                                       54
<PAGE>
laws include the federal Truth-in-Lending Act, Fair Credit Billing Act, Fair
Debt Collection Practices Act, Equal Credit Opportunity Act, Fair Credit
Reporting Act and Electronic Funds Transfer Act, as well as applicable Maryland
laws and, to the extent applicable, comparable statutes in the other states in
which cardholders reside. These statutes impose disclosure requirements when a
credit card account is advertised, when it is opened, at the end of monthly
billing cycles and at year end and, in addition, prohibit certain discriminatory
practices in extending credit and impose certain limitations on the type of
account-related charges that may be assessed. Federal legislation requires
credit card issuers to disclose to consumers the interest rates, cardholder
fees, grace periods and balance calculation methods associated with their credit
card accounts. In addition, cardholders are entitled under current laws to have
payments and credits applied to the credit card account promptly, to receive
prescribed notices and to require billing errors to be resolved promptly.
 
    Certain laws, including the laws described above, may limit the Bank's
ability to collect amounts owing with respect to the Receivables regardless of
any act or omission on the part of the Bank. For example, under the federal Fair
Credit Billing Act, a credit card issuer is subject to all claims (other than
tort claims) and defenses arising out of certain transactions in which a credit
card is used as a method of payment or extension of credit if the obligor has
made a good faith attempt to obtain satisfactory resolution of a disagreement or
problem relative to the transaction from the person honoring the credit card
and, except in cases where there is a certain relationship between the person
honoring the card and the credit card issuer, the amount of the initial
transaction exceeds $50 and the place where the initial transaction occurred was
in the same state as the cardholder's mailing address or within 100 miles of
that address. These statutes further provide that in certain cases cardholders
cannot be held liable for, or the cardholder's liability is limited with respect
to, charges to the credit card account that result from unauthorized use of the
credit card.
 
    Additional consumer protection laws may be enacted that would impose
requirements on the making, enforcement and collection of consumer credit loans.
Any new laws or rulings that may be adopted, and existing consumer protection
laws, may adversely affect the ability to collect on the Receivables. In
addition, failure of the Servicer to comply with such requirements could
adversely affect the Servicer's ability to enforce the Receivables.
 
    Certain jurisdictions may attempt to require out-of-state credit card
issuers to comply with such jurisdictions' consumer protection laws (including
laws limiting the charges imposed by such credit card issuers) in connection
with their operations in such jurisdictions. If it were determined that
out-of-state credit card issuers must comply with a jurisdiction's laws limiting
the charges imposed by credit card issuers, such actions could have an adverse
impact on the Bank's credit card operations. Application of federal and state
bankruptcy and debtor relief laws (including the Soldiers' and Sailors' Civil
Relief Act of 1940) would affect the interests of the holders of the
Certificates if the protection provided to debtors under such laws result in any
Receivables of the Trust being written off as uncollectible.
 
    The Trust may be liable for certain violations of consumer protection laws
that apply to the Receivables transferred to it, either as assignee from the
Seller with respect to obligations arising before the transfer or as a party
directly responsible for obligations arising after the transfer. In addition, a
cardholder may be entitled to assert such violations by way of set-off against
his obligation to pay the amount of Receivables owing. The Seller will warrant
to the Trust in the Pooling Agreement that all Receivables transferred to the
Trust have been and will be created in compliance with the requirements of such
laws. For a discussion of the Trust's rights arising from the breach of these
warranties, see "The Pooling Agreement Generally--Representations and
Warranties."
 
CLAIMS AND DEFENSES OF CARDHOLDERS AGAINST THE TRUST
 
    The UCC, the provisions of which would be applicable to the Trust if it were
deemed to have acquired a security interest in the Receivables transferred to
the Trust (see "--Transfer of the Receivables"), provides that (i) unless a
cardholder has made an enforceable agreement not to assert defenses or claims
arising out of a transaction, the rights of the Trust, as assignee, are subject
to all the terms of the cardholder agreement between the Bank and the cardholder
and any defense or claim arising therefrom, to rights of set- off and to any
other defense or claim of the cardholder against the Bank that accrues before
the cardholder receives
 
                                       55
<PAGE>
notification of the assignment and (ii) any cardholder is authorized to continue
to pay the Bank until (a) the cardholder receives notification, reasonably
identifying the rights assigned, that the amount due or to become due has been
assigned and that payment is to be made to the Trustee or Successor Servicer and
(b) if requested by the cardholder, the Trustee or Successor Servicer has
furnished reasonable proof of assignment. No such agreement not to assert
defenses has been entered into and no notice of the assignment of the
Receivables to the Trust will be sent to the cardholders obligated on the
Accounts in connection with the transfer of the Receivables to the Trust.
 
                                  TAX MATTERS
 
FEDERAL INCOME TAX CONSEQUENCES--GENERAL
 
    The following is a general discussion of federal income tax consequences
relating to the purchase, ownership and disposition of a Certificate. This
discussion is based on current law, which is subject to changes that could
prospectively or retroactively modify or adversely affect the tax consequences
summarized below. The discussion does not address all of the tax consequences
relevant to a particular Certificate Owner in light of that Certificate Owner's
circumstances, and some Certificate Owners may be subject to special tax rules
and limitations not discussed below. Each prospective Certificate Owner is urged
to consult its own tax adviser in determining the federal, state, local and
foreign income and any other tax consequences of the purchase, ownership and
disposition of a Certificate.
 
    For purposes of this discussion, "U.S. Person" means a citizen or resident
of the United States, a corporation or partnership organized in or under the
laws of the United States or any political subdivision thereof or an estate or
trust the income of which is includible in gross income for U.S. federal income
tax purposes regardless of its source. The term "U.S. Certificate Owner"
includes any U.S. Person and any other person to the extent that the income
attributable to a Certificate is effectively connected with that person's
conduct of a U.S. trade or business.
 
TREATMENT OF THE CERTIFICATES AS DEBT
 
    The Seller, the holder of the Seller Certificate and the Certificate Owners
express in the Pooling Agreement the intent that for federal, state and local
income and franchise tax purposes, the Certificates will be debt secured by the
Receivables. The Seller, by entering into the Pooling Agreement, the holder of
the Seller Certificate by its acceptance of the Seller Certificate and each
investor, by the acceptance of a beneficial interest in a Certificate, will
agree to treat the Certificates as indebtedness of the holder of the Seller
Certificate for federal, state and local income and franchise tax purposes.
However, the Pooling Agreement generally refers to the transfer of Receivables
as a "sale," and because different criteria are used in determining the nontax
accounting treatment of the transaction, the Seller and the holder of the Seller
Certificate will treat the Pooling Agreement, for certain nontax accounting
purposes, as causing a transfer of an ownership interest in the Receivables and
not as creating a debt obligation.
 
    A basic premise of federal income tax law is that the economic substance of
a transaction generally determines the tax consequences. The form of a
transaction, while a relevant factor, is not conclusive evidence of its economic
substance. In appropriate circumstances, the courts have allowed taxpayers, as
well as the Internal Revenue Service (the "IRS"), to treat a transaction in
accordance with its economic substance, as determined under federal income tax
law, even though the participants in the transaction have characterized it
differently for nontax purposes.
 
    The determination of whether the economic substance of a purchase of an
interest in property is instead a loan secured by the transferred property has
been made by the IRS and the courts on the basis of numerous factors designed to
determine whether the seller has relinquished (and the purchaser has obtained)
substantial incidents of ownership in the property. Among those factors, the
primary factors examined are whether the purchaser has the opportunity to gain
if the property increases in value, and has the risk of loss if the property
decreases in value. Based upon its analysis of such factors, special tax counsel
to the Seller to be named in the Prospectus Supplement ("Tax Counsel"), has
concluded that, although no transaction closely comparable to that contemplated
herein has been the subject of any Treasury regulation, revenue ruling or
judicial decision, the holder of the Seller Certificate rather than the
Certificate Owners (through their
 
                                       56
<PAGE>
ownership of a beneficial interest in the Certificates) is the owner of the
Receivables for federal income tax purposes. As a result, in the opinion of Tax
Counsel, the Certificates will properly be characterized for federal income tax
purposes as debt secured by the Receivables and the Trust will be disregarded
and treated as a mere security device. Except where indicated to the contrary,
the following discussion assumes that the Certificates are debt for federal
income tax purposes.
 
    Although as described above, it is the opinion of Tax Counsel that the
Certificates will properly be characterized as debt for federal income tax
purposes, such opinion is not binding on the IRS and thus no assurance can be
given that such a characterization will prevail. If the IRS were to contend
successfully that the Certificates were not debt obligations for federal income
tax purposes, the issuance of the Certificates could be characterized as a sale
of an interest in the Receivables to the Trust or to the Certificate Owners. In
that event, the Trust could be classified, for federal income tax purposes, as a
partnership or an association taxable as a corporation. Because in the opinion
of Tax Counsel the Certificates will be characterized as debt for federal income
tax purposes, no attempt will be made to comply with any IRS reporting or other
requirements that would apply if a Trust were treated as a partnership or a
corporation.
 
    If a Trust were treated as a partnership, other than a publicly traded
partnership, that partnership would not be subject to federal income tax.
Rather, each item of income, gain, loss, deduction and credit of the partnership
generated through the ownership of the related Receivables would be taken into
account directly in computing taxable income of the holder of the Seller
Certificate and the Certificate Owners, and the holder of the Seller Certificate
and the Certificate Owners would be treated as partners in accordance with their
respective partnership interests therein. The amounts and timing of income
reportable by Certificate Owners treated as partners would likely differ if the
Certificates were not characterized as debt and the arrangement were treated as
a partnership. In addition, if a Trust were treated as a partnership other than
a publicly traded partnership, income derived from the partnership by a
Certificate Owner that is a pension fund or other tax-exempt entity may be
treated as unrelated business taxable income. Partnership characterization also
may have adverse state and local income or franchise tax consequences for a
Certificate Owner. Legislation pending before Congress would affect the
treatment of any "large partnership," defined as any partnership in which there
are at least 250 partners in a taxable year. Under the pending legislation,
among other things, the availability of certain deductions to partners may be
limited, and certain computations (such as those relating to the level of
allowable miscellaneous itemized deductions and the netting of capital gains and
losses) would be made at the partnership rather than the partner level. These
particular provisions are proposed to be effective for taxable years ending on
or after December 31, 1994. No prediction can be made regarding whether such
legislation will be enacted or, if so, what its ultimate effective date will be.
 
    If the arrangement created by the Pooling Agreement were treated as a
publicly traded partnership or an association and were therefore taxable as a
corporation, it would be subject to federal income tax at corporate tax rates on
its taxable income generated by ownership of the related Receivables. That tax
could result in reduced distributions to the related Certificate Owners. No
distributions from the Trust would be deductible in computing the taxable income
of the corporation, except to the extent that the Certificates were treated as
debt of the corporation and distributions to the Certificate Owners were treated
as payments of interest thereon. In addition, all or a portion of those
distributions would be dividend income to the Certificate Owners to the extent
of the current and accumulated earnings and profits of the corporation.
 
TAXATION OF INTEREST INCOME OF U.S. CERTIFICATE OWNERS
 
    GENERAL.  Interest on a Certificate will be includible in gross income in
accordance with a U.S. Certificate Owner's method of accounting.
 
    ORIGINAL ISSUE DISCOUNT.  If the Certificates are issued with original issue
discount ("OID"), the provisions of sections 1271 through 1273 and 1275 of the
Internal Revenue Code of 1986, as amended (the "Code"), will apply to the
Certificates. Under those provisions, a U.S. Certificate Owner (including a cash
basis holder) generally would be required to accrue the OID on a Certificate in
income for federal income tax purposes on a constant yield basis, resulting in
the inclusion of OID in income somewhat in advance of the receipt of cash
attributable to that income. Under section 1272(a)(6) of the Code, special
provisions
 
                                       57
<PAGE>
apply to debt instruments on which payments may be accelerated due to
prepayments of other obligations securing those debt instruments. However, no
regulations have been issued interpreting those provisions, and the manner in
which those provisions would apply to the Certificates is unclear.
 
    In general, a Certificate will be treated as having OID to the extent that
its "stated redemption price" exceeds its "issue price," if such excess is more
than 0.25 percent multiplied by the weighted average life of the Certificate
(determined by taking into account only the number of complete years following
issuance for any partial principal payments). However, because the failure to
pay interest currently on the Certificates is not a default and may not be
considered to give rise to any penalty, the IRS could take the position on the
basis of Treasury regulations that all of the interest payments on the
Certificates will be treated as payments of principal and the Certificates
should be treated as having OID. If sustained, such position should not
significantly accelerate taxable income recognition for most U.S. Certificate
Owners, but prospective U.S. Certificate Owners should consult their own tax
advisors concerning the impact to them in their particular circumstances.
 
    MARKET DISCOUNT.  A U.S. Certificate Owner who purchases a Certificate at a
discount that exceeds any unamortized OID may be subject to the "market
discount" rules of sections 1276 through 1278 of the Code. These rules provide,
in part, that gain on the sale or other disposition of a Certificate and partial
principal payments on a Certificate are treated as ordinary income to the extent
of accrued market discount. The market discount rules also provide for deferral
of interest deductions with respect to debt incurred to purchase or carry a
Certificate that has market discount.
 
    MARKET PREMIUM.  A U.S. Certificate Owner who purchases a Certificate at a
premium may elect to offset the premium against interest income over the
remaining term of the Certificate in accordance with the provisions of section
171 of the Code.
 
SALE OR EXCHANGE OF CERTIFICATES
 
    Upon a sale or exchange of a Certificate, a U.S. Certificate Owner generally
will recognize gain or loss equal to the difference between the amount realized
on the sale or exchange and the U.S. Certificate Owner's adjusted basis in the
Certificate. The adjusted basis in the Certificate will equal its cost,
increased by any OID or market discount includible in income with respect to the
Certificate prior to its sale, and reduced by any principal payments previously
received with respect to the Certificate and any amortized premium. Subject to
the market discount rules, gain or loss will be capital gain or loss if the
Certificate was held as a capital asset. Capital losses generally may be used
only to offset capital gains.
 
NON-U.S. CERTIFICATE OWNERS
 
    In general, a non-U.S. Certificate Owner will not be subject to U.S. federal
income tax on interest (including OID) on a Certificate unless the non-U.S.
Certificate Owner is a direct or indirect 10 percent or greater shareholder of,
or a controlled foreign corporation related to, the Seller. To qualify for the
exemption from taxation, the last U.S. Person in the chain of payment prior to
payment to a non-U.S. Certificate Owner (the "Withholding Agent") must have
received (in the year in which a payment of interest or principal occurs or in
either of the two preceding years) a statement that (i) is signed by the
non-U.S. Certificate Owner under penalties of perjury, (ii) certifies that the
non-U.S. Certificate Owner is not a U.S. Person, and (iii) provides the name and
address of the non-U.S. Certificate Owner. The statement may be made on a Form
W-8 or substantially similar substitute form, and the non-U.S. Certificate Owner
must inform the Withholding Agent of any change in the information on the
statement within 30 days of the change. If a Certificate is held through a
securities clearing organization or certain other financial institutions, the
organization or institution may provide a signed statement to the Withholding
Agent. However, in that case, the signed statement must be accompanied by a Form
W-8 or substitute form provided by the non-U.S. Certificate Owner to the
organization or institution holding the Certificate on behalf of the non-U.S.
Certificate Owner. The U.S. Treasury Department is considering implementation of
further certification requirements aimed at determining whether the issuer of a
debt obligation is related to holders thereof.
 
    Generally, any gain or income realized by a non-U.S. Certificate Owner upon
retirement or disposition of a Certificate will not be subject to U.S. federal
income tax, provided that (i) in the case of a Certificate
 
                                       58
<PAGE>
Owner that is an individual, such Certificate Owner is not present in the United
States for 183 days or more during the taxable year in which such retirement or
disposition occurs, and (ii) in the case of gain representing accrued interest,
the conditions described in the preceding paragraph for exemption from
withholding are satisfied. Certain exceptions may be applicable, and an
individual non-U.S. Certificate Owner should consult a tax adviser.
 
    A Certificate will not be includible in the estate of a non-U.S. Certificate
Owner unless the non-U.S. Certificate Owner is a direct or indirect 10 percent
or greater shareholder of the Seller and the holding of the Certificate is not
effectively connected with the conduct by the Certificate Owner of a trade or
business in the United States.
 
    If the Certificates were treated as an interest in a partnership, the
recharacterization could cause a non-U.S. Certificate Owner to be treated as
engaged in a trade or business in the United States. In that event, the non-U.S.
Certificate Owner would be required to file a federal income tax return and, in
general, would be subject to U.S. federal income tax (including the branch
profits tax) on its net income from the partnership. Further, certain
withholding obligations apply with respect to income allocable or distributions
made to a foreign partner. That withholding may be at a rate as high as 39.6
percent. If the Certificates were treated as stock in a corporation,
distributions to a non-U.S. Certificate Owner treated as dividends generally
would be subject to withholding of tax at the rate of 30 percent, unless that
rate were reduced by an applicable tax treaty.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
    Backup withholding of U.S. federal income tax at a rate of 31 percent may
apply to payments made in respect of a Certificate to a registered owner who is
not an "exempt recipient" and who fails to provide certain identifying
information (such as the registered owner's taxpayer identification number) in
the manner required. Generally, individuals are not exempt recipients whereas
corporations and certain other entities are exempt recipients. Payments made in
respect of a U.S. Certificate Owner must be reported to the IRS, unless the U.S.
Certificate Owner is an exempt recipient or otherwise establishes an exemption.
Compliance with the identification procedures (described in the preceding
section) would establish an exemption from backup withholding for a non-U.S.
Certificate Owner who is not an exempt recipient.
 
    In addition, upon the sale of a Certificate to (or through) a "broker," the
broker must withhold 31 percent of the entire purchase price unless either (i)
the broker determines that the seller is a corporation or other exempt
recipient, or (ii) the seller provides certain identifying information in the
required manner, and in the case of a non-U.S. Certificate Owner certifies that
the seller is a non-U.S. Certificate Owner (and certain other conditions are
met). Such a sale must also be reported by the broker to the IRS, unless either
(i) the broker determines that the seller is an exempt recipient or (ii) the
seller certifies its non-U.S. status (and certain other conditions are met).
Certification of the registered owner's non-U.S. status normally would be made
on Form W-8 under penalties of perjury, although in certain cases under proposed
Treasury regulations it may be possible to submit other documentary evidence. As
defined by Treasury regulations, the term "broker" includes all persons who
stand ready to effect sales made by others in the ordinary course of a trade or
business, as well as brokers and dealers registered as such under the laws of
the United States or a state. These requirements generally will apply to a U.S.
office of a broker, and the information reporting requirements generally will
apply to a foreign office of a U.S. broker as well as to a foreign office of a
foreign broker (i) that is a controlled foreign corporation within the meaning
of section 957(a) of the Code or (ii) 50 percent or more of whose gross income
from all sources for the three year period ending with the close of its taxable
year preceding the payment (or for such part of the period that the foreign
broker has been in existence) was effectively connected with the conduct of a
trade or business within the United States.
 
    Any amounts withheld under the backup withholding rules from a payment to a
Certificate Owner would be allowed as a refund or a credit against such
Certificate Owner's U.S. federal income tax, provided that the required
information is furnished to the IRS.
 
    The backup withholding rules have not been issued in final form and
therefore are potentially subject to change.
 
                                       59
<PAGE>
STATE AND LOCAL TAX CONSEQUENCES
 
    The discussion above does not address the tax consequences of purchase,
ownership or disposition of the Certificates under any state or local tax law.
Each investor should consult its own tax advisor regarding state and local tax
consequences.
 
                              ERISA CONSIDERATIONS
 
    Section 406 of ERISA and section 4975 of the Code prohibit certain pension,
profit sharing or other employee benefit plans, individual retirement accounts
or annuities and employee annuity plans (collectively, "Plans") from engaging in
certain transactions involving "plan assets" with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code with respect to
the Plan. A violation of these "prohibited transaction" rules may generate
excise tax and other liabilities under ERISA and section 4975 of the Code for
such persons.
 
    A possible violation of the prohibited transaction rules could occur if any
Series of Certificates were to be purchased with "plan assets" of any Plan if
the Seller, the Trustee, any underwriter of such Series or any of their
affiliates were a "party in interest" or a "disqualified person," with respect
to such Plan. The Seller, the Trustee, any underwriter of a Series and their
affiliates are "parties in interest" and "disqualified persons" with respect to
many Plans. Before purchasing Certificates of any Series, any Plan fiduciary or
other person (including an insurance company investing general or separate
account assets) investing "plan assets" of any Plan should consider whether a
prohibited transaction might arise by virtue of the relationship between any
Plan and the Seller, the Trustee, any underwriter of such Series or any of their
affiliates and consult their counsel regarding the purchase. The Department of
Labor (the "DOL") has issued three class exemptions that may apply to otherwise
prohibited transactions arising from the purchase or holding of the
Certificates: DOL Prohibited Transaction Exemptions 91-38 (Class Exemption for
Certain Transactions Involving Bank Collective Investment Funds), 90-1 (Class
Exemption for Certain Transactions Involving Insurance Company Pooled Separate
Accounts) and 84-14 (Class Exemption for Plan Asset Transactions Determined by
Independent Qualified Professional Asset Managers).
 
    Other prohibited transactions may arise through the operation of a
regulation (the "Plan Asset Regulation") issued by the DOL. Under certain
circumstances, the Plan Asset Regulation treats the assets of an entity in which
a Plan has an equity interest as assets of such Plan. Although the Seller and
the Certificate Owners will agree to treat each Series of Certificates as debt
instruments, the Certificates may be considered equity interests in the Trust
for purposes of the Plan Asset Regulation. If that were the case, unless one of
the two exceptions described below applies, the Plan Asset Regulation would
apply to treat assets of the Trust as "plan assets" of the Plan investing
directly in the Certificates issued by the Trust.
 
    The first exception applies to a "publicly-offered security." A
publicly-offered security is a security that is (a) freely transferable, (b)
part of a class of securities that is owned, immediately subsequent to the
initial offering, by 100 or more investors who were independent of the issuer
and of one another ("Independent Investors"), and (c) either is (i) part of a
class of securities registered under section 12(b) or 12(g) of the Exchange Act,
or (ii) sold to the plan as part of an offering of securities to the public
pursuant to an effective registration statement under the Securities Act and the
class of securities of which such security is a part is registered under the
Exchange Act within 120 days (or such later time as may be allowed by the
Commission) after the end of the fiscal year of the issuer during which the
offering of such securities to the public occurred. For purposes of the 100
Independent Investor criterion, each Class of Certificates should be deemed to
be a "class" of securities that would be tested separately from any other
securities that may be issued by the Trust. Unless otherwise specified in the
related Prospectus Supplement, it is anticipated that each Class of Certificates
will meet the foregoing criteria of publicly-offered securities and no
restrictions will be imposed on the transfer of the Certificates. Unless
otherwise specified in the related Prospectus Supplement, the Seller expects
that each Class of Certificates will be held by at least 100 Independent
Investors at the conclusion of the offering although no assurance can be given,
and no monitoring or other measures will be taken, to ensure that such condition
is met. Each Class of Certificates will be sold as part of an offering pursuant
to an effective registration statement under the Securities Act and then will be
timely registered under the Exchange Act.
 
                                       60
<PAGE>
    The second exception applies if equity participation in the entity by
"Benefit Plan Investors" (i.e., Plans and other employee benefit plans not
subject to ERISA, such as governmental or foreign plans, as well as entities
holding assets deemed to be "plan assets") is not "significant." Benefit Plan
Investors' equity participation in a Trust is not significant on any date on
which any Series of Certificates is issued and outstanding if, immediately after
the most recent acquisition of any equity interest in the Trust, less than 25%
of the value of each class of equity interest in the Trust (excluding interests
held by the Seller, the Trustee or their affiliates) is held by Benefit Plan
Investors. No assurance can be given by the Seller as to whether the value of
each class of equity interest in the Trust held by Benefit Plan Investors will
be less than that amount at the completion of the offering and thereafter, and
no monitoring or other measures will be taken with respect to the satisfaction
of the conditions to this exception.
 
    If the Plan Asset Regulation were to apply so that the Trust is considered
to hold "plan assets," transactions involving the Trust and "parties in
interest" or "disqualified persons" with respect to a Plan that is directly or
indirectly a Certificate Owner might be prohibited under section 406 of ERISA
and section 4975 of the Code unless an exemption is available. The three DOL
class exemptions mentioned above may not provide relief for all transactions
involving the Trust's assets even if they would otherwise apply to the purchase
of a Certificate by a Plan.
 
    Certificates may not be purchased with "plan assets" of any Plan if the
Seller, the Servicer, the Trustee or any of their affiliates (a) has investment
or administrative discretion with respect to such Plan assets; (b) has authority
or responsibility to give, or regularly gives, investment advice with respect to
such Plan assets, for a fee and pursuant to an agreement or understanding that
such advice (i) will serve as a primary basis for investment decisions with
respect to such Plan assets, and (ii) will be based on the particular investment
needs of such Plan; or (c) is an employer maintaining or contributing to such
Plan.
 
    In light of the foregoing, Plan fiduciaries or other persons investing "plan
assets" of any Plan considering the purchase of Certificates should consult
their own counsel regarding whether the assets of the Trust which are
represented by the Certificates would be considered "plan assets," the
consequences that would apply if the Trust's assets were considered "plan
assets," and the possibility of exemptive relief from the prohibited transaction
rules.
 
    Finally, Plan fiduciaries or other persons investing "plan assets" of any
Plan should consider the fiduciary standards under ERISA or other applicable law
in the context of the Plan's particular circumstances before authorizing an
investment of a portion of the Plan's assets in the Certificates. Accordingly,
among other factors, such fiduciaries should consider whether the investment (i)
satisfies the diversification requirement of ERISA or other applicable law, (ii)
is in accordance with the Plan's governing instruments, and (iii) is prudent
considering the "Special Considerations" and other factors discussed in this
Prospectus.
 
                              PLAN OF DISTRIBUTION
 
    The Bank may sell Certificates (i) through underwriters or dealers, (ii)
directly to one or more purchasers, or (iii) 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 such Certificates and the proceeds to the
Bank from such 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 offered
hereby, such 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
therefor. Such Certificates may be offered to the public either through
underwriting syndicates represented by managing underwriters or by underwriters
without a syndicate. Unless otherwise set forth in the related Prospectus
Supplement, the obligations of the
 
                                       61
<PAGE>
underwriters to purchase such Certificates will be subject to certain conditions
precedent, and the underwriters will be obligated to purchase all of such
Certificates if any of such 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 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 firms ("remarketing firms") acting as principals for
their own accounts 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
such agent will be set forth, in the related Prospectus Supplement. Unless
otherwise indicated 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.
 
                                       62
<PAGE>
                            GLOSSARY FOR PROSPECTUS
 
<TABLE>
<S>                                                                                 <C>
Accounts..........................................................................          1
Accumulation Period...............................................................          8
Act...............................................................................          2
Addition..........................................................................         28
Addition Date.....................................................................         29
Additional Accounts...............................................................         28
Aggregate Additional Limit........................................................         28
Assigned Assets...................................................................         24
Assumed Obligations...............................................................         24
Assuming Entity...................................................................         24
Automatic Additional Accounts.....................................................         28
Bank..............................................................................       1, 3
Bank Portfolio....................................................................         20
Base Rate.........................................................................         23
Benefit Plan Investors............................................................         61
Cede..............................................................................          2
CEDEL.............................................................................         44
CEDEL Participants................................................................         44
Certificate Owners................................................................          2
Certificateholders................................................................  2, 18, 43
Certificateholders' Interest......................................................          4
Certificates......................................................................          1
Citibank..........................................................................         42
Class.............................................................................          1
Closing Date......................................................................          7
Code..............................................................................         57
Collection Account................................................................         32
Commission........................................................................          2
Controlled Accumulation Amount....................................................          8
Controlled Amortization Amount....................................................          9
Controlled Deposit Amount.........................................................          8
Controlled Distribution Amount....................................................          9
Cooperative.......................................................................         44
Credit Card Guidelines............................................................         19
Credit Enhancement................................................................         11
Credit Enhancer...................................................................         37
Date of Processing................................................................         12
Defaulted Amount..................................................................         36
Defaulted Receivables.............................................................         36
Defeased Series...................................................................         40
Definitive Certificates...........................................................         45
Depositaries......................................................................         42
Depository........................................................................         26
Determination Date................................................................         12
Disclosure Document...............................................................          6
Discount Option Receivables.......................................................         30
Discount Percentage...............................................................         30
Distribution Date.................................................................         12
DOL...............................................................................         60
DTC...............................................................................          2
Early Amortization Period.........................................................          9
</TABLE>
 
                                       63
<PAGE>
<TABLE>
<S>                                                                                 <C>
Eligible Account..................................................................         47
Eligible Deposit Account..........................................................         32
Eligible Institution..............................................................         32
Eligible Investments..............................................................         33
Eligible Receivable...............................................................         47
Enhancement Invested Amount.......................................................         37
Euroclear.........................................................................         44
Euroclear Operator................................................................         44
Euroclear Participants............................................................         44
Excess Finance Charge Collections.................................................         35
Exchange Act......................................................................          2
Expected Final Payment Date.......................................................          7
FDIC..............................................................................          5
FDR...............................................................................         20
Finance Charge Receivables........................................................          4
FIRREA............................................................................         53
Full Invested Amount..............................................................         10
Floating Allocation Percentage....................................................         33
Funding Period....................................................................         10
Group.............................................................................         10
Holders...........................................................................         45
Independent Investors.............................................................         60
Indirect Participants.............................................................         43
Ineligible Receivables............................................................         46
Initial Accounts..................................................................          3
Insolvency Event..................................................................         15
Interchange.......................................................................         23
Interest Funding Account..........................................................          7
Interest Payment Date.............................................................         31
Invested Amount...................................................................         31
IRS...............................................................................         56
L/C Issuer........................................................................         37
Monthly Investor Servicing Fee....................................................         39
Monthly Period....................................................................         24
Monthly Report....................................................................         41
Moody's...........................................................................         32
Morgan............................................................................         42
New Issuance......................................................................         31
OID...............................................................................         57
Paired Series.....................................................................         11
Participants......................................................................         43
Participations....................................................................         28
Pay Out Event.....................................................................         38
Payment Date......................................................................         41
Plan Asset Regulation.............................................................         60
Plans.............................................................................         60
Pooling Agreement.................................................................         26
Portfolio Yield...................................................................         23
Pre-Funding Account...............................................................         10
Pre-Funding Amount................................................................         10
Principal Allocation Percentage...................................................         33
Principal Commencement Date.......................................................          7
Principal Funding Account.........................................................          8
</TABLE>
 
                                       64
<PAGE>
<TABLE>
<S>                                                                                 <C>
Principal Receivables.............................................................          4
Principal Shortfalls..............................................................         34
Principal Terms...................................................................         31
Prospectus Supplement.............................................................          1
Rating Agency.....................................................................         13
Ratings Effect....................................................................         14
Receivables.......................................................................       1, 3
Record Date.......................................................................         40
Removal Date......................................................................         30
Removal Notice Date...............................................................         30
Removed Accounts..................................................................          4
Required Principal Balance........................................................         17
Required Seller Amount............................................................         17
Required Seller Percentage........................................................         17
Revolving Period..................................................................          7
RTC...............................................................................         53
Scheduled Amortization Period.....................................................          8
Seller............................................................................  3, 24, 26
Seller Amount.....................................................................          5
Seller Certificate................................................................          5
Seller's Interest.................................................................          4
Series............................................................................          1
Series Enhancement................................................................          3
Series Invested Amount............................................................         17
Series Servicing Fee Percentage...................................................         39
Series Termination Date...........................................................         41
Service Transfer..................................................................         50
Servicer..........................................................................         12
Servicer Default..................................................................         51
Servicing Fee.....................................................................         39
Shared Principal Collections......................................................         34
Special Funding Account...........................................................         34
Special Payment Date..............................................................         38
Standard & Poor's.................................................................         32
Supplement........................................................................          6
Tax Counsel.......................................................................         56
Tax Opinion.......................................................................         32
Termination Notice................................................................         50
Terms and Conditions..............................................................         44
Trust.............................................................................       1, 3
Trust Assets......................................................................          3
Trust Cut-Off Date................................................................          3
Trust Portfolio...................................................................         24
Trust Termination Date............................................................         45
Trustee...........................................................................          3
U.S. Certificate Owner............................................................         56
U.S. Person.......................................................................         56
UCC...............................................................................     15, 53
Withholding Agent.................................................................         58
</TABLE>
 
                                       65
<PAGE>

                                                              
                                                      CHEVY CHASE
                                             MASTER CREDIT CARD TRUST II  



                                          $[_________] CLASS A [SERIES 199_-__]
                                                [FLOATING RATE] [____%]
                                               ASSET BACKED CERTIFICATES

                                          $[_________] CLASS B [SERIES 199_-__]
                                                [FLOATING RATE] [____%]
                                               ASSET BACKED CERTIFICATES



                                               CHEVY CHASE BANK, F.S.B.,
                                              as Transferor and Servicer


                                                CCB HOLDING CORPORATION

                                                     as Transferor









                                                 PROSPECTUS SUPPLEMENT




                                                [NAME OF UNDERWRITERS]
                                                              

<PAGE>

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. 
A REGISTRATION STATEMENT RELATING TO 
THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE 
COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR 
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION 
STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE 
AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL 
THERE BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH 
OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION 
OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

              SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996


                                                                      Version #1
PROSPECTUS SUPPLEMENT
(To Prospectus dated ________, 199 )

                                   $__________
                      CHEVY CHASE MASTER CREDIT CARD TRUST
                    SERIES [199_-_] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES

                            CHEVY CHASE BANK, F.S.B.
                               SELLER AND SERVICER
                              ____________________

The Series [199_-_] [Floating Rate] [____%] Asset Backed Certificates (the
"Series [199_-_] Certificates") offered hereby will represent undivided
interests in certain assets of the Chevy Chase Master Credit Card Trust (the
"Trust") [to be] created pursuant to a Pooling and Servicing Agreement (the
"Pooling Agreement") between Chevy Chase Bank, F.S.B., a federally chartered
stock savings bank (the "Bank"), as seller and servicer, and _______________, as
trustee.  The property of the Trust will include receivables (the "Receivables")
generated from time to time in a portfolio of consumer revolving credit card
accounts (the "Accounts"), collections thereon and certain other property as
more fully described herein.  The Bank initially will own the remaining
undivided interest in the Trust not represented by the Series [199_-_]
Certificates and the other investor certificates issued by the Trust and will
service the Receivables.  The Bank [has offered and] may offer from time to time
other series of certificates that evidence undivided interests in certain assets
of the Trust, which may have terms significantly different from the Series
[199_-_] Certificates and which are not offered hereby.  The issuance of
additional Series of Certificates may impact the timing or amount of payments
received by Series [199_-_] Certificateholders.

                                                        (CONTINUED ON NEXT PAGE)
                             _______________________
THERE CURRENTLY IS NO SECONDARY MARKET FOR THE SERIES [199_-_] CERTIFICATES, AND
THERE IS NO ASSURANCE THAT ONE WILL DEVELOP OR, IF ONE DOES DEVELOP, THAT IT
WILL CONTINUE UNTIL THE SERIES [199_-_] CERTIFICATES ARE PAID IN FULL. 
POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE INFORMATION SET
FORTH IN "SPECIAL CONSIDERATIONS" HEREIN AND IN THE PROSPECTUS.

     THE SERIES [199_-_] CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY
AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE BANK OR ANY AFFILIATE
OF THE BANK.  NEITHER THE SERIES [199_-_] CERTIFICATES NOR THE UNDERLYING
ACCOUNTS OR RECEIVABLES OR ANY COLLECTIONS THEREON ARE INSURED OR GUARANTEED BY
THE SAVINGS ASSOCIATION INSURANCE FUND, THE FEDERAL DEPOSIT INSURANCE
CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

                           Price to       Underwriting      Proceeds to the 
                           Public (1)       Discount          Bank (1)(2) 
Per Certificate . . .        ____%           ____%              ____% 
Total . . . . . . . .     $__________     $__________        $__________ 


(1)Plus accrued interest, if any, at the Certificate Rate from _______, 199_.
(2)Before deduction of expenses payable by the Bank, estimated to be $_______.

________________
[The Series [199_-_] Certificates are offered by the Underwriters when, as and
if issued by the Trust and accepted by the Underwriters and subject to the
Underwriters' right to reject orders in whole or in part.]  [The Series [199_-_]
Certificates are offered by [the Underwriters] subject to receipt and acceptance
by them and subject to their rights to reject any order in whole or in part.] It
is expected that the Series [199_-_] Certificates will be delivered in
book-entry form on or about __________, 199__, through the facilities of The
Depository Trust Company[, Cedel S.A. and the Euroclear System].

                                 [Underwriters]

          THE DATE OF THIS PROSPECTUS SUPPLEMENT IS ___________, 199_. 

<PAGE>

(CONTINUED FROM PREVIOUS PAGE)

     [Interest will accrue on the Series [199_-_] Certificates at the rate of
____% per annum (the "Certificate Rate").]  [Interest will accrue on the Series
[199_-_] Certificates with respect to the initial Interest Period at the rate of
____% per annum and, with respect to each subsequent Interest Period, at the
rate of ____% per annum [above] [below] [times] __________ (the "Index")
prevailing on the Rate Determination Date, as defined herein, [but in no event
in excess of ____% per annum] (the "Certificate Rate").]  Interest with respect
to the Series [199_-_] Certificates will be distributed on __________ and on the
__________ day of each [month] [quarter] [other] thereafter (or, if such
__________ day is not a business day, the next succeeding business day) (each,
an "Interest Payment Date").

     Principal with respect to the Series [199_-_] Certificates [is scheduled to
be paid on __________, 199__] [is scheduled to be distributed on each
Distribution Date commencing on the Distribution Date in __________ and ending
on the Distribution Date in __________], but may be paid earlier or later under
certain limited circumstances described herein.  See "Maturity Considerations"
and "Series Provisions -- Pay Out Events" herein and "Description of the
Certificates -- Pay Out Events" in the Prospectus.

     [The Series [199_-_] Certificates will be subordinated to [Series [199_-_]]
[any other Series] to the extent described herein.] (1)

     [The Trust will have the benefit of funds on deposit in a cash collateral
account (the "Cash Collateral Account") which will be funded by an initial
deposit of $__________.  Amounts available to be withdrawn from the Cash
Collateral Account will be applied as described herein under "Summary of Series
Terms -- Cash Collateral Account" and "Series Provisions -- Cash Collateral
Account."] (2)

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVERALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE SERIES [199_-_]
CERTIFICATES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

     THE CERTIFICATES OFFERED HEREBY CONSTITUTE A SEPARATE SERIES OF
CERTIFICATES BEING OFFERED BY THE BANK FROM TIME TO TIME PURSUANT TO ITS
PROSPECTUS DATED MARCH __, 1994.  THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN
COMPLETE INFORMATION ABOUT THE OFFERING OF THE SERIES [199_-_] CERTIFICATES. 
ADDITIONAL INFORMATION IS CONTAINED IN THE PROSPECTUS AND PURCHASERS ARE URGED
TO READ BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.  SALES OF
THE SERIES [199_-_] CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE PURCHASER HAS
RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

     Until  __________, __________ (90 days after the date of this Prospectus
Supplement), all dealers effecting transactions in the Series [199_-_]
Certificates, whether or not participating in this distribution, may be required
to deliver a Prospectus Supplement and Prospectus.  This is in addition to the
obligation of dealers to deliver a Prospectus Supplement and Prospectus when
acting as underwriters and with respect to their unsold allotments or
subscriptions.  [NOTE: This will be put on back cover.]

- --------------
(1) If the Series [199_-_] Certificates are to be subordinated to other Series,
    appropriate descriptions of the subordination provisions and related
    special considerations will be included in the Prospectus Supplement.

(2) Other forms of credit enhancement may be provided for the benefit of a 
    Series as described under "Description of the Certificates -- Credit 
    Enhancement" in the Prospectus, and if so provided, the Prospectus 
    Supplement will reflect the provisions of such Credit Enhancement that are
    material to the Certificateholders of such Series, as well as necessary
    information, if any, with respect to the credit enhancement provider.


                                       S-2
<PAGE>

                               PROSPECTUS SUMMARY

     The following is qualified in its entirety by reference to the detailed 
information appearing elsewhere in this Prospectus Supplement and the 
accompanying Prospectus.  Reference is made to the Glossary in each of this 
Prospectus Supplement and the Prospectus for the location herein and therein 
of the definitions of certain capitalized terms used herein.  Certain 
capitalized terms used but not defined herein have the meanings assigned to 
them in the Prospectus. <TABLE>

<S>                              <C>
Trust. . . . . . . . . .          Chevy Chase Master Credit Card Trust (the "Trust").

Title of Securities. . .          $__________ Series [199_-_] [Floating Rate] [____%] Asset
                                    Backed Certificates (the "Series [199_-_] Certificates").

Initial Series [199_-_] 
Invested Amount  . . . .          $[__________].(3)

Series Invested Amount .          The [Initial Series [199_-_] Invested Amount] [Initial Series
                                    [199_-_] Invested Amount plus the amount of any withdrawals
                                    from the Pre-Funding Account in connection with the purchase of
                                    an additional interest in the Principal Receivables] [other
                                    formula].

Certificate Rate . . . .          [[____]% per annum] [[____]% per annum with respect to the
                                    initial Interest Period and, with respect to each subsequent
                                    Interest Period, ____% per annum [above] [below] [times] ____
                                    (the "Index") prevailing on the [____] day immediately
                                    preceding the commencement of such Interest Period (a "Rate
                                    Determination Date"), [but in no event in excess of ____% per
                                    annum]].

Interest Payment Dates .          The [____] day of each [month] [quarter] [other] (or, if any
                                    such day is not a business day, the next succeeding business
                                    day), commencing [____].

Controlled [Amortization]
[Accumulation] Amount. .          For each Distribution Date with respect to the [Controlled
                                    Amortization] [Accumulation] Period, $[__________]; [except
                                    that, if the commencement of the Accumulation Period is delayed
                                    as described herein under "Series Provisions -- Principal
                                    Payments," the Controlled Accumulation Amount for each
                                    Distribution Date with respect to the Accumulation Period will
                                    be determined as described under "Series Provisions --
                                    Application of Collections -- Payment of Principal."]

Expected Final Payment Date. .    [__________].

- --------------------
(3)     Adjustments to the Invested Amount definition and allocations with
        respect to the Invested Amount may be made in a Prospectus
        Supplement relating to a prefunded Series.


                                      S-3
<PAGE>

[Initial Cash Collateral 
Amount . . . . . . . . .             $[__________].]
                                 
Closing Date . . . . . .             [__________], 199__.

The Series [199_-_] Certificates. .   Each of the Series [199_-_] Certificates offered
                                      hereby represents an undivided interest in the
                                      Trust (the "Series [199_-_] Certificateholders'
                                      Interest") The principal amount of the Series
                                      [199_-_] Certificateholders' Interest [will
                                      decline as principal is paid to the Series
                                      [199_-_] Certificateholders during the
                                      Controlled Amortization Period or Early
                                      Amortization Period] [will remain fixed at the
                                      aggregate initial principal amount of the Series
                                      [199_-_] Certificates, except as otherwise
                                      provided herein].  [During the Accumulation
                                      Period, for the sole purpose of allocating
                                      collections of Finance Charge Receivables and
                                      the Defaulted Amount with respect to each
                                      Monthly Period, the [Series 199_-_]
                                      Certificateholders' Interest will be further
                                      reduced by the amount on deposit in the
                                      Principal Funding Account (as so reduced, the
                                      "Adjusted Invested Amount").]
                                   
                                    The Series [199_-_] Certificateholders' Interest
                                      will include the right to receive (but only to
                                      the extent needed to make payments of interest
                                      at the Certificate Rate with respect to each
                                      Interest Period and payments of principal as
                                      described herein), varying percentages of the
                                      collections of Finance Charge Receivables and
                                      Principal Receivables and will be allocated a
                                      varying percentage of the Defaulted Amount with
                                      respect to each Monthly Period.  Collections of
                                      Finance Charge Receivables and the Defaulted
                                      Amount will be allocated to the Series [199_-_]
                                      Certificateholders based on the Floating
                                      Allocation Percentage.  Collections of Principal
                                      Receivables will be allocated to the Series
                                      [199_-_] Certificates based on the Principal
                                      Allocation Percentage.  Such percentage will
                                      vary as described herein under "Series
                                      Provisions  --  Allocation Percentages" as the
                                      aggregate amount of Principal Receivables in the
                                      Trust varies from month to month and depending
                                      on whether the Series [199_-_] Certificates are
                                      in their Revolving Period, [Controlled
                                      Amortization] [Accumulation] Period or Early
                                      Amortization Period.  See also "Description of
                                      the Certificates -- Allocation Percentages" in
                                      the Prospectus.  [Following the occurrence of an
                                      Economic Pay Out Event and a withdrawal of funds
                                      from the Cash Collateral Account, a portion of
                                      the Series [199_-_] Certificateholders' Interest
                                      (corresponding to the aggregate amount of such
                                      withdrawal) will be allocated to the Cash
                                      Collateral Depositor (the "Enhancement Invested
                                      Amount").]
                                   
[Other Series. . . . . .            [The Series [199_-_] Certificates are the first Certificates
                                      issued by the Trust] [Additional Series are expected to be
                                      issued from time to time by the Trust.] See "Description of the


                                      S-4

<PAGE>

                                    Certificates -- New Issuances" in the Prospectus and "Maturity
                                    Considerations" herein.](4)

[Subordination to Other Series. .   The Series [199_-_] Certificates will be subordinated in right
                                     of payment of [interest] [and] [principal] to
                                     the certificates of Series [199_-_].]

Receivables. . . . . . .          The Receivables arise in Accounts that have been selected from the
                                    Bank Portfolio, based on criteria provided in the Pooling
                                    Agreement as applied on the Trust Cut-Off Date and as more
                                    fully described herein under "The Bank Portfolio."  The
                                    aggregate amount of Receivables in the Accounts as of
                                    [__________, ____] [the Trust Cut-Off Date] was $__________,
                                    comprised of $__________ of Principal Receivables and
                                    $__________ of Finance Charge Receivables.

[Funding Period. . . . .          During the period from and including the Closing Date to but
                                    excluding the earliest of (i) the day on which the Series
                                    199_-_ Invested Amount equals [$__________] (the "Full Invested
                                    Amount"), (ii) the day on which a Pay Out Event occurs and
                                    (iii) the ______ 199_ Distribution Date (the "Funding Period"),
                                    the Pre-Funding Amount will be held in a trust account
                                    established with the Trustee for the benefit of the Series
                                    199_-_ Certificateholders (the "Pre-Funding Account").  The
                                    "Pre-Funding Amount" will equal $______, less the amounts of
                                    any increases in the Series 199_-_ Invested Amount pursuant to
                                    the Series [199_-_] Supplement in connection with the addition
                                    of Principal Receivables to the Trust or principal payments
                                    made to other amortizing Series.

                                  [Funds on deposit in the Pre-Funding Account will be invested by
                                    the Trustee in certain Eligible Investments [pursuant to a
                                    guaranteed rate agreement] [guaranteed investment contract].
                                    Interest earnings on the Pre-Funding Amount (net of investment
                                    losses and expenses) will be used to pay interest on the Series
                                    [199_-_] Certificates during the Funding Period.]

                                  During the Funding Period, funds on deposit in the Pre-Funding
                                    Account will be withdrawn and paid to the Seller to the extent
                                    of any increases in the Series 199_-_ Invested Amount.  The
                                    Seller expects that the Series 199_-_ Invested Amount will
                                    equal the Full Invested Amount by the ______ 199_ Monthly
                                    Period.  If the Series 199_-_ Invested Amount does not for any
                                    reason equal the Full Invested Amount by the end of the 

- -------------------
(4)   If Series [199_-_] is issued at a time when there are other
      outstanding Series, appropriate summary disclosure about the
      principal terms of such other Series will be included in the
      Prospectus Supplement.


                                      S-5

<PAGE>

                                    Funding Period, any amount remaining in the Pre-Funding Account
                                    will be payable to the Series [199_-_] Certificateholders on
                                    the Distribution Date that is the last day of the Funding
                                    Period.]  

[Early Termination Amount. .        An early termination amount (the "Early Termination Amount") will
                                    be payable by the Seller to the Series [199_-_]
                                    Certificateholders on the first Distribution Date following the
                                    end of the Funding Period if any Pre-Funding Amount exists at
                                    the end of the Funding Period.  The Early Termination Amount
                                    will equal the excess, if any, discounted as described below,
                                    of (i) the amount of interest that would have accrued on such
                                    Pre-Funding Amount at the Certificate Rate during the period
                                    commencing on and including such Distribution Date to, but
                                    excluding, __________, over (ii) the amount of interest that
                                    would have accrued on such Pre-Funding Amount over the same
                                    period at a per annum rate of interest equal to the bond
                                    equivalent yield to maturity on the [   ] day preceding such
                                    Distribution Date on [________].  Such excess shall be
                                    discounted to present value to such Distribution Date at the
                                    applicable yield described in clause (ii).]

[Registration of Series
[199_-_] Certificates. .          The Series [199_-_] Certificates initially will be represented by
                                    Series [199_-_] Certificates registered in the name of Cede, as
                                    the nominee of DTC.  No purchaser of a Series [199_-_]
                                    Certificate will be entitled to receive a definitive
                                    certificate except under certain limited circumstances. 
                                    Purchasers of Series [199_-_] Certificates may elect to hold
                                    their Series [199_-_] Certificates through DTC (in the United
                                    States) [or Cedel or Euroclear (in Europe)].  See "The Pooling
                                    Agreement Generally -- Definitive Certificates" in the
                                    Prospectus.]

Servicing Compensation .          The Series Servicing Fee Percentage for the Series [199_-_]
                                    Certificates will be ____% per annum.  [On each Distribution
                                    Date, Servicer Interchange with respect to the related Monthly
                                    Period that is on deposit in the Collection Account will be
                                    withdrawn from the Collection Account and paid to the Servicer
                                    in respect of the Monthly Servicing Fee.  In addition,] The
                                    Series [199_-_] Servicing Fee will be paid on each Distribution
                                    Date as described under "Series Provisions -- Application of
                                    Collections -- Payment of Fees, Interest and Other Items" and
                                    "-- Servicing Compensation and Payment of Expenses" herein. 
                                    See also "Description of the Certificates -- Servicing
                                    Compensation and Payment of Expenses" in the Prospectus.

</TABLE>


                                      S-6

<PAGE>

Revolving Period and 
[Controlled Amortization] 
[Accumulation] Period. . Unless a Pay Out Event has occurred, the revolving 
                           period with respect to the Series [199_-_] 
                           Certificates (the "Revolving Period") will end and 
                           the [controlled amortization period with respect to
                           the Series [199_-_]  Certificates (the "Controlled 
                           Amortization Period")] [accumulation period with 
                           respect to the Series [199 ] Certificates (the 
                           "Accumulation Period")] will commence at the close 
                           of business on [__________]] [(except that, subject 
                           to the conditions set forth under "Series Provisions
                           -- Principal Payments" herein, the day on which the 
                           Revolving Period ends and the Accumulation Period 
                           begins may be delayed to no later than the close of 
                           business on [__________] )].  The [Controlled 
                           Amortization] [Accumulation]Period] will end on the 
                           earliest of (a) the commencement of the Early 
                           Amortization Period, (b) the payment in full of the 
                           Series [199_-_] Invested Amount or (c) the Series 
                           [199_-_]Termination Date (the "Termination Date").  
                           No principal will be payable to Series [199_-_] 
                           Certificateholders until [the first Distribution 
                           Date with respect to the Controlled Amortization 
                           Period]  [__________, 199_ (the "Expected Final 
                           Payment Date")], or, upon the occurrence of a Pay 
                           Out Event as described herein, the first 
                           Distribution Date with respect to the Early 
                           Amortization Period.  [For the period beginning on 
                           the Closing Date and ending with the commencement of 
                           the [Controlled Amortization]  [Accumulation] Period 
                           or the Early Amortization Period, collections of 
                           Principal Receivables otherwise allocable to the 
                           Series [199_-_] Certificateholders' Interest will, 
                           subject to certain limitations, be treated as Shared 
                           Principal Collections and applied to make principal 
                           payments due to or for the benefit of 
                           Certificateholders of other Series, if so specified 
                           in the Supplements for such other Series, or paid to 
                           the holder of the Seller Certificate.]  See "Series 
                           Provisions -- Pay Out Events" herein and 
                           "Description of the Certificates -- Pay Out Events" 
                           in the Prospectus for a discussion of the events 
                           which might lead to the termination of the Revolving 
                           Period prior to the commencement of the [Controlled 
                           Amortization] [Accumulation] Period.  In addition, 
                           see "Series Provisions -- Principal Payments" herein
                           [and "Description of the Certificates -- Shared 
                           Principal Collections" in the Prospectus] .

[Excess Finance Charge
Collections. . . . . . . The Series [199_-_] Certificates will be included in a 
                           group of Series ("Group [____]") expected to be 
                           issued by the Trust from time to time.  Subject to 
                           certain limitations described under "Description of 
                           the Certificates -- Sharing of Excess Finance Charge 
                           Collections" in the Prospectus, Excess Finance 
                           Charge Collections, if any, with respect to a Series 
                           included in Group [____] will be applied to cover 
                           any shortfalls with 


                                        S-7
<PAGE>

                           respect to amounts payable from collections of 
                           Finance Charge Receivables allocable to any other 
                           Series in Group [____], pro rata based upon the 
                           amount of the shortfall, if any, with respect to 
                           each Series in Group [____].  See "Description of 
                           the Certificates -- Sharing of Excess Finance Charge 
                           Collections" in the Prospectus.]

[Shared Principal 
Collections . . . . . .  Collections of Principal Receivables and certain other 
                           amounts otherwise allocable to other Series, to the 
                           extent such collections are not needed to make 
                           payments to or deposits for the benefit of the 
                           certificateholders of such other Series, will be 
                           applied to cover principal payments due to or for 
                           the benefit of the holders of the Series [199_-_] 
                           Certificates. See "Description of the Certificates 
                           -- Shared Principal Collections" in the Prospectus.]

[Cash Collateral 
Account . . . . . . . .  A cash collateral account (the "Cash Collateral 
                           Account") will be established in the name of the 
                           Trustee for the benefit of the Series [199_-_] 
                           Certificateholders.  The Cash Collateral Account 
                           will be funded on the Closing Date in the amount of 
                           $__________ (the "Initial Cash Collateral Amount"), 
                           which amount will include the proceeds of an advance 
                           to be made by the Cash Collateral Depositor pursuant 
                           to the Loan Agreement. On each Distribution Date, 
                           the Available Cash Collateral Amount will be applied 
                           to fund the Required Amount, if any, with respect to 
                           such Distribution Date.
                           
                         [On the first Special Payment Date following an 
                           Economic Pay Out Event, the Available Cash 
                           Collateral Amount (after giving effect to other 
                           withdrawals from the Cash Collateral Account on such 
                           Distribution Date), will be applied to pay principal 
                           of the Series [199_-_] Certificates, up to the 
                           Series [199_-_] Invested Amount.  Following such 
                           withdrawal from the Cash Collateral Account on such 
                           Special Payment Date, the Cash Collateral Account 
                           will be terminated and no further deposits to, or 
                           withdrawals from, the Cash Collateral Account will 
                           be made for the benefit of the Series [199_-_] 
                           Certificateholders.]
                           
                         [On each Distribution Date, Available Finance Charge 
                           Collections allocated and available for that purpose 
                           (as described under "Series Provisions -- 
                           Application of Collections -- Payment of Interest, 
                           Fees and Other Items") will be applied to increase 
                           the amount on deposit in the Cash Collateral Account 
                           (to the extent such amount is less than the Initial 
                           Cash Collateral Amount).  In addition, if on any 
                           Distribution Date the amount on deposit in the Cash 
                           Collateral Account exceeds [the lesser of] the 
                           Initial Cash Collateral Amount [and the Adjusted 
                           Invested Amount], such excess will be withdrawn and 
                           paid to the Cash Collateral Depositor for 
                           application in accordance with the Loan 


                                       S-8
<PAGE>

                           Agreement.  See "Series Provisions -- Cash Collateral
                           Account".]]
                           
[Credit Enhancement. . . The Trust will have the benefit of a [letter of credit]
                           [surety bond] [insurance policy] [spread account] 
                           [reserve account] [other credit enhancement] [issued 
                           by __________ for the benefit of the Series [199_-_] 
                           Certificateholders as described herein.  See "Series 
                           Provisions -- Credit Enhancement" herein.]
                           
[Optional Repurchase . . The Series [199_-_] Certificateholders' Interest will
                           be subject to optional repurchase by the Seller on 
                           any Distribution Date after the [sum of the] Series 
                           [199_-_] Invested Amount [and the Enhancement 
                           Invested Amount, if any,] is reduced to an amount 
                           less than or equal to $__________ (____% of the 
                           Initial Invested Amount).  The purchase price will 
                           be equal to the [sum of the Series [199_-_] Invested 
                           Amount [(less the Principal Funding Account Balance, 
                           if any)] [and the Enhancement Invested Amount, if 
                           any,] and accrued and unpaid interest on the Series 
                           [199_-_] Certificates [(and accrued and unpaid 
                           interest with respect to interest amounts that were 
                           due but not paid on a prior Interest Payment Date)] 
                           through (a) if the day on which such purchase occurs 
                           is a Distribution Date, the day preceding such 
                           Distribution Date or (b) if the day on which such 
                           repurchase occurs is not a Distribution Date, the 
                           day preceding the Distribution Date following such 
                           day.  See "Description of the Certificates -- 
                           Optional Termination; Final Payment of Principal" in 
                           the Prospectus.]
                           
Required Principal Balance; 
Addition of Accounts . . The Series [199_-_] Supplement provides that the Seller
                           will be required to make an Addition of Accounts to 
                           the Trust if the amount of Principal Receivables in 
                           the Trust is not maintained at a minimum level equal 
                           to the sum of the initial invested amounts of each 
                           Series then outstanding (provided that certain 
                           Series may be excluded from such calculation [if the 
                           issuance of such Series will not result in a Ratings 
                           Effect]) minus amounts on deposit in the Special 
                           Funding Account [and Principal Funding Account].  
                           See "Series Provisions -- Required Principal Balance;
                           Addition of Accounts herein and "Description of the 
                           Certificates -- Addition of Trust Assets" in the 
                           Prospectus.
                           
Series [199_-_]
Termination Date . . . . ____________________, __________.  See "Series 
                           Provisions -- Series Termination."

Defeasance . . . . . . . In certain circumstances and subject to certain 
                           conditions, the Bank may terminate its substantive 
                           obligations in respect of Series [199_-_] or the 
                           Pooling Agreement as a whole.  See 


                                     S-9
<PAGE>

                           "Description of the Certificates -- Defeasance" in 
                           the Prospectus.

Tax Status . . . . . . . Special tax counsel to the Seller is of the opinion 
                           that under existing law the Series [199_-_] 
                           Certificates will be characterized as debt for 
                           federal income tax purposes. Under the Pooling 
                           Agreement, the Certificate Owners will agree to 
                           treat the Certificates as debt for federal income 
                           tax purposes. See "Tax Matters" in the Prospectus 
                           for additional information concerning the 
                           application of federal income tax laws.

ERISA Considerations . . Under a regulation issued by the Department of Labor, 
                           the Trust's assets would not be deemed "plan assets" 
                           of an employee benefit plan holding the Series 
                           [199_-_] Certificates if certain conditions are met, 
                           including that the Series [199_-_] Certificates must 
                           be held, upon completion of the public offering made 
                           hereby by at least 100 investors who are independent 
                           of the Seller and of one another.  The 
                           Underwriter[s] expect that the Series [199_-_] 
                           Certificates will be held by at least 100 
                           independent investors at the conclusion of the 
                           offering, although no assurance can be given, and no 
                           monitoring or other measures will be taken to ensure 
                           that such condition will be met. The Seller 
                           anticipates that the other conditions of the 
                           regulation will be met.  If the Trust's assets were 
                           deemed to be "plan assets" of an employee benefit 
                           plan investor, it is uncertain whether existing 
                           exemptions from the "prohibited transaction" rules 
                           of the Employee Retirement Income Security Act of 
                           1974, as amended ("ERISA"), would apply to all 
                           transactions involving the Trust's assets. 
                           Accordingly, employee benefit plan fiduciaries 
                           contemplating purchasing the Series [199_-_] 
                           Certificates should consult their counsel before 
                           making a purchase.  See "ERISA Considerations" in 
                           the Prospectus.

Certificate Rating . . . It is a condition to the issuance of the Series 
                           [199_-_] Certificates that they be rated in [the 
                           highest rating category] [one of the four highest 
                           rating categories] by at least one nationally 
                           recognized rating agency.  [The rating of the Series 
                           [199_-_] Certificates is based primarily on the 
                           value of the Receivables, [the Initial Cash 
                           Collateral Amount and the circumstances in which 
                           funds may be withdrawn from the Cash Collateral 
                           Account in respect of the Certificates] [other 
                           reasons]].  See "Special Considerations -- Series 
                           Considerations -- Limited Nature of Rating" in the 
                           Prospectus.

[Listing . . . . . . . . Application will be made to list the Series [199_-_] 
                           Certificates on the [Luxembourg Stock Exchange] 
                           [other exchange].] 


                                          S-10
<PAGE>

                            SPECIAL CONSIDERATIONS

     Potential investors should consider, among other things, the following 
risk factors in connection with the purchase of the Series [199_-_] 
Certificates.

     LIMITED AMOUNTS OF CREDIT ENHANCEMENT.  Although Credit Enhancement with 
respect to the Series [199_-_] Certificates will be provided by the 
[the Cash Collateral Account] [Credit Enhancement], the amount available 
thereunder is limited, [is expected to] [may] decline during the 
[Controlled Amortization] [Accumulation] Period or the Early Amortization 
Period and will be reduced by payments made pursuant thereto.  If the amount 
available under [the Cash Collateral Account] [such Credit Enhancement] has 
been reduced to zero, Series [199_-_] Certificateholders will bear directly 
the credit and other risks associated with their respective undivided 
interests in the Trust.


                             MATURITY CONSIDERATIONS

     The Pooling Agreement and the Series [199_-_] Supplement provide that 
Series [199_-_]Certificateholders will not receive payments of principal 
until [the first Distribution Date with respect to the [Controlled Amortization 
Period], which is the __________, 199_ Distribution Date,] [__________, 
199_ (the "Expected Final Payment Date")], or earlier in the event of a 
Pay Out Event which results in the commencement of the Early Amortization 
Period.  Series [199_-_]Certificateholders will receive payment of principal 
on each Distribution Date following the Monthly Period in which a Pay Out 
Event occurs (each such Distribution Date, a "Special Payment Date") until 
the Series [199_-_] Invested Amount has been paid in full or the Termination 
Date has occurred.

      [On each Distribution Date during the Controlled Amortization Period, 
the Series [199_-_] Certificateholders will be entitled to receive monthly 
payments of principal until the Series [199_-_] Certificates have been paid 
in full equal to the least of (a) Available Principal Collections (see 
"Series Provisions -- Principal Repayments") for the related Monthly Period 
on deposit in the Collection Account, (b) the Controlled Distribution Amount, 
which is equal to the sum of the Controlled Amortization Amount and any 
existing Deficit Controlled Amortization Amount (both as defined under 
"Series Provisions -- Application of Collections -- Payments of Principal") 
and (c) the Invested Amount.]

     [On each Distribution Date during the Accumulation Period, amounts equal
to the least of (a) Available Principal Collections (see "Series 
Provisions -- Principal Repayments") for the related Monthly Period on deposit
in the Collection Account, (b) the Controlled Deposit Amount, which is equal 
to the sum of the Controlled Accumulation Amount for such Monthly Period and 
any Deficit Controlled Accumulation Amount (both as defined under "Series 
Provisions -- Application of Collections -- Payments of Principal") and (c) the
Adjusted Invested Amount will be deposited in the Principal Funding Account 
held by the Trustee (the "Principal Funding Account") until the Principal
Funding Account Balance is equal to the Series [199_-_]
Invested Amount.  See "Series Considerations -- Principal Payments" for a 
discussion of the circumstances under which the commencement of the 
Accumulation Period may be delayed.]

     [The Seller may, at or after the time at which the [Controlled 
Amortization] [Accumulation] Period commences for Series [199_-_], cause the 
Trust to issue another Series (or some portion thereof, to the extent that 
the full principal amount of such other Series is not otherwise outstanding 
at such time) as a Paired Series with respect to Series [199_-_]. Although no 
assurances can be given as to whether such other Series will be issued and, 
if issued, the terms thereof, the outstanding principal amount of such Series 
may vary from time to time whether or not a Pay Out Event occurs with respect 
to the Series [199_-_] Certificates, and the interest rate with respect to 
certificates of such other Series may be established on its date of issuance 
and may be reset periodically at intervals of from one day to [____] days. 
Further, since the terms of the Series [199_-_] Certificates will vary from 
the terms of such other Series, the Pay Out


                                    S-11

<PAGE>

Events with respect to such other Series will vary from the Pay Out Events 
with respect to Series [199_-_] and may include Pay Out Events which are 
unrelated to the status of the Seller or the Servicer or the Receivables, 
such as Pay Out Events related to the continued availability and rating of 
certain providers of Series Enhancement to such other Series.  If a Pay Out 
Event does occur with respect to any such Paired Series prior to the payment 
in full of the Series [199_-_] Certificates, the final payment of principal 
to the Series [199_-_] Certificateholders may be delayed.]

     [Should a Pay Out Event occur with respect to the Series [199_-_] 
Certificates and the Early Amortization Period commence or should the 
[Series [199_-_]] Invested Amount not be paid in full on 
[the __________ Distribution Date] [the Expected Final Payment Date], 
[any amount on deposit (a) in the Principal Funding Account will be paid to
the Series [199_-_] Certificateholders on the first Special Payment Date and]
the Series [199_-_] Certificateholders will be entitled to receive Available
Principal Collections on each Distribution Date with respect to such Early 
Amortization Period or following the [____] Distribution Date] 
[Expected Final Payment Date], as the case may be, as described herein until 
the Series [199_-_] Invested Amount is paid in full or until the Series 
Termination Date occurs [and (b) in the Special Funding Account will be 
released and treated as Shared Principal Collections to the extent needed to
cover principal payments due to or for the benefit of any Series entitled to
the benefits of Shared Principal Collections].  See "Description of the
Certificates -- Pay Out Events" in the Prospectus and "Series
Provisions -- Pay Out Events" herein. [In addition, on the first Special
Payment Date following the occurrence of an Economic Pay Out Event, after
giving effect to any payment of principal on such date as described under
Series Provisions --Application of Collections -- Payments of Principal," an
amount equal to the lesser of (i) the excess, if any, of the Available Cash
Collateral Amount (after giving effect to any withdrawal from the Cash 
Collateral Account on such date of amounts to fund the Required Amount) and 
(ii) the unpaid principal amount of the Series [199_-_] Certificates (less 
the Principal Funding Account Balance), will be withdrawn from the Cash 
Collateral Account and distributed to the Series [199_-_] Certificateholders 
as a payment of principal of the Series [199_-_]Certificates.  See "Series 
Provisions -- Principal Payments" and "-- Cash Collateral Account."]

     The ability of Series [199_-_] Certificateholders to receive payments of 
principal [during the Controlled Amortization Period] 
[on the applicable Expected Final Payment Date] depends on the payment rates 
on the Receivables, the amount of outstanding Receivables, delinquencies, 
charge-offs and new borrowings on the Accounts and the potential issuance by 
the Trust of additional Series.  Monthly payment rates on the Receivables may 
vary because, among other things, cardholders may fail to make a required 
minimum payment, may only make payments as low as the minimum required amount 
or may make payments as high as the entire outstanding balance. Monthly 
payment rates may also vary due to seasonal purchasing and payment habits of 
cardholders and to changes in any terms of rebate programs in which 
cardholders participate.  See the "Cardholder Monthly Payment Rates for the 
Bank Portfolio" table under "The Bank Portfolio" herein.  The Bank cannot 
predict, and no assurance can be given, as to the cardholder monthly payment 
rates that will actually occur in any future period, as to the actual rate of 
payment of principal of the Series [199_-_] Certificates or whether the terms 
of any subsequently issued Series might have an impact on the amount or 
timing of any such payment of principal.  See "Special Considerations -- 
Series Considerations -- Payments and Maturity" and "Description of the 
Certificates -- Shared Principal Collections" in the Prospectus.

     In addition, the amount of outstanding Receivables and delinquencies, 
charge-offs and new borrowings on the Accounts may vary from month to month 
due to seasonal variations, the availability of other sources of credit, 
legal factors, general economic conditions and spending and borrowing habits 
of individual cardholders.  There can be no assurance that collections of 
Principal Receivables with respect to the Trust Portfolio, and thus the rate 
at which Series [199_-_] Certificateholders could expect to receive payments 
of principal on their Series [199_-_] Certificates during the 
[Controlled Amortization Period or the] Early Amortization Period 
[or the rate at which the Principal Funding Account could be funded during
 the Accumulation Period], will be similar to the historical experience set 
forth in the "Cardholder Monthly


                                    S-12

<PAGE>

Payment Rates for the Bank Portfolio" table under the heading "The Bank 
Portfolio."  In addition, the Trust, as a master trust, 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 Series [199_-_] Certificateholders.  Further, if a Pay Out Event 
occurs, the average life and maturity of the Series [199_-_] Certificates 
could be significantly reduced.

     Due to the reasons set forth above, there can be no assurance that 
[principal payments][deposits in the Principal Funding Account] will be made 
in accordance with the applicable Controlled [Amortization] [Accumulation] 
Amounts or that the actual number of months elapsed from the date of issuance 
of the Series [199_-_] Certificates to the final Distribution Date with 
respect thereto will equal the expected number of months.  See "Special 
Considerations --Series Considerations -- Payments and Maturity" in the 
Prospectus.

                               THE BANK PORTFOLIO

GENERAL

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

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth the delinquency and loss experience for 
the Bank Portfolio at or for each of the periods shown.  
[Accounts selected for credit card trusts originated by the Bank in 1988, 1992 
and March 1993 are considered to be part of the Bank Portfolio for purposes 
of this Prospectus.]  The Accounts constituting the Trust Portfolio have been 
selected from accounts in the Bank Portfolio [(but excluding accounts selected 
for presently existing credit card trusts that were originated by the Bank)] 
based on certain eligibility criteria specified in the Pooling Agreement. 
See "The Accounts" in the Prospectus.

     [Since 1989, the Bank has sold credit card accounts with balances of 
over $1.1 billion to other financial institutions, and the historical 
information regarding the Bank Portfolio reflects credit card account sales 
of approximately 124,000 MasterCard and VISA accounts and the Bank's interest 
in the related receivables of approximately $289,000,000 during the year 
ended December 31, 1991, credit card account sales of approximately 243,000 
MasterCard and VISA accounts and the Bank's interest in the related 
receivables of approximately $646,000,000 during the year ended December 31, 
1990 and credit card account sales of approximately 83,000 MasterCard and 
VISA accounts and the Bank's interest in the related receivables of 
approximately $200,000,000 during the year ended December 31, 1989 
(collectively, the "Account Sales").  In each of the Account Sales, servicing 
was not retained by the Bank.  The accounts sold were required to meet credit 
quality and geographic criteria established by the purchasers.  The sale of 
such accounts has affected comparability among periods shown for the 
historical experience set forth below and comparability of the present Bank 
Portfolio with the historical experience.] There can be no assurance that the 
delinquency and loss experience for the Receivables in the Trust Portfolio 
will be similar to the historical experience set forth below.


                                    S-13

<PAGE>

                             Delinquency Experience
                               Bank Portfolio (1)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                   [Year ended December 31]
                               -------------------------------------------------------------------------------------------------
                                            [1993]                           [1992]                           [1991]
                               -----------------------------      ---------------------------      -----------------------------
                                                  Percentage                       Percentage                        Percentage
                                                   of Total                         of Total                          of Total
                                Receivables      Receivables      Receivables     Receivables      Receivables       Receivables
                                -----------      -----------      -----------     -----------      -----------       -----------
<S>                             <C>              <C>              <C>             <C>              <C>               <C>        
Receivables 
 Outstanding  . . . . . . .     [$________                            $                                 $          

Receivables 
 contractually 
  delinquent: 

  30-59 days  . . . . . . . .     $________          ____%            $                     %           $                     %  
  60-89 . . . . . . . . . . .      ________          ____%
  90 days or more . . . . . .      ________          ____%            _______         ______            _______          _____
 
Total . . . . . . . . . . . .     $________          ____%            $                     %           $                     %] 

</TABLE>

- ---------------
(1)  The Bank's credit card program commenced in June 1985.
[(2) Reflects the Account Sales that occurred in 1991, but includes the
     receivables transferred in connection with credit card trusts previously
     originated by the Bank that were in existence on the specified dates. 
     Receivables outstanding is the total balance of the accounts and consists
     of all amounts due from cardholders as posted to the accounts.]


                                    S-14

<PAGE>

                                 Loss Experience
                               Bank Portfolio (1)
                             (Dollars in Thousands)

                                      [Year ended December   31]
                                  --------------------------------
                                  [1993]      [1992]        [1991]
                                  ------      ------        ------
Average receivables
  outstanding(2)  . . . . . . .   [$          $              $

Total gross credit charge-
  offs(3) . . . . . . . . . . .    $          $              $

Total gross credit charge- 
  offs as a percentage of 
  average receivables 
  outstanding(4)  . . . . . . .                      %            %

Recoveries(5) . . . . . . . . .    $           $              $

Net credit losses(5)  . . . . .    $           $              $

Net credit losses as a  
  percentage of average 
  receivables outstanding(4)  .                       %           %]

- ---------------
 (1) The Bank's credit card program commenced in June 1985.

[(2) Reflects the Account Sales that occurred in 1991, but includes the
     receivables transferred in connection with the credit card trusts 
     previously originated by the Bank that were in existence during 
     the specified periods. Average receivables outstanding is the weighted
     average of average monthly receivables outstanding during the period
     indicated.]

 (3) Does not include charge-offs for fraud or cardholder disputes.

 (4) Annualized.

 (5) Recoveries are not included in the Trust.


REVENUE EXPERIENCE

   The following table sets forth the revenues from finance charges and fees
billed with respect to the Bank Portfolio for each year during the three-year
period ended [December 31, 1993].


                                    S-15

<PAGE>

                     REVENUE EXPERIENCE FOR THE BANK PORTFOLIO 
                             (DOLLARS IN THOUSANDS)

<TABLE>
<CAPTION>
                                                  Year Ended December 31,
                                              --------------------------------
                                               [1993        1992        1991]
                                              --------    --------    --------
<S>                                           <C>         <C>         <C>
Average Receivables Outstanding (1) . . . . . [$          $           $
Finance Charges and Fees (2). . . . . . . . .  $          $           $
Finance Charges and Fees (Yield). . . . . . .        %           %           %]
[Interchange (Yield). . . . . . . . . . . . .        %           %           %]

</TABLE>

(1)  [Average Receivables Outstanding is the monthly average of receivables 
outstanding during the periods indicated.]
(2)  [Finance Charges And Fees does not include interest on subsequent 
collections on accounts previously charged-off or revenue attributable to 
Interchange[, although Interchange in respect of the accounts will be conveyed 
to the Trust. See "The Bank's Credit Card Activities- Interchange" in the 
Prospectus]. Finance Charges and Fees includes monthly periodic finance charges,
the portion of the annual membership fees amortized on a monthly basis, cash 
advance fees, late charges, overlimit charges and other miscellaneous fees.] 

     [The revenue for the accounts in the Bank Portfolio shown in the above 
table is comprised of three primary components: monthly periodic rate finance 
charges, the amortized portion of annual membership fees and other service 
charges, such as cash advance fees, late charges, overlimit charges and other 
miscellaneous fees. If payment rates decline, the balances subject to monthly 
periodic finance charges tend to grow, assuming no change in the level of 
purchasing activity. Conversely, if payment rates increase, the balances 
subject to monthly periodic finance charges tend to fall, assuming no change in 
the level of purchasing activity. Accordingly, under these circumstances, the 
yield related to periodic finance charges normally increases. The yield related 
to service charges varies with the type and volume of activity in and the 
amount of each account. As account balances increase, annual membership fees, 
which remain constant, represent a smaller percentage of the aggregate account 
balances.]

PAYMENT RATES 

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

                      CARDHOLDER MONTHLY PAYMENT RATES 
                           FOR THE BANK PORTFOLIO 

<TABLE>
<CAPTION>
                                               Year Ended December 31,

                                          [1993]        [1992]       [1991]
<S>                                       <C>           <C>          <C>
Lowest. . . . . . . . . . . . . . . . . .       %             %            %

Highest . . . . . . . . . . . . . . . . .       %             %            %

Monthly Average . . . . . . . . . . . . .       %             %            %

</TABLE>


                                     S-16

<PAGE>

                                THE RECEIVABLES

     The Receivables in the Trust Portfolio, as of [__________,____], 1994 
[the Trust Cut-Off Date], included $__________ of Principal Receivables and 
$__________ of Finance Charge Receivables. The Accounts had an average Principal
Receivable balance of $__________ and an average credit limit of 
$__________. The percentage of the aggregate total Receivables balance to the 
aggregate total credit limit was ____%. The average age of the Accounts was 
approximately ____ months. As of the Trust Cut-Off Date, all of the Accounts in 
the Trust Portfolio were VISA or MasterCard credit card accounts, of which 
____% were standard accounts and ____% were premium accounts, and the aggregate 
Principal Receivable balances of standard accounts and premium accounts, as a 
percentage of the total aggregate Principal Receivables, were ____% and ____%, 
respectively. 

     The following tables summarize the Trust Portfolio by various criteria as 
of [the Trust Cut-Off Date]. References to "Receivables Outstanding" in the 
following tables include both Finance Charge Receivables and Principal 
Receivables. Because the future composition of the Trust Portfolio may change 
over time, these tables are not necessarily indicative of the composition of 
the Trust Portfolio at any subsequent time. 

                        COMPOSITION BY ACCOUNT BALANCE 
                               TRUST PORTFOLIO 
<TABLE>
<CAPTION>
                                          Percentage                Percentage
                                           of Total                  of Total
                               Number of   Number of  Receivables   Receivables
   Account Balance Range       Accounts    Accounts   Outstanding   Outstanding
   ---------------------       ---------  ----------  -----------   -----------
<S>                            <C>        <C>         <C>           <C>
Credit Balance. . . . . . . .     [               %   $(________)      (____%) 

No Balance. . . . . . . . . .

$0.01 - $500.00 . . . . . . .

$500.01 - $1,000.00 . . . . .

$1,000.01 - $3,000.00 . . . .

$3,000.01 - $5,000.00 . . . .

$5,000.01 - $10,000.00. . . .

$10,000.01 or more. . . . . .                                                ]
                               ---------  ----------  -----------   -----------
        TOTAL                  $[       ]   100.00%   $[         ]    100.00%
                               ---------  ----------  -----------   -----------
                               ---------  ----------  -----------   -----------
</TABLE>


                                     S-17

<PAGE>

                         COMPOSITION BY CREDIT LIMIT 
                              TRUST PORTFOLIO 

<TABLE>
<CAPTION>
                                          Percentage                Percentages
                                           of Total                  of Total
                               Number of   Number of  Receivables   Receivables
Credit Limit Range             Accounts    Accounts   Outstanding   Outstanding
                               ---------  ----------  -----------   -----------
<S>                            <C>        <C>         <C>           <C>

$0.01 - $500.00 . . . . . . .  [                 %    $                       %

$500.01 - $1,000.00 . . . . .

$1,000.01 - $3,000.00 . . . .

$3,000.01 - $5,000.00 . . . .

$5,000.01 - $10,000.00. . . .

$10,000.01 -$15,000.00. . . .                                                  ]
                               ---------  ----------  -----------   -----------
        TOTAL . . . . . . . .  [       ]   100.00%    $[          ]     100.00%
                               ---------  ----------  -----------   -----------
                               ---------  ----------  -----------   -----------
</TABLE>

                COMPOSITION OF ACCOUNTS BY PERIOD OF DELINQUENCY
                                 TRUST PORTFOLIO

<TABLE>
<CAPTION>
                                          Percentage                Percentages
                                           of Total                  of Total
                               Number of   Number of  Receivables   Receivables
Period of Delinquency          Accounts    Accounts   Outstanding   Outstanding
                               ---------  ----------  -----------   -----------
<S>                            <C>        <C>         <C>           <C>
Not Delinquent . . . . . . . . [                  %   $                       %

Up to 29 days. . . . . . . . .

30 days or more. . . . . . . .                                                 ]
                               ---------  ----------  -----------   -----------
        TOTAL. . . . . . . . . [       ]    100.00%   $[         ]      100.00%
                               ---------  ----------  -----------   -----------
                               ---------  ----------  -----------   -----------
</TABLE>


                                     S-18

<PAGE>

                         COMPOSITION OF ACCOUNTS BY CARDHOLDER BILLING ADDRESS 

                                  GEOGRAPHIC DISTRIBUTION OF ACCOUNTS 
<TABLE>
<CAPTION>
                                        Percentage                    Percentage 
                                         of Total                      of Total  
   State or              Number of       Number of     Receivables   Receivables 
   Territory             Accounts        Accounts      Outstanding   Outstanding 
- -----------------------------------------------------------------------------------------
S>                       <C>            <C>            <C>           <C>
Alabama                [              
Alaska 
Arizona 
Arkansas 
California 
Colorado 
Connecticut 
Delaware 
District of Columbia 
Florida 
Georgia 
Guam 
Hawaii 
Idaho 
Illinois 
Indiana 
Iowa 
Kansas 
Kentucky 
Louisiana 
Maine 
Maryland 
Massachusetts 
Michigan 
Minnesota 
Mississippi 
Missouri 
Montana 
Nebraska 
Nevada 
New Hampshire 
New Jersey 
New Mexico 
New York 
North Carolina 
North Dakota 
Ohio 
Oklahoma 
Oregon 
Pennsylvania 
Puerto Rico 
Rhode Island 
South Carolina 
South Dakota 
Tennessee 
Texas 
Utah 
Vermont 
Virgin Islands 
Virginia 
Washington 
West Virginia 
Wisconsin 
Wyoming 
                                                                       ]
                       ----------     ----------    -----------     ------------
TOTAL                  [         ]        100.00%   [                     100.00%
                       ----------     ----------    -----------     ------------
                       ----------     ----------    -----------     ------------

</TABLE>


                                     S-19

<PAGE>

                                 USE OF PROCEEDS 

   The net proceeds from the sale of the Series [199_-_] Certificates will be 
paid to the Bank.  The Bank will use such proceeds for [general corporate 
purposes].

                                    THE BANK

   At [__________ ____], 199[3], the Bank had consolidated assets of 
approximately $[____] billion, deposits of approximately $[____] billion, and 
stockholders' equity of approximately $[____] million.


                                SERIES PROVISIONS

   The Series [199_-_] Certificates will be issued pursuant to the Pooling 
Agreement and a Supplement specifying the Principal Terms of the Series 
[199_-_] Certificates (the "Series [199_-_] Supplement"), the forms of which 
have been filed as exhibits to the Registration Statement of which the 
Prospectus and this Prospectus Supplement are a part.  The following summary 
describes certain terms applicable to the Series [199_-_] Certificates.  
Reference should be made to the Prospectus for additional information 
concerning the Series [199_-_] Certificates and the Pooling Agreement.

INTEREST PAYMENTS

   Interest on the Series [199_-_] Certificates will accrue from the Closing 
Date on the Series [199_-_] Invested Amount at the Certificate Rate.  
Interest will be distributed on __________, 199_, and on each Interest 
Payment Date thereafter to Series [199 ] Certificateholders in whose names 
the Series [199_-_] Certificates were registered on at the close of business 
on the last day of the calendar month preceding the date of such payment (a 
"Record Date"). Interest for any Interest Payment Date will accrue from and 
including the preceding Interest Payment Date (or in the case of the first 
Interest Payment Date, from and including the Closing Date) but excluding the 
next Interest Payment Date (an "Interest Period").

   Interest payments on the Series [199_-_] Certificates for each Interest 
Payment Date will be calculated on the Series [199_-_] Invested Amount as of 
the preceding Record Date (or in the case of the initial Interest Payment 
Date, on the initial Series [199_-_] Invested Amount based upon the 
Certificate Rate [for such Interest Period].  Interest will be calculated on 
the basis of [__________].  Interest payments in respect of the Certificates 
on any Interest Payment Date will be funded from collections of Finance 
Charge Receivables allocated to the Series [199_-_] Certificateholders' 
Interest during the [____] preceding Monthly Period[s] and other Available 
Funds for such Monthly Period[s].  [To the extent [the sum of (i)] the 
product of the Floating Allocation Percentage of collections of Finance 
Charge Receivables during the preceding [____] Monthly Period[s] [and (ii) 
other Available Funds for such Monthly Period[s]] is insufficient to pay such 
interest, [Excess Finance Charge Collections allocated to Series [199_-_]] 
[amounts on deposit in the Cash Collateral Account up to the Available Cash 
Collateral Amount] [other Credit Enhancement] will be used to make such 
payments.]  "Available Funds" means, with respect to any Monthly Period, an 
amount equal to the sum of [(i)] the Floating Allocation Percentage of 
collections of Finance Charge Receivables allocated to the Series [199_-_] 
Certificates with respect to such Monthly Period,including any investment 
earnings that are to be treated as collections of Finance Charge Receivables 
in accordance with the Pooling Agreement [and (ii) if such Monthly Period 
relates to a Distribution Date with respect to the Accumulation Period, 
Principal Funding Investment Proceeds, if any, with respect to the related 
Distribution Date [and the amount of funds, if any, to be withdrawn from the 
Reserve Account that are required to be included in Available Funds on such 
Distribution Date] [and] (iii) amounts, if any, to be withdrawn from the 
Reserve Account which are required to be included in Available Funds pursuant 
to the Series [199_-_] Supplement


                                          S-20

<PAGE>

with respect to such Distribution Date] [and (iv) any investment earnings 
transferred from the Pre-Funding Account to the Collection Account on such 
Distribution Date].

PRINCIPAL PAYMENTS

   During the Revolving Period (which begins on the Closing Date and ends on 
the day before the commencement of the [Controlled Amortization Period] 
[Accumulation Period] or, if earlier, the Early Amortization Period), no 
principal payments will be made to Series [199_-_] Certificateholders.

   [During the Controlled Amortization Period, the Series [199_-_]
Certificateholders will be entitled to receive [for the related Monthly Period]
the least of (a) Available Principal Collections on deposit in the Collection
Account with respect to the related Distribution Date, (b) the Controlled
Distribution Amount for such Distribution Date and (c) the Invested Amount.]

   [On each Distribution Date with respect to the Accumulation Period, the
Trustee will deposit in the Principal Funding Account an amount equal to the
least of (a) Available Principal Collections on deposit in the Collection
Account with respect to such Distribution Date, (b) the Controlled Deposit
Amount for such Distribution Date and (c) the [Adjusted] Invested Amount, until
the Principal Funding Account Balance equals the Invested Amount.  Amounts on
deposit in the Principal Funding Account will be paid to the Series [199_-_]
Certificateholders on the Expected Final Payment Date.  If a Pay Out Event
occurs with respect to the Series [199_-_] Certificates during the Accumulation
Period, the Early Amortization Period will commence and any amount on deposit in
the Principal Funding Account will be paid to the Series [199_-_]
Certificateholders on the first Special Payment Date.  [If, on the Expected
Final Payment Date, the amount on deposit in the Principal Funding Account are
insufficient to pay the scheduled principal amount, a Pay Out Event will occur
and the Early Amortization Period will commence.]]

   "Available Principal Collections" means, with respect to any Monthly Period,
an amount equal to [the sum of (a)] the Principal Allocation Percentage of
collections of Principal Receivables received during such Monthly Period, [(b)
any Shared Principal Collections with respect to other Series that are allocated
to Series [199_-_]] and (c) any other amounts which pursuant to the Series
[199_-_] Supplement are to be treated as Available Principal Collections with
respect to the related Distribution Date.

   [The Accumulation Period is scheduled to commence at the close of business
on the last business day of __________, 199_; however, the date on which the
Accumulation Period actually commences may be delayed if the Accumulation Period
Length (determined as described below) is less than the number of months
remaining between each Period Length Determination Date (as hereinafter defined)
and the Expected Final Payment Date.  Beginning on the Determination Date
immediately preceding the __________ 199_ Distribution Date and on each
Determination Date thereafter until the Accumulation Date actually commences
(each, a "Period Length Determination Date"), the Seller will determine the
"Accumulation Period Length" [based on, among other things, the then current
principal payment rate on the Accounts and the principal amount of Series that
are entitled to share principal with Series [199_-_]]; PROVIDED, HOWEVER, that
the Accumulation Period Length will not be less than [____] months].  If the
Accumulation Period Length is less than the number of months remaining between
the related Period Length Determination Date and the Expected Final Payment
Date, the Accumulation Period will commence later than the last business day of
__________ 199__ and the number of months in the Accumulation Period will be
equal to the Accumulation Period Length.  [Notwithstanding the foregoing, unless
a Pay Out Event occurs with respect to the Series [199_-_] Certificates, the
Accumulation Period will commence on the last business day of __________ 199_
if, prior to such date, a Pay Out Event shall have occurred with respect to any
other Series (other than a Series that does not share principal with Series
[199_-_] or is designated by the Seller as an Excluded Series).]  The effect of
the foregoing calculation is to reduce the Accumulation Period Length based on
the invested amounts of other Series that are scheduled to be in their revolving
periods and thus scheduled to create Shared Principal Collections during the
Accumulation Period.  In addition, if the


                                          S-21

<PAGE>

Accumulation Period Length shall have been determined to be less than [____] 
months and, after the date on which such determination is made, a Pay Out 
Event shall occur with respect to any outstanding Series, the Accumulation 
Period will commence on the earlier of (i) the date that such Pay Out Event 
shall have occurred with respect to such Series and (ii) the date on which 
the Accumulation Period is then scheduled to commence.] (5)

   On each Distribution Date with respect to the Early Amortization Period
until the Series [199_-_] Invested Amount has been paid in full or the
Termination Date occurs, the Series [199_-_] Certificateholders will be entitled
to receive Available Principal Collections in an amount up to the Invested
Amount.  [In addition, on the first Special Payment Date following the
occurrence of an Economic Pay Out Event, after giving effect to any payment of
principal on such date as described under "Series Provisions -- Application of
Collections -- Payments of Principal,- principal payments will be made to the
Series [199_-_] Certificateholders from amounts on deposit in the Cash
Collateral Account as described under "-- Cash Collateral Account" below.]

[FUNDING PERIOD

   During the period from and including the Closing Date to but excluding the
earliest of (i) the day on which the Series [199_-_] Invested Amount equals the
[Full Invested Amount], (ii) the day on which a Pay Out Event occurs and (iii)
the __________, 199_ Distribution Date (the "Funding Period"), the Pre-Funding
Amount will be held in a trust account established with the Trustee for the
benefit of the Series [199_-_] Certificateholders (the "Pre-Funding Account"). 
The Pre-Funding Amount will equal $[__________].

   Funds on deposit in the Pre-Funding Account will be invested by the Trustee
[in certain Eligible Investments] [pursuant to a guaranteed rate agreement]
[guaranteed investment contract].  Investment earnings on the Pre-Funding Amount
(net of investment losses and investment expenses) will be used to pay interest
on the Series [199_-_] Certificates during the Funding Period.

   During the Funding Period, funds on deposit in the Pre-Funding Account will
be withdrawn and paid to the Seller to the extent of any increases in the
Invested Amount.  The Seller expects that the Invested Amount will equal the
[Full Invested Amount] by the _ 199_ Monthly Period.  In the event that the
Series [199_-_] Invested Amount does not for any reason equal the [Full Invested
Amount] by the end of the Funding Period, any amount remaining in the
Pre-Funding Account will be payable to the Series [199_-_] Certificateholders on
the Distribution Date on which the Funding Period ends.]

ALLOCATION PERCENTAGES

   Pursuant to the Pooling Agreement, the Servicer will allocate among the
Series [199_-_] Certificateholders' Interest, the certificateholders' interest
for all other Series of certificates issued and outstanding and the Seller
Interest all collections of Finance Charge Receivables and Principal Receivables
and the Defaulted Amount with respect to such Monthly Period.

   Collections of Finance Charge Receivables and the Defaulted Amount with
respect to any Monthly Period will be allocated to the Series [199_-_]
Certificateholders' Interest based on the Floating Allocation Percentage.  The
"Floating Allocation Percentage" means, with respect to any Monthly Period, the
percentage equivalent (which percentage shall never exceed 100%) of a fraction,
the numerator of which is [the sum of] the [Adjusted] Invested Amount [and the
Enhancement Invested Amount, if any,] as of the last day of the preceding
Monthly Period (or with respect to the first Monthly Period, the Initial
Invested
- --------------------
(5) Different Series may have different methods of determining the Accumulation
Period Length.


                                          S-22

<PAGE>

Amount) and the denominator of which is the sum of the total amount of the 
Principal Receivables in the Trust as of such day (or with respect to the 
first Monthly Period, the total amount of Principal Receivables in the Trust 
on the Closing Date) and the principal amount on deposit in the Special 
Funding Account as of such day.  [Appropriate adjustments to the calculation 
methodology will be made to accommodate changes in the Invested Amount during 
the Funding Period.]

   Collections of Principal Receivables will be allocated to the Series
[199_-_] Certificateholders' Interest based on the Principal Allocation
Percentage.  The "Principal Allocation Percentage" means, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is (a) during the Revolving Period,
the Invested Amount as of the last day of the immediately preceding Monthly
Period (or, with respect to the first Monthly Period, the Initial Invested
Amount) and (b) during the [Accumulation Period] [Controlled Amortization
Period] or the Early Amortization Period, the Invested Amount as of the last day
of the Revolving Period and the denominator of which is the greater of (i) the
sum of the total amount of Principal Receivables in the Trust as of the last day
of the immediately preceding Monthly Period and the principal amount on deposit
in the Special Funding Account as of such last day (or, in the case of the first
Monthly Period, the Closing Date) and (ii) the sum of the numerators used to
calculate the principal allocation percentages for all Series outstanding as of
the date as to which such determination is being made; [provided, however, that
because the Series [199_-_] Certificates offered hereby are subject to being
paired with a future Series, if a Pay Out Event occurs with respect to such a
paired Series during the [Controlled Amortization Period] [Accumulation Period]
with respect to Series [199_-_], the Bank may, by written notice delivered to
the Trustee and the Servicer, designate a different numerator for the foregoing
fraction, provided that such numerator is not less than the [Adjusted] Invested
Amount for such paired Series as of the last day of the Monthly Period preceding
such Pay Out Event and the Bank shall have received written notice from each
Rating Agency that such designation will not have a Ratings Effect.

   Notwithstanding the foregoing, in any Monthly Period in which there occurs
(a) an Addition Date or (b) a Removal Date, the amount of Principal Receivables
used for the denominator in the calculation of the Floating Allocation
Percentage and the Principal Allocation Percentage described above will be (i)
the aggregate amount of Principal Receivables in the Trust at the end of the day
on the last day of the prior Monthly Period for the period from and including
the first day of such Monthly Period to but excluding the related Addition Date
or Removal Date and (ii) the aggregate amount of Principal Receivables in the
Trust at the end of the day on the related Addition Date or Removal Date for the
period from and including the related Addition Date or Removal Date to and
including the last day of such Monthly Period [; provided further, however, that
with respect to any Monthly Period during the Funding Period in which the Series
199_-_ Invested Amount is increased pursuant to the Series [199_-_] Supplement,
the numerator in the calculation of the Floating Allocation Percentage and the
Principal Allocation Percentage described above will be (1) the Series 199_-_
Invested Amount at the last day of the prior Monthly Period for the period from
and including the first day of such Monthly Period to but excluding the day the
Series 199_-_ Invested Amount is increased and (2) the Series 199_-_ Invested
Amount at the end of the day on which the Series 199_-_ Invested Amount is
increased for the period from and including such day to and including the last
day of such Monthly Period].

   As used herein, the following terms have the meanings indicated: (6)

   "Series [199_-_] Invested Amount" for any date means an amount equal to (i)
the Series [199_-_] Initial Invested Amount, [plus (ii) the amount of any
withdrawals from the Pre-Funding Account in connection with the purchase of an
additional interest in Principal Receivables,] minus (iii) the amount of
principal payments made to the Series [199_-_] Certificateholders on or prior to
such date [other than any
- ------------------------
(6) Appropriate changes to Invested Amount definitions must be made for a
prefunded Series.


                                          S-23

<PAGE>

payments of principal to the Series 199_-_ Certificateholders from the 
Pre-Funding Account], minus (iv) the excess, if any, of the aggregate amount 
of Investor Charge-Offs for all prior Distribution Dates over the aggregate 
amount of any reimbursements of Investor Charge-Offs for all Distribution 
Dates prior to such date.

   ["Series [199_-_] Adjusted Invested Amount" for any date means an amount
equal to the then current Series [199_-_] Invested Amount, minus the funds on
deposit in the Principal Funding Account on such date.]

   ["Enhancement Invested Amount" for any date means an amount equal to (a) the
amount withdrawn from the Cash Collateral Account and applied to the payment of
principal on the Series [199_-_] Certificates on the first Special Payment Date
following an Economic Pay Out Event, MINUS (b) the aggregate amount of principal
payments made to the Cash Collateral Depositor prior to such day MINUS (c) the
aggregate amount by which the Enhancement Invested Amount has been reduced to
fund the Investor Default Amount on all prior Distribution Dates as described
below, and PLUS (d) the aggregate amount of Available Finance Charge Collections
on all prior Distribution Dates applied to reimburse amounts deducted pursuant
to the foregoing clause (c).  In the absence of the occurrence of an Economic
Pay Out Event and a related withdrawal from the Cash Collateral Account to pay
principal of the Series [199_-_] Certificates, the Enhancement Invested Amount
will be zero.]

[PRINCIPAL FUNDING ACCOUNT

   The Servicer will establish and maintain in the name of the trustee, on
behalf of the Trust, the Principal Funding Account as an Eligible Account held
for the benefit of the Series [199_-_] Certificateholders.  During the
Accumulation Period, the Servicer will transfer collections in respect of
Principal Receivables [and Shared Principal Collections allocated to Series
[199_-_]] [other amounts] described herein to be treated in the same manner as
collections of Principal Receivables from the Collection Account to the
Principal Funding Account as described under "-- Application of Collections."

   Unless a Pay Out Event has occurred with respect to the Series [199_-_]
Certificates, all amounts on deposit in the Principal Funding Account (the
"Principal Funding Account Balance") on any Distribution Date (after giving
effect to any deposits to, or withdrawals from, the Principal Funding Account to
be made on such Distribution Date) will be invested to the following
Distribution Date by the Trustee at the direction of the Servicer in Eligible
Investments.  On each Distribution Date with respect to the Accumulation Period,
the interest and other investment income (net of investment expenses and losses)
earned on such investments (the "Principal Funding Investment Proceeds") will be
withdrawn from the Principal Funding Account and will be treated as a portion of
Available Finance Charge Collections.  If such investments with respect to any
such Distribution Date yield less than the applicable Certificate Rate, the
Principal Funding Investment Proceeds with respect to such Distribution Date
will be less than the Covered Amount for such following Distribution Date.  It
is intended that any such shortfall will be funded from Available Finance Charge
Collections (including a withdrawal from the Reserve Account, if necessary, as
described under "-- Reserve Account"), or a withdrawal from the Cash Collateral
Account as described under "-- Cash Collateral Account"] [other sources].  The
Available Reserve Account Amount and the Available Cash Collateral Amount at any
time will be limited and there can be no assurance that sufficient funds will be
available to fund any such shortfall.  [The "Covered Amount" shall mean for any
Distribution Date with respect to the Accumulation Period or the first Special
Payment Date [one-twelfth of the product of (i) the Certificate Rate and (ii)
the Principal Funding Account Balance, if any, as of the preceding Distribution
Date] [the product of (i) (A) a fraction, the numerator of which is the actual
number of days in the related Interest Period and the denominator of which is
360, times (B) the Certificate Rate in effect with respect to such Interest
Period, and (ii) the Principal Funding Account Balance, if any, as of the
preceding Distribution Date].]


                                      S-24

<PAGE>

[RESERVE ACCOUNT

   The Servicer will establish and maintain in the name of the Trustee, on 
behalf of the Trust, an Eligible Deposit Account for the benefit of the 
Series [199_-_] Certificateholders (the "Reserve Account").  The Reserve 
Account is intended to help assure the subsequent distribution of interest on 
the Series [199_-_] Certificates as provided in this Prospectus Supplement 
during the Accumulation Period.  On each Distribution Date from and after the 
Reserve Account Funding Date, but prior to the termination of the Reserve 
Account, the Trustee, acting pursuant to the Servicer's instructions, will 
apply Available Finance Charge Collections (in the order of priority 
described below under "-- Application of Collections -- Payment of Interest, 
Fees and Other Items") to increase the amount on deposit in the Reserve 
Account (to the extent such amount is less than the Required Reserve Account 
Amount).  The "Reserve Account Funding Date" will be the Distribution Date 
with respect to the Monthly Period that begins [____] months prior to the 
Distribution Date with respect to the first Monthly Period in the 
Accumulation Period, provided that the Seller may delay the Reserve Account 
Funding Date to the earliest of (a) the Distribution Date with respect to the 
Monthly Period that begins [____] months prior to the first Monthly Period 
that begins the Accumulation Period; (b) the first Distribution Date for 
which the Portfolio Adjusted Yield is less than [____], but in such event the 
Reserve Account Funding Date does not have to occur earlier than the 
Distribution Date with respect to the Monthly Period that begins [____] 
months prior to the commencement of the Accumulation Period, (c) the first 
Distribution Date for which the Portfolio Adjusted Yield is less than [____], 
but in such event the Reserve Account Funding Date does not have to occur 
earlier than the Distribution Date that begins [____] months prior to the 
commencement of the Accumulation Period; or (d) the first Distribution Date 
for which Portfolio Adjusted Yield is less than [____], but in such event the 
Reserve Account Funding Date does not have to occur earlier than the 
Distribution Date that begins [____] months prior to the commencement of the 
Accumulation Period or any other date designated by the Seller, provided that 
the Seller has received written notice from each Rating Agency that such 
designation will not have a Ratings Effect.  "Portfolio Adjusted Yield" for 
any Distribution Date will be equal to the average of the percentages 
obtained for each of the three preceding Monthly Periods by subtracting the 
Base Rate from the Portfolio Yield for such Monthly Period and deducting 
[____] from the result for each Monthly Period. The "Required Reserve Account 
Amount" for any Distribution Date on or after the Reserve Account Funding 
Date will be equal to [____]% of the Series [199_-_]Invested Amount as of the 
preceding Distribution Date, or any other amount designated by the Seller, 
provided that the Seller has received written notice from each Rating Agency 
that such designation will not have a Ratings Effect. On each Distribution 
Date, after giving effect to any deposit to be made to, and any withdrawal to 
be made from, the Reserve Account on such Distribution Date, the Trustee will 
withdraw from the Reserve Account an amount equal to the excess, if any, of 
the amount on deposit in the Reserve Account over the Required Reserve 
Account Amount and shall distribute such excess to or at the direction of 
[the Seller] [the Cash Collateral Depositor] [the Credit Enhancer].

   Provided that the Reserve Account has not terminated as described below, all
amounts on deposit in the Reserve Account on any Distribution Date (after giving
effect to any deposits to, or withdrawals from, the Reserve Account to be made
on such Distribution Date) will be invested to 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 such investments ("Interest Funding Investment Proceeds") will be
retained in the Reserve Account [to the extent the amount on deposit therein is
less than the Required Reserve Account Amount) or [distributed to or at the
direction of] [the Seller] [the Cash Collateral Depositor] [the Credit Enhancer]
[deposited in the Collection Account for application as Available Funds].

   On or before each Distribution Date with respect to the Accumulation Period
and on the first Special Payment Date, a withdrawal will be made from the
Reserve Account, and the amount of such withdrawal will be deposited in the
Collection Account and included in Available Finance Charge Collections in an
amount equal to the lesser of (a) the Available Reserve Account Amount with
respect to such Distribution 


                                       S-25

<PAGE>

Date or Special Payment Date and (b) the excess, if any, of the Covered 
Amount with respect to such Distribution

Date or Special Payment Date over the Principal Funding Investment Proceeds 
with respect to such Distribution Date or Special Payment Date; provided that 
the amount of such withdrawal will be reduced to the extent that funds 
otherwise would be available to be deposited in the Reserve Account on such 
Distribution Date or Special Payment Date.  On each Distribution Date, the 
amount available to be withdrawn from the Reserve Account (the "Available 
Reserve Account Amount") will be equal to the lesser of the amount on deposit 
in the Reserve Account (before giving effect to any deposit to be made to the 
Reserve Account on such Distribution Date) and the Required Reserve Account 
Amount for such Distribution Date.

   The Reserve Account will be terminated following the earlier to occur of (a)
the termination of the Trust pursuant to the Pooling Agreement, (b) the date on
which the Series [199_-_] Certificates are paid in full and (c) if the
Accumulation Period has not commenced, the occurrence of a Pay Out Event with
respect to the Series [199-_] Certificates or, if the Accumulation Period has
commenced, the earlier of the first Special Payment Date and the Expected Final
Payment Date.  Upon the termination of the Reserve Account, all amounts on
deposit therein (after giving effect to any withdrawal from the Reserve Account
on such date as described above) will be distributed to or at the direction of
[the Seller] [the Cash Collateral Depositor] [the Credit Enhancer].  Any amounts
withdrawn from the Reserve Account and distributed to or at the direction of
[the Seller] [the Cash Collateral Depositor] [the Credit Enhancer] as described
above will not be available for distribution to the Series [199_-_]
Certificateholders.]

APPLICATION OF COLLECTIONS

   PAYMENT OF FEES, INTEREST AND OTHER ITEMS.  On each Distribution Date, the
Trustee, acting pursuant to the Servicer's instructions, will apply all amounts
allocated to the Series [199_-_] Certificateholders' Interest with respect to
Finance Charge Receivables for the preceding Monthly Period (as described above
under "-- Allocation Percentages"), [any Excess Finance Charge Collections with
respect to the Series in Group [____] that are allocated to Series [199_-_] (as
described under "Description of the Certificates -- Sharing of Excess Finance
Charge Collections" in the Prospectus)], [any investment earnings transferred
from the Pre-Funding Account to the Collection Account as described under
"--Funding Period"] [any Principal Funding Investment Proceeds with respect to
such Distribution Date (as described under "-- Principal Funding Account")] ,
[any Interest Funding Investment Proceeds deposited in the Collection Account
with respect to such Distribution Date] [and any funds withdrawn from the
Reserve Account that are required to be included in Available Finance Charge
Collections (as described under "-- Reserve Account")] ([collectively],
"Available Finance Charge Collections") on deposit in the Collection Account in
the following priority:

       (i)  an amount equal to Monthly Interest for such Distribution Date, plus
   the amount of any Monthly Interest previously due but not paid to the Series
   [199_-_] Certificateholders [or deposited to the Interest Funding Account]
   on a prior Distribution Date, [plus additional interest at the Certificate
   Rate with respect to amounts that were due but not paid to the Series
   [199-_] Certificateholders [or deposited to the Interest Funding Account] on
   a prior Distribution Date] ("Additional Interest"), will be [distributed to
   Series [199_-_] Certificateholders] [deposited in the Interest Funding
   Account for distribution to Series [199_-_] Certificateholders on the
   applicable Payment Date];

       (ii)  an amount equal to the Series [199_-_] Servicing Fee for such
   Distribution Date, plus the amount of any Series [199_-_] Servicing Fee
   previously due but not distributed to the Servicer on a prior Distribution
   Date, will be distributed to the Servicer;

      (iii)  an amount equal to the Investor Default Amount for such 
   Distribution Date will be treated as a portion of Available Principal 
   Collections for such Distribution Date;


                                       S-26

<PAGE>

       (iv)  an amount equal to the aggregate amount of Investor Charge-Offs 
   that have not been previously reimbursed will be treated as a portion of
   Available Principal Collections for such Distribution Date;

        (v)  [an amount equal to the "Monthly Cash Collateral Fee" (as defined 
   in the agreement (the "Loan Agreement") among the Bank, the Cash Collateral
   Depositor and the Trustee)] for such Distribution Date will be distributed
   to the Cash Collateral Depositor for application in accordance with the Loan
   Agreement];

      [(vi)  an amount equal to the aggregate amount by which the Enhancement
   Invested Amount has been reduced pursuant to clause (c) of the definition of
   "Enhancement Invested Amount" under "-- Allocation Percentages" above (but
   not in excess of the aggregate amount of such reductions which have not been
   previously reimbursed) will be treated as a portion of Available Principal
   Collections for such Distribution Date;]

     [(vii)  an amount up to the excess, if any, of the [lesser of the] Initial
   Cash Collateral Amount [and the Adjusted Invested Amount] over the remaining
   Available Cash Collateral Amount will be deposited into the Cash Collateral
   Account in accordance with the Loan Agreement;]

    [(viii)  on each Distribution Date from and after the Reserve Account
   Funding Date, but prior to the date on which the Reserve Account terminates
   as described under "-- Reserve Account" above, an amount up to the excess,
   if any, of the Required Reserve Account Amount over the Available Reserve
   Account Amount will be deposited into the Reserve Account;]

      [(ix)  an amount equal to the aggregate of any other amounts then due to 
   the [Cash Collateral Depositor] [Credit Enhancement Provider] pursuant to the
   [Loan Agreement] [Credit Enhancement Agreement] (to the extent such amounts
   are payable pursuant to the [Loan Agreement] [Credit Enhancement Agreement]
   out of Available Finance Charge Collections) will be distributed to the
   [Cash Collateral Depositor] [Credit Enhancement Provider] for application in
   accordance with the [Loan Agreement] [Credit Enhancement Agreement];] and

       [(x)  the balance, if any, will constitute a portion of Excess Finance
   Charge Collections for such Distribution Date and will be available for
   allocation to other Series in Group [____] or to the holder of the Seller
   Certificate as described in "Description of the Certificates -- Sharing of
   Excess Finance Charge Collections" in the Prospectus.](7)

   "Monthly Interest" means, with respect to any Distribution Date, an amount
equal to [one-twelfth of] the product of (i) [(A) a fraction, the numerator of
which is the actual number of days in the related accrual period and the
denominator of which is 360, times (B) ] the Certificate Rate and (ii) [the sum
of (A) ] the Series [199_-_] Invested Amount [and (B) the [product of the
Floating Allocation Percentage and the] Pre-Funding Amount, each] as of the
close of the preceding Record Date; PROVIDED, HOWEVER, with respect to the first
Distribution Date, Monthly Interest will be equal to $[__________].  [Monthly
Interest will be calculated on the basis of a 360-day year of twelve 30-day
months.]

   "Required Amount" means, with respect to any Distribution Date, the excess,
if any, of the full amount required to be paid pursuant to paragraphs (i), (ii)
and (iii) of the second preceding paragraph for such Distribution Date over the
amount of Available Finance Charge Collections for such Distribution Date.


- ---------
(7) Distributions and priorities may be modified to reflect another form of
    Credit Enhancement.


                                       S-27

<PAGE>

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

   (i)  on each Distribution Date with respect to the Revolving Period, all
   such Available Principal Collections will be treated as Shared Principal
   Collections and applied as described under "Description of the
   Certificates -- Shared Principal Collections" in the Prospectus;

   (ii)  on each Distribution Date with respect to the [Controlled
   Amortization] [Accumulation] Period or the Early Amortization Period, all
   such Available Principal Collections will be distributed or deposited in the
   following priority:

       (x) an amount equal to Monthly Principal, up to the Series [199_-_]
       [Adjusted] Invested Amount on such Distribution Date, will be [deposited
       in the Principal Funding Account (during the Accumulation Period) or]
       distributed to the Series [199_-_] Certificateholders (during the
       [Controlled Amortization Period] Early Amortization Period);

       [(y) for each Distribution Date with respect to the Early Amortization
       Period, beginning with the Distribution Date on which the Invested Amount
       is paid in full, an amount equal to the balance, if any, of such 
       Available Principal Collections then on deposit in the Collection 
       Account, to the extent of the Enhancement Invested Amount, if any, 
       will be distributed to the Cash Collateral Depositor for application in 
       accordance with the Loan Agreement; and]

      (z) for each Distribution Date, after giving effect to paragraphs (x) [and
      (y)] above, an amount equal to the balance, if any of such Available
      Principal Collections, will be treated as Shared Principal Collections and
      applied as described under "Description of the Certificates -- Shared
      Principal Collections" in the Prospectus.

   "Monthly Principal" with respect to any Distribution Date relating to the
[Accumulation Period] [Controlled Amortization Period] or the Early Amortization
Period will equal the least of (i) the Available Principal Collections on
deposit in the Collection Account with respect to such Distribution Date, (ii)
for each Distribution Date with respect to the [Accumulation Period],
[Controlled Amortization Period], [the Controlled Deposit Amount] [the
Controlled Distribution Amount] for such Distribution Date and (iii) the Series
[199_-_] [Adjusted] Invested Amount on such Distribution Date.

   ["Controlled Amortization Amount" means for any Distribution Date,
$[__________].]

   ["Deficit Controlled Amortization Amount" means (a) on the first
Distribution Date with respect to the Controlled Amortization Period, the
excess, if any, of the Controlled Amortization Amount for such Distribution Date
over the amount distributed from the Collection Account as Monthly Principal for
such Distribution Date and (b) on each subsequent Distribution Date with respect
to the Controlled Amortization Period, the excess, if any, of the Controlled
Distribution Amount for such subsequent Distribution Date plus any Deficit
Controlled Amortization Amount for the prior Distribution Date over the amount
distributed from the Collection Account as Monthly Principal for such subsequent
Distribution Date.]

   ["Controlled Accumulation Amount" means (a) for any Distribution Date with
respect to the Accumulation Period, $[__________]; [PROVIDED, HOWEVER, that, if
the Accumulation Period Length is less than [____] months, the Controlled
Accumulation Amount for each Distribution Date with respect to the Accumulation
Period will be equal to (x) the [Initial] [Full] Invested Amount divided by (y)
the number of Distribution Dates from, and including, the first Distribution
Date with respect to the Accumulation Period to, and including, the Expected
Final Payment Date].]


                                       S-28

<PAGE>

   ["Deficit Controlled Accumulation Amount" means (a) on the first
Distribution Date with respect to the Accumulation Period, the excess, if any,
of the Controlled Accumulation Amount for such Distribution Date over the amount
distributed from the Collection Account as Monthly Principal for such
Distribution Date and (b) on each subsequent Distribution Date with respect to
the Accumulation Period, the excess, if any, of the Controlled Deposit Amount
for such subsequent Distribution Date plus any Deficit Controlled Accumulation
Amount for the prior Distribution Date over the amount distributed from the
Collection Account as Monthly Principal for such subsequent Distribution Date.]

[CASH COLLATERAL ACCOUNT

   The Trust will have the benefit of the Cash Collateral Account for the
benefit of the Series [199_-_] Certificateholders and the Cash Collateral
Depositor, as their interests appear in the Series [199_-_] Supplement, and in
the case of the Cash Collateral Depositor, in the Loan Agreement (which
interest, in the case of the Cash Collateral Depositor, will be subordinated to
the interests of the Series [199_-_] Certificateholders as provided in the
Series [199_-_] Supplement).  The Cash Collateral Account will be one or more
Eligible Deposit Accounts.  Funds on deposit in the Cash Collateral Account will
be invested in certain Eligible Investments.

   The Cash Collateral Account will be funded on the Closing Date in the
Initial Cash Collateral Amount, which amount will include the proceeds of an
advance to be made by one or more financial institutions to be selected by the
Seller (such financial institution or institutions, the "Cash Collateral
Depositor").  Such advance will be repaid pursuant to the Loan Agreement.  The
Cash Collateral Account will be terminated following the earliest to occur of
(a) the date on which the Series [199_-_] Certificates are paid in full, [(b)
the date on which the entire Available Cash Collateral Amount is distributed to
the Series [199_-_] Certificateholders as a result of the occurrence of an
Economic Pay Out Event,] (c) the Series [199_-_] Termination Date and (d) the
termination of the Trust pursuant to the Pooling Agreement.

   On each Distribution Date, the amount available to be withdrawn from the
Cash Collateral Account [the "Available Cash Collateral Amount") will be equal
to the lesser of the amount on deposit in the Cash Collateral Account (before
giving effect to any deposit to be made to the Cash Collateral Account on such
Distribution Date) and the [lesser of the] Initial Cash Collateral Amount [and
the Adjusted Invested Amount].

   On each Distribution Date, unless an Economic Pay Out Event has occurred, a
withdrawal will be made from the Cash Collateral Account, to the extent of the
Available Cash Collateral Amount, in an amount equal to the Required Amount, if
any, with respect to such Distribution Date.  Any such funds withdrawn from the
Cash Collateral Account will be applied in accordance with, and subject to the
priorities set forth in paragraphs (i), (ii) and (iii) under "-- Application of
Collections -- Payment of Interest Fees and other Items" above.

   [On the first Special Payment Date following a Pay Out Event described below
in clause [(e)] under "-- Pay Out Events" (an "Economic Pay Out Event"), (a) an
amount equal to the lesser of (i) the Available Cash Collateral Amount (after
giving effect to any withdrawals from the Cash Collateral Account on such date
as described above) and (ii) the unpaid principal amount of the Series [199_-_]
Certificates [(less the Principal Funding Account Balance)], will be withdrawn
from the Cash Collateral Account and distributed to the Series [199_-_]
Certificateholders as a payment of principal of the Series [199_-_]
Certificates.  See "-- Pay Out Events".]

   On each Distribution Date, the Servicer or the Trustee, acting pursuant to
the Servicer's instructions, will deposit Available Finance Charge Collections
(in the order of priority described above under "-- Application of
Collections -- Payment of Interest, Fees and Other Items") to the Cash
Collateral Account (to the extent the amount on deposit in the Cash Collateral
Account is less than the [lesser of the] Initial Cash Collateral Amount [and the
Adjusted Invested Amount]). On each Distribution Date, after giving effect


                                       S-29

<PAGE>

to any deposit to be made to, and any withdrawal to be made from, the Cash
Collateral Account on such Distribution Date, the Trustee will withdraw from the
Cash Collateral Account an amount equal to the excess, if any, of the amount on
deposit in the Cash Collateral Account over the [[lesser of the] Initial Cash
Collateral Amount [and the Adjusted Invested Amount]] [Required Cash Collateral
Amount], and shall distribute such excess to the Cash Collateral Depositor for
application in accordance with the Loan Agreement.  [The "Required Cash
Collateral Amount" with respect to any Distribution Date means the product of
(i) the Investor Interest as of the last day of the preceding Monthly Period,
and (ii) ___%, but not less that $________; PROVIDED, HOWEVER, that if certain
withdrawals are made from the Cash Collateral Account during the Controlled
Amortization Period or if a Pay Out Event occurs, the Required Cash Collateral
Account for each Distribution Date thereafter shall equal the Required Cash
Collateral Amount for the Distribution Date immediately preceding the occurrence
of such withdrawal or Pay Out Event.]  Any amounts withdrawn from the Cash
Collateral Account and distributed to the Cash Collateral Depositor as described
above will not be available for distribution to the Series [199_-_]
Certificateholders.]

[OTHER FORMS OF CREDIT ENHANCEMENT

   The Series [199_-_] Certificates will have the benefit of the [letter of
credit] [cash collateral guaranty] [surety Bond] [insurance policy] [spread
account] [reserve account] [issued by __________ (the "Credit Enhancement
Provider")] in the initial amount of $__________.  

   With respect to any Distribution Date, the amount available to be drawn
under the [letter of credit] [cash collateral guaranty] [surety bond] [insurance
policy] [spread account] [reserve account] (the "Available Credit Enhancement
Amount") will equal [__________].]

   [Information with respect to Credit Enhancement]

[CREDIT ENHANCEMENT PROVIDER

   [Information, if applicable, to be provided by Credit Enhancement Provider]]

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

   On each Determination Date, the Servicer will calculate the Investor Default
Amount for the preceding Monthly Period.  The term "Investor Default Amount"
means, with respect to any Distribution Date, the product of (i) the Floating
Allocation Percentage with respect to the related Monthly Period and (ii) the
Defaulted Amount for such Monthly Period.

   On each Distribution Date, if the Required Amount for such Distribution Date
exceeds the Available Cash Collateral Amount, [the Enhancement Invested Amount,
if any, will be reduced by the amount of such excess, but not by more than the
Investor Default Amount for such Distribution Date.  In the event that such
reduction would cause the Enhancement Invested Amount to be a negative number,
the Enhancement Invested Amount will be reduced to zero, and the Series [199_-_]
Invested Amount will be reduced by the amount by which the Enhancement Invested
Amount would have been reduced below zero, but not by more than the excess, if
any, of the Investor Default Amount for such Distribution Date over the amount
of such reduction, if any, of the Enhancement Invested Amount with respect to
such Distribution Date] [the Series [199_-_] Invested Amount will be reduced by
the amount of such excess, but not by more than the Investor Default Amount for
such Distribution Date] (an "Investor Charge-Off").  If the Series [199_-_]
Invested Amount has been reduced by the amount of any Investor Charge-Offs, it
will thereafter be increased on any Distribution Date (but not by an amount in
excess of the aggregate unreimbursed Investor Charge-Offs) by the amount of
Available Finance Charge Collections allocated and available for such purpose as
described under "-- Application of Collections -- Payment of Interest, Fees and
Other Items."  If an Investor 


                                       S-30

<PAGE>

Charge-Off is not subsequently reimbursed, it will have the effect of slowing 
or reducing the return, of principal to the Series [199_-_] Certificateholders.

   [Any such reductions of the Enhancement Invested Amount shall thereafter be
reimbursed and the Enhancement Invested Amount increased (but not by an amount
in excess of the aggregate reductions of the Enhancement Invested Amount) on any
Distribution Date by the amount of Available Finance Charge Collections
allocated and available for such purpose as described under "-- Application of
Collections -- Payment of Interest, Fees and Other Items".]

[PAIRED SERIES

   The Series [199_-_] Certificates may be paired with one or more other Series
(each a "Paired Series") at or after the commencement of the [Controlled
Amortization Period] [Accumulation Period].  As [funds are accumulated in the
Principal Funding Account] [principal is paid to the Series [199_-_]
Certificateholders during the Controlled Amortization Period], the invested
amount in the Trust of such Paired Series will increase by a corresponding
amount.  Upon payment in full of the Series [199_-_] Certificates, assuming that
there have been no unreimbursed charge-offs with respect to any related Paired
Series, the aggregate invested amount of such related Paired Series will have
been increased by an amount up to an aggregate amount equal to the Series
[199_-_] Invested Amount paid to the Series [199_-_] Certificateholders after
the Series [199_-_] Certificates were paired with the Paired Series.  The
issuance of a Paired Series will be subject to the conditions described under
"Description of the Certificates -- New Issuances" 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 Series [199_-_]
Certificateholder.  See "Special Considerations -- Master Trust
Considerations -- Issuance of Additional Series" in the Prospectus.]

PAY OUT EVENTS

   The Pay Out Events with respect to the Certificates will include each of the
events specified in the Prospectus under "Description of the Certificates -- Pay
Out Events" and the following:

      [(a)  a failure on the part of the Seller (i) to make any payment or 
   deposit required under the Pooling Agreement or the Series [199_-_] 
   Supplement within [___] business days after the day such payment or deposit 
   is required to be made; or (ii) to observe or perform any other covenants or
   agreements of the Seller set forth in the Pooling Agreement or the Series 
   [199 ] Supplement, which failure has a material adverse effect on the 
   [Series [199_-_] Certificateholders] and which continues unremedied for a 
   period of [____] days after written notice;

      (b)  any representation or warranty made by the Seller in the Pooling
   Agreement or the Series [199_-_] Supplement or any information required to
   be given by the Seller to the Trustee to identify the Accounts proves to
   have been incorrect in any material respect when made and continues to be
   incorrect in any material respect for a period of [____] days after written
   notice and as a result of which the interests of the Series [199_-_]
   Certificateholders are materially and adversely affected; PROVIDED, HOWEVER,
   that a Pay Out Event shall not be deemed to occur thereunder if the Seller
   has repurchased the related Receivables or all such Receivables, if
   applicable, during such period in accordance with the provisions of the
   Pooling Agreement;

      (c)  a failure by the Seller to make an Addition to the Trust within [___]
   business days after the day on which it is required to make such Addition
   pursuant to the Pooling Agreement [or the Series [199_-_] Supplement];

      (d)  the occurrence of any Servicer Default;


                                      S-31

<PAGE>

      [(e)  a reduction of the [average] Portfolio Yield for any [three]
   consecutive Monthly Periods to a rate less than the [average of the Base
   Rate[s]] for such period;]

      [(f)  the failure to pay in full the Series [199_-_] Invested Amount on 
   the Expected Final Payment Date].

      [(g)  the [Available Credit Enhancement Amount] [Available Cash Collateral
   Amount] is less than [   ]% of the Invested Amount].]

   Then, in the case of any event described in subparagraph (a), (b) or (d),
after the applicable grace period, if any, set forth in such subparagraphs,
either the Trustee or the Holders of Series [199_-_] Certificates evidencing
more than 50% of the aggregate unpaid principal amount of Series [199_-_]
Certificates by notice then given in writing to the Seller and the Servicer (and
to the Trustee if given by the Series [199_-_] Certificateholders) may declare
that a Pay Out Event has occurred with respect to Series [199_-_] as of the date
of such notice, and, in the case of any event described in subparagraph (c), (e)
or [(f)], a Pay Out Event shall occur with respect to Series [199_-_] without
any notice or other action on the part of the Trustee immediately upon the
occurrence of such event.

   For purposes of the Pay Out Event described in clause [(e)] above, the terms
"Base Rate" and "Portfolio Yield" will be defined as follows with respect to the
Series [199_-_] Certificates:

      "Base Rate" means, with respect to any Monthly Period, [____%] [the
   annualized percentage equivalent of a fraction, the numerator of which is
   equal to the sum of Monthly Interest and the Monthly Servicing Fee with
   respect to the Series [199_-_] Certificates for the related Distribution
   Date and the denominator of which is the Series [199_-_] Invested Amount as
   of the last day of the preceding Monthly Period] [the sum of the Certificate
   Rate for the related Interest Period and the Servicing Fee Rate].

      "Portfolio Yield" means, with respect to any Monthly Period, the 
   annualized percentage equivalent of a fraction, the numerator of which is 
   equal to [(a) the Floating Allocation Percentage of collections of Finance 
   Charge Receivables (including any investment earnings that are to be treated
   as collections of Finance Charges Receivables in accordance with the Pooling
   Agreement) for such Monthly Period [plus (b) the amount of Principal Funding
   Investment Proceeds for the related Distribution Date,] [plus (c) the amount
   of any Interest Funding Investment Proceeds for the related Distribution
   Date] [plus (d) any Excess Finance Charge Collections that are allocated to
   Series [199_-_] with respect to such Monthly Period] [plus (e) the amount of
   funds, if any, withdrawn from the Reserve Account which are required to be
   included as Available Finance Charge Collections for the Distribution Date
   with respect to such Monthly Period] [plus (f) the amount of any investment
   earnings transferred from the Pre-Funding Account to the Collection Account
   on such Distribution Date] minus (g) the Investor Default Amount for the
   Distribution Date with respect to such Monthly Period, and the denominator
   of which is the Series [199_-_] Invested Amount as of the last day of the
   preceding Monthly Period].

   If the proceeds of any sale of the Receivables following the occurrence of
an Insolvency Event with respect to the Bank, as described in the Prospectus
under "Description of the Certificates -- Pay Out Events," allocated to the
Series [199_-_] Invested Amount and the proceeds of any collections on the
Receivables in the Collection Account [and any Available Cash Collateral Amount]
[and any amounts on deposit in the [Principal Funding Account] [Interest Funding
Account] [other amounts] are not sufficient to pay in full the remaining amount
due on the Series [199_-_] Certificates, the Series [199_-_] Certificateholders
will suffer a corresponding loss.  See "Certain Legal Aspects of the
Receivables -- Certain Matters Relating to Receivership" in the Prospectus for a
discussion of the impact of recent federal legislation on the Trustee's ability
to liquidate the Receivables.


                                      S-32

<PAGE>

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

   The share of the Servicing Fee allocable to the Series [199_-_]
Certificateholders with respect to any Distribution Date (the "Monthly Servicing
Fee") shall be equal to one-twelfth of the product of (a) [____]% (the
"Servicing Fee Rate" and (b) (i) the [sum of the] [Adjusted] Invested Amount
[and the Enhancement Invested Amount, if any,] as of the last day of the Monthly
Period preceding such Distribution Date, minus (ii) the product of (A) any
amount on deposit in the Special Funding Account as of the last day of the
Monthly Period preceding such Distribution Date and (B) the Floating Allocation
Percentage with respect to such Monthly Period (the amount calculated pursuant
to this clause (b) is referred to as the "Servicing Base Amount"); PROVIDED,
HOWEVER, with respect to the first Distribution Date, the Monthly Servicing Fee
shall be equal to $[__________].  [On each Distribution Date, Servicer
Interchange with respect to the related Monthly Period that is on deposit in the
Collection Account shall be withdrawn from the Collection Account and paid to
the Servicer in payment of a portion of the Monthly Servicing Fee with respect
to such Monthly Period.  In the case of any insufficiency of Servicer
Interchange on deposit in the Collection Account, a portion of the Monthly
Servicing Fee will not be paid to the extent of such insufficiency.  The
"Servicer Interchange" for any Monthly Period [for which the Bank is the
Servicer] will be the lesser of (a) the amount of Interchange that is allocated
to the Series [199_-_] Certificateholders and deposited in the Collection
Account with respect to such Monthly Period and (b) one-twelfth of the product
of (i) [   ]% and (ii) the Servicing Base Amount.  [In the case of any
insufficiency of Servicer Interchange on deposit in the Collection Account, a
portion of the Monthly Servicing Fee will not be paid to the extent of such
insufficiency.]  The share of the Monthly Servicing Fee allocable to the Series
[199_-_] Certificateholders (after giving effect to the distribution of any
Servicer Interchange to the Servicer) with respect to Distribution Date (the
"Series [199_-_] Servicing Fee") shall be equal to one-twelfth of the product of
(a) [____]% (the "Net Servicing Fee Rate") and (b) the Servicing Base Amount;
PROVIDED, HOWEVER, that with respect to the first Distribution Date, the Series
[199_-_] Servicing Fee shall be equal to $[__________].]  The remainder of the
Servicing Fee shall be paid by the holder of the Seller Certificate or the
certificateholders of other Series (as provided in the related Supplements) and
in no event shall the Trust, the Trustee, the Series [199_-_] Certificateholders
[or the Cash Collateral Depositor] [Credit Enhancement Provider] be liable for
the share of the Servicing Fee to be paid by the holder of the Seller
Certificate or the Certificateholders of any other Series.  The Series [199_-_]
Servicing Fee shall be payable to the Servicer solely to the extent amounts are
available for distribution in respect thereof as described under "-- Payment of
Interest, Fees and Other Items" above.

[SERIES TERMINATION

   If, on the [____] Distribution Date, [____] months prior to the Termination
Date, the Series [199_-_] Invested Amount (after giving effect to all changes
therein on such date) exceeds zero, the Servicer will, within the 40-day period
beginning on such date, solicit bids for the sale of interests in the Principal
Receivables or certain Principal Receivables, together in each case with the
related Finance Charge Receivables, in an amount equal to the [sum of the]
Series [199_-_] Invested Amount [and the Enhancement Invested Amount, if any,]
at the close of business on the last day of the Monthly Period preceding the
Termination Date (after giving effect to all distributions required to be made
on the Termination Date).  The Seller and the [Cash Collateral Depositor]
[Credit Enhancement Provider] will be entitled to participate in, and to receive
notice of each bid submitted in connection with, such bidding process.  Upon the
expiration of such 40-day period, the Trustee will determine (a) which bid is
the highest cash purchase offer (the "Highest Bid") and (b) the amount (the
"Available Final Distribution Amount") which otherwise would be available in the
Collection Account on the Series Termination Date for distribution to the Series
[199_-_] Certificateholders.  The Servicer will sell such Receivables on the
Series [199_-_] Termination Date to the bidder who provided the Highest Bid and
will deposit the proceeds of such sale in the Collection Account for allocation
(together with the Available Final Distribution Amount) to the Series [199 _-_]
Certificateholders' Interest.


                                      S-33

<PAGE>

   Except as necessary to reimburse previous reductions in the Series [199_-_]
Invested Amount as a result of unreimbursed Investor Charge-Offs, amounts [on
deposit in the Cash Collateral Account] [available under the Credit Enhancement]
will not be available to cover any shortfall, if the proceeds of such sale,
together with the Available Final Distribution Amount, are less than the Series
[199_-_] Invested Amount plus accrued and unpaid interest on the Series [199_-_]
Certificates.  Accordingly, in such event, the Series [199_-_]
Certificateholders will incur a loss.]

REPORTS

   No later than the third business day prior to each Distribution Date, the
Servicer will forward to the Trustee, the Paying Agent, each Rating Agency and
[the Cash Collateral Depositor] [Credit Enhancement Provider], a statement (the
"Monthly Report") prepared by the Servicer setting forth certain information
with respect to the Trust and the Series [199_-_] Certificates, including: [(a)
the aggregate amount of Principal Receivables and Finance Charge Receivables in
the Trust as of the end of such Monthly Period; (b) the Series [199_-_] Invested
Amount [and the Series [199_-_] Adjusted Invested Amount]; (c) the Floating
Allocation Percentage and, during the [Accumulation Period] [Controlled
Amortization Period] or Early Amortization Period, the Principal Allocation
Percentage; (d) the amount of collections of Principal Receivables and Finance
Charge Receivables processed during the related Monthly Period and the portion
thereof allocated to the Series [199_-_] Certificateholders' Interest; (e) the
aggregate outstanding balance of Accounts that were [30], [60] and [90] days or
more delinquent as of the end of such Monthly Period; (f) the Investor Defaulted
Amount and the Defaulted Amount with respect to such Monthly Period; (g) the
aggregate amount, if any, of Investor charge-offs and any Investor charge-offs
reimbursed on the related Monthly Period, for such Monthly Period; (h) the
Monthly Investor Servicing Fee for such Monthly Period; (i) the Portfolio Yield
for such Monthly Period; (j) the Base Rate for such Monthly Period; (k) the
[Available Cash Collateral Amount] [Available Credit Enhancement Amount] for
such Distribution Date]; and [other amounts].


                                  UNDERWRITING

   Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") between the Bank and the underwriters named below
(the "Underwriters"), the Bank has agreed to sell to the Underwriters, and each
of the Underwriters has severally agreed to purchase, the principal amount of
the Series [199_-_] Certificates and set forth opposite its name:

                                       Principal Amount of
                                         Series [199_-_]
              UNDERWRITERS                CERTIFICATES 
              ------------                ------------
 
 
              . . . . . . . . . . . 
              . . . . . . . . . . . 

                    Total . . . . .   $
                                       ------------

   The Underwriting Agreement provides that the obligations of the Underwriters
to pay for and accept delivery of the Series [199_-_] Certificates are subject
to the approval of certain legal matters by their counsel and to certain other
conditions.  All of the Series [199_-_] Certificates offered hereby will be
issued if any are issued.

   The Underwriters propose initially to offer the Series [199_-_] Certificates
to the public at the price set forth on the cover page hereof and to certain
dealers at such price less concessions not in excess of ____% of the principal
amount of the Series [199_-_] Certificates.  The Underwriters may allow, and
such 


                                      S-34

<PAGE>

dealers may reallow, concessions not in excess of ____% of the principal
amount of the Series [199_-_] Certificates to certain brokers and dealers. 
After the initial public offering, the public offering price and other selling
terms may be changed by the Underwriters.

   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.


                                      S-35

<PAGE>

                       GLOSSARY FOR PROSPECTUS SUPPLEMENT


Account Sales. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-13
Accumulation Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Accumulation Period Length . . . . . . . . . . . . . . . . . . . . . . . . .S-21
Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-26
Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Available Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . . .S-29
Available Credit Enhancement Amount. . . . . . . . . . . . . . . . . . . . .S-30
Available Final Distribution Amount. . . . . . . . . . . . . . . . . . . . .S-33
Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20, S-26
Available Principal Collections. . . . . . . . . . . . . . . . . . . . . . .S-21
Available Reserve Account Amount . . . . . . . . . . . . . . . . . . . . . .S-26
Base Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Cash Collateral Account. . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Cash Collateral Depositor. . . . . . . . . . . . . . . . . . . . . . . . . .S-29
Certificate Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . . . . . .S-28
Controlled Amortization Amount . . . . . . . . . . . . . . . . . . . . . . .S-28
Controlled Amortization Period . . . . . . . . . . . . . . . . . . . . . . . S-7
Covered Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-24
Credit Enhancement Provider. . . . . . . . . . . . . . . . . . . . . . . . .S-30
Deficit Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . .S-29
Deficit Controlled Amortization Amount . . . . . . . . . . . . . . . . . . .S-28
Early Termination Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Economic Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . . . . .S-29
Enhancement Invested Amount. . . . . . . . . . . . . . . . . . . . . . S-4, S-24
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-10
Expected Final Payment Date. . . . . . . . . . . . . . . . . . . .S-3, S-7, S-11
Floating Allocation Percentage . . . . . . . . . . . . . . . . . . . . . . .S-22
Full Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-22
Group [____] . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Highest Bid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Index. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Initial Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . .S-4, S-8
Initial Series [199_-_] Invested Amount. . . . . . . . . . . . . . . . . . . S-3
Interest Funding Investment Proceeds . . . . . . . . . . . . . . . . . . . .S-25
Interest Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-30
Loan Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-27
Monthly Cash Collateral Fee. . . . . . . . . . . . . . . . . . . . . . . . .S-27
Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-27
Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-28
Monthly Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34
Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Net Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Paired Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-31
Period Length Determination Date . . . . . . . . . . . . . . . . . . . . . .S-21
Portfolio Adjusted Yield . . . . . . . . . . . . . . . . . . . . . . . . . .S-25
Portfolio Yield. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-32


                                     S-36

<PAGE>

Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . . S-5, S-22
Pre-Funding Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-5
Principal Allocation Percentage. . . . . . . . . . . . . . . . . . . . . . .S-23
Principal Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Principal Funding Account Balance. . . . . . . . . . . . . . . . . . . . . .S-24
Principal Funding Investment Proceeds. . . . . . . . . . . . . . . . . . . .S-24
Rate Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Required Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-27
Required Cash Collateral Amount. . . . . . . . . . . . . . . . . . . . . . .S-30
Required Reserve Account Amount. . . . . . . . . . . . . . . . . . . . . . .S-25
Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-25
Reserve Account Funding Date . . . . . . . . . . . . . . . . . . . . . . . .S-25
Revolving Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Series Cut-Off Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-4
Series Servicing Fee Percentage. . . . . . . . . . . . . . . . . . . . . . . S-6
Series [199_-_] Certificateholders' Interest . . . . . . . . . . . . . . . . S-4
Series [199_-_] Certificates . . . . . . . . . . . . . . . . . . . . . . . . S-3
Series [199_-_] Invested Amount. . . . . . . . . . . . . . . . . . . . . . .S-23
Series [199_-_] Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . .S-33
Series [199_-_] Supplement . . . . . . . . . . . . . . . . . . . . . . . . .S-20
Series [199_-_] Termination Date . . . . . . . . . . . . . . . . . . . . . . S-9
Servicer Interchange . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Servicing Base Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Special Payment Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Termination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34
Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .S-34


                                     S-37



<PAGE>

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

NO DEALER, SALESMAN OR OTHER 
PERSON HAS BEEN AUTHORIZED TO GIVE 
ANY INFORMATION OR TO MAKE ANY 
REPRESENTATIONS NOT CONTAINED IN 
THIS PROSPECTUS SUPPLEMENT OR THE 
ACCOMPANYING PROSPECTUS AND, IF 
GIVEN OR MADE, SUCH INFORMATION OR 
REPRESENTATIONS MUST NOT BE RELIED 
UPON AS HAVING BEEN AUTHORIZED BY 
THE SELLER OR BY THE UNDERWRITERS. 
NEITHER THIS PROSPECTUS SUPPLEMENT 
NOR THE ACCOMPANYING PROSPECTUS 
CONSTITUTES AN OFFER OR A 
SOLICITATION BY ANYONE IN ANY 
STATE IN WHICH SUCH OFFER OR 
SOLICITATION IS NOT QUALIFIED OR 
TO ANYONE TO WHOM IT IS UNLAWFUL 
TO MAKE SUCH OFFER OR 
SOLICITATION. NEITHER THE DELIVERY 
OF THIS PROSPECTUS SUPPLEMENT OR 
THE ACCOMPANYING PROSPECTUS, NOR 
ANY SALE MADE HEREUNDER SHALL, 
UNDER ANY CIRCUMSTANCES, CREATE 
ANY IMPLICATION THAT THERE HAS 
BEEN NO CHANGE IN THE AFFAIRS OF 
THE SELLER SINCE THE DATE HEREOF 
OR THEREOF OR THAT THE INFORMATION 
CONTAINED OR INCORPORATED BY 
REFERENCE HEREIN OR THEREIN IS 
CORRECT AS OF ANY TIME SUBSEQUENT 
TO ITS DATE.

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

                 TABLE OF CONTENTS


         PROSPECTUS SUPPLEMENT      PAGE

Summary of Series Terms. . . . . . .  S-
Special Considerations . . . . . . .  S-
Maturity Considerations. . . . . . .  S-
The Portfolio. . . . . . . . . . . .  S-
The Receivables. . . . . . . . . . .  S-
Use of Proceeds. . . . . . . . . . .  S-
The Bank . . . . . . . . . . . . . .  S-
Series Provisions. . . . . . . . . .  S-
Underwriting . . . . . . . . . . . .  S-
Index of Defined Terms . . . . . . .  S-

              PROSPECTUS

Available Information. . . . . . . . . .
Reports to Certificateholders. . . . . .
Incorporation of Certain Documents by
  Reference  . . . . . . . . . . . . . .
Prospectus Summary . . . . . . . . . . .
Special Considerations . . . . . . . . .
The Bank's Credit Card Activities. . . .
The Bank . . . . . . . . . . . . . . . .
The Receivables. . . . . . . . . . . . .
Use of Proceeds. . . . . . . . . . . . .
The Trust. . . . . . . . . . . . . . . .
Description of the Certificates. . . . .
The Pooling and Servicing Agreement. . .
Certain Legal Aspects of the
Receivables. . . . . . . . . . . . . . .
Certain Federal Income Tax
Consequences . . . . . . . . . . . . . .
ERISA Considerations . . . . . . . . . .
Plan of Distribution . . . . . . . . . .
Index of Defined Terms . . . . . . . . .


         UNTIL [            ], 199[ ]
[(90 DAYS AFTER THE DATE OF THIS
PROSPECTUS)], ALL DEALERS EFFECTING
TRANSACTIONS IN THE CERTIFICATES
WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO
DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS.  THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER
A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.



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



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

              CHEVY CHASE
        MASTER CREDIT CARD TRUST



 $[_________] [FLOATING RATE] [      %]
              SERIES [199 - ]
        ASSET BACKED CERTIFICATES





               CHEVY CHASE
               BANK, F.S.B.,
          AS SELLER AND SERVICER



          _____________________

          PROSPECTUS SUPPLEMENT
          _____________________



         [NAME OF UNDERWRITERS]



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



<PAGE>

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. 
A REGISTRATION STATEMENT RELATING TO 
THESE SECURITIES HAS BEEN FILED WITH THE SECURITIES AND EXCHANGE 
COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR 
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION 
STATEMENT BECOMES EFFECTIVE. THIS PROSPECTUS SHALL NOT CONSTITUTE 
AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO BUY NOR SHALL 
THERE BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH SUCH 
OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION 
OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.

                 SUBJECT TO COMPLETION, DATED OCTOBER 23, 1996

PROSPECTUS SUPPLEMENT                                                Version #2
(To Prospectus dated _________, 199 )

                                   $__________
                      CHEVY CHASE MASTER CREDIT CARD TRUST
         $__________ CLASS A SERIES [199__-__] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES
         $__________ CLASS B SERIES [199__-__] [FLOATING RATE] [____%] 
                            ASSET BACKED CERTIFICATES
                            CHEVY CHASE BANK, F.S.B.
                               SELLER AND SERVICER
                              ____________________

     The Class A Series [199__-__] [Floating Rate] [____%] Asset Backed
Certificates (the "Class A Certificates") and the Class B Series [199__-__]
[Floating Rate] [____%] Asset Backed Certificates (the "Class B Certificates,"
and together with the Class A Certificates, the "Series [199__-__]
Certificates") offered hereby will represent undivided interests in certain
assets of the Chevy Chase Master Credit Card Trust (the "Trust") [to be] created
pursuant to a Pooling and Servicing Agreement (the "Pooling Agreement") between
Chevy Chase Bank, F.S.B., a federally chartered stock savings bank (the "Bank"),
as seller and servicer, and __________, as trustee.  The property of the Trust
will include receivables (the "Receivables") generated from time to time in a
portfolio of consumer revolving credit card accounts (the "Accounts"),
collections thereon and certain other property as more fully described herein. 
The Bank initially will own the remaining undivided interest in the Trust not
represented by the Series [199__-__] Certificates and the other investor
certificates issued by the Trust and will service the Receivables.  The Bank
[has offered and] may offer from time to time other series of certificates that
evidence undivided interests in certain assets of the Trust, which may have
terms significantly different from the Series [199__-__] Certificates and which
are not offered hereby.  The issuance of additional Series of Certificates may
impact the timing or amount of payments received by Series [199__-__]
Certificateholders.                                                             
                                                        (CONTINUED ON NEXT PAGE)
                              ____________________
     THERE CURRENTLY IS NO SECONDARY MARKET FOR THE SERIES [199__-__]
CERTIFICATES, AND THERE IS NO ASSURANCE THAT ONE WILL DEVELOP OR, IF ONE DOES
DEVELOP, THAT IT WILL CONTINUE UNTIL THE SERIES [199__-__] CERTIFICATES ARE PAID
IN FULL.  POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE
INFORMATION SET FORTH IN "SPECIAL CONSIDERATIONS" HEREIN AND IN THE PROSPECTUS.

     THE SERIES [199__-__] CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST
ONLY AND WILL NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE BANK OR ANY
AFFILIATE OF THE BANK.  NEITHER THE SERIES [199__-__] CERTIFICATES NOR THE
UNDERLYING ACCOUNTS OR RECEIVABLES OR ANY COLLECTIONS THEREON ARE INSURED OR
GUARANTEED BY THE SAVINGS ASSOCIATION INSURANCE FUND, THE FEDERAL DEPOSIT
INSURANCE CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY OR INSTRUMENTALITY.

     THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS SUPPLEMENT.  ANY REPRESENTATION
TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                  Price to     Underwriting      Proceeds to
                                 Public (1)      Discount      the Bank (1)(2)

Per Class A Certificate . . .       ____%          ____%            ____%
Per Class B Certificate . . .       ____%          ____%            ____%
Total . . . . . . . . . . . .    $__________    $__________      $__________

(1)  Plus accrued interest, if any, at the Class A Certificate Rate or Class B
     Certificate Rate, as applicable, from __________, 199__.
(2)  Before deduction of expenses payable by the Bank, estimated to be
     $__________.
                              ____________________
     [The Series [199__-__] Certificates are offered by the Underwriters when,
as and if issued by the Trust and accepted by the Underwriters and subject to
the Underwriters' right to reject orders in whole or in part.]  [The Series
[199__-__] Certificates are offered by [the Underwriters], subject to receipt
and acceptance by them and subject to their rights to reject any order in whole
or in part.]  It is expected that the Series [199__-__] Certificates will be
delivered in book-entry form on or about __________, 199__, through the
facilities of The Depository Trust Company, [Cedel S.A. and the Euroclear
System].]
                                 [Underwriters]
     THE DATE OF THIS PROSPECTUS SUPPLEMENT IS __________, 199__. 

<PAGE>

(CONTINUED FROM PREVIOUS PAGE)

     [Interest will accrue on the Class A Certificates at the rate of ____% per
annum (the "Class A Certificate Rate").  Interest will accrue on the Class B
Certificates at the rate of ____% per annum (the "Class B Certificate Rate").] 
[Interest will accrue on the Class A Certificates with respect to the initial
Interest Period at the rate of ____% per annum and, with respect to each
subsequent Interest Period, at the rate of ____% per annum [above] [below]
[times] __________ (the "Index") prevailing on the Rate Determination Date (as
defined herein) [but in no event in excess of____% per annum] (the "Class A
Certificate Rate").  Interest will accrue on the Class B Certificates with
respect to the initial Interest Period at the rate of ____% per annum and, with
respect to each subsequent Interest Period, at the rate of ____% per annum
[above] [below] [times] __________ (the "Index") prevailing on the Rate
Determination Date (as defined herein) [but in no event in excess of ____% per
annum] (the "Class B Certificate Rate").]  Interest with respect to the
Certificates will be distributed on __________ and on the __________ day of each
[month] [quarter] [other] thereafter (or, if such __________ day is not a
business day, the next succeeding business day) (each, an "Interest Payment
Date").

     Principal with respect to the Class A Certificates [is scheduled to be paid
on __________, 199__] [is scheduled to be distributed on each Distribution Date
commencing on the Distribution Date in __________ and ending on the Distribution
Date in __________], but may be paid earlier or later under certain limited
circumstances described herein.  Principal with respect to the Class B
Certificates [is scheduled to be paid on __________, 199__] [is scheduled to be
distributed on each Distribution Date,] [commencing on the Distribution Date in
__________, 199__] [commencing with the Distribution Date following the
Distribution Date on which the Class A Certificates have been paid in full,]
[and ending on the 199__ Distribution Date], but may be paid earlier or later
under certain limited circumstances described herein.  See "Maturity
Considerations" and "Series Provisions -- Pay Out Events" herein and
"Description of the Certificates -- Pay Out Events" in the Prospectus. 
[Principal payments will not be made to Class B Certificateholders until the
final principal payment has been paid in respect of the Class A
Certificateholders.]  See "Series Provisions -- Principal Payments."

     THE FRACTIONAL UNDIVIDED INTEREST IN THE TRUST REPRESENTED BY THE CLASS B
CERTIFICATES WILL BE SUBORDINATED TO THE EXTENT NECESSARY TO FUND PAYMENTS WITH
RESPECT TO THE CLASS A CERTIFICATES TO THE EXTENT DESCRIBED HEREIN.

     [The Trust will have the benefit of funds on deposit in a cash collateral
account (the "Cash Collateral Account") which will be funded by an initial
deposit of $__________, [of which $__________ will be for the benefit of both
the Class A Certificates and the Class B Certificates and $__________] [which]
will be for the exclusive benefit of the Class B Certificates.  Amounts
available to be withdrawn from the Cash Collateral Account will be applied as
described herein under "Summary of Series Terms -- Cash Collateral Account" and
"Series Provisions -- Cash Collateral Account."](1)

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVERALLOT OR 
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE 
SERIES [199__-__] CERTIFICATES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE 
PREVAIL IN THE OPEN MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE 
DISCONTINUED AT ANY TIME.

     THE CERTIFICATES OFFERED HEREBY CONSTITUTE A SEPARATE SERIES OF 
CERTIFICATES BEING OFFERED BY THE BANK FROM TIME TO TIME PURSUANT TO ITS 
PROSPECTUS DATED MARCH __, 1994.  THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN 
COMPLETE INFORMATION ABOUT THE OFFERING OF THE SERIES [199__-__]CERTIFICATES. 
 ADDITIONAL INFORMATION IS CONTAINED IN THE PROSPECTUS AND PURCHASERS ARE 
URGED TO READ BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS IN FULL.  
SALES OF THE SERIES [199__-__]CERTIFICATES MAY NOT BE CONSUMMATED UNLESS THE 
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

     Until __________, ____ (90 days after the date of this Prospectus 
Supplement), all dealers effecting transactions in the Series [199__-__] 
Certificates, whether or not participating in this distribution, may be 
required to deliver a Prospectus Supplement and Prospectus.  This is in 
addition to the obligation of dealers to deliver a Prospectus Supplement and 
Prospectus when acting as underwriters and with respect to their unsold 
allotments or subscriptions.  [NOTE: This will be put on back cover.]


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

(1)        Other forms of credit enhancement may be provided for the benefit
of a Series or a Class or Classes within a Series as described under 
"Description of the Certificates -- Credit Enhancement" in the Prospectus, 
and if so provided, the Prospectus Supplement will reflect the provisions of 
the credit enhancement that are material to the Certificate holders of such 
Series or Class as well as certain information, if applicable, with respect 
to the credit enhancement provider.


                                     S-2

<PAGE> 

                             SUMMARY OF SERIES TERMS

     The following is qualified in its entirety by reference to the detailed 
information appearing elsewhere in this Prospectus Supplement and the 
accompanying Prospectus.  Reference is made to the Glossary in each of this 
Prospectus Supplement and the Prospectus for the location herein and therein 
of the definitions of certain capitalized terms used herein.  Certain 
capitalized terms used but not defined herein have the meanings assigned to 
them in the Prospectus.

<TABLE>
<S>                                    <C>
Trust. . . . . . . . . . . . . . . . . Chevy Chase Master Credit Card Trust (the "Trust").

Title of Securities. . . . . . . . . . $__________ Class A Series [199__-__] [Floating Rate] [____%] Asset Backed 
                                       Certificates [the "Class A Certificates") and $__________ Class B Series 
                                       [199__-__] [Floating Rate] [____%] Asset Backed Certificates (the "Class B 
                                       Certificates" and, together with the Class A Certificates, the "Series 
                                       [199__-__] Certificates").

Initial Series [199__-__] 
Invested Amount. . . . . . . . . . . . $[__________].(2)

Series Invested Amount . . . . . . . . The [Initial Series [199__-__] Invested Amount] [Initial Series 199__-__] 
                                       Invested Amount plus the amount of any withdrawals from the Pre-Funding 
                                       Account in connection with the purchase of an additional interest in the 
                                       Principal Receivables] [other formula].

Initial Class A Invested Amount . . .  $[__________].(2)

Initial Class B Invested Amount . . .  $[__________].(2)

Class A Certificate Rate. . . . . . . [[____]% per annum] [[____]% per annum with respect to the initial Interest Period 
                                      and, with respect to each subsequent Interest Period, ____% per annum [above] [below] 
                                      [times] (the "Index") prevailing on the [____] day immediately preceding the commencement 
                                      of such Interest Period (a "Rate Determination Date" but in no event in excess of ____% per 
                                      annum]].

Class B Certificate Rate. . . . . . . [[____]% per annum] [[____]% per annum with respect to the initial Interest Period and, with 
                                      respect to each subsequent Interest Period, ____% per annum [above] [below] [times] __________
                                      (the "Index") prevailing on the [____] day immediately preceding the commencement of such 
                                      Interest Period (a "Rate Determination Date"), [but in no event in excess of ____% per 
                                      annum]].

- ---------
(2) Adjustments to the Invested Amount definitions and allocations with respect
    to the Invested Amount may be made in a Prospectus Supplement relating to a
    prefunded Series or Class.


                                       S-3

<PAGE>

Interest Payment Dates . . . . . . . . The [____] day of each [month] [quarter] [other] (or, if any such day is not a business day, 
                                       the next succeeding business day), commencing [____].

Class A Controlled [Amortization] 
[Accumulation] Amount. . . . . . . . . For each Distribution Date with respect to the Class A [Controlled Amortization] 
                                       [Accumulation] Period, $[__________]]; [except that, if the commencement of the Class A 
                                       Accumulation Period is delayed as described herein under "Series Provisions -- Principal 
                                       Payments," the Class A Controlled Accumulation Amount for each Distribution Date with respect
                                       to the Class A Accumulation Period will be determined as described under "Series Provisions 
                                       -- Application of Collections -- Payments of Principal."]

Class B Controlled [Amortization] 
[Accumulation] Amount. . . . . . . . . For each Distribution Date with respect to the Class B [Controlled Amortization] 
                                       [Accumulation] Period [after the Class A Invested Amount has been paid in full], 
                                       $[__________].

Class A Expected Final Payment Date. . [__________].

Class B Expected Final Payment Date. . [__________].

[Initial Shared Collateral Amount. . . [__________].

[Initial Class B Collateral Amount . . $[__________].]

Closing Date . . . . . . . . . . . . . [__________], 199__.

The Series [199__-__] Certificates . . Each of the Series [199__-__] Certificates offered hereby represents an undivided interest 
                                       in the Trust.  The portion of the Trust Assets allocated to the holders of the Series 
                                       [199__-__] Certificates as described under "Description of the Certificates" in the 
                                       Prospectus (the "Series [199__-__] Certificateholders' Interest") will be further 
                                       allocated between the holders of the Class A Certificates (the "Class A Certificateholders' 
                                       Interest") and the holders of the Class B Certificates (the "Class B Certificateholders' 
                                       Interest") as described herein.  The principal amount of the [Class A Certificateholders' 
                                       Interest] and the [Class B Certificateholders' Interest] [will decline as principal is paid 
                                       to the [Class A Certificateholders] [and] [Class B Certificateholders], [respectively,] 
                                       during the Controlled Amortization Period or Early Amortization Period [will remain fixed at
                                       the aggregate initial principal amount of the [Class A Certificates] [and] [the Class B
                                       Certificates] 

- ---------
(3) Adjustments to Certificateholders' Interest definitions may be
    made in a Prospectus Supplement relating to a prefunded Series.


                                       S-4

<PAGE>
                                       [respectively,] except as otherwise provided herein].  The Class B Certificateholders' 
                                       Interest will [also] decline in certain circumstances as a result of (a) the allocation to 
                                       the Class B Certificateholders' Interest of Defaulted Amounts otherwise allocable to the 
                                       Class A Certificateholders' Interest and (b) the reallocation of collections of Principal 
                                       Receivables otherwise allocable to the Class B Certificateholders' Interest to fund certain 
                                       payments in respect of the Class A Certificates.  [Any such reductions in the Class B 
                                       Certificateholders' Interest may be reimbursed out of Excess Spread, if any, [Excess 
                                       Finance Charge Collections allocable to Series [199__-__]] and certain amounts [withdrawn 
                                       from the Cash Collateral Account] [drawn on other Credit Enhancement] as described herein.] 
                                       [During the Accumulation Period, for the purpose of allocating collections of Finance Charge 
                                       Receivables and the Defaulted Amount with respect to each Monthly Period, the Class A 
                                       Certificateholders' Interest and (after the Class B Principal Commencement Date) the Class B
                                       Certificateholders' Interest will be further reduced by the amount on deposit in the 
                                       Principal Funding Account (as so reduced, the "Class A Adjusted Invested Amount" and "Class B
                                       Adjusted Invested Amount."] 

                                       The Series [199__-__] Certificateholders' Interest will include the right to receive (but 
                                         only to the extent needed to make payments of interest at the [applicable] Certificate Rate
                                         [with respect to each Interest Period] and payments of principal as described herein), 
                                         varying percentages of the collections of Finance Charge Receivables and Principal 
                                         Receivables and will be allocated a varying percentage of the Defaulted Amount with respect
                                         to each Monthly Period.  Collections of Finance Charge Receivables and the Defaulted Amount
                                         will be allocated to the Series [199__-__] Certificateholders based on the Floating 
                                         Allocation Percentage.  Such amounts will be further allocated to the Class A 
                                         Certificateholders and the Class B Certificateholders based on the Class A Floating 
                                         Percentage and the Class B Floating Percentage, respectively.  Collections of Principal 
                                         Receivables will be allocated to the Series [199__-__] Certificates based on the Principal
                                         Allocation Percentage.  Such percentage will vary as described herein under "Series 
                                         Provisions  --  Allocation Percentages" as the aggregate amount of Principal Receivables in
                                         the trust varies from month to month and depending on whether the Series [199__-__] 
                                         Certificates are in their Revolving Period, [Controlled Amortization] [Accumulation] Period
                                         or Early Amortization Period.  See also "Description of the Certificates -- Allocation 
                                         Percentages" in the Prospectus. Such amounts will be further 


                                       S-5

<PAGE>

                                         allocated to the Class A Certificateholders and the Class B Certificateholders based on 
                                         the Class A Principal Percentage and the Class B Principal Percentage, respectively.  
                                         [Following the occurrence of an Economic Pay Out Event and a withdrawal of funds from the 
                                         Cash Collateral Account, a portion of the Series [199__-__] Certificateholders' Interest 
                                         (corresponding to the aggregate amount of such withdrawal) will be allocated to the Cash 
                                         Collateral Depositor (the "Enhancement Invested Amount").]

[Other Series. . . . . . . . . . . . . [The Series [199__-__] Certificates are the first Certificates issued by the Trust.]
                                       [Additional Series are expected to be issued from time to time by the Trust.]  See 
                                       "Description of the Certificates -- New Issuances" in the Prospectus and "Maturity 
                                       Considerations" herein.](4)

Receivables. . . . . . . . . . . . . . The Receivables arise in Accounts that have been selected from the Bank Portfolio, 
                                       based on criteria provided in the Pooling Agreement as applied on the Trust Cut-Off Date and 
                                       as more fully described herein under "The Bank Portfolio."  The aggregate amount of 
                                       Receivables in the Accounts as of [__________, ____,] [the Trust Cut-Off Date] was 
                                       $__________, comprised of $__________ of Principal Receivables and $__________ of Finance 
                                       Charge Receivables.

[Funding Period. . . . . . . . . . . . During the period from and including the Closing Date to but excluding the earliest of (i)
                                       the day on which the Invested Amount equals [$__________] (the "Full Invested Amount"), 
                                       (ii) the day on which a Pay Out Event occurs and (iii) the ______ 199_ Distribution Date 
                                       (the "Funding Period"), the Pre-Funding Amount will be held in a trust account established 
                                       with the Trustee for the benefit of the Series [199__-__] Certificateholders (the 
                                       "Pre-Funding Account").  The "Pre-Funding Amount" will equal $______, less the amounts of 
                                       any increases in the [199__-__] Invested Amount pursuant to the Series [199__-__] Supplement 
                                       in connection with the addition of Principal Receivables to the Trust or principal payments 
                                       made to other amortizing Series.

                                       [Funds on deposit in the Pre-Funding Account will be invested by the Trustee in certain 
                                         Eligible Investments [pursuant to a guaranteed rate agreement] [guaranteed investment 
                                         contract]. Interest earnings on the Pre-Funding Amount (net of investment losses and 
                                         expenses) will be used to pay interest on the Series [199__-__] Certificates during the 
                                         Funding Period.]

- ---------
(4) If Series [199__-__] is issued at  a time when there are other 
    outstanding Series,    appropriate summary disclosure about the principal 
    terms of such other Series will    be included in the Prospectus Supplement.


                                       S-6

<PAGE>
                                       During the Funding Period, funds on deposit in the Pre-Funding Account will be withdrawn and 
                                         paid to the Seller to the extent of any increases in the [199__-__] Invested Amount.  The
                                         Seller expects that the [199__-__] Invested Amount will equal the Full Invested Amount by 
                                         the ______ 199_ Monthly Period.  If the [199__-__] Invested Amount does not for any reason 
                                         equal the Full Invested Amount by the end of the Funding Period, any amount remaining in 
                                         the Pre-Funding Account will be payable to the [Class A] [Class B] Certificateholders [pro
                                         rata, on the basis of the ratio of the Class A Invested Amount and the Class B Invested 
                                         Amount, respectively, to the Series [199__-__] Invested Amount as of the last day of the 
                                         related Monthly Period] on the Distribution Date that is the last day of the Funding 
                                         Period.]

[Early Termination Amount. . . . . . . An early termination amount (the "Early Termination Amount") will be payable by the Seller 
                                         to the [Class A] [Class B] Certificateholders on the first Distribution Date following the
                                         end of the Funding Period if any Pre-Funding Amount exists at the end of the Funding 
                                         Period. The Early Termination Amount will equal the excess, if any, discounted as 
                                         described below, of (i) the amount of interest that would have accrued on such Pre-Funding
                                         Amount at the [Class A] Certificate Rate [and Class B Certificate Rate] during the period
                                         commencing on and including such Distribution Date to, but excluding, __________, over 
                                         (ii) the amount of interest that would have accrued on such Pre-Funding Amount over the 
                                         same period at a per annum rate of interest equal to the bond equivalent yield to 
                                         maturity on the [   ] day preceding such Distribution Date on [________].  Such excess 
                                         shall be discounted to present value to such Distribution Date at the applicable yield 
                                         described in clause (ii).]

[Registration of Series [199__-__] 
Certificates . . . . . . . . . . . . . The Series [199__-__] Certificates initially will be represented by Series [199__-__] 
                                         Certificates registered in the name of Cede, as the nominee of DTC.  No purchaser of a 
                                         Series [199__-__] Certificate will be entitled to receive a definitive certificate 
                                         except under certain limited circumstances. Purchasers of Series [199__-__] Certificates 
                                         may elect to hold their Series [199__-__] Certificates through DTC (in the United States)
                                         [or Cedel or Euroclear (in Europe)].  See "The Pooling Agreement Generally -- Definitive 
                                         Certificates" in the Prospectus.]

Servicing Compensation . . . . . . . . The Series Servicing Fee Percentage for the Series [199__-__] Certificates will be ____% 
                                         per annum.  [On each Distribution Date, Servicer Interchange with respect to the related 
                                         Monthly Period that is on deposit in the Collection Account will be withdrawn from the 
                                         Collection Account and paid to the Servicer in respect of the Monthly Servicing Fee.  
                                         In addition,] 


                                       S-7

<PAGE>

                                       The Class A Servicing Fee and the Class B Servicing Fee will be paid on each Distribution 
                                       Date as described under "Series Provisions -- Application of Collections -- Payment of Fees,
                                       Interest and Other Items" and "-- Servicing Compensation and Payment of Expenses" herein. 
                                       See also "Description of the Certificates -- Servicing Compensation and Payment of Expenses" 
                                       in the Prospectus.

Revolving Period and [Controlled 
Amortization] [Accumulation] 
Period . . . . . . . . . . . . . . . . Unless a Pay Out Event has occurred, the revolving period with respect to the Series 
                                         [199__-__] Certificates (the "Revolving Period") will end and the [controlled 
                                         amortization period with respect to the Series [199__-__] Certificates (the "Controlled
                                         Amortization Period"), which includes controlled amortization periods for each Class] 
                                         [accumulation period with respect to the Series [199__-__] Certificates (the "Accumulation
                                         Period") which includes separate accumulation periods for each Class will commence at the
                                         close of business on [__________]] [except that, subject to the conditions set forth under
                                         "Series Provisions -- Principal Payments" herein, the day on which the Revolving 
                                         Period ends and the Accumulation Period begins may be delayed to no later than the close 
                                         of business on [__________])].  Unless a Pay Out Event has occurred, (i) the Class A 
                                         [controlled amortization] [accumulation] period [(the "Class A [Controlled Amortization] 
                                         [Accumulation] Period") will commence at the close of business on [____] [or such later 
                                         date as is determined for the Class A Accumulation Period under "Series Provisions -- 
                                         Principal Payments"] and end on the earliest of (a) the commencement of the Early 
                                         Amortization Period or (b) the payment in full of the Class A Invested Amount, and (ii) 
                                         the Class B [controlled amortization] [accumulation] period (the "Class B [Controlled 
                                         Amortization] [Accumulation] Period") will commence on the Distribution Date on which the 
                                         Class A Invested Amount is paid in full or, if the Class A Invested Amount is paid in full 
                                         on the Class A Expected Final Payment Date and the Early Amortization Period has not yet 
                                         commenced, the Distribution Date following the Class A Expected Final Payment Date (the 
                                         "Class B Principal Commencement Date") and end on the earliest of (a) the commencement of 
                                         the Early Amortization Period, (b) the payment in full of the Class B Invested Amount or 
                                         (c) the Series [199__-__] Termination Date.  No principal will be payable to Class A 
                                         Certificateholders until [the first Distribution Date with respect to the Class A 
                                         Controlled Amortization Period] [__________, 199__ (the "[Class A] Expected Final Payment
                                         Date")], or, upon the occurrence of a Pay Out Event as described herein, the first 
                                         Distribution Date with respect to the Early Amortization Period.  No principal will be 
                                         payable to the Class B Certificateholders until the Class 

</TABLE>


                                     S-8

<PAGE>

                              A Invested Amount is paid in full.  [For the 
                              period beginning on the Closing Date and ending 
                              with the commencement of the [Controlled 
                              Amortization] [Accumulation] Period or the Early 
                              Amortization Period, collections of Principal 
                              Receivables otherwise allocable to the Series 
                              [199__-__] Certificateholders' Interest (other 
                              than collections of Principal Receivables 
                              allocated to the Class B Certificateholders' 
                              Interest ("Reallocated Principal Collections") 
                              that are used to pay any deficiency in the 
                              Required Amount) will, subject to certain 
                              limitations, be treated as Shared Principal 
                              Collections and applied to cover principal 
                              payments due to or for the benefit of 
                              Certificateholders of other Series, if so 
                              specified in the Supplements for such other 
                              Series, or paid to the holder of the Seller 
                              Certificate.]  See "Series Provisions -- Pay Out 
                              Events" herein and "Description of the 
                              Certificates -- Pay Out Events" in the Prospectus 
                              for a discussion of the events which might lead 
                              to the termination of the Revolving Period prior 
                              to the commencement of the [Controlled 
                              Amortization] [Accumulation] Period.  In 
                              addition, see "Series Provisions -- Principal 
                              Payments" herein [and "Description of the 
                              Certificates --Shared Principal Collections" in 
                              the Prospectus].

[Additional Amounts 
Available to Class A 
Certificateholders . . . .  If collections of Finance Charge Receivables 
                              allocable to the Class A Certificates for any 
                              Monthly Period [and certain other available 
                              amounts described herein] are less than the sum 
                              of (i) current and overdue Monthly Interest on 
                              the Class A Certificates, [(ii) Class A 
                              Additional Interest,] (iii) current and overdue 
                              Class A Servicing Fee and (iv) the Class A 
                              Investor Default Amount, with respect to the 
                              related Distribution Date, Excess Spread [and 
                              Excess Finance Charge Collections allocable to 
                              Series [199__-__]] will be applied to fund the 
                              deficiency (the "Required Amount").  "Excess 
                              Spread" for any Distribution Date will equal the 
                              sum of [(a) the excess of collections of Finance 
                              Charge Receivables allocated to the Class A 
                              Certificates [and other available funds described 
                              herein] over the sum of the amounts referred to 
                              in clauses (i), (ii), (iii) and (iv) above and 
                              (b) the excess of collections of Finance Charge 
                              Receivables allocated to the Class B Certificates 
                              [and certain other available funds described 
                              herein] over the sum of (i) current and overdue 
                              Monthly Interest on the Class B Certificates, 
                              [(ii) Class B Additional Interest], (iii) current 
                              and overdue Class B Servicing Fee and (iv) the 
                              Class B Investor Default Amount.]  If Excess 
                              Spread [and Excess Finance Charge Collections 
                              allocable to Series [199__-__]] with respect to 
                              such Distribution Date are less than the Required 
                              Amount, amounts [on deposit in the Cash 
                              Collateral Account and available to make payments 
                              with respect to the Class A Certificates] 
                              [available under the Credit Enhancement] will be 
                              used to fund the remaining Required Amount.  If 
                              Excess 


                                     S-9

<PAGE>

                              Spread [and] [Excess Finance Charge Collections 
                              allocable to Series [199__-__] with respect to 
                              such Distribution Date and amounts [on deposit in 
                              the Cash Collateral Account and available to make 
                              payments with respect to the Class A 
                              Certificates] [available under the Credit 
                              Enhancement] with respect to such Distribution 
                              Date is [are] less than the Required Amount, 
                              Reallocated Principal Collections with respect to 
                              the related Monthly Period will then be used to 
                              fund the remaining Required Amount.  If 
                              Reallocated Principal Collections with respect to 
                              such Monthly Period are insufficient to fund the 
                              remaining Required Amount for the related 
                              Distribution Date, then a portion of [the 
                              Enhancement Invested Amount, if any, will be 
                              reduced by the amount of such deficiency (but not 
                              by more than the Class A Investor Default Amount 
                              for such Monthly Period). If such reduction would 
                              cause the Enhancement Invested Amount to be 
                              reduced below zero, the Class B Invested Amount 
                              will be reduced by the amount by which the 
                              Enhancement Invested Amount would have been 
                              reduced below zero (but not by more than the 
                              excess of the Class A Investor Default Amount for 
                              such Monthly Period over the amount of such 
                              reduction in the Enhancement Invested Amount) to 
                              avoid a charge-off with respect to the Class A 
                              Certificates] [the Class B Invested Amount will 
                              be reduced by the amount of such insufficiency 
                              (but not by more than the Class A Investor 
                              Default Amount) to avoid a charge-off with 
                              respect to the Class A Certificates].  If the 
                              Class B Invested Amount is reduced to zero, the 
                              Class A Invested Amount will be reduced if the 
                              Required Amount for any Distribution Date exceeds 
                              the sum of Excess Spread [and Excess Finance 
                              Charge Collections allocated to Series [199__-__] 
                              and amounts [on deposit in the Cash Collateral 
                              Account and available to make payments with 
                              respect to the Class A Certificates] [available 
                              under the Credit Enhancement] and Reallocated 
                              Principal Collections for Monthly Period, but not 
                              by more than the excess of the Class A Investor 
                              Default Amount for such Monthly Period over the 
                              aggregate reductions in [the Enhancement Invested 
                              Amount and] the Class B Invested Amount with 
                              respect to such Monthly Period, and the Class A 
                              Certificateholders will bear directly the credit 
                              and other risks associated with their undivided 
                              interest in the Trust. See "Series Provisions -- 
                              Reallocation of Cash Flows; Class B Invested 
                              Amount" and "-- Defaulted Receivables; Investor 
                              Charge-Offs."]

Subordination of the 
Class B Certificates . . .  The Class B Certificates will be subordinated as 
                              described herein to the extent necessary to fund 
                              payments with respect to the Class A Certificates 
                              as described herein.  If the Class B Invested 
                              Amount is reduced, the percentage of collections 
                              of Finance Charge Receivables allocable to the 
                              Class B 


                                     S-10

<PAGE>

                              Certificateholders with respect to 
                              subsequent Monthly Periods will be reduced.  
                              Moreover, to the extent the amount of such 
                              reduction in the Class B Invested Amount is not 
                              reimbursed, the amount of principal distributable
                              to the Class B Certificateholders will be 
                              reduced.  See "Series Provisions --Allocation 
                              Percentages" and "-- Subordination of the Class B
                              Certificates" herein.

[Excess Finance Charges. .  The Series [199__-__] Certificates will be included 
                              in a group of Series ("Group [____]") expected to 
                              be issued by the Trust from time to time.  
                              Subject to certain limitations described under 
                              "Description of the Certificates -- Sharing of 
                              Excess Finance Charge Collections" in the 
                              Prospectus, Excess Finance Charge Collections, if 
                              any, with respect to a Series included in Group 
                              [____] will be applied to cover any shortfalls 
                              with respect to amounts payable from collections 
                              of Finance Charge Receivables allocable to any 
                              other Series in Group [____], pro rata based upon 
                              the amount of the shortfall, if any, with respect 
                              to each Series in Group [____].  See "Description 
                              of the Certificates -- Sharing of Excess Finance 
                              Charge Collections" in the Prospectus.]

[Shared Principal 
Collections . . . . . . .   Collections of Principal Receivables and certain 
                              other amounts otherwise allocable to other 
                              Series, to the extent such collections are not 
                              needed to make payments to or deposits for the 
                              benefit of the certificateholders of such other 
                              Series, will be applied to cover principal 
                              payments due to or for the benefit of the holders 
                              of the Series [199__-__] Certificates. See 
                              "Description of the Certificates -- Shared 
                              Principal Collections" in the Prospectus.]

[Cash Collateral Account .  A cash collateral account (the "Cash Collateral 
                              Account") will be established in the name of the 
                              Trustee for the benefit of the Series [199__-__] 
                              Certificateholders.  The Cash Collateral Account 
                              will be funded on the Closing Date in the amount 
                              of $__________ (the "Initial Cash Collateral 
                              Amount")[, of which $__________ (the "Initial 
                              Shared Collateral Amount") will be for the 
                              benefit of both the Class A Certificates and the 
                              Class B Certificates and the remaining 
                              $__________ (the "Initial Class B Collateral 
                              Amount") will be for the exclusive benefit of the 
                              Class B Certificates].

                              On each Distribution Date, the Available [Shared] 
                              [Cash] Collateral Amount will be applied to fund 
                              [the following amounts in the following priority: 
                              (a) with respect to the Class A Certificates, 
                              the excess, if any, of the Required Amount with 
                              respect to such Distribution Date over the amount 
                              of Excess Spread[, Excess Finance Charge 
                              Collections allocated to Series [199__-__]] [and 
                              other available amounts] allocated and available 
                              to fund such Required Amount and (b) with respect


                                     S-11

<PAGE>

                              to the Class B Certificates,] the excess, if any, 
                              of (i) current and overdue Class B Monthly 
                              Interest, [(ii) Class B Additional Interest,] 
                              (iii) current and overdue Class B Servicing Fee 
                              and (iv) the Class B Investor Default Amount with 
                              respect to the related Monthly Period over the 
                              amount of Excess Spread [and Excess Finance Charge
                              Collections allocated to Series [199__-__]  [and 
                              other available amounts] allocated and available 
                              to fund such amounts.

                              [On the first Special Payment Date following an 
                              Economic Pay Out Event, the Available [Shared] 
                              [Cash] Collateral Amount (after giving effect to 
                              other withdrawals from the Cash Collateral 
                              Account on such Distribution Date) will be 
                              applied to pay [principal of the Class A 
                              Certificates and the remainder of the Available 
                              Collateral Amount will be applied to pay] 
                              principal of the Class B Certificates.  Following 
                              such withdrawal[s] from the Cash Collateral 
                              Account on such Special Payment Date, the Cash 
                              Collateral Account will be terminated and no 
                              further deposits to, or withdrawals from, the 
                              Cash Collateral Account will be made for the 
                              benefit of the [Series [199__-__] [Class B] 
                              Certificateholders.]]

                              On each Distribution Date commencing with the 
                              Class B Principal Commencement Date, provided that
                              an Economic Pay Out Event has not occurred, the 
                              Available [Cash] Collateral Amount (after giving 
                              effect to other withdrawals from the Cash 
                              Collateral Account on such Distribution Date) 
                              will be applied to pay the excess, if any, of (i) 
                              the Class B Initial Invested Amount minus the sum 
                              of the aggregate amount of principal payments 
                              previously distributed to the Class B 
                              Certificateholders [or deposited in the Principal 
                              Funding Account in respect of Class B 
                              Certificates] over (ii) the Class B Invested 
                              Amount (after giving effect to certain changes 
                              made in the Class B Invested Amount).  See 
                              "Series Provisions -- Allocation Percentages" and 
                              "-- Cash Collateral Account."

                              On each Distribution Date, Excess Spread [and 
                              Excess Finance Charge Collections allocable to 
                              Series [199__-__]] (to the extent described under 
                              "Series Provisions -- Application of Collections 
                              -- Excess Spread[; Excess Finance Charges]" 
                              herein) will be deposited in the Cash Collateral 
                              Account (to the extent the amount on deposit in 
                              the Cash Collateral Account is less than the 
                              Initial Cash Collateral Amount).  In addition, if 
                              on any Distribution Date the amount on deposit in 
                              the Cash Collateral Account exceeds the Initial 
                              Cash Collateral Amount, such excess will be 
                              withdrawn and paid to the [Cash Collateral 
                              Depositor] for application in accordance with the 
                              Loan Agreement.  See "Series Provisions -- Cash 
                              Collateral Account" herein.]


                                     S-12

<PAGE>

[Credit Enhancement. . . .  The Trust will have the benefit of a [letter of 
                              credit] [surety bond] [insurance policy] [spread 
                              account] [reserve account] [other credit 
                              enhancement] [issued by __________ for the 
                              benefit of the [Class A] [and] [Class B] 
                              Certificateholders as described herein.  See 
                              "Series Provisions -- Credit Enhancement" herein.]

[Optional Repurchase . . .  The Series [199__-__] Certificateholders' Interest 
                              will be subject to optional repurchase by the 
                              Seller on any Distribution Date after the [sum of 
                              the] Series [199__-__] Invested Amount [and the 
                              Enhancement Invested Amount, if any,] is reduced 
                              to an amount less than or equal to $__________ 
                              (____% of the Initial Invested Amount).  The 
                              purchase price will be equal to the [sum of the] 
                              Series [199__-__] Invested Amount [(less the 
                              Principal Funding Account Balance, if any)] [, 
                              the Enhancement Invested Amount, if any,] and 
                              accrued and unpaid interest on the Class A 
                              Certificates and the Class B Certificates [(and 
                              accrued and unpaid interest with respect to 
                              interest amounts that were due but not paid on a 
                              prior Interest Payment Date)] through (a) if the 
                              day on which such purchase occurs is a 
                              Distribution Date, the day preceding such 
                              Distribution Date or (b) if the day on which such 
                              repurchase occurs is not a Distribution Date, the 
                              day preceding the Distribution Date following 
                              such day.  See "Description of the Certificates 
                              -- Optional Termination; Final Payment of 
                              Principal" in the Prospectus.]

Required Principal Balance;
Addition of Accounts . . .  The Series [199__-__] Supplement provides that the 
                              Seller will be required to make an Addition of 
                              Accounts to the Trust if the amount of Principal 
                              Receivables in the Trust is not maintained at a 
                              minimum level equal to the sum of the initial 
                              invested amounts of each Series then outstanding 
                              (provided that certain Series may be excluded 
                              from such calculation [if the issuance of such 
                              Series will not result in a Ratings Effect]) 
                              minus amounts on deposit in the Special Funding 
                              Account [and Principal Funding Account].  See 
                              "Series Provisions -- Required Principal Balance; 
                              Addition of Accounts" herein and "Description of 
                              the Certificates -- Addition of Trust Assets" in 
                              the Prospectus.

Series [199__-__]
Termination Date . . . . .  ____________________, __________.  See "Series 
                              Provisions  --  Series Termination."

Defeasance . . . . . . . .  In certain circumstances and subject to certain 
                              conditions, the Bank may terminate its 
                              substantive obligations in respect of Series 
                              [199__-__] or the Pooling Agreement as a whole.  
                              See "Description of the Certificates -- 
                              Defeasance" in the Prospectus.


                                     S-13

<PAGE>

Tax Status . . . . . . . .  Special tax counsel to the Seller is of the opinion 
                              that under existing law the Series [199__-__] 
                              Certificates will be characterized as debt for 
                              federal income tax purposes. Under the Pooling 
                              Agreement, the Certificate Owners will agree to 
                              treat the Certificates as debt for federal income 
                              tax purposes. See "Tax Matters" in the Prospectus 
                              for additional information concerning the 
                              application of federal income tax laws.

ERISA Considerations . . .  Under a regulation issued by the Department of 
                              Labor, the Trust's assets would not be deemed 
                              "plan assets" of an employee benefit plan holding 
                              the Series [199__-__] Certificates if certain 
                              conditions are met, including that the Series 
                              [199__-__] Certificates must be held, upon 
                              completion of the public offering made hereby by 
                              at least 100 investors who are independent of the 
                              Seller and of one another.  The Underwriter[s] 
                              expect that the Series [199__-__] Certificates 
                              will be held by at least 100 independent 
                              investors at the conclusion of the offering, 
                              although no assurance can be given, and no 
                              monitoring or other measures will be taken to 
                              ensure that such condition will be met. The 
                              Seller anticipates that the other conditions of 
                              the regulation will be met.  If the Trust's 
                              assets were deemed to be "plan assets" of an 
                              employee benefit plan investor, it is uncertain 
                              whether existing exemptions from the "prohibited 
                              transaction" rules of the Employee Retirement 
                              Income Security Act of 1974, as amended 
                              ("ERISA"), would apply to all transactions 
                              involving the Trust's assets. Accordingly, 
                              employee benefit plan fiduciaries contemplating 
                              purchasing the Series [199__-__] Certificates 
                              should consult their counsel before making a 
                              purchase.  See "ERISA Considerations" in the 
                              Prospectus.

Class A Certificate 
Rating . . . . . . . . . .  It is a condition to the issuance of the Class A 
                              Certificates that they be rated in [the highest 
                              rating category] [one of the four highest rating 
                              categories] by at least one nationally recognized 
                              rating agency.  [The rating of the Class A 
                              Certificates is based primarily on the value of 
                              the Receivables, [the Initial [Shared] [Cash] 
                              Collateral Amount, the circumstances in which 
                              funds may be withdrawn from the Cash Collateral 
                              Account in respect of the Class A Certificates,] 
                              and the subordination of the Class B 
                              Certificates, [other reasons]].  See "Special 
                              Considerations -- Series Considerations -- 
                              Limited Nature of Rating" in the Prospectus.

Class B Certificate 
[Rating] . . . . . . . . .  [It is a condition to the issuance of the Class B 
                              Certificates that they be rated in [one of the 
                              four highest rating categories] by at least one 
                              nationally recognized rating agency.  The rating 
                              of the Class B Certificates is based primarily on 
                              the value of the Receivables, [the Initial Cash 
                              Collateral Amount, the circumstances in which 
                              funds may be withdrawn from the Cash Collateral 
                              Account in respect of the Class B Certificates,] 


                                     S-14

<PAGE>

                              [other reasons].  See "Special Considerations -- 
                              Series Considerations -- Limited Nature of 
                              Rating" in the Prospectus.  [The Class B 
                              Certificates are not offered hereby.]

[Listing . . . . . . . . .  Application will be made to list the [Class A] 
                              [Class B] Certificates on the [Luxembourg Stock 
                              Exchange] [other exchange].]


                                     S-15

<PAGE>

                             SPECIAL CONSIDERATIONS

     Potential investors should consider, among other things, the following 
risk factors in connection with the purchase of the Series [199__-__] 
Certificates.

     LIMITED AMOUNTS OF CREDIT ENHANCEMENT.  Although Credit Enhancement with 
respect to the Class A Certificates will be provided by the subordination of 
the Class B Certificates to the Class A Certificates to the extent described 
herein [and by the Cash Collateral Account (up to the Initial [Shared] [Cash] 
Collateral Amount)] [[and by the Credit Enhancement], and with respect to the 
Class B Certificates, will be provided by [the Cash Collateral Account] 
[Credit Enhancement], the amount available thereunder is limited, [is 
expected to] [may] decline during the [Controlled Amortization] 
[Accumulation] Period or the Early Amortization Period and will be reduced by 
payments made pursuant thereto.  If the amount available under [the Cash 
Collateral Account] [the Credit Enhancement] has been reduced to zero, [Class 
A] Certificateholders [and Class B Certificateholders] will [each] bear 
directly the credit and other risks associated with their respective 
undivided interests in the Trust.

     EFFECT OF SUBORDINATION OF CLASS B CERTIFICATES; PRINCIPAL PAYMENTS.  
The Class B Certificates are subordinated in right of payment of principal to 
the Class A Certificates. [Payments of principal in respect of the Class B 
Certificates will not commence until after the final principal payment with 
respect to the Class A Certificates has been made as described herein.]  
Moreover, the Class B Invested Amount is subject to reduction if the Required 
Amount for any Monthly Period is greater than zero and is not funded from 
Excess Spread [and Excess Finance Charge Collections allocated to Series 
[199__-__]], amounts [on deposit in the Cash Collateral Account and available 
to make payments with respect to the Class A Certificates] [available under 
the Credit Enhancement], [Reallocated Principal Collections] [and reductions 
in the Enhancement Invested Amount, if any].  To the extent the Class B 
Invested Amount is reduced, the percentage of collections of Finance Charge 
Receivables allocable to the Class B Certificateholders' Interest in future 
Monthly Periods will be reduced.  Moreover, to the extent the amount of such 
reduction in the Class B Invested Amount is not reimbursed, the amount of 
principal distributable to the Class B Certificateholders will be reduced.  
See "Series Provisions -- Allocation Percentages" and "-- Subordination of 
the Class B Certificates" herein. If the Class B Invested Amount is reduced 
to zero, the Class A Certificateholders will bear directly the credit and 
other risks associated with their undivided interest in the Trust.

                             MATURITY CONSIDERATIONS

     The Pooling Agreement and the Series [199__-__] Supplement provide that 
the Class A Certificateholders will not receive payments of principal until 
[the first Distribution Date with respect to the [Controlled Amortization 
Period], which is the __________, 199__ Distribution Date,] [__________, 
199__ (the "[Class A] Expected Final Payment Date")], or earlier in the event 
of a Pay Out Event which results in the commencement of the Early 
Amortization Period.  Class A Certificateholders will receive payment of 
principal on each Distribution Date following the Monthly Period in which a 
Pay Out Event occurs (each such Distribution Date, a "Special Payment Date") 
until the Class A Invested Amount has been paid in full or the Series 
[199__-__] Termination Date has occurred.  [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 during the Controlled Amortization Period, 
the Class A Certificateholders will be entitled to receive monthly payments 
of principal [until the Class A Certificates have been paid in full, and then 
the Class B Certificateholders will be entitled to receive monthly payments 
of principal] equal to the least of (a) Available Principal Collections (see 
"Series Provisions -- Principal Repayments") for the related Monthly Period 
on deposit in the Collection Account, (b) the [applicable] Controlled 
Distribution Amount, which is equal to the sum of the [applicable] Controlled 
Amortization


                                     S-16

<PAGE>

Amount and any existing [applicable] Deficit Controlled Amortization Amount 
(both as defined under "Series Provisions -- Application of Collections -- 
Payments of Principal") and (c) the Class A Invested Amount.(5) [After the 
Class A Invested Amount has been paid in full, the Principal Allocation 
Percentage of collections of Principal Receivables received during any 
Monthly Period and the other amounts described above will be distributed to 
the Class B Certificateholders on each Distribution Date until the earlier of 
the date the Class B Invested Amount has been paid in full and the Series 
[199__-__] Termination Date.]

     [On each Distribution Date during the Class A Accumulation Period, 
amounts equal to the least of (a) Available Principal Collections (see 
"Series Provisions -- Principal Repayments") for the related Monthly Period 
on deposit in the Collection Account, (b) the [applicable] Controlled Deposit 
Amount, which is equal to the sum of the [applicable] Controlled Accumulation 
Amount for such Monthly Period and any [applicable] Deficit Controlled 
Accumulation Amount (both as defined under "Series Provisions -- Application 
of Collections -- Payments of Principal") and (c) the Class A Adjusted 
Invested Amount will be deposited in the Principal Funding Account [held by 
the Trustee] (the "Principal Funding Account") until the Principal Funding 
Account Balance is equal to the Class A Invested Amount.  [After the Class A 
Invested Amount has been paid in full, on each Distribution Date during the 
Class B Accumulation Period, amounts equal to the least of (a) Available 
Principal Collections for the related Monthly Period on deposit in the 
Collection Account, (b) the [applicable] Controlled Deposit Amount, which is 
equal to the sum of the [applicable] Controlled Accumulation Amount for such 
Monthly Period and any [applicable] Deficit Controlled Accumulation Amount 
and (c) the Class B Adjusted Invested Amount will be deposited in the 
Principal Funding Account until the Principal Funding Account Balance is 
equal to the Class B Invested Amount or, if earlier, the Series [199__-__] 
Termination Date. See "Series Considerations -- Principal Payments" for a 
discussion of the circumstances under which the commencement of the 
Accumulation Period may be delayed.]

     [The Seller may, at or after the time at which the [Controlled 
Amortization] [Accumulation] Period commences for Series [199__-__], cause 
the Trust to issue another Series (or some portion thereof, to the extent 
that the full principal amount of such other Series is not otherwise 
outstanding at such time) as a Paired Series with respect to Series 
[199__-__]. Although no assurances can be given as to whether such other 
Series will be issued and, if issued, the terms thereof, the outstanding 
principal amount of such Series may vary from time to time whether or not a 
Pay Out Event occurs with respect to the Series [199__-__] Certificates, and 
the interest rate with respect to certificates of such other Series may be 
established on its date of issuance and may be reset periodically at 
intervals of from one day to [____] days. Further, since the terms of the 
Series [199__-__] Certificates will vary from the terms of such other Series, 
the Pay Out Events with respect to such other Series will vary from the Pay 
Out Events with respect to Series [199__-__] and may include Pay Out Events 
which are unrelated to the status of the Seller or the Servicer or the 
Receivables, such as Pay Out Events related to the continued availability and 
rating of certain providers of Series Enhancement to such other Series.  If a 
Pay Out Event does occur with respect to any such Paired Series prior to the 
payment in full of the Series [199__-__] Certificates, the final payment of 
principal to the Series [199__-__] Certificateholders may be delayed.]

     [Should a Pay Out Event occur with respect to the Series [199__-__] 
Certificates and the Early Amortization Period commence or should the [Series 
[199__-__]] [Class A] Invested Amount not be paid in full on [the __________ 
Distribution Date] [the [Class A] Expected Final Payment Date], any amount on 
deposit (a) in the Principal Funding Account will be paid to the Series 
[199__-__] Certificateholders on the first Special Payment Date and] the 
Series [199__-__] Certificateholders will be entitled to receive Available 
Principal Collections on each Distribution Date with respect to such Early 
Amortization Period or following the [_________ Distribution Date] [Expected 
Final Payment Date], as the case may be, as described herein until the Series 
[199__-__] Invested Amount is paid in full or until the Series [199__-__] 
Termination Date

- ---------------------
(5) There may be different Controlled Amortization Amounts for Class A and 
Class B Certificates.


                                  S-17

<PAGE>

occurs and] [(b) in the Special Funding Account will be released and treated 
as Shared Principal Collections to the extent needed to cover principal 
payments due to or for the benefit of any Series entitled to the benefits of 
Shared Principal Collections] .  See "Description of the Certificates -- Pay 
Out Events" in the Prospectus and "Series Provisions -- Pay Out Events" 
herein.  [In addition, on the first Special Payment Date following the 
occurrence of an Economic Pay Out Event, after giving effect to any payment 
of principal on such date as described under "Series Provisions -- 
Application of Collections -- Payments of Principal," (a) an amount equal to 
the lesser of (i) the excess, if any, of the Available [Shared]  [Cash] 
Collateral Amount (after giving effect to any withdrawal from the Cash 
Collateral Account on such date of amounts to fund the Required Amount and 
similar amounts for the Class B Certificates) and (ii) the unpaid principal 
amount of the Class A Certificates (less the Principal Funding Account 
Balance allocable to the Class A Certificates), will be withdrawn from the 
Cash Collateral Account and distributed to the Class A Certificateholders as 
a payment of principal of the Class A Certificates, and (b) an amount equal 
to the lesser of (i) the [remainder of the] Available [Cash] Collateral 
Amount and (ii) the unpaid principal amount of the Class B Certificates (less 
the Principal Funding Account Balance, if any, allocable to the Class B 
Certificates), will be withdrawn from the Cash Collateral Account and 
distributed to the Class B Certificateholders as a payment of principal of 
the Class B Certificates.  See "Series Provisions -- Principal Payments" and 
"-- Cash Collateral Account."

     The ability of Series [199__-__] Certificateholders to receive payments 
of principal [during the Controlled Amortization Period] [on the [applicable] 
Expected Final Payment Date]depends on the payment rates on the Receivables, 
the amount of outstanding Receivables, delinquencies, charge-offs and new 
borrowings on the Accounts and the potential issuance by the Trust of 
additional Series.  Monthly payment rates on the Receivables may vary 
because, among other things, cardholders may fail to make a required minimum 
payment, may only make payments as low as the minimum required amount or may 
make payments as high as the entire outstanding balance.  Monthly payment 
rates may also vary due to seasonal purchasing and payment habits of 
cardholders and to changes in any terms of rebate programs in which 
cardholders participate. See the "Cardholder Monthly Payment Rates for the 
Bank Portfolio" table under "The Bank Portfolio" herein.  The Bank cannot 
predict, and no assurance can be given, as to the cardholder monthly payment 
rates that will actually occur in any future period, as to the actual rate of 
payment of principal of the Series [199__-__] Certificates or whether the 
terms of any subsequently issued Series might have an impact on the amount or 
timing of any such payment of principal.  See "Special Considerations -- 
Series Considerations -- Payments and Maturity" and "Description of the 
Certificates -- Shared Principal Collections" in the Prospectus.

     In addition, the amount of outstanding Receivables and the 
delinquencies, charge-offs and new borrowings on the Accounts may vary from 
month to month due to seasonal variations, the availability of other sources 
of credit, legal factors, general economic conditions and spending and 
borrowing habits of individual cardholders.  There can be no assurance that 
collections of Principal Receivables with respect to the Trust Portfolio, and 
thus the rate at which Series [199__-__] Certificateholders could expect to 
receive payments of principal on their Series [199__-__] Certificates during 
the [Controlled Amortization Period or the] Early Amortization Period [or the 
rate at which the Principal Funding Account could be funded during the 
Accumulation Period], will be similar to the historical experience set forth 
in the "Cardholder Monthly Payment Rates for the Bank Portfolio" table under 
the heading "The Bank Portfolio."  In addition, the Trust, as a master trust, 
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 Series [199__-__] Certificateholders.  
Further, if a Pay Out Event occurs, the average life and maturity of the 
Class A Certificates and the Class B Certificates could be significantly 
reduced.

     Due to the reasons set forth above, there can be no assurance that 
[principal payments][deposits in the Principal Funding Account] will be made 
in accordance with the applicable Controlled [Amortization] [Accumulation] 
Amounts or that the actual number of months elapsed from the date of issuance 
of the Class A and Class B Certificates to their respective final 
Distribution Dates will equal the expected number of months.  See "Special 
Considerations --Series Considerations -- Payments and Maturity" in the 
Prospectus.


                                  S-18

<PAGE>

                               THE BANK PORTFOLIO

GENERAL

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

DELINQUENCY AND LOSS EXPERIENCE

     The following tables set forth the delinquency and loss experience for 
the Bank Portfolio at or for each of the periods shown.  [Accounts selected 
for credit card trusts originated by the Bank in 1988, 1992 and March 1993 
are considered to be part of the Bank Portfolio for purposes of this 
Prospectus.]  The Accounts constituting the Trust Portfolio have been 
selected from accounts in the Bank Portfolio [(but excluding accounts 
selected for presently existing credit card trusts that were originated by 
the Bank)] based on certain eligibility criteria specified in the Pooling 
Agreement.  See "The Accounts" in the Prospectus.

     [Since 1989, the Bank has sold credit card accounts with balances of 
over $1.1 billion to other financial institutions, and the historical 
information regarding the Bank Portfolio reflects credit card account sales 
of approximately 124,000 MasterCard and VISA accounts and the Bank's interest 
in the related receivables of approximately $289,000,000 during the year 
ended December 31, 1991, credit card account sales of approximately 243,000 
MasterCard and VISA accounts and the Bank's interest in the related 
receivables of approximately $646,000,000 during the year ended December 31, 
1990 and credit card account sales of approximately 83,000 MasterCard and 
VISA accounts and the Bank's interest in the related receivables of 
approximately $200,000,000 during the year ended December 31, 1989 
(collectively, the "Account Sales").  In each of the Account Sales, servicing 
was not retained by the Bank.  The accounts sold were required to meet credit 
quality and geographic criteria established by the purchasers.  The sale of 
such accounts has affected comparability among periods shown for the 
historical experience set forth below and comparability of the present Bank 
Portfolio with the historical experience.] There can be no assurance that the 
delinquency and loss experience for the Receivables in the Trust Portfolio 
will be similar to the historical experience set forth below.


                                    S-19

<PAGE>

                             Delinquency Experience
                               Bank Portfolio (1)
                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                              [Year ended December  31]                           
                    ----------------------------------------------------------------------------
                              [1993]                   [1992]                     [1991] 
                    ------------------------  ------------------------  ------------------------
                            
                                  Percentage                Percentage               Percentage
                                   of Total                  of Total                 of Total
                    Receivables  Receivables  Receivables  Receivables  Receivables  Receivables
                    -----------  -----------  -----------  -----------  -----------  -----------
<S>                 <C>          <C>          <C>          <C>          <C>          <C>        
Receivables        
 Outstanding . . .  [$_______                 $                          $        

Receivables
 contractually
  delinquent:

 30-59 days  . . .  $________   ____%         $                     %    $                     %
 60-89 . . . . . .   ________   ____%                                          
 90 days or more .   ________   ____%          _________        ____       ________        ____
                  
Total  . . . . . .  $________   ____%         $                     %    $                     %]

</TABLE>

- ---------------
(1)  The Bank's credit card program commenced in June 1985.

(2) Reflects the Account Sales that occurred in 1991, but includes the 
    receivables transferred in connection with credit card trusts previously 
    originated by the Bank that were in existence on the specified dates.  
    Receivables outstanding is the total balance of the accounts and 
    consists of all amounts due from cardholders as posted to the accounts.


                                    S-20

<PAGE>

                                 Loss Experience
                               Bank Portfolio (1)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                              [Year ended December 31] 
                                    ------------------------------------------
                                       [1993]           [1992]         [1991]
                                       ------           ------         ------
<S>                                    <C>              <C>            <C>
 Average receivables                                   
   outstanding[(2)]  . . . . . . .  [$                  $              $       

 Total gross credit charge-                                          
   offs(3) . . . . . . . . . . . .  $                   $              $

 Total gross credit charge-
   offs as a percentage of
   average receivables
   outstanding(4)  . . . . . . . .                             %              %

 Recoveries[(5)] . . . . . . . . .  $                   $              $        

 Net credit losses[(5)]  . . . . .  $                   $              $        

 Net credit losses as a 
   percentage of average
   receivables outstanding(4)  . .                             %              %]

</TABLE>

_______________

 (1) The Bank's credit card program commenced in June 1985.

[(2) Reflects the Account Sales that occurred in 1991, but includes the 
     receivables transferred in connection with the credit card trusts 
     previously originated by the Bank that were in existence during 
     the specified periods. Average receivables outstanding is the 
     weighted average of average monthly receivables outstanding during 
     the period indicated.]
 (3) Does not include charge-offs for fraud or cardholder disputes.
 (4) Annualized.
 (5) [Recoveries are not included in the Trust.]


REVENUE EXPERIENCE

   The following table sets forth the revenues from finance charges and fees 
billed with respect to the Bank Portfolio for each year during the three-year 
period ended [December 31, 1993].


                                        S-21

<PAGE>

                   REVENUE EXPERIENCE FOR THE BANK PORTFOLIO 
                             (DOLLARS IN THOUSANDS)

                                                Year Ended December 31,   
                                              ---------------------------
                                           [1993          1992           1991]  
                                         ---------      --------       ---------

Average Receivables Outstanding (1) . .   [$              $              $    
Finance Charges and Fees (2)  . . . . .    $              $              $     
Finance Charges and Fees (Yield)  . . .          %             %              %]
[Interchange (Yield)  . . . . . . . . .          %             %              %]

(1)  [Average Receivables Outstanding is the monthly average of receivables 
     outstanding during the periods indicated.]
(2)  [Finance Charges And Fees does not include interest on subsequent 
     collections on accounts previously charged-off or revenue attributable to 
     Interchange[, although Interchange in respect of the accounts will be 
     conveyed to the Trust.  See "The Bank's Credit Card Activities-Interchange"
     in the Prospectus].  Finance Charges and Fees includes monthly periodic 
     finance charges, the portion of the annual membership fees amortized on a 
     monthly basis, cash advance fees, late charges, overlimit charges and other
     miscellaneous fees.]

     [The revenue for the accounts in the Bank Portfolio shown in the above 
table is comprised of three primary components: monthly periodic rate finance 
charges, the amortized portion of annual membership fees and other service 
charges, such as cash advance fees, late charges, overlimit charges and other 
miscellaneous fees.  If payment rates decline, the balances subject to monthly 
periodic finance charges tend to grow, assuming no change in the level of 
purchasing activity.  Conversely, if payment rates increase, the balances 
subject to monthly periodic finance charges tend to fall, assuming no change in 
the level of purchasing activity. Accordingly, under these circumstances, the 
yield related to periodic finance charges normally increases.  The yield related
to service charges varies with the type and volume of activity in and the amount
of each account.  As account balances increase, annual membership fees, which
remain constant, represent a smaller percentage of the aggregate account 
balances.]

PAYMENT RATES

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

                        CARDHOLDER MONTHLY PAYMENT RATES
                             FOR THE BANK PORTFOLIO

                                                  Year Ended December 31,

                                            [1993]      [1992]         [1991]

  Lowest  . . . . . . . . . . . . . . .     [   %           %             % 

  Highest . . . . . . . . . . . . . . .         %           %             % 

  Monthly Average . . . . . . . . . . .         %           %             %]


                                      S-22

<PAGE>

                                 THE RECEIVABLES

     The Receivables in the Trust Portfolio, as of [__________, ____], 1994 [the
Trust Cut-Off Date], included $__________ of Principal Receivables and 
$__________ of Finance Charge Receivables.  The Accounts had an average 
Principal Receivable balance of $__________ and an average credit limit of 
$__________.  The percentage of the aggregate total Receivables balance to the 
aggregate total credit limit was ____%.  The average age of the Accounts was
approximately ____ months.  As of the Trust Cut-Off Date, all of the Accounts in
the Trust Portfolio were VISA or MasterCard credit card accounts, of which ____%
were standard accounts and ____% were premium accounts, and the aggregate 
Principal Receivable balances of standard accounts and premium accounts, as a 
percentage of the total aggregate Principal Receivables, were ____% and ____%, 
respectively.

     The following tables summarize the Trust Portfolio by various criteria as 
of [the Trust Cut-Off Date].  References to "Receivables Outstanding" in the 
following tables include both Finance Charge Receivables and Principal 
Receivables.  Because the future composition of the Trust Portfolio may change 
over time, these tables are not necessarily indicative of the composition of the
Trust Portfolio at any subsequent time.

                         COMPOSITION BY ACCOUNT BALANCE
                                 TRUST PORTFOLIO

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

Credit Balance  . . . . .  [                 %     $(__________)      (____%)
No Balance  . . . . . . .                                                    

$0.01 - $500.00 . . . . .

$500.01 - $1,000.00 . . .

$1,000.01 - $3,000.00 . .

$3,000.01 - $5,000.00 . .

$5,000.01 - $10,000.00  .

$10,000.01 or more  . . .                                                    ] 
                             --------   ------     -------            -------

     TOTAL                  [       ]   100.00%   $    [       ]      100.00%


                                      S-23

<PAGE>

                           COMPOSITION BY CREDIT LIMIT
                                 TRUST PORTFOLIO

                                    Percentage                  Percentages
                                     of Total                     of Total
                          Number of Number of    Receivables    Receivables
 Credit Limit Range       Accounts   Accounts    Outstanding    Outstanding
                          --------   --------    -----------    -----------

 $0.01 - $500.00  . . . .[                 %     $                      %

 $500.01 - $1,000.00  . .

 $1,000.01 - $3,000.00  .

 $3,000.01 - $5,000.00  .

 $5,000.01 - $10,000.00 .

 $10,000.01 - $15,000.00.                                               ]
                         ----------  ------     ------------      ------

      TOTAL  . . . . . . [        ]  100.00%    $[         ]      100.00% 
                         ----------  ------     ------------      ------
                         ----------  ------     ------------      ------

                COMPOSITION OF ACCOUNTS BY PERIOD OF DELINQUENCY
                                 TRUST PORTFOLIO


                                    Percentage                     Percentages
                                     of Total                        of Total
                         Number of  Number of      Receivables     Receivables
 Period of Delinquency   Accounts    Accounts      Outstanding     Outstanding
                         --------    --------      -----------     -----------

 Not Delinquent         [                  %            $                  %

 Up to 29 days

 30 days or more

                        ----------   ------        ----------        ------]

      TOTAL             [        ]   100.00%       $[       ]        100.00%


                                      S-24

<PAGE>

<TABLE>
<CAPTION>
               COMPOSITION OF ACCOUNTS BY CARDHOLDER BILLING ADDRESS

                       GEOGRAPHIC DISTRIBUTION OF ACCOUNTS

                                          Percentage                      Percentage
                                           of Total                        of Total 
 State or                  Number of       Number of     Receivables     Receivables
 Territory                 Accounts        Accounts      Outstanding     Outstanding
- -------------------------------------------------------------------------------------
<S>                       <C>             <C>            <C>             <C>
 Alabama                [              
 Alaska
 Arizona
 Arkansas
 California
 Colorado
 Connecticut
 Delaware
 District of Columbia
 Florida
 Georgia
 Guam
 Hawaii
 Idaho
 Illinois
 Indiana
 Iowa
 Kansas
 Kentucky
 Louisiana
 Maine
 Maryland
 Massachusetts
 Michigan
 Minnesota
 Mississippi
 Missouri
 Montana
 Nebraska
 Nevada
 New Hampshire
 New Jersey
 New Mexico
 New York
 North Carolina
 North Dakota
 Ohio
 Oklahoma
 Oregon
 Pennsylvania
 Puerto Rico
 Rhode Island
 South Carolina
 South Dakota
 Tennessee
 Texas
 Utah
 Vermont
 Virgin Islands
 Virginia
 Washington
 West Virginia
 Wisconsin
 Wyoming

                       -------------       ---------   -------------      ----------]
 TOTAL                 [           ]         100.00%   [           ]         100.00%
                       -------------       ---------   -------------       ---------
                       -------------       ---------   -------------       ---------


                                           S-25
</TABLE>

<PAGE>

                                 USE OF PROCEEDS

     The net proceeds from the sale of the Series [199__-__] Certificates 
will be paid to the Bank.  The Bank will use such proceeds for 
[general corporate purposes].

                                    THE BANK

     At [_______], 199[3], the Bank had consolidated assets of approximately 
[$___] billion, deposits of approximately [$___] billion, and stockholders' 
equity of approximately [$___] million.

                                SERIES PROVISIONS

     The Series [199__-__] Certificates will be issued pursuant to the 
Pooling Agreement and a Supplement specifying the Principal Terms of the 
Series [199__-__] Certificates (the "Series [199__-__] Supplement"), the 
forms of which have been filed as exhibits to the Registration Statement of 
which the Prospectus and this Prospectus Supplement are a part.  The 
following summary describes certain terms applicable to the Series [199__-__] 
Certificates.  Reference should be made to the Prospectus for additional 
information concerning the Series [199__-__] Certificates and the Pooling 
Agreement.

INTEREST PAYMENTS

     Interest on the Class A Certificates and the Class B Certificates will 
accrue from the Closing Date on the Class A Invested Amount and Class B 
Invested Amount at the Class A Certificate Rate and Class B Certificate Rate, 
respectively.  Interest will be distributed on __________, 199__, and on each 
Interest Payment Date thereafter to Series [199__-__] Certificateholders in 
whose names the Series [199__-__] Certificates were registered at the close 
of business on the last day of the calendar month preceding the date of such 
payment (a "Record Date").  Interest for any Interest Payment Date will 
accrue from and including the preceding Interest Payment Date (or in the case 
of the first Interest Payment Date, from and including the Closing Date) but 
excluding the next Interest Payment Date (an "Interest Period").

     Interest payments on the Class A Certificates for each Interest Payment 
Date will be calculated on the Class A Invested Amount as of the preceding 
Record Date (or in the case of the initial Interest Payment Date, on the 
initial Class A Invested Amount) based upon the Class A Certificate Rate.  
Interest will be calculated on the basis of [____].  Interest payments in 
respect of the Class A Certificates on any Interest Payment Date will be 
funded from collections of Finance Charge Receivables allocated to the Class 
A Certificateholders' Interest during the [____] preceding Monthly Period[s] 
and other Class A Available Funds allocated to the Class A 
Certificateholders' Interest for such Monthly Period[s].  To the extent [the 
sum of (i)] the product of the Class A Floating Percentage of the Floating 
Allocation Percentage of collections of Finance Charge Receivables during the 
preceding [____] Monthly Period[s] [and (ii) other Class A Available Funds 
allocated to the Class A Certificateholders' Interest for such Monthly 
Period[s]] is insufficient to pay such interest, Excess Spread [and Excess 
Finance Charge Collections allocated to Series [199__-__]] [amounts on 
deposit in the Cash Collateral Account up to the Available [Shared] [Cash] 
Collateral Amount] [Credit Enhancement] [and] Reallocated Principal 
Collections will be used to make such payments. "Class A Available Funds" 
means, with respect to any Monthly Period, an amount equal to the sum of 
[(i)] the Class A Floating Percentage of collections of Finance Charge 
Receivables allocated to the Series [199__-__] Certificates with respect to 
such Monthly Period including any investment earnings that are to be treated 
as collections of Finance Charge Receivables in accordance with the Pooling 
Agreement; [(ii) the [Class A Floating Percentage of the] amount of any 
earnings transferred from the Pre-Funding Account to the Collection Account 
on such Distribution Date] [and (iii) if such Monthly Period relates to a 
Distribution Date with respect to the Accumulation Period, Principal Funding 
Investment Proceeds [and Interest Funding 


                                    S-26

<PAGE>

Investment Proceeds], if any, with respect to the related Distribution Date 
and (iv) amounts, if any, to be withdrawn from the Reserve Account that must 
be included in Class A Available Funds pursuant to the Series [199__-__] 
Supplement with respect to such Distribution Date].

     Interest payments on the Class B Certificates for each Interest Payment 
Date will be calculated on the Class B Invested Amount as of the preceding 
Record Date (or in the case of the initial Interest Period, on the initial 
Class B Invested Amount) based upon the Class B Certificate Rate.  Interest 
will be calculated on the basis of [____].  Interest payments in respect of 
the Class B Certificates on any Interest Payment Date will be funded from 
collections of Finance Charge Receivables allocated to the Class B 
Certificateholders' Interest during the [____] preceding Monthly Period[s] 
[and other Class B Available Funds allocated to the Class B 
Certificateholders' Interest for such Monthly Period[s]], and, if necessary, 
from Excess Spread [and] [Excess Finance Charge Collections allocated to 
Series [199__-__] [Credit Enhancement][amounts in the Cash Collateral Account 
up to the Available [Shared] [Cash] Collateral Amount]. ["Class B Available 
Funds" means, with respect to any Monthly Period, an amount equal to the sum 
of (i) the Class B Floating Percentage of collections of Finance Charge 
Receivables allocated to the Series [199__-__] Certificates with respect to 
such Monthly Period [(ii) if such Monthly Period relates to a Distribution 
Date that occurs on or after the Class B Principal Commencement Date, 
Principal Funding Investment Proceeds, if any, with respect to the related 
Distribution Date] [and (iii) amounts, if any, withdrawn from the Reserve 
Account that must be included in Class B Available Funds pursuant to the 
Series [199__-__] Supplement with respect to such Distribution Date].]

PRINCIPAL PAYMENTS

     During the Revolving Period (which begins on the Closing Date and ends 
on the day before the commencement of the [Controlled Amortization Period] 
[Accumulation Period] or, if earlier, the Early Amortization Period), no 
principal payments will be made to Series [199__-__] Certificateholders.  
[During the Controlled Amortization Period, which is scheduled to begin on 
__________, 199__, and during the Early Amortization Period, which will begin 
upon the occurrence of a Pay Out Event, and until the Series [199__-__] 
Termination Date occurs, principal will be paid first to the Class A 
Certificateholders [until the Class A Invested Amount has been paid in full], 
and [then] to the Class B Certificateholders until the Class B Invested 
Amount has been paid in full.]  [During the Accumulation Period (on or prior 
to the respective Expected Final Payment Dates), principal will be deposited 
in the Principal Funding Account as described below and on the Class A 
Expected Final Payment Date will be distributed to Class A Certificateholders 
up to the Class A [Adjusted] Invested Amount and then to Class B 
Certificateholders on the Class B Expected Final Payment Date up to the Class 
B [Adjusted] Invested Amount.  During the Early Amortization Period, which 
will begin upon the occurrence of a Pay Out Event, and until the Series 
[99__-__] Termination Date occurs, principal will be paid first to the Class 
A Certificateholders until the Class A [Adjusted] Invested Amount has been 
paid in full, and then to the Class B Certificateholders until the Class B 
[Adjusted] Invested Amount has been paid in full.

     [At the end of the Funding Period, which is the __________ Distribution 
Date, the Class A Certificateholders and the Class B Certificateholders will 
be paid all funds [(except investment earnings thereon)] remaining in the 
Pre-Funding Account (pro rata, on the basis of the ratio of the Class A 
Invested Amount and the Class B Invested Amount to the Series [199__-__] 
Invested Amount.]

     [On each Interest Payment Date with respect to the Controlled 
Amortization Period unless [the Class A Invested Amount has been paid in full 
or] an Early Amortization Period commences, the Class A Certificateholders 
will be entitled to receive [for each related Monthly Period since the 
previous Interest Payment Date] the lesser of (a) collections of Principal 
Receivables received during [each] such Monthly Period allocated to the 
Series [199__-__] Certificates (other than Reallocated Principal Collections 
applied to fund the Required Amount) [Shared Principal Collections allocated 
to Series [199__-__] [and] [other amounts] (collectively, "Available 
Principal Collections"), and (b) the Class A Controlled Distribution


                                     S-27

<PAGE>

Amount.]  [After payment in full of the Class A Invested Amount,] the Class B 
Certificateholders will be entitled to receive on each Interest Payment Date 
[during the Class B Controlled Amortization Period] the least of (i) the 
amount of Available Principal Collections, [(ii) the Class B Controlled 
Distribution Amount], and (iii) the Class B Invested Amount, until the 
earlier of the date the Class B Invested Amount is paid in full and the 
Series [199__-__] Termination Date.]

     [On each Distribution Date with respect to the Class A Accumulation 
Period, the Trustee will deposit in the Principal Funding Account an amount 
equal to the least of (a) Available Principal Collections on deposit in the 
Collection Account with respect to such Distribution Date, (b) the 
[applicable] Controlled Deposit Amount for such Distribution Date and (c) the 
Class A Adjusted Invested Amount, until the Principal Funding Account Balance 
equals the Class A Invested Amount.  Amounts on deposit in the Principal 
Funding Account will be paid to the Class A Certificateholders on the Class A 
Expected Final Payment Date.  [After the Class A Invested Amount has been 
paid in full, on each Distribution Date during the Class B Accumulation 
Period, amounts equal to the least of (a) Available Principal Collections on 
deposit in the Collection Account with respect to such Distribution Date 
(minus the portion of Available Principal Collections applied to Class A 
Monthly Principal on such Distribution Date), (b) the [applicable] Controlled 
Deposit Amount for such Distribution Date and (c) the Class B Adjusted 
Invested Amount will be deposited in the Principal Funding Account until the 
earlier of the date the Class B Invested Amount is paid in full and the 
Series [199__-__] Termination Date.] Amounts on deposit in the Principal 
Funding Account in respect of the Class B Certificates will be paid to the 
Class B Certificateholders on the Class B Expected Final Payment Date.  If a 
Pay Out Event occurs with respect to the Series [199__-__] Certificates 
during the Accumulation Period, the Early Amortization Period will commence 
and any amount on deposit in the Principal Funding Account will be paid first 
to the Class A Certificateholders on the first Special Payment Date and then, 
to the extent the Class A Invested Amount is paid in full, to the Class B 
Certificateholders.  [If on an Expected Final Payment Date, moneys on deposit 
in the Principal Funding Account are insufficient to pay the scheduled 
principal amount, a Pay Out Event will occur and the Early Amortization 
Period will commence.  After payment in full of the Class A Invested Amount, 
the Class B Certificateholders will be entitled to receive an amount equal to 
the Class B Invested Amount.]  "Available Principal Collections" means, with 
respect to any Monthly Period, an amount equal to the sum of (a) an amount 
equal to the Principal Allocation Percentage of all collections of Principal 
Receivables received during such Monthly Period (minus the amount of 
Reallocated Principal Collections with respect to such Monthly Period used to 
fund the Required Amount), [(b) any Shared Principal Collections with respect 
to other Series that are allocated to Series 199__-__]] and (c) any other 
amounts which pursuant to the Series 199__-__] Supplement are to be treated 
as Available Principal Collections with respect to the related Distribution 
Date [other amounts].]

     [The Class A Accumulation Period is currently expected to commence at 
the close of business on the last business day of __________, 199__; however, 
the date on which the Class A Accumulation Period actually commences may be 
delayed if the Class A Accumulation Period Length (determined as described 
below) is less than the number of months remaining between each Period Length 
Determination Date (as hereinafter defined) and the [Class A] Expected Final 
Payment Date.  Beginning on the Determination Date immediately preceding the 
__________, 199__ Distribution Date and on each Determination Date thereafter 
until the Class A Accumulation Date actually commences (each, a "Period 
Length Determination Date"), the Seller will determine the "Class A 
Accumulation Period Length" [based on, among other things, the then current 
principal payment rate on the Accounts and the principal amount of Series 
that are entitled to share principal with Series [199__-__]]; PROVIDED, 
HOWEVER, that the Class A Accumulation Period Length will not be less than 
[____] months].  If the Class A Accumulation Period Length is less than the 
number of months remaining between the related Period Length Determination 
Date and the [Class A] Expected Final Payment Date, the Class A Accumulation 
Period will commence later than the last business day of__________, 199__ and 
the number of months in the Class A Accumulation Period will be equal to the 
Class A Accumulation Period Length.  [Notwithstanding the foregoing, unless a 
Pay Out Event occurs with respect to the Series [199__-__] Certificates, the 
Class A Accumulation Period will commence on the last business day of 


                                     S-28

<PAGE>

__________, 199__ if, prior to such date, a Pay Out Event shall have occurred 
with respect to any other Series (other than a Series that does not share 
principal with Series [199__-__] or is designated by the Seller as an 
Excluded Series).]  The effect of the foregoing calculation is to reduce the 
Class A Accumulation Period Length based on the invested amounts of other 
Series that are scheduled to be in their revolving periods and thus scheduled 
to create Shared Principal Collections during the Class A Accumulation 
Period.  In addition, if the Class A Accumulation Period Length shall have 
been determined to be less than [____] months and, after the date on which 
such determination is made, a Pay Out Event shall occur with respect to any 
outstanding Series, the Class A Accumulation Period will commence on the 
earlier of (i) the date that such Pay Out Event shall have occurred with 
respect to such Series and (ii) the date on which the Class A Accumulation 
Period is then scheduled to commence.](6)

     On each Distribution Date with respect to the Early Amortization Period 
until the Class A Invested Amount has been paid in full or the Series 
[199__-__] Termination Date occurs, the Class A Certificateholders will be 
entitled to receive Available Principal Collections in an amount up to the 
Class A Invested Amount.  [After payment in full of the Class A Invested 
Amount, the Class B Certificateholders will be entitled to receive on each 
Distribution Date Available Principal Collections until the earlier of the 
date the Class B Invested Amount is paid in full and the Series [__-__] 
Termination Date.]  [In addition, on the first Special Payment Date following 
the occurrence of an Economic Pay Out Event, after giving effect to any 
payment of principal on such date as described under "Series Provisions -- 
Application of Collections -- Payments of Principal," principal payments will 
be made to the Class A Certificateholders and the Class B Certificateholders 
from amounts on deposit in the Cash Collateral Account as described under "-- 
Cash Collateral Account" below.]

     [On each Distribution Date commencing with the Class B Principal 
Commencement Date, [unless an Economic Pay Out Event has occurred,] a 
withdrawal will be made from the Cash Collateral Account to pay principal 
with respect to the Class B Certificates to the extent that the Class B 
Initial Invested Amount minus the sum of the aggregate amount of principal 
payments previously distributed to Class B Certificateholders [or deposited 
in the Principal Funding Account in respect of the Class B Certificates] 
exceeds the Class B Invested Amount on the last day of the related Monthly 
Period (determined after giving effect to any change made to the Class B 
Invested Amount as a result of unreimbursed charge-offs on the following 
Distribution Date).]

SUBORDINATION OF THE CLASS B CERTIFICATES

     The Class B Certificateholders' Interest will be subordinated [(other 
than with respect to the [Initial Class B Collateral Amount]] to the extent 
necessary to fund payments with respect to the Class A Certificates.  To the 
extent the Class B Invested Amount is reduced, the percentage of collections 
of Finance Charge Receivables allocated to the Class B Certificateholders in 
subsequent Monthly Periods will be reduced.  Moreover, to the extent the 
amount of such reduction in the Class B Invested Amount is not reimbursed, 
the amount of principal distributable to the Class B Certificateholders will 
be reduced.  See "-- Allocation Percentages," "-- Reallocation of Cash Flows; 
Class B Invested Amount," "-- Excess Spread; Excess Finance Charge 
Collections" herein.

[FUNDING PERIOD

     During the period from and including the Closing Date to but excluding 
the earliest of (i) the day on which the Series [199__-__] Invested Amount 
equals the [Full Invested Amount], (ii) the day on which a Pay Out Event 
occurs and (iii) the __________, 199__ Distribution Date (the "Funding 
Period"), the Pre-Funding Amount will be held in a trust account established 
with the Trustee for the benefit of the Series 

- ----------
(6) Different Series may have different methods of determining the 
    Accumulation Period Length.


                                     S-29

<PAGE>

[199__-__] Certificateholders (the "Pre-Funding Account"). The Pre-Funding 
Amount will equal $[__________].

     Funds on deposit in the Pre-Funding Account will be invested by the 
Trustee [in certain Eligible Investments] [pursuant to a guaranteed rate 
agreement] [guaranteed investment contract].  Investment earnings on the 
Pre-Funding Amount (net of investment losses and investment expenses) will be 
used to pay interest on the [Class A] [and] [Class B] Certificates during the 
Funding Period.

     During the Funding Period, funds on deposit in the Pre-Funding Account 
will be withdrawn and paid to the Seller to the extent of any increases in 
the Invested Amount.  The Seller expects that the Invested Amount will equal 
the [Full Invested Amount] by the __________, 199__ Monthly Period.  In the 
event that the Series [199__-__] Invested Amount does not for any reason 
equal the [Full Invested Amount] by the end of the Funding Period, any amount 
remaining in the Pre-Funding Account will be payable to the [Class A] [and] 
[Class B] Certificateholders [pro rata, on the basis of the ratio of the 
Class A Invested Amount and the Class B Invested Amount, respectively, to the 
Invested Amount as of the last day of the related Monthly Period] on the 
Distribution Date on which the Funding Period ends.]

ALLOCATION PERCENTAGES

     Pursuant to the Pooling Agreement, the Servicer will allocate among the 
Series [199__-__] Certificateholders' Interest, the certificateholders' 
interest for all other Series of certificates issued and outstanding and the 
Seller Interest, all collections of Finance Charge Receivables and Principal 
Receivables and the Defaulted Amount with respect to such Monthly Period.

     Collections of Finance Charge Receivables and the Defaulted Amount with 
respect to any Monthly Period will be allocated to the Series [199__-__] 
Certificateholders' Interest based on the Floating Allocation Percentage.  
The "Floating Allocation Percentage" means, with respect to any Monthly 
Period, the percentage equivalent (which percentage shall never exceed 100%) 
of a fraction, the numerator of which is the sum of the [Adjusted] Invested 
Amount [and the Enhancement Invested Amount, if any,] as of the last day of 
the preceding Monthly Period (or with respect to the first Monthly Period, 
the Initial Invested Amount) and the denominator of which is [the sum of] the 
total amount of the Principal Receivables in the Trust as of such day (or 
with respect to the first Monthly Period, the total amount of Principal 
Receivables in the Trust on the Series Cut-Off Date) [and the principal 
amount on deposit in the Special Funding Account as of such day].  
[Appropriate adjustments to the calculation methodology will be made to 
accommodate changes in the Invested Amount during the Funding Period.]  Such 
amounts so allocated to the Series [199__-__] Certificateholders will be 
further allocated between the Class A Certificateholders and Class B 
Certificateholders in accordance with the Class A Floating Percentage and the 
Class B Floating Percentage, respectively.  The "Class A Floating Percentage" 
means, with respect to any Monthly Period, the percentage equivalent (which 
percentage shall never exceed 100%) of a fraction, the numerator of which is 
equal to the Class A [Adjusted] Invested Amount as of the close of business 
on the last day of the preceding Monthly Period (or with respect to the first 
Monthly Period, as of the Closing Date) and the denominator of which is equal 
to the [Adjusted] Invested Amount as of the close of business on such day (or 
with respect to the first Monthly Period, the Initial Invested Amount).  The 
"Class B Floating Percentage" means, with respect to any Monthly Period, the 
percentage equivalent (which percentage shall never exceed 100%) of a 
fraction, the numerator of which is equal to the Class B [Adjusted] Invested 
Amount as of the close of business on the last day of the preceding Monthly 
Period (or with respect to the first Monthly Period, as of the Closing Date) 
and the denominator of which is equal to the [Adjusted] Invested Amount at 
the close of business on such day (or with respect to the first Monthly 
Period, the initial Invested Amount).

     Collections of Principal Receivables will be allocated to the Series 
[199__-__] Certificateholders' Interest based on the Principal Allocation 
Percentage.  The "Principal Allocation Percentage" means, with respect to any 
Monthly Period, the percentage equivalent (which percentage shall never 
exceed 100%) of


                                     S-30

<PAGE>

a fraction, the numerator of which is (a) during the Revolving Period, the 
Invested Amount as of the last day of the immediately preceding Monthly 
Period (or, in the case of the first Monthly Period, the Closing Date) and 
(b) during the [Accumulation Period] [Controlled Amortization Period] or the 
Early Amortization Period, the Invested Amount as of the last day of the 
Revolving Period and the denominator of which is the greater of (i) [the sum 
of the] total amount of Principal Receivables in the Trust as of the last day 
of the immediately preceding Monthly Period [and the principal amount on 
deposit in the Special Funding Account as of such last day] (or, in the case 
of the first Monthly Period, the Closing Date) and (ii) the sum of the 
numerators used to calculate the principal allocation percentages for all 
Series outstanding as of the date as to which such determination is being 
made; [provided, however, that because the Series [199__-__] Certificates 
offered hereby are subject to being paired with a future Series, if a Pay Out 
Event occurs with respect to a Paired Series during the [Controlled 
Amortization Period] [Accumulation Period] with respect to Series [199__-__], 
the Seller may, by written notice delivered to the Trustee and the Servicer, 
designate a different numerator for the foregoing fraction, provided that 
such numerator is not less than [the [Adjusted] Invested Amount as of the 
last day of the Revolving Period for such Paired Series] and the Seller shall 
have received written notice from each Rating Agency that such designation 
will not have a Ratings Effect.  Such amounts so allocated to the 
Certificateholders will be further allocated between the Class A 
Certificateholders and the Class B Certificateholders based on the Class A 
Principal Percentage and the Class B Principal Percentage, respectively.  The 
"Class A Principal Percentage" means, with respect to any Monthly Period (a) 
during the Revolving Period, the percentage equivalent (which shall never 
exceed 100%) of a fraction, the numerator of which is equal to the Class A 
Invested Amount as of the last day of the immediately preceding Monthly 
Period (or, in the case of the first Monthly Period, the Class A Initial 
Invested Amount), and the denominator of which is equal to the Invested 
Amount as of such day, (or, in the case of the first Monthly Period, the 
Initial Invested Amount) and (b) during the [Accumulation Period] [Controlled 
Amortization Period] or the Early Amortization Period, the percentage 
equivalent (which shall never exceed 100%) of a fraction, the numerator of 
which is the Class A Invested Amount as of the end of the Revolving Period, 
and the denominator or which is the Invested Amount as of such day.  The 
"Class B Principal Percentage" means, with respect to any Monthly Period, (i) 
during the Revolving Period, the percentage equivalent (which percentage 
shall never exceed 100%) of a fraction, the numerator of which is the Class B 
Invested Amount as of the last day of the immediately preceding Monthly 
Period (or, in the case of the first Monthly Period, the Class B Initial 
Invested Amount) and the denominator of which is the Invested Amount as of 
such day (or, in the case of the first Monthly Period, the Initial Invested 
Amount) and (ii) during the [Accumulation Period] [Controlled Amortization 
Period] or the Early Amortization Period, the percentage equivalent (which 
percentage shall never exceed 100%) of a fraction, the numerator of which is 
the Class B Invested Amount as of the end of the Revolving Period, and the 
denominator of which is the Class B Invested Amount as of such day.

     [Notwithstanding the foregoing, in any Monthly Period in which there 
occurs (a) an Addition Date or (b) a Removal Date, the amount of Principal 
Receivables used for the denominator in the calculation of the Floating 
Allocation Percentage and the Principal Allocation Percentage described above 
will be (i) the aggregate amount of Principal Receivables in the Trust at the 
end of the day on the last day of the prior Monthly Period for the period 
from and including the first day of such Monthly Period to but excluding the 
related Addition Date or Removal Date and (ii) the aggregate amount of 
Principal Receivables in the Trust at the end of the day on the related 
Addition Date or Removal Date for the period from and including the related 
Addition Date or Removal Date to and including the last day of such Monthly 
Period] [; provided further, however, that with respect to any Monthly Period 
during the Funding Period in which the Series [199__-__] Invested Amount is 
increased pursuant to the Series [199__-__] Supplement, the numerator in the 
calculation of the Floating Allocation Percentage and the Principal 
Allocation Percentage described above will be (1) the Series [199__-__] 
Invested Amount at the last day of the prior Monthly Period for the period 
from and including the first day of such Monthly Period to but excluding the 
day the Series [199__-__] Invested Amount is increased and (2) the Series 
[199__-__] Invested Amount at the end of the day on which the Series 
[199__-__] Invested Amount is increased for the period from and including 
such day to and including the last day of such Monthly Period].


                                     S-31

<PAGE>

     As used herein, the following terms have the meanings indicated:(7)

     "Class A Invested Amount" for any date means an amount equal to (i) the 
Class A Initial Invested Amount, minus (ii) the amount of principal payments 
made to the Class A Certificateholders on or prior to such date, minus (iii) 
the excess, if any, of the aggregate amount of Class A Investor Charge-Offs 
for all prior Distribution Dates over the aggregate amount of any 
reimbursements of Class A Investor Charge-Offs for all Distribution Dates 
prior to such date.

     "Class B Invested Amount" for any date means an amount equal to (i) the 
Class B Initial Invested Amount, minus (ii) the amount of principal payments 
made to Class B Certificateholders on or prior to such date [(other than 
principal payments made from the proceeds of amounts received from the Cash 
Collateral Account for the purpose of reimbursing previous reductions in the 
Class B Invested Amount)], minus (iii) the aggregate amount of Class B 
Investor Charge-Offs for all prior Distribution Dates, minus (iv) the 
aggregate amount of Reallocated Principal Collections for all prior 
Distribution Dates which have been used to fund the Required Amount with 
respect to such Distribution Dates [(excluding any Reallocated Principal 
Collections that have resulted in a reduction of the Enhancement Invested 
Amount)], minus (v) an amount equal to the amount by which the Class B 
Invested Amount has been reduced to cover the Class A Investor Default Amount 
on all prior Distribution Dates as described under "Class A Investor 
Charge-Offs," and plus (vi) the aggregate amount of Excess Spread and [Excess 
Finance Charge Collections allocated to Series [199__-__]] [other amounts] 
applied on all prior Distribution Dates for the purpose of reimbursing 
amounts deducted pursuant to the foregoing clauses (iii), (iv) and (v).

     ["Class A Adjusted Invested Amount" for any date means an amount equal 
to the then current Class A Invested Amount minus the funds on deposit in the 
Principal Funding Account on such date.]

     ["Class B Adjusted Invested Amount" for any date means (a) if such date 
occurs prior to the Class B Principal Commencement Date, an amount equal to 
the Class B Invested Amount and (b) if such date occurs on or after the Class 
B Principal Commencement Date, an amount equal to the Class B Invested Amount 
minus the funds on deposit in the Principal Funding Account on such date].

     ["Enhancement Invested Amount" for any date means an amount equal to (a) 
the amount withdrawn from the Cash Collateral Account and applied to the 
payment of principal of the Series [199__-__] Certificates on the first 
Special Payment Date following an Economic Pay Out Event, minus (b) the 
amount of principal payments made to the Cash Collateral Depositor prior to 
such day minus (c) the aggregate amount by which the Enhancement Invested 
Amount has been reduced to fund the Class A Investor Default Amount and the 
Class B Investor Default Amount on all prior Distribution Dates as described 
below, minus (d) the amount by which the Enhancement Invested Amount has been 
reduced by Reallocated Principal Collections applied to reimburse the 
Required Amount and plus (e) the aggregate amount of Excess Spread [Excess 
Finance Charge Collections allocated to Series [199__-__]] [other amounts] 
applied on all prior Distribution Dates for the purpose of reimbursing 
amounts deducted pursuant to the foregoing clauses (c) and (d).  In the 
absence of the occurrence of an Economic Pay Out Event and a related 
withdrawal from the Cash Collateral Account to pay principal of the Series 
[199__-__] Certificates, the Enhancement Invested Amount will be zero.]

[PRINCIPAL FUNDING ACCOUNT

     The Servicer will establish and maintain in the name of the trustee, on 
behalf of the Trust, the Principal Funding Account as an Eligible Account 
held for the benefit of the Series [199__-__] Certificateholders.  During the 
Accumulation Period, the Servicer will transfer collections in respect of

- ----------
(7) Appropriate changes to Invested Amount definitions must be made for a
    prefunded Series.


                                     S-32

<PAGE>

Principal Receivables [and Shared Principal Collections allocated to Series 
[199__-__]] [other amounts] to be treated in the same manner as collections 
of Principal Receivables from the Collection Account to the Principal Funding 
Account as described under "-- Application of Collections."

     Unless a Pay Out Event has occurred with respect to the Series 
[199__-__] Certificates, all amounts on deposit in the Principal Funding 
Account (the "Principal Funding Account Balance") on any Distribution Date 
(after giving effect to any deposits to, or withdrawals from, the Principal 
Funding Account to be made on such Distribution Date) will be invested to the 
following Distribution Date by the Trustee at the direction of the Servicer 
in Eligible Investments.  On each Distribution Date with respect to the 
Accumulation Period (on or prior to the Class B Expected Final Payment Date) 
the interest and other investment income (net of investment expenses and 
losses) earned on such investments (the "Principal Funding Investment 
Proceeds") will be withdrawn from the Principal Funding Account and will be 
treated as a portion of Class A Available Funds, prior to the Class B 
Principal Commencement Date and, thereafter, as Class B Available Funds.  If 
such investments with respect to any such Distribution Date yield less than 
the applicable Certificate Rate, the Principal Funding Investment Proceeds 
with respect to such Distribution Date will be less than the Covered Amount 
for such following Distribution Date.  It is intended that any such shortfall 
will be funded from Class A Available Funds or Class B Available Funds, as 
the case may be (including a withdrawal from the Reserve Account, if 
necessary, as described under "-- Reserve Account"), [or a withdrawal from 
the Cash Collateral Account as described under "-- Cash Collateral Account"] 
[other sources].  The Available Reserve Account Amount and the Available Cash 
Collateral Amount at any time will be limited and there can be no assurance 
that sufficient funds will be available to fund any such shortfall.  [The 
"Covered Amount" shall mean (a) for any Distribution Date with respect to the 
Class A Accumulation Period or the first Special Payment Date, if such 
Special Payment Date occurs prior to the Class B Principal Commencement Date, 
an amount equal to [one-twelfth of the product of (i) the Class A Certificate 
Rate and (ii) the Principal Funding Account Balance, if any, as of the 
preceding Distribution Date and (b) for any Distribution Date with respect to 
the Class B Accumulation Period or the first Special Payment Date, if such 
Special Payment Date occurs on or after the Class B Principal Commencement 
Date, an amount equal to one-twelfth of the product of (i) the Class B 
Certificate Rate and (ii) the Principal Funding Account Balance, if any, as 
of the preceding Distribution Date] [the product of (i) (A) a fraction the 
numerator of which is the actual number of days in the related Interest 
Period and the denominator of which is 360, times (B) the applicable 
Certificate Rate in effect with respect to such Interest Period, and (ii) the 
Principal Funding Account Balance as of the last day of the Monthly Period in 
which such Interest Period ends].]

[RESERVE ACCOUNT

     The Servicer will establish and maintain in the name of the Trustee, on 
behalf of the Trust, an Eligible Deposit Account for the benefit of the 
Series [199__-__] Certificateholders (the "Reserve Account").  The Reserve 
Account is intended to help assure the subsequent distribution of interest on 
the Series [199__-__] Certificates as provided in this Prospectus Supplement 
during the Accumulation Period.  On each Distribution Date from and after the 
Reserve Account Funding Date, but prior to the termination of the Reserve 
Account, the Trustee, acting pursuant to the Servicer's instructions, will 
apply Excess Spread [and Excess Finance Charge Collections allocated to 
Series [199__-__] (in the order of priority described below under "-- 
Application of Collections -- Payment of Interest, Fees and Other Items") to 
increase the amount on deposit in the Reserve Account (to the extent such 
amount is less than the Required Reserve Account Amount).  The "Reserve 
Account Funding Date" will be the Distribution Date with respect to the 
Monthly Period that begins [____] months prior to the Distribution Date with 
respect to the first Monthly Period in the [Class A] Accumulation Period, 
provided that the Seller may delay the Reserve Account Funding Date to the 
earliest of (a) the Distribution Date with respect to the Monthly Period that 
begins [____] months prior to the first Monthly Period in the [Class A] 
Accumulation Period; (b) the first Distribution Date for which the Portfolio 
Adjusted Yield is less than [____], but in such event the Reserve Account 
Funding Date does not have to occur earlier than the Distribution Date with 
respect to the Monthly Period that begins [____] months prior to the 
commencement of the [Class A] Accumulation Period, (c) the first Distribution 
Date for


                                     S-33

<PAGE>

which the Portfolio Adjusted Yield is less than [____], but in such event the 
Reserve Account Funding Date does not have to occur earlier than the 
Distribution Date that begins [____] months prior to the commencement of the 
[Class A] Accumulation Period; or (d) the first Distribution Date for which 
the Portfolio Adjusted Yield is less than [____], but in such event the 
Reserve Account Funding Date does not have to occur earlier than the 
Distribution Date that begins [____] months prior to the commencement of the 
[Class A] Accumulation Period or any other date designated by the Seller, 
provided that the Seller has received written notice from each Rating Agency 
that such designation will not have a Ratings Effect.  "Portfolio Adjusted 
Yield" for any Distribution Date will be equal to the average of the 
percentages obtained for each of the three preceding Monthly Periods by 
subtracting the Base Rate from the Portfolio Yield for such Monthly Period 
and deducting [____] from the result for each Monthly Period.  The "Required 
Reserve Account Amount" for any Distribution Date on or after the Reserve 
Account Funding Date will be equal to [____]% of the Series [199__-__] 
Invested Amount as of the preceding Distribution Date, or any other amount 
designated by the Seller provided that the Seller has received written notice 
from each Rating Agency that such designation will not have a Ratings Effect. 
 On each Distribution Date, after giving effect to any deposit to be made to, 
and any withdrawal to be made from, the Reserve Account on such Distribution 
Date, the Trustee will withdraw from the Reserve Account an amount equal to 
the excess, if any, of the amount on deposit in the Reserve Account over the 
Required Reserve Account Amount and shall distribute such excess to or at the 
direction of [the Seller] [the Cash Collateral Depositor] [the Credit 
Enhancer].

     Provided that the Reserve Account has not terminated as described below, 
all amounts on deposit in the Reserve Account on any Distribution Date (after 
giving effect to any deposits to, or withdrawals from, the Reserve Account to 
be made on such Distribution Date) will be invested to 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 such investments ("Interest Funding Investment 
Proceeds") will be retained in the Reserve Account (to the extent the amount 
on deposit therein is less than the Required Reserve Account Amount) or 
[distributed to or at the direction of] [the Seller] [the Cash Collateral 
Depositor] [the Credit Enhancer] [deposited in the Collection Account for 
application as Available Funds].

     On or before each Distribution Date with respect to the Accumulation 
Period (on or prior to the Class A Expected Final Payment Date) and on the 
first Special Payment Date, a withdrawal will be made from the Reserve 
Account, and the amount of such withdrawal will be deposited in the 
Collection Account and included in Class A Available Funds, prior to the 
Class B Principal Commencement Date, and, thereafter, in Class B Available 
Funds, in an amount equal to the lesser of (a) the Available Reserve Account 
Amount with respect to such Distribution Date or Special Payment Date and (b) 
the excess, if any, of the Covered Amount with respect to such Distribution 
Date or Special Payment Date over the Principal Funding Investment Proceeds 
with respect to such Distribution Date or Special Payment Date; provided that 
the amount of such withdrawal will be reduced to the extent that funds 
otherwise would be available to be deposited in the Reserve Account on such 
Distribution Date or Special Payment Date.  On each Distribution Date, the 
amount available to be withdrawn from the Reserve Account (the "Available 
Reserve Account Amount") will be equal to the lesser of the amount on deposit 
in the Reserve Account (before giving effect to any deposit to be made to the 
Reserve Account on such Distribution Date) and the Required Reserve Account 
Amount for such Distribution Date.

     The Reserve Account will be terminated following the earlier to occur of 
(a) the termination of the Trust pursuant to the Pooling Agreement, (b) the 
date on which the Series [199__-__] Certificates are paid in full and (c) if 
the Accumulation Period has not commenced, the occurrence of a Pay Out Event 
with respect to the Series [199__-__] Certificates or, if the Accumulation 
Period has commenced, the earlier of the first Special Payment Date and the 
Class B Expected Final Payment Date.  Upon the termination of the Reserve 
Account, all amounts on deposit therein (after giving effect to any 
withdrawal from the Reserve Account on such date as described above) will be 
distributed to or at the direction of [the Seller] [the Cash Collateral 
Depositor] [the Credit Enhancer].  Any amounts withdrawn from the Reserve 
Account and distributed to or at the direction of [the Seller] [the Cash 


                                     S-34

<PAGE>

Collateral Depositor] [the Credit Enhancer] as described above will not be 
available for distribution to the Series [199__-__] Certificateholders.]

REALLOCATION OF CASH FLOWS; CLASS B INVESTED AMOUNT

     With respect to each Distribution Date, on each Determination Date, the 
Servicer will determine the amount (the "Required Amount"), which will be 
equal to the amount, if any, by which (a) the sum of (i) Class A Monthly 
Interest for such Distribution Date, (ii) any Class A Monthly Interest 
previously due but not paid to the Class A Certificateholders [or deposited 
in the Interest Funding Account] on a prior Distribution Date, [(iii) any 
Class A Additional Interest], (iv) the Class A Servicing Fee for such 
Distribution Date and any unpaid Class A Servicing Fee and (v) the Class A 
Investor Default Amount, if any, for such Distribution Date exceeds the sum 
of (A) [the amount of Principal Funding Investment Proceeds, if any, with 
respect to such Distribution Date, (B)] the Class A Floating Percentage of 
the Floating Allocation Percentage collections of Finance Charge Receivables 
to Series [199__-__] (including any investment earnings treated as 
collections of Finance Charge Receivables in accordance with the Pooling 
Agreement) [and (C) the amount of funds, if any, to be withdrawn from the 
Reserve Account and allocated to the Class A Certificates pursuant to the 
Pooling Agreement].  If the Required Amount is greater than zero, Excess 
Spread [and Excess Finance Charge Collections allocated to Series [199__-__]] 
will be used to pay the Required Amount with respect to such Distribution 
Date.  [If Excess Spread [and such Excess Finance Charge Collections] 
available with respect to such Distribution Date are less than the Required 
Amount, amounts available from [[the Cash Collateral Account] [Credit 
Enhancement] available to pay amounts in respect of the Class A 
Certificates], will then be used to fund the remaining Required Amount.]  If 
such Excess Spread [and Excess Finance Charge Collections] [and amounts 
available from the [Cash Collateral Account] [Credit Enhancement]] [is] [are] 
insufficient to pay the Required Amount, collections of Principal Receivables 
allocable to the Class B Certificates for the related Monthly Period 
("Reallocated Principal Collections") will then be used to fund the remaining 
Required Amount. If Reallocated Principal Collections with respect to the 
related Monthly Period, together with Excess Spread and [Excess Finance 
Charge Collections allocated to Series [199__-__]] [amount available under 
the [Cash Collateral Account] [Credit Enhancement]] to make payments in 
respect of the Class A Certificates are insufficient to fund the Required 
Amount for such related Monthly Period, then [the Enhancement Invested 
Amount, if any,] [the Class B Invested Amount] will be reduced by the amount 
of such excess (but not by more than the Class A Investor Default Amount for 
such Distribution Date).]  In the event that such reduction would cause the 
Enhancement Invested Amount to be a negative number, the Enhancement Invested 
Amount will be reduced to zero, the Class B Invested Amount will be reduced 
by the amount by which the Enhancement Invested Amount would have been 
reduced below zero (but not by more than the excess of the Class A Investor 
Default Amount, if any, for such Distribution Date over the amount] of such 
reduction, if any, of the Enhancement Invested Amount with respect to such 
Distribution Date).]  In the event that such reduction would cause the Class 
B Invested Amount to be a negative number, the Class B Invested Amount will 
be reduced to zero, and the Class A Invested Amount will be reduced by the 
amount by which the Class B Invested Amount would have been reduced below 
zero, but not by more than the excess, if any, of the Class A Investor 
Default Amount for such Distribution Date over the amount of reduction[s], 
[if any, of the Enhancement Invested Amount and] of the Class B Invested 
Amount with respect to such Distribution Date as described above, which will 
have the effect of slowing or reducing the return of principal to the Class A 
Certificateholders.  In such case, the Class A Certificateholders will bear 
directly the credit and other risks associated with the undivided interest in 
the Trust.  See "-- Defaulted Receivables; Investor Charge-Offs."

APPLICATION OF COLLECTIONS

     PAYMENT OF FEES, INTEREST AND OTHER ITEMS.  On each Distribution Date, 
the Trustee, acting pursuant to the Servicer's instructions, will apply the 
Class A Available Funds and Class B Available Funds (see "--  Interest 
Payments" above) on deposit in the Collection Account in the following 
priority:


                                     S-35

<PAGE>

     (A)  On each Distribution Date, an amount equal to the Class A Available 
Funds with respect to such Distribution Date will be distributed [or deposited]
 in the following priority:

          (i)  an amount equal to Class A Monthly Interest for such Distribution
     Date, plus the amount of any Class A Monthly Interest previously due but
     not paid to the Class A Certificateholders [or deposited to the Interest 
     Funding Account] on a prior Distribution Date, [plus additional interest at
     the Class A Certificate Rate with respect to amounts that were due but not
     paid to Class A Certificateholders [or deposited to the Interest Funding
     Account] on a prior Distribution Date ("Class A Additional Interest"),
     will be [distributed to Class A Certificateholders] [deposited in the
     Interest Funding Account for distribution to Class A Certificateholders on
     the Payment Date therefor];

          (ii)  an amount equal to the Class A Servicing Fee for such
     Distribution Date, plus the amount of any Class A Servicing Fee previously
     due but not distributed to the Servicer on a prior Distribution Date, will
     be distributed to the Servicer;

          (iii)  an amount equal to the Class A Investor Default Amount for such
     Distribution Date will be treated as a portion of Available Principal
     Collections for such Distribution Date;

          (iv)  the balance, if any, shall constitute Excess Spread and shall 
     be allocated and distributed as described under "-- Excess Spread[; Excess 
     Finance Charge Collections]" below.

     (B)  On each Distribution Date, an amount equal to the Class B Available 
Funds with respect to such Distribution Date will be distributed or deposited 
in the following priority:

          (i)  an amount equal to Class B Monthly Interest for such 
     Distribution Date, plus the amount of any Class B Monthly Interest
     previously due but not paid to the Class B Certificateholders [or 
     deposited to the Interest Funding Account] on a prior Distribution Date, 
     [plus any additional interest at the Class B Certificate Rate with respect
     to amounts that were due but not paid to Class B Certificateholders [or 
     deposited to the Interest Funding Account] on a prior Distribution Date 
     ("Class B Additional Interest")], [will be distributed to the Class B 
     Certificateholders] [deposited in the Interest Funding Account for 
     distribution to Class B Certificateholders on the next Payment Date 
     therefor];

          (ii)  an amount equal to the Class B Servicing Fee for such 
     Distribution Date, plus the amount of any Class B Servicing Fee previously
     due but not distributed to the Servicer on a prior Distribution Date, will 
     be distributed to the Servicer;

          (iii)  an amount equal to the Class B Investor Default Amount for such
     Distribution Date will be treated as a portion of Available Principal 
     Collections for such Distribution Date;

          (iv)  the balance, if any, shall constitute Excess Spread and shall 
     be allocated and distributed as described under "-- Excess Spread[; Excess 
     Finance Charge Collections]" below.

     "Class A Monthly Interest" means, with respect to any Distribution Date, 
an amount equal to [one-twelfth of] the product of (i) [(A) a fraction, the 
numerator of which is the actual number of days in the related accrual period 
and the denominator of which is 360, times (B)]  the Class A Certificate Rate 
and (ii) [the sum of (A)] the Class A Invested Amount [and [(B) the product of 
the Class A Floating Percentage and the] Pre-Funding Amount, each] as of the 
close of the preceding Record Date; PROVIDED, HOWEVER, with respect to the 
first Distribution Date, Class A Monthly Interest shall be equal to 
$[__________].  [Class A Monthly Interest shall be calculated on the basis of 
a 360-day year of twelve 30-day months.]


                                      S-36

<PAGE>     

     "Class B Monthly Interest" means, with respect to any Distribution 
Date, an amount equal to [one-twelfth of] the product of (i) [(A) a fraction, 
the numerator of which is the actual number of days in the related accrual 
period and the denominator of which is 360, times (B)] the Class B Certificate 
Rate and (ii) [the sum of (A)] the Class B Invested Amount [and (B) [the 
product of the Class B Floating Percentage and] the Pre-Funding Amount, each] 
as of the close of business on the last day of the preceding Monthly Period; 
PROVIDED, HOWEVER, with respect to the first Distribution Date, Class B 
Monthly Interest shall be equal to $[__________] [Class B Monthly Interest 
shall be calculated on the basis of a 360-day year of twelve 30-day months.]

     "Excess Spread" means, with respect to any Distribution Date, an amount 
equal to the sum of the amounts described in clause (A)(iv) above and clause 
(B)(iv) above.

     EXCESS SPREAD[; EXCESS FINANCE CHARGE COLLECTIONS].  On each 
Distribution Date, the Trustee; acting pursuant to the Servicer's 
instructions, will apply Excess Spread [and Excess Finance Charge Collections 
allocated to Series [199__-__]  with respect to the related Monthly Period, 
to make the following distributions in the following priority:

          (a)  an amount equal to the Required Amount, if any, with respect 
     to the related Monthly Period will be used to fund any deficiency pursuant
     to clauses (A)(i), (ii) and (iii) above under "--  Payment of Interest, 
     Fees and Other Items";

          (b)  an amount equal to the aggregate amount of Class A Investor 
     Charge-Offs which have not been previously reimbursed (after giving effect
     to the allocation on such Distribution Date of certain other amounts 
     applied for that purpose) will be treated as a portion of as Available 
     Principal Collections for such Distribution Date as described under "--  
     Payments of Principal" below;

          (c)  an amount equal to the sum of any Class B Monthly Interest and 
     any Class B Additional Interest due but not distributed to the Class B   
     Certificateholders [or deposited to the Interest Funding Account] either on
     such Distribution Date or on a prior Distribution Date, will be 
     [distributed to the Class B Certificateholders] [deposited into the 
     Interest Funding Account for payment to the Class B Certificateholders 
     on the Payment Date therefor];

          (d)  an amount equal to the Class B Servicing Fee due but not paid to 
     the Servicer either on such Distribution Date or a prior Distribution 
     Date will be paid to the Servicer;

          (e)  an amount equal to the remaining Class B Investor Default Amount
     for such Distribution Date, after giving effect to the allocation in 
     clause B (iii) under "-- Payment of Interest, Fees and Other Items" above,
     shall be treated as a portion of Available Principal Collections for 
     such Distribution Date;

          (f)  an amount equal to the aggregate by which the Class B Invested 
     Amount has been reduced pursuant to clauses (iii), (iv) and (v) of the 
     definition of "Class B Invested Amount" under "-- Allocation 
     Percentages" above (but not in excess of the aggregate amount of such 
     reductions which have not been previously reimbursed) shall be treated 
     as a portion of Available Principal Collections for such Distribution Date;

          [(g)  an amount equal to the ["Monthly Cash Collateral Fee" (as 
     defined in the agreement (the "Loan Agreement") among the Bank, the Cash 
     Collateral Depositor and the Trustee) for such Distribution Date shall 
     be distributed to the Cash Collateral Depositor for application in 
     accordance with the Loan Agreement] ["Monthly Credit Enhancement Fee" 
     (as defined in the agreement among the Bank, the Trustee and the Credit 
     Enhancement Provider (the "Credit Enhancement Agreement")) shall be 
     distributed to the Credit Enhancement Provider];]


                                     S-37

<PAGE>

          [(h)  an amount equal to the aggregate amount by which the Enhancement
     Invested Amount has been reduced pursuant to clauses (c) and (d) of the 
     definition of "Enhancement Invested Amount" under "-- Allocation 
     Percentages" above (but not in excess of the aggregate amount of such 
     reductions which have not been previously reimbursed) shall be treated 
     as a portion of Available Principal Collections for such Distribution 
     Date;]

          [(i)  an amount up to the excess, if any, of the Initial Cash 
     Collateral Amount over the remaining Available Cash Collateral Amount 
     shall be deposited into the Cash Collateral Account in accordance with 
     the Loan Agreement;]

          [(j)  on each Distribution Date from and after the Reserve Account 
     Funding Date, but prior to the date on which the Reserve Account 
     terminates as described under "-- Reserve Account" above, an amount up 
     to the excess, if any, of the Required Reserve Account Amount over the 
     Available Reserve Account Amount shall be deposited into the Reserve 
     Account;]

          [(k)  an amount equal to the aggregate of any other amounts then due 
     to the [Cash Collateral Depositor] [Credit Enhancement Provider] 
     pursuant to the [Loan Agreement] [Credit Enhancement Agreement] (to the 
     extent such amounts are payable pursuant to the [Loan Agreement] [Credit 
     Enhancement Agreement] out of Excess Spread [and Excess Finance Charge 
     Collections]) shall be distributed to the Cash Collateral Depositor for 
     application in accordance with the [Loan Agreement[ [Credit Enhancement 
     Agreement];] and

          [(l)  the balance, if any, will constitute a portion of Excess Finance
     Charge Collections for such Distribution Date and will be available for 
     allocation to other Series in Group [____] or to the Seller as described 
     in "Description of the Certificates -- Sharing of Excess Finance Charge 
     Collections" in the Prospectus.](8)

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

     (i)  on each Distribution Date with respect to the Revolving Period, all 
     such Available Principal Collections will be treated as Shared Principal 
     Collections and applied as described under "Description of the 
     Certificates -- Shared Principal Collections" in the Prospectus;

     (ii)  on each Distribution Date with respect to the [Controlled 
     Amortization] [Accumulation] Period or the Early Amortization Period, 
     all such Available Principal Collections will be distributed or 
     deposited in the following priority:

          (w)  an amount equal to Class A Monthly Principal, up to the Class A 
          [Adjusted] Invested Amount on such Distribution Date, will be 
          [deposited in the Principal Funding Account (during the Class A 
          Accumulation Period) or] distributed to the Class A Certificateholders
          (during the [Controlled Amortization Period] Early Amortization 
          Period);

          [(x)  for each Distribution Date [beginning on the Class B Principal 
          Commencement Date], an amount equal to Class B Monthly Principal for 
          such Distribution Date, up to the Class B [Adjusted] Invested Amount 
          on such Distribution Date, will be [deposited in the Principal 
          Funding Account (during the Class B Accumulation Period) or] 
          distributed to the Class B Certificateholders (during the [Controlled
          Amortization Period] Early Amortization Period)l;

- ---------------------
(8) Distributions and priorities may be modified to reflect another form of 
    Credit Enhancement.


                                      S-38

<PAGE>
          [(y)  for each Distribution Date with respect to the Early 
          Amortization Period, beginning with the Distribution Date on which 
          the Series [199__-__] Invested Amount is paid in full, an amount equal
          to the balance, if any, of such Available Principal Collections then 
          on deposit in the Collection Account, to the extent of the Enhancement
          Invested Amount, if any, shall be distributed to the Cash Collateral
          Depositor for application in accordance with the Loan Agreement; and]

           (z)  for each Distribution Date, after giving effect to paragraphs 
           (w), (x) [and (y)] above, an amount equal to the balance, if any, of
           such Available Principal Collections will be allocated to Shared 
           Principal Collections and applied in accordance with the Pooling 
           Agreement.

     "Class A Monthly Principal" with respect to any Distribution Date 
relating to the [Class A Accumulation Period] [Class A Controlled Amortization 
Period] or the Early Amortization Period will equal the least of (i) the 
Available Principal Collections on deposit in the Collection Account with 
respect to such Distribution Date, (ii) for each Distribution Date with 
respect to the [Class A Accumulation Period] [Class A Controlled Amortization 
Period] [and on or prior to the Class A Expected Final Payment Date], the 
applicable [Controlled Deposit Amount] [Controlled Distribution Amount] for 
such Distribution Date and (iii) the Class A [Adjusted] Invested Amount on 
such Distribution Date.

     "Class B Monthly Principal" with respect to any Distribution Date 
relating to the [Class B Accumulation Period] [the Class B Controlled 
Amortization Period] or the Early Amortization Period, after the Class A 
Certificates have been paid in full, will equal the least of (i) the 
Available Principal Collections on deposit in the Collection Account with 
respect to such Distribution Date, (ii) for each Distribution Date with 
respect to the [Class B Accumulation Period] [Class B Controlled Amortization 
Period] [and on or prior to the Class B Expected Final Payment Date] the 
applicable [Controlled Deposit Amount] [Controlled Distribution Amount] for 
such Distribution Date and (iii) the Class B [Adjusted] Invested Amount on 
such Distribution Date.

     
["Controlled Amortization Amount" means (a) for any Distribution Date with 
respect to the Class A Controlled Amortization Period, $[__________], and (b) 
for any Distribution Date with respect to the Class B Controlled Amortization 
Period, [after the Class A Invested Amount has been paid in full], 
$[__________].]

     
["Deficit Controlled Amortization Amount" means (a) on the first Distribution 
Date with respect to the Class A Controlled Amortization Period or the Class B 
Controlled Amortization Period, the excess, if any, of the Controlled 
Amortization Amount for such Distribution Date over the amount distributed from
the Collection Account as Class A Monthly Principal or Class B Monthly 
Principal, as the case may be, for such Distribution Date and (b) on each 
subsequent Distribution Date with respect to the Class A Controlled 
Amortization Period or the Class B Controlled Amortization Period, the excess, 
if any, of the Controlled Distribution Amount for such subsequent Distribution 
Date plus any Deficit Controlled Amortization Amount for the prior Distribution
Date over the amount distributed from the Collection Account as Class A Monthly
Principal or Class B Monthly Principal, as the case may be, for such subsequent
Distribution Date.]

     
["Controlled Accumulation Amount" means (a) for any Distribution Date with 
respect to the [Class A] Accumulation Period, $[__________]; provided, 
however, that, if the commencement of the [Class A] Accumulation Period is 
delayed as described above under "-- Principal Payments," the Controlled 
Accumulation Amount for each Distribution Date with respect to the [Class A]
Accumulation Period will be determined as described therein; [and (b) for any 
Distribution Date with respect to the [Class B] Accumulation Period, 
$[__________].]


                                      S-39

<PAGE>

["Deficit Controlled Accumulation Amount" means (a) on the first Distribution 
Date with respect to the [Class A] Accumulation Period [or the Class B 
Accumulation Period], the excess, if any, of the [applicable] Controlled 
Accumulation Amount for such Distribution Date over the amount distributed 
from the Collection Account as Class A Monthly Principal [or Class B Monthly 
Principal, as the case may be,] for such Distribution Date and (b) on each 
subsequent Distribution Date with respect to the [Class A] Accumulation 
Period [or the Class B Accumulation Period], the excess, if any, of the 
[applicable] Controlled Deposit Amount for such subsequent Distribution Date 
plus any Deficit Controlled Accumulation Amount for the prior Distribution 
Date over the amount distributed from the Collection Account as Class A 
Monthly Principal [or Class B Monthly Principal, as the case may be,] for 
such subsequent Distribution Date.]

[CASH COLLATERAL ACCOUNT

     The Trust will have the benefit of the Cash Collateral Account for the 
benefit of the Series [199__-__] Certificateholders and the Cash Collateral 
Depositor, as their interests appear in the Series [199__-__] Supplement, and 
in the case of the Cash Collateral Depositor, in the Loan Agreement [which 
interest, in the case of the Cash Collateral Depositor, will be subordinated 
to the interests of the Series [199__-__] Certificateholders as provided in 
the Series [199__-__] Supplement).  The Cash Collateral Account will be one or 
more Eligible Deposit Accounts.  Funds on deposit in the Cash Collateral 
Account will be invested in certain Eligible Investments.

     The Cash Collateral Account will be funded on the Closing Date in the 
Initial Cash Collateral Amount, which amount will include the proceeds of an 
advance to be made by one or more financial institutions to be selected by 
the Seller (such financial institution or institutions, the "Cash Collateral 
Depositor").  Such advance will be repaid pursuant to the Loan Agreement.  
The Cash Collateral Account will be terminated following the earliest to 
occur of (a) the date on which the Series [199__-__] Certificates are paid in 
full, [(b) the date on which the entire Available [Cash] Collateral Amount is 
distributed to the Series [199__-__]Certificateholders as a result of the 
occurrence of an Economic Pay Out Event,] (c) the Series [199__-__] 
Termination Date and (d) the termination of the Trust pursuant to the Pooling 
Agreement.

     On each Distribution Date, the amount available to be withdrawn from the 
Cash Collateral Account (the "Available [Cash] Collateral Amount") will be 
equal to the lesser of the amount on deposit in the Cash Collateral Account 
(before giving effect to any deposit to be made to the Cash Collateral 
Account on such Distribution Date) and the Initial Cash Collateral Amount.

     
[The Initial Shared Collateral Amount will be for the benefit of both the 
Class A Certificates and the Class B Certificates, while the Initial Class 
B Collateral Amount will be for the exclusive benefit of the Class B 
Certificates.  On each Distribution Date, the "Available Shared Collateral 
Amount" shall equal the lesser of (a) the Initial Shared Collateral Amount 
and (b) the excess, if any, of the Available Cash Collateral Amount on such 
Distribution Date over the Initial Class B Collateral Amount.]

     On each Distribution Date, one or more withdrawals will be made from the 
Cash Collateral Account in an amount up to the Available [Shared] [Cash] 
Collateral Amount, to fund the following amounts in the following priority:

          (a)  the excess, if any, of the Required Amount with respect to the 
     related Distribution Date over the amount of Excess Spread [and Excess 
     Finance Charge Collections] allocated to Series [199__-__]] available to 
     fund such Required Amount will be used first to fund any deficiency in 
     current Class A Monthly Interest, overdue Class A Monthly Interest [and 
     any current or overdue Class A Additional Interest], second to fund any 
     deficiency in the Class A Servicing Fee, and third to pay the Class A 
     Investor Default Amount, if any, for such Distribution Date;


                                      S-40

<PAGE>

          (b)  the excess, if any, of the accrued and unpaid Class B Monthly 
     Interest on the outstanding principal balance of the Class B 
     Certificates for the related Distribution Date (plus any current or 
     overdue Class B Additional Interest) over the amount of Class B 
     Available Funds, Excess Spread [and Excess Finance Charge Collections] 
     allocated to Series [199__-__] and available to Class B Certificateholders;

          (c)  the excess, if any, of the accrued and unpaid Class B Servicing 
     Fee with respect to the related Distribution Date over the Class B 
     Available Funds, Excess Spread [and Excess Finance Charge Collections] 
     allocated to Series [199__-__] and available to Class B 
     Certificateholders; and

          (d)  the excess, if any, of the Class B Investor Default Amount for 
     the related Distribution Date over the amount of Class B Available Funds,
     Excess Spread [and Excess Finance Charge Collections] allocated to 
     Series [199__-__]] and available to Class B Certificateholders

     
[On the first Special Payment Date following a Pay Out Event described in 
clause (e) under "-- Pay Out Events" herein (an "Economic Pay Out Event"), 
after giving effect to any payment of principal on such date described under 
"-- Application of Collections -- Payments of Principal," the Available [Shared]
[Cash] Collateral Amount (after giving effect to any withdrawal from the 
Cash Collateral Account on such date to fund the Required Amount) will be 
applied to pay principal of the Class A Certificates and the remainder of the 
Available [Cash] Collateral Amount will be applied to pay principal of the 
Class B Certificates.]

     On each Distribution Date commencing with the Class B Principal 
Commencement Date, unless an Economic Pay Out Event has occurred, a 
withdrawal will be made from the Cash Collateral Account, to the extent of 
the Available [Shared] [Cash] Collateral Amount, in an amount equal to the 
excess, if any, of the Class B Initial Invested Amount (minus the sum of the 
aggregate amount of principal payments previously distributed to Class B 
Certificateholders] [or deposited to the Principal Funding Account in respect 
of the Class B Certificates] over the Class B Invested Amount on the last day 
of the related Monthly Period (determined after giving effect to any changes 
to be made in the Class B Invested Amount pursuant to clauses (iii), (iv), 
(v) or (vi) of the definition of "Class B Invested Amount" under "-- 
Allocation Percentages" on such Distribution Date.

     In the event of a sale of the Receivables and an early termination of 
the Trust due to an Insolvency Event, an optional repurchase of the Series 
[199__-__] Certificateholders' Interest by the Seller, a sale of a portion of 
the Receivables in connection with the Series [199__-__]Termination Date, a 
repurchase or sale of the Series [199__-__] Certificateholders' Interest and 
the Certificateholders' Interest of all other Series in connection with a 
Servicer Default or a reassignment of the Series [199__-__] 
Certificateholders' Interest and the certificateholders' interest of all 
other Series in connection with a breach by the Bank of certain 
representations and warranties (each as described in the Prospectus under 
"Description of the Certificates --Pay Out Events" and "-- Optional 
Termination; Final Payment of Principal" or "The Pooling Agreement Generally 
- -- Termination of Trust," "-- Representations and Warranties" and "-- 
Servicer Default"), any Available [Cash] Collateral Amount on the related 
Distribution Date (after giving effect to all other withdrawals from the Cash 
Collateral Account on such Distribution Date as described above) will be 
withdrawn from the Cash Collateral Account and the proceeds thereof will be 
distributed to Class B Certificateholders to the extent of all previous 
reductions of the Class B Invested Amount pursuant to clauses (iii), (iv) or 
(v) of the definition of "Class B Invested Amount" under "-- Allocation 
Percentages" above.

     On each Distribution Date, the Servicer or the Trustee, acting pursuant 
to the Servicer's instructions, will apply Excess Spread and [Excess Finance 
Charge Collections allocated to Series [199__-__]] (to the extent described 
above under "[-- Application of Collections --Excess Spread; Excess Finance 
Charge Collections]" to increase the amount on deposit in the Cash Collateral 
Account (to the extent such amount is less than the Initial Cash Collateral 
Amount.)


                                      S-41

<PAGE>

[OTHER FORMS OF CREDIT ENHANCEMENT

     The [Class ____] Certificates [and the Class _ Certificates] will have 
the benefit of the [letter of credit] [cash collateral guaranty] [surety bond]
[insurance policy] [spread account][reserve account] [issued by __________ 
(the "Credit Enhancement Provider")] in the initial amount of $__________.

     With respect to any Distribution Date, the amount available to be drawn 
under the [letter of credit] [cash collateral account guaranty] [surety bond] 
[insurance policy] [spread account][reserve account] (the "Available Credit 
Enhancement Amount") will equal [__________].]

     [Information with respect to Credit Enhancement]

[CREDIT ENHANCEMENT PROVIDER

     [Information to be provided by Credit Enhancement Provider]]

DEFAULTED RECEIVABLES; INVESTOR CHARGE-OFFS

     On each Determination Date, the Servicer will calculate the Investor 
Default Amount for the preceding Monthly Period.  The term "Investor Default 
Amount" means, for any Monthly Period, the product of (i) the Floating 
Allocation Percentage with respect to such Monthly Period and (ii) the 
Defaulted Amount for such Monthly Period.  A portion of the Investor Default 
Amount will be allocated to the Class A Certificateholders (the "Class A 
Investor Default Amount") on each Distribution Date in an amount equal to the 
product of the Class A Floating Percentage applicable during the related 
Monthly Period and the Investor Default Amount for such Monthly Period.  A 
portion of the Investor Default Amount will be allocated to the Class B 
Certificateholders (the "Class B Investor Default Amount") in an amount equal 
to the product of the Class B Floating Percentage applicable during the 
related Monthly Period and the Investor Default Amount for such Monthly 
Period.  An amount equal to the Class A Investor Default Amount for each 
Monthly Period will be paid from Class A Available Funds, Excess Spread 
[and Excess Finance Charge Collections allocated to Series [199__-__] or 
[from amounts available under the [Cash Collateral Account] 
[Credit Enhancement]] and Reallocated Principal Collections, if applicable, 
and applied as described above in "-- Application of Collections -- Payment 
of Fees, Interest and Other Items."  An amount equal to the Class B Investor 
Default Amount for each Monthly Period will be paid from Class B Available 
Funds, Excess Spread [and Excess Finance Charge Collections allocated to 
Series [199__-__]] [from amounts available under the [Cash Collateral Account]
[Credit Enhancement]] and applied as described above in "-- Application of 
Collections -- Payment of Fees, Interest and other Items."

     On each Distribution Date, if the Required Amount for such Distribution 
Date exceeds the sum of Excess Spread [and Excess Finance Charge Collections 
allocable to Series [199__-__]] [the Available [Shared] [Cash] Collateral 
Amount] and Reallocated Principal Collections, [the Enhancement Invested Amount,
if any,] [the Class B Invested Amount] will be reduced by the amount of such 
excess, but not by more than the Class A Investor Default Amount for such 
Distribution Date.  In the event that such reduction would cause the 
Enhancement Invested Amount to be a negative number, the Enhancement Invested 
Amount will be reduced to zero, and the Class B Invested Amount will be 
reduced by the amount by which the Enhancement Invested Amount would have 
been reduced below zero, but not by more than the excess, if any, of the 
Class A Investor Default Amount for such Distribution Date over the amount of 
such reduction, if any, of the Enhancement Invested Amount with respect to 
such Distribution Date.]  In the event that such reduction would cause the 
Class B Invested Amount to be a negative number, the Class B Invested Amount 
will be reduced to zero, and the Class A Invested Amount will be reduced by 
the amount by which the Class B Invested Amount would have been reduced below 
zero, but not by more than the excess, if any, of the Class A Investor 
Default Amount for such Distribution Date over the amount of the reduction[s]
[, if any, of the Enhancement Invested Amount and] of the Class B Invested 
Amount with respect to such Distribution 


                                      S-42

<PAGE>

Date as described above (a "Class A Investor Charge-Off"), which will have 
the effect of slowing or reducing the return of principal to the Class A 
Certificateholders.  If the Class A Invested Amount has been reduced by the 
amount of any Class A Investor Charge-Offs, it will thereafter be increased 
on any Distribution Date (but not by an amount in excess of the aggregate 
Class A Investor Charge-Offs) by the amount of Excess Spread [and Excess 
Finance Charge Collections allocable to Series [199__-__]] [and other amounts] 
allocated and available for such purpose as described under "-- Excess 
Spread[; Excess Finance Charges]."

     If on any Distribution Date the Class B Investor Default Amount for such 
Distribution Date exceeds the amount of Class B Available Funds, Excess 
Spread [and Excess Finance Charge Collections allocable to Series [199__-__]] 
[Available [Shared] [Cash] Collateral Amount] which are allocated and 
available to fund such amount, [the Enhancement Invested Amount, if any, will 
be reduced by the amount of such excess.  In the event that any such 
reduction would cause the Enhancement Invested Amount to be a negative 
number, the Enhancement Invested Amount will be reduced to zero, and] the 
Class B Invested Amount will be reduced by [the amount by which the Enhancement
Invested Amount would have been reduced below zero] [such excess], but not by 
more than the Class B Investor Default Amount for such Distribution Date (a 
"Class B Investor Charge-Off").

     If on any Distribution Date Reallocated Principal Collections for such 
Distribution Date are applied to fund the Required Amount, [the Enhancement 
Invested Amount will be reduced by the amount of such Reallocated Principal 
Collections.  In the event such reduction would cause the Enhancement 
Invested Amount to be a negative number, the Enhancement Invested Amount 
shall be reduced to zero, and] the Class B Invested Amount will be reduced by 
the amount [of such Reallocated Principal Collections] [by which the 
Enhancement Invested Amount would have been reduced below zero].

     The Class B Invested Amount will thereafter be reimbursed (but not in 
excess of the aggregate unreimbursed Class B Investor Charge-Offs on any 
Distribution Date by the amount of Excess Spread [and Excess Finance Charge 
Collections allocated to Series [199__-__]] [and other amounts] allocated 
and available for the purpose as described under "-- Excess Spread; Excess 
Finance Charge Collections."]

     Any such reductions of the Enhancement Invested Amount shall thereafter 
be reimbursed and the Enhancement Invested Amount increased (but not by an 
amount in excess of the aggregate reductions of the Enhancement Invested 
Amount) on any Distribution Date by the amount of Excess Spread [and Excess 
Finance Charge Collections] allocated to Series [199__-__]] and available for 
such purpose as described under "Application of Collections -- Payment of 
Interest, Fees and Other Items."

[PAIRED SERIES

     The Series [199__-__] Certificates may be paired with one or more other 
Series (each a "Paired Series" at or after the commencement of the 
[Controlled Amortization Period][Accumulation Period].  As [funds are 
accumulated in the Principal Funding Account] [principal is paid to the 
Series [199__-__] Certificateholders during the Controlled Amortization 
Period], the invested amount in the Trust of such Paired Series will increase 
by up to a corresponding amount.  Upon payment in full of the Series [199__-__]
Certificates, assuming that there have been no unreimbursed charge-offs with 
respect to any related Paired Series, the aggregate invested amount of such 
related Paired Series will have been increased by an amount up to an aggregate 
amount equal to the Series [199__-__] Invested Amount paid to the Series 
[199__-__]Certificateholders after the Series [199__-__] Certificates were 
paired with the Paired Series.  The issuance of a Paired Series will be subject
to the conditions described under "Description of the Certificates -- New 
Issuances" 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 Series [199__-__] Certificateholder.  See "Special 
Considerations -- Master Trust Considerations -- Issuance of Additional 
Series" in the Prospectus.]


                                      S-43

<PAGE>

[REQUIRED PRINCIPAL BALANCE; ADDITION OF ACCOUNTS

     The obligation of the Trustee to authenticate certificates of a new 
Series and to execute and deliver the related Series Supplement shall be 
subject to the conditions described under "Description of the Certificates -- 
New Issuances" in the Prospectus and to the additional condition that, as of 
the applicable closing date and after giving effect to such new issuance, the 
aggregate amount of Principal Receivables in the Trust shall equal or exceed 
the Required Principal Balance.  The "Required Principal Balance" means, as 
of any date of determination, the sum of the "initial invested amounts" (as 
defined in the relevant Supplements) of the investor certificates of each 
Series outstanding on such date (other than any Series or portion thereof (an 
"Excluded Series") which is designated in the relevant Supplement as then 
being an "Excluded Series") MINUS the principal amount on deposit in the 
Special Funding Account on such date; PROVIDED, HOWEVER, that if at any time 
the only Series outstanding are Excluded Series and a Pay Out Event has 
occurred with respect to one or more such Series, the Required Principal 
Balance shall mean the sum of the "invested amounts" (as defined in the 
relevant Supplements) of each such Excluded Series as of the earliest date on 
which any such Pay Out Event is deemed to have occurred MINUS the principal 
amount on deposit in the Special Funding Account.

     If as of the close of business on the last business day of any Monthly 
Period, the aggregate amount of Principal Receivables in the Trust is less 
than the Required Principal Balance on such date, the Seller shall on or 
before the [10th] business day following such day, unless the amount of 
Principal Receivables in the Trust equals or exceeds the Required Principal 
Balance as of the close of business on any day after the last business day of 
such Monthly Period and prior to such [10th] business day, make an Addition 
to the Trust such that, after giving effect to such Addition, the amount of 
Principal Receivables in the Trust is at least equal to the Required 
Principal Balance.]

PAY OUT EVENTS

     The Pay Out Events with respect to the Certificates will include each of 
the events specified in the Prospectus under "Description of the Certificates 
- -- Pay Out Events" and the following:

          [(a)  a failure on the part of the Seller (i) to make any payment or 
     deposit required under the Pooling Agreement or the Series [199__-__] 
     Supplement within [____] business days after the day such payment or 
     deposit is required to be made; or (ii) to observe or perform any other 
     covenants or agreements of the Seller set forth in the Pooling Agreement 
     or the Series [199__-__] Supplement, which failure has a material 
     adverse effect on the [Series [199__-__] Certificateholders] and which 
     continues unremedied for a period of [___] days after written notice;

          (b)  any representation or warranty made by the Seller in the Pooling 
     Agreement or the Series [199__-__] Supplement or any information 
     required to be given by the Seller to the Trustee to identify the 
     Accounts proves to have been incorrect in any material respect when made 
     and continues to be incorrect in any material respect for a period of 
     [___] days after written notice and as a result of which the interests 
     of the Series [199__-__] Certificateholders are materially and adversely 
     affected; PROVIDED, HOWEVER, that a Pay Out Event shall not be deemed to 
     occur thereunder if the Bank has repurchased the related Receivables or 
     all such Receivables, if applicable, during such period in accordance with 
     the provisions of the Pooling Agreement;      

          (c)  a failure by the Seller to make an Addition to the Trust within 
     [____] business days after the day on which it is required to make such 
     Addition pursuant to the Pooling Agreement or the Series [199__-__] 
     Supplement;

          (d)  the occurrence of any Servicer Default;


                                      S-44

<PAGE>

          [(e)  a reduction of the [average] Portfolio Yield for any [three]  
    consecutive Monthly Periods to a rate less than the [average of the Base 
    Rate[s]] for such period;]

          [(f)  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]; and

          [(g)   the Class B Investment Amount is reduced to less that 
          $__________.]

     Then, in the case of any event described in subparagraph (a), (b) or 
(d), after the applicable grace period, if any, set forth in such 
subparagraphs, either the Trustee or the Holders of Series [199__-__] 
Certificates evidencing more than 50% of the aggregate unpaid principal 
amount of Series [199__-__] Certificates by notice then given in writing to 
the Seller and the Servicer (and to the Trustee if given by the Series 
[199__-__] Certificateholders) may declare that a Pay Out Event has occurred 
with respect to Series [199__-__] as of the date of such notice, and, in the 
case of any event described in subparagraph (c), (e) or (f), a Pay Out Event 
shall occur with respect to Series [199__-__] without any notice or other 
action on the part of the Trustee immediately upon the occurrence of such 
event.

     For purposes of the Pay Out Event described in clause [(e)] above, the 
terms "Base Rate" and "Portfolio Yield" will be defined as follows with 
respect to the Series [199__-__]Certificates:

          "Base Rate" means, with respect to any Monthly Period, [___%] [the 
     annualized percentage equivalent of a fraction, the numerator of which 
     is equal to the sum of Class A Monthly Interest, Class B Monthly Interest 
     and the Monthly Servicing Fee with respect to the Series [199__-__] 
     Certificates for the related Distribution Date and the denominator of 
     which is the Series [199__-__] Invested Amount as of the last day of the 
     preceding Monthly Period] [the sum of the weighted average of the Class 
     A Certificate Rate and the Class B Certificate Rate for the related 
     Interest Period and the Servicing Fee Rate].

          "Portfolio Yield" means, with respect to any Monthly Period, the 
     annualized percentage equivalent of a fraction, the numerator of which 
     is equal to [(a) the Floating Allocation Percentage of collections of 
     Finance Charge Receivables [(including any investment earnings that are 
     to be treated as collections of Finance Charges Receivables in accordance 
     with the Pooling Agreement)] for such Monthly Period [plus (b) the amount 
     of Principal Funding Investment Proceeds for the related Distribution 
     Date,] [plus (c) the amount of any Interest Funding Investment Proceeds 
     for the related Distribution Date] [plus (d) any Excess Finance Charge 
     Collections that are allocated to Series [199__-__]], [plus (e) the amount
     of funds withdrawn from the Reserve Account and included in Class A 
     Available Funds or Class B Available Funds, in each case for the 
     Distribution Date with respect to such Monthly Period] [plus (f) the amount
     of any investment earnings transferred from the Pre-Funding Account to 
     the Collection Account on such Distribution Date], and minus (g) the 
     Investor Default Amount for the Distribution Date with respect to such 
     Monthly Period, and the denominator of which is the Series [199__-__] 
     Invested Amount as of the last day of the preceding Monthly Period].

  If the proceeds of any sale of the Receivables following the occurrence of 
an Insolvency Event with respect to the Seller, as described in the 
Prospectus under "Description of the Certificates-Pay Out Events," allocated 
to the Class A Invested Amount and the proceeds of any collections on the 
Receivables in the Collection Account [and any Available [Cash] Collateral 
Amount] [and any amounts on deposit in the [Principal Funding Account] 
[Interest Funding Account] [other accounts]] are not sufficient to pay in 
full the remaining amount due on the Class A Certificates, the Class A 
Certificateholders will suffer a corresponding loss and no such proceeds will 
be available to the Class B Certificateholders.  [Following any such sale of 
the Receivables, any [Available [Cash] Collateral Amount] will be drawn and 
distributed to the Class B Certificateholders to the extent necessary to 
reimburse any previous reductions in the Class B 


                                     S-45

<PAGE>

Invested Amount as a result of unreimbursed charge-offs.  If the [amount 
available under the Cash Collateral Account] is less than the amount of such 
previous reductions, the Class B Certificateholders will incur a loss.]  See 
"Certain Legal Aspects of the Receivables -- Certain Matters Relating to 
Receivership" in the Prospectus for a discussion of the impact of recent 
federal legislation on the Trustee's ability to liquidate the Receivables.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The share of the Servicing Fee allocable to the Series [199__-__] 
Certificateholders with respect to any Distribution Date (the "Monthly 
Servicing Fee") shall be equal to one-twelfth of the product of (a) [____]% 
(the "Servicing Fee Rate") and (b) (i) the [sum of the] [Adjusted] Invested 
Amount [and the Enhancement Invested Amount, if any,] as of the last day of 
the Monthly Period preceding such Distribution Date, minus (ii) the product 
of (A) any amount on deposit in the Special Funding Account as of the last 
day of the Monthly Period preceding such Distribution Date and (B) the 
Floating Allocation Percentage with respect to such Monthly Period (the 
amount calculated pursuant to this clause (b) is referred to as the 
"Servicing Base Amount"); PROVIDED, HOWEVER, with respect to the first 
Distribution Date, the Monthly Servicing Fee shall be equal to $[__________]. 
[On each Distribution Date, Servicer Interchange with respect to the related 
Monthly Period that is on deposit in the Collection Account shall be 
withdrawn from the Collection Account and paid to the Servicer in payment of 
a portion of the Monthly Servicing Fee with respect to such Monthly Period.  
The "Servicer Interchange" for any Monthly Period [for which the Bank is the 
Servicer] will be the lesser of (a) the amount of Interchange that is 
allocated to the Series [Series 199__-__] Certificateholders and deposited in 
the Collection Account with respect to such Monthly Period and (b) 
one-twelfth of the product of (i) [   ]% and (ii) the Servicing Base Amount.  
[In the case of any insufficiency of Servicer Interchange on deposit in the 
Collection Account, a portion of the Monthly Servicing Fee with respect to 
such Monthly Period will not be paid to the extent of such insufficiency.]]  
The share of the Monthly Servicing Fee allocable to the Class A 
Certificateholders [(after giving effect to the distribution of any Servicer 
Interchange to the Servicer)] with respect to any Distribution Date (the 
"Class A Servicing Fee") shall be equal to one-twelfth of the product of (a) 
the Class A Floating Percentage, (b) [the Servicing Fee Rate][ [____]% (the 
"Net Servicing Fee Rate")] and (c) the Servicing Base Amount; PROVIDED, 
HOWEVER, that with respect to the first Distribution Date, the Class A 
Servicing Fee shall be equal to $[__________].  The share of the Monthly 
Servicing Fee allocable to the Class B Certificateholders [(after giving 
effect to any distribution of Servicer Interchange to the Servicer)] with 
respect to any Distribution Date (the "Class B Servicing Fee") shall be equal 
to one-twelfth of the product of (a) the Class B Floating Percentage, (b) 
[the Servicing Fee Rate] [the Net Servicing Fee Rate] and (c) the Servicing 
Base Amount; PROVIDED, HOWEVER, that with respect to the first Distribution 
Date, the Class B Servicing Fee shall be equal to $[__________].  The 
remainder of the Servicing Fee shall be paid by the holder of the Seller 
Certificate or the certificateholders of other Series (as provided in the 
related Supplements) and in no event will the Trust, the Trustee, the Series 
[199__-__] Certificateholders or the [Cash Collateral Depositor] [Credit 
Enhancement Provider] be liable for the share of the Servicing Fee to be paid 
by the holder of the Seller Certificate or the Certificateholders of any 
other Series.  The Class A Servicing Fee and the Class B Servicing Fee shall 
be payable to the Servicer solely to the extent amounts are available for 
distribution in respect thereof as described under "-- Payment of Interest, 
Fees and Other Items" above.

[SERIES TERMINATION

If, on the [__________] Distribution Date, [____] months prior to the 
Termination Date, the Series [199__-__] Invested Amount (after giving effect 
to all changes therein on such date) exceeds zero, the Servicer will, within 
the 40-day period beginning on such date, solicit bids for the sale of 
interests in the Principal Receivables or certain Principal Receivables, 
together in each case with the related Finance Charge Receivables, in an 
amount equal to the [sum of the] Series [199__-__] Invested Amount [and the 
Enhancement Invested Amount, if any,] at the close of business on the last 
day of the Monthly Period preceding the Series [199__-__] Termination Date 
(after giving effect to all distributions required to be made


                                     S-46

<PAGE>

on the Series [199__-__] Termination Date).  The Seller and the [Cash 
Collateral Depositor] [Credit Enhancement Provider] will be entitled to 
participate in, and to receive notice of each bid submitted in connection 
with, such bidding process.  Upon the expiration of such 40-day period, the 
Trustee will determine (a) which bid is the highest cash purchase offer (the 
"Highest Bid") and (b) the amount (the "Available Final Distribution Amount") 
which otherwise would be available in the Collection Account on the Series 
[199__-__] Termination Date for distribution to the Series [199__-__] 
Certificateholders.  The Servicer will sell such Receivables on the Series 
[199__-__] Termination Date to the bidder who provided the Highest Bid and 
will deposit the proceeds of such sale in the Collection Account for 
allocation (together with the Available Final Distribution Amount) to the 
Series [199__-__] Certificateholders' Interest.

     Except as necessary to reimburse previous reductions in the Series 
199__-__ Invested Amount as a result of unreimbursed Class B Investor 
Charge-offs, amounts [on deposit in the Cash Collateral Account] [available 
under the Credit Enhancement] will not be available to cover any shortfall, 
if the proceeds of such sale, together with the Available Final Distribution 
Amount, are less than the Series [199__-__] Invested Amount plus accrued and 
unpaid interest on the Series [199__-__] Certificates.  Accordingly, in such 
event, the Series [199__-__] Certificateholders will incur a loss.

REPORTS

     No later than the third business day prior to each Distribution Date, 
the Servicer will forward to the Trustee, the Paying Agent, each Rating 
Agency and [the Cash Collateral Depositor] [Credit Enhancement Provider], a 
statement (the "Monthly Report") prepared by the Servicer setting forth 
certain information with respect to the Trust and the Class A Certificates 
and the Class B Certificates, including: [(a) the aggregate amount of 
Principal Receivables and Finance Charge Receivables in the Trust as of the 
end of such Monthly Period; (b) the Series [199__-__] Invested Amount [and 
the Series [199__-__] Adjusted Invested Amount], the Class A Investment 
Amount [and the Class A Adjusted Invested Amount] and the Class B Invested 
Amount [and the Class B Adjusted Invested Amount]; (c) the Floating 
Allocation Percentage the Class A Floating Percentage and the Class B 
Floating Percentage and the Class A Principal Percentage and the Class B 
Principal Percentage and, during the [Accumulation Period] [Controlled 
Amortization Period] or Early Amortization Period, the Principal Allocation 
Percentage; (d) the amount of collections of Principal Receivables and 
Finance Charge Receivables processed during the related Monthly Period and 
the portion thereof allocated to the Series [199__-__] Certificateholders' 
Interest; (e) the aggregate outstanding balance of Accounts that were [30], 
[60] and [90] days or more delinquent as of the end of such Monthly Period; 
(f) the Investor Defaulted Amount, the Class A Investor Defaulted Amount and 
the Class B Investor Defaulted Amount and the Defaulted Amount with respect 
to such Monthly Period; (g) the aggregate amount, if any, of Class A or Class 
B Investor Charge-Offs and any Class A or Class B Investor Charge-Offs 
reimbursed on the related Monthly Period, for such Monthly Period; (h) the 
Monthly Investor Servicing Fee, Class A Servicing Fee and Class B Servicing 
Fee for such Monthly Period; (i) the Portfolio Yield for such Monthly Period; 
(j) the Base Rate for such Monthly Period; (k) the [Available [Shared] [Cash] 
Collateral Amount] [Available Credit Enhancement Amount] for such 
Distribution Date]; and [other amounts].


                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting 
agreement (the "Underwriting Agreement") between the Bank and the 
underwriters named below (the "Underwriters"), the Bank has agreed to sell to 
the Underwriters, and each of the Underwriters has severally agreed to 
purchase, the principal amount of the Class A Certificates and Class B 
Certificates set forth opposite its name:


                                     S-47

<PAGE>

                               Principal Amount     Principal Amount
                               of Class A           of Class B
          Underwriters         Certificates         Certificates       
          ------------         ---------------      ---------------

          . . . . . . . . . . .
          . . . . . . . . . . .
                               -----------          -----------
               Total  . . . . .$                    $
                               ===========          ===========

     The Underwriting Agreement provides that the obligations of the 
Underwriters to pay for and accept delivery of the Series [199__-__] 
Certificates are subject to the approval of certain legal matters by their 
counsel and to certain other conditions.  All of the Series [199__-__] 
Certificates offered hereby will be issued if any are issued.

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

     The Underwriters propose 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 such price less concessions not in excess of ____% of the 
principal amount of the Class B Certificates.  The Underwriters may allow, 
and such dealers may reallow, concessions not in excess of ____% of the 
principal amount of the Class B Certificates to certain brokers and dealers.  
After the initial public offering, the public offering price and other 
selling terms may be changed by the Underwriters.

     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. 


                                     S-48

<PAGE>

                                    GLOSSARY


Account Sales. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-19
Accumulation Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Available Credit Enhancement Amount. . . . . . . . . . . . . . . . . . . . .S-42
Available Final Distribution Amount. . . . . . . . . . . . . . . . . . . . .S-47
Available Principal Collections. . . . . . . . . . . . . . . . . . . .S-27, S-28
Available Reserve Account Amount . . . . . . . . . . . . . . . . . . . . . .S-34
Available Shared Collateral Amount . . . . . . . . . . . . . . . . . . . . .S-40
Available [Cash] Collateral Amount . . . . . . . . . . . . . . . . . . . . .S-40
Base Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-45
Cash Collateral Account. . . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Cash Collateral Depositor. . . . . . . . . . . . . . . . . . . . . . . . . .S-40
Class A Accumulation Period Length . . . . . . . . . . . . . . . . . . . . .S-28
Class A Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class A Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . S-5, S-32
Class A Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . .S-26
Class A Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . S-4
Class A Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Class A Expected Final Payment Date. . . . . . . . . . . . . . . . . . . . . S-8
Class A Floating Percentage. . . . . . . . . . . . . . . . . . . . . . . . .S-30
Class A Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Class A Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . . . . .S-43
Class A Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . .S-42
Class A Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class A Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . .S-39
Class A Principal Percentage . . . . . . . . . . . . . . . . . . . . . . . .S-31
Class A Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-46
Class A [Controlled Amortization] [Accumulation] Period. . . . . . . . . . . S-8
Class B Additional Interest. . . . . . . . . . . . . . . . . . . . . . . . .S-36
Class B Adjusted Invested Amount . . . . . . . . . . . . . . . . . . . . . .S-32
Class B Adjusted Invested Amount.. . . . . . . . . . . . . . . . . . . . . . S-5
Class B Available Funds. . . . . . . . . . . . . . . . . . . . . . . . . . .S-27
Class B Certificateholders' Interest . . . . . . . . . . . . . . . . . . . . S-4
Class B Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Class B Floating Percentage. . . . . . . . . . . . . . . . . . . . . . . . .S-30
Class B Invested Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-32
Class B Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . . . . .S-43
Class B Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . .S-42
Class B Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . .S-37
Class B Monthly Principal. . . . . . . . . . . . . . . . . . . . . . . . . .S-39
Class B Principal Commencement Date. . . . . . . . . . . . . . . . . . . . . S-8
Class B Principal Percentage . . . . . . . . . . . . . . . . . . . . . . . .S-31
Class B [Controlled Amortization] [Accumulation] Period. . . . . . . . . . . S-8
Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . . . . . .S-39
Controlled Amortization Amount . . . . . . . . . . . . . . . . . . . . . . .S-39
Controlled Amortization Period . . . . . . . . . . . . . . . . . . . . . . . S-8
Covered Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Credit Enhancement Agreement . . . . . . . . . . . . . . . . . . . . . . . .S-37
Credit Enhancement Provider. . . . . . . . . . . . . . . . . . . . . . . . .S-42
Deficit Controlled Accumulation Amount . . . . . . . . . . . . . . . . . . .S-40


                                      S-49

<PAGE>

Deficit Controlled Amortization Amount . . . . . . . . . . . . . . . . . . .S-39
Early Termination Amount . . . . . . . . . . . . . . . . . . . . . . . . . . S-7
Economic Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . . . . .S-41
Enhancement Invested Amount. . . . . . . . . . . . . . . . . . . . . . S-6, S-32
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-14
Excess Spread. . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-37
Excluded Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-44
Floating Allocation Percentage . . . . . . . . . . . . . . . . . . . . . . .S-30
Full Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-29
Group [____] . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-11
Highest Bid. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-47
Index. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Initial Cash Collateral Amount . . . . . . . . . . . . . . . . . . . . . . .S-11
Initial Class B Collateral Amount. . . . . . . . . . . . . . . . . . . . . .S-11
Initial Shared Collateral Amount . . . . . . . . . . . . . . . . . . . . . .S-11
Interest Funding Investment Proceeds . . . . . . . . . . . . . . . . . . . .S-34
Interest Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-26
Investor Default Amount. . . . . . . . . . . . . . . . . . . . . . . . . . .S-42
Loan Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-37
Monthly Cash Collateral Fee. . . . . . . . . . . . . . . . . . . . . . . . .S-37
Monthly Credit Enhancement Fee . . . . . . . . . . . . . . . . . . . . . . .S-37
Monthly Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-47
Monthly Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . .S-46
Net Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .S-46
Paired Series. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-43
Period Length Determination Date . . . . . . . . . . . . . . . . . . . . . .S-28
Portfolio Adjusted Yield . . . . . . . . . . . . . . . . . . . . . . . . . .S-34
Portfolio Yield. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-45
Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . . . . . S-6, S-30
Pre-Funding Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-6
Principal Allocation Percentage. . . . . . . . . . . . . . . . . . . . . . .S-30
Principal Funding Account Balance. . . . . . . . . . . . . . . . . . . . . .S-33
Principal Funding Investment Proceeds. . . . . . . . . . . . . . . . . . . .S-33
Rate Determination Date. . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Reallocated Principal Collections. . . . . . . . . . . . . . . . . . . S-9, S-35
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-26
Required Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . S-9, S-35
Required Principal Balance . . . . . . . . . . . . . . . . . . . . . . . . .S-44
Required Reserve Account Amount. . . . . . . . . . . . . . . . . . . . . . .S-34
Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-33
Reserve Account Funding Date . . . . . . . . . . . . . . . . . . . . . . . .S-33
Revolving Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-8
Series Servicing Fee Percentage. . . . . . . . . . . . . . . . . . . . . . . S-7
Series [199__-__] Supplement . . . . . . . . . . . . . . . . . . . . . . . .S-26
Series [199__-__] Certificates . . . . . . . . . . . . . . . . . . . . . . . S-3
Series [199__-__] Termination Date . . . . . . . . . . . . . . . . . . . . .S-13
Servicer Interchange . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-46
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-46
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . S-3
Underwriters . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .S-47
Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . .S-47


                                      S-50


<PAGE>

- ----------------------------------------
 NO DEALER, SALESMAN OR OTHER 
PERSON HAS BEEN AUTHORIZED TO GIVE 
ANY INFORMATION OR TO MAKE ANY 
REPRESENTATIONS NOT CONTAINED IN 
THIS PROSPECTUS SUPPLEMENT OR THE 
ACCOMPANYING PROSPECTUS AND, IF 
GIVEN OR MADE, SUCH INFORMATION OR 
REPRESENTATIONS MUST NOT BE RELIED 
UPON AS HAVING BEEN AUTHORIZED BY 
THE SELLER OR BY THE UNDERWRITERS. 
 NEITHER THIS PROSPECTUS 
SUPPLEMENT NOR THE ACCOMPANYING 
PROSPECTUS CONSTITUTES AN OFFER OR 
A SOLICITATION BY ANYONE IN ANY 
STATE IN WHICH SUCH OFFER OR 
SOLICITATION IS NOT QUALIFIED OR 
TO ANYONE TO WHOM IT IS UNLAWFUL 
TO MAKE SUCH OFFER OR 
SOLICITATION. NEITHER THE DELIVERY 
OF THIS PROSPECTUS SUPPLEMENT OR 
THE ACCOMPANYING PROSPECTUS, NOR 
ANY SALE MADE HEREUNDER SHALL, 
UNDER ANY CIRCUMSTANCES, CREATE 
ANY IMPLICATION THAT THERE HAS 
BEEN NO CHANGE IN THE AFFAIRS OF 
THE SELLER SINCE THE DATE HEREOF 
OR THEREOF OR THAT THE INFORMATION 
CONTAINED OR INCORPORATED BY 
REFERENCE HEREIN OR THEREIN IS 
CORRECT AS OF ANY TIME SUBSEQUENT 
TO ITS DATE.

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

                 TABLE OF CONTENTS


         PROSPECTUS SUPPLEMENT      PAGE

Summary of Series Terms. . . . . . .  S-
Special Considerations . . . . . . .  S-
Maturity Considerations. . . . . . .  S-
The Portfolio. . . . . . . . . . . .  S-
The Receivables. . . . . . . . . . .  S-
Use of Proceeds. . . . . . . . . . .  S-
The Bank . . . . . . . . . . . . . .  S-
Series Provisions. . . . . . . . . .  S-
Underwriting . . . . . . . . . . . .  S-
Index of Defined Terms . . . . . . .  S-

              PROSPECTUS

Available Information. . . . . . . . . .
Reports to Certificateholders. . . . . .
Incorporation of Certain Documents by
  Reference  . . . . . . . . . . . . . .
Prospectus Summary . . . . . . . . . . .
Special Considerations . . . . . . . . .
The Bank's Credit Card Activities. . . .
The Bank . . . . . . . . . . . . . . . .
The Receivables. . . . . . . . . . . . .
Use of Proceeds. . . . . . . . . . . . .
The Trust. . . . . . . . . . . . . . . .
Description of the Certificates. . . . .
The Pooling and Servicing Agreement. . .
Certain Legal Aspects of the
Receivables. . . . . . . . . . . . . . .
Certain Federal Income Tax
Consequences . . . . . . . . . . . . . .
ERISA Considerations . . . . . . . . . .
Plan of Distribution . . . . . . . . . .
Index of Defined Terms . . . . . . . . .


         UNTIL [            ], 199[ ]
[(90 DAYS AFTER THE DATE OF THIS
PROSPECTUS)], ALL DEALERS EFFECTING
TRANSACTIONS IN THE CERTIFICATES
WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION, MAY BE REQUIRED TO
DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS.  THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER
A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN ACTING AS
UNDERWRITERS AND WITH RESPECT TO
THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.



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



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

              CHEVY CHASE
        MASTER CREDIT CARD TRUST



 $[_________] [FLOATING RATE] [      %]
              SERIES [199 - ]
        ASSET BACKED CERTIFICATES





               CHEVY CHASE
               BANK, F.S.B.,
          AS SELLER AND SERVICER



          _____________________

          PROSPECTUS SUPPLEMENT
          _____________________



         [NAME OF UNDERWRITERS]



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






                                      


<PAGE>

                                     PART II

ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

     The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.

     Registration Fee. . . . . . . . . . . . . . . . . . . . .. . .   $303.03 
     Printing and Engraving. . . . . . . . . . . . . . . . . . . . . .   *  
     Trustee's Fees. . . . . . . . . . . . . . . . . . . . . . . . . .   *  
     Legal Fees and Expenses . . . . . . . . . . . . . . . . . . . .     *  
     Blue Sky Fees and Expenses  . . . . . . . . . . . . . . . . . .     *  
     Accountants' Fees and Expenses. . . . . . . . . . . . . . . . .     *  
     Rating Agency Fees. . . . . . . . . . . . . . . . . . . . . . .     *  
     Miscellaneous Fees. . . . . . . . . . . . . . . . . . . . . . . .   *  

          Total. . . . . . . . . . . . . . . . . . . . . . . . . . .$    *


- ------------------
*    To be filed by Amendment


ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS

     In the case of the Bank, 12 C.F.R. Section 545.121 of the rules and
regulations of the OTS prescribe the conditions under which indemnification may
be obtained by a present or former director, officer or employee of the Bank
against whom an action has been brought or is threatened, for any amount for
which that person is liable under a judgment and for reasonable costs and
expenses, including reasonable attorney's fees, actually paid or incurred by
that person defending or settling such action.  Subject to prior OTS review, the
OTS rules and regulations require the Bank to indemnify the director, officer or
employee if (a) a final judgment on the merits is in his favor, or (b) in the
case of (i) settlement, (ii) final judgment against him or (iii) final judgment
in his favor, other than on the merits, if a majority of the disinterested
directors of the Bank determines that he was acting in good faith within the
scope of his employment or authority as he could reasonably have perceived it
under the circumstances, and for a purpose he could reasonably have believed
under the circumstances was in the best interests of the Bank or its
shareholders.

     In the case of CCB Holding, Article EIGHTH of the Articles of Incorporation
of CCB Holding provides for the indemnification of the directors, officers and
employees of CCB Holding, or persons serving at the request of CCB Holding as a
director, officer, employee or agent of another corporation or other business
entity, to the full extent provided by Section 145 of the State of Delaware
applicable to Delaware corporations, as such laws exist or may hereafter be
amended (but in the case of any such amendment, only to the extent that such
amendment permits CCB Holding to provide broader indemnification that such laws
permitted prior to such amendment).  This indemnification applies to any
threatened, pending or completed action, suit or proceeding, whether civil,
criminal, administrative or investigative.  Such indemnification may include all
expenses (including attorneys' fees, judgments, fines, penalties and amounts
paid in settlement) actually and reasonably incurred by the indemnified person. 
However, CCB Holding is not authorized to indemnify against expenses, penalties,
or other payments incurred in an administrative proceeding or action instituted
by a bank regulatory agency, which proceedings or action results in a final
order against such person assessing civil money penalties or 


                                      II-1

<PAGE>

requiring payments to CCB Holding.  CCB Holding is authorized to advance 
expenses upon receipt of an undertaking by or on behalf of such director, 
officer or employee to repay the same if it shall ultimately be determined 
that he or she is not entitled to be indemnified.

     The rights of indemnification and advancement of expenses provided by the
Articles of Incorporation of CCB Holding are not exclusive of any other rights
to which a person seeking indemnification or advancement of expenses may be
entitled under any statute, by-law, agreement, vote of stockholders or
disinterested directors, or otherwise.

     The officers and directors of the Bank and of CCB Holding are covered by
directors' and officers' insurance insuring them against liability they may
incur in their capacities as such, subject in the case of the Bank to 12 C.F.R.
Section 545.121 of the rules and regulations of the OTS.

      Pursuant to Section 7 of each of the contemplated underwriting 
agreements relating to Chevy Chase Master Credit Card Trust and Chevy Chase 
Master Credit Card Trust II, forms of which are incorporated by reference, 
the underwriters will agree to indemnify the Bank and CCB Holding, if 
applicable, and each of their respective officers and directors against 
certain liabilities, including liabilities under the Securities Act of 1933, 
as amended, arising from information which has been or will be furnished to 
the Bank and to CCB Holding by, if applicable, the Underwriters that appears 
in the Registration Statement or any Prospectus.

ITEM 16.  EXHIBITS AND FINANCIAL STATEMENTS

(a)   EXHIBITS
     ---------- 
     1.1     --    Form of Underwriting Agreement (relating to Chevy Chase
                   Master Credit Card Trust).(1)

     1.2     --    Form of Underwriting Agreement (relating to Chevy Chase
                   Master Credit Card Trust II).(4)

     4.1     --    Amended and Restated Pooling and Servicing Agreement
                   (relating to Chevy Chase Master Credit Card Trust), dated as
                   of August 1, 1994, and certain other related agreements as
                   Exhibits thereto.(2)

     4.2     --    First Amendment to the Amended and Restated Pooling and
                   Servicing Agreement, dated as of September 28, 1994.(3)

     4.3     --    Second Amendment to the Amended and Restated Pooling and
                   Servicing Agreement, dated as of March 31, 1995.(5)

     4.4     --    Third Amendment to the Amended and Restated Pooling and 
                   Servicing Agreement, dated as of July 1, 1996.(6)

     4.5     --    Form of Series Supplement (relating to Chevy Chase Master
                   Credit Card Trust), Version #1 (including form of
                   Certificates).(7)

     4.6     --    Form of Series Supplement (relating to Chevy Chase Master
                   Credit Card Trust), Version #2 (including forms of
                   Certificates).(8)

     4.7     --    Pooling and Servicing Agreement (relating to Chevy
                   Chase Master Credit Card Trust II), dated as of
                   June 1, 1995,  and certain other related
                   agreements as exhibits thereto.(9)

     4.8     --    First Amendment, dated as of March 28, 1996, to the 
                   Pooling and Servicing Agreement relating to Chevy Chase 
                   Master Credt Card Trust II.(10)

    4.9      --    Second Amendment, dated as of July 1, 1996, to the Pooling 
                   and Servicing Agreement relating to Chevy Chase Master 
                   Credit Card Trust II.(11)

    4.10     --    Form of Series Supplement (relating to Chevy Chase Master
                   Credit Card Trust II), Version #1 (including form of
                   Certificate).(12)

     4.11     --    Form of Series Supplement (relating to Chevy Chase Master
                   Credit Card Trust II), Version #2 (including forms of
                   Certificates).(13)


                                      II-2

<PAGE>

     5.1     --    Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the
                   Transferors, with respect to legality.

     8.1     --    Opinion of Orrick, Herrington & Sutcliffe with respect to
                   tax matters.

     8.2     --    Opinion of Shaw, Pittman, Potts & Trowbridge with respect to
                   tax matters.

    10.1     --    Receivables Purchase Agreement (relating to Chevy Chase 
                   Master Credit Card Trust II), dated as of June 1, 1995, 
                   and certain other related agreements as exhibits 
                   thereto.(14)

    23.1     --    Consent of Shaw, Pittman, Potts & Trowbridge, counsel to the
                   Transferors, (included in its opinions filed as Exhibits 5.1
                   and 8.2).

    23.2     --    Consent of Orrick, Herrington & Sutcliffe (included in its
                   opinion filed as Exhibit 8.1).

    24.1     --    Powers of Attorney (included on signature pages).

- --------------------------
(1)  Incorporated by reference to Exhibit 1 in Registration Statement No. 33-
     74802.

(2)  Incorporated by reference to Exhibit 4 in Form 8-A, filed by 
     Chevy Chase Bank, F.S.B. with the Commission on August 9, 1994.

(3)  Incorporated by reference to Exhibit No. 4.4 in Form 8-A, filed by Chevy
     Chase Bank, F.S.B. with the Commission on November 4, 1994.

(4)  Incorporated by reference to the identically numbered exhibit in
     Registration Statement No. 33-92180.

(5)  Incorporated by reference to Exhibit 4.13 in Form 8-K, filed by Chevy 
     Chase Master Credit Card Trust I with the Commission on August 21, 1996.

(6)  Incorporated by reference to Exhibit 4.14 in Form 8-K, filed by Chevy 
     Chase Master Credit Card Trust I with the Commission on August 21, 1996.

(7)  Incorporated by reference to Exhibit 4.4 in Registration Statement 
     No. 33-92180.

(8)  Incorporated by reference to Exhibit 4.5 in Registration Statement
     No. 33-92180.

(9)  Incorporated by reference to Exhibit 4.10 in Form 8-A, filed by Chevy 
     Chase Bank, F.S.B. and CCB Holding Corporation with the Commission on 
     July 17, 1995.

(10) Incorporated by reference to Exhibit 4.5 in Form 8-K, filed by Chevy 
     Chase Master Credit Card Trust II with the Commission on August 21, 1996.

(11) Incorporated by reference to Exhibit 4.6 in Form 8-K, filed by Chevy 
     Chase Master Credit Card Trust II with the Commission on August 21, 1996.

(12) Incorporated by reference to Exhibit 4.7 in Registration Statement 
     No. 33-92180.

(13) Incorporated by reference to Exhibit 4.8 in Registration Statement 
     No. 33-92180.

(14) Incorporated by reference to Exhibit 4.12 in Form 8-A, filed by Chevy 
     Chase Bank, F.S.B. and CCB Holding Corporation with the Commission on 
     July 17, 1995.

     (b)   Financial Statements

    All financial statements, schedules and historical financial information
    have been omitted as they are not applicable.

ITEM 17.  UNDERTAKINGS

    Each of the undersigned Registrants hereby undertakes:

     (a)  To file, during any period in which offers or sales are being made, a
    post-effective amendment to this Registration Statement: (i) to include any
    prospectus required by Section 10(a)(3) of the Securities Act of 1933; (ii)
    to reflect in the prospectus any facts or events arising after the
    effective date of the Registration Statement (or the most recent post-
    effective amendment thereof) that, individually or in the aggregate,
    represent a fundamental change in the information set forth in the
    Registration Statement.  Notwithstanding the foregoing, any increase or
    decrease in volume of securities offered (if the total dollar volume of
    securities offered would not exceed that which was registered) and any
    deviation from the low or high end of the estimated maximum offering range
    may be reflected in the form of prospectus filed with the Commission
    pursuant to Rule 424(b) if, in the aggregate, the changes in volume and
    price represent no more than 20 percent change in the maximum aggregate
    offering price set forth in the "Calculation of Registration Fee" table in
    the effective Registration Statement; (iii) to include any material
    information with respect to the plan of distribution not previously
    disclosed in the Registration Statement or any material change in such
    information in the Registration Statement; PROVIDED, HOWEVER, that 
    paragraphs (a)(i) and (a)(ii) do not apply if the information required 
    to be included in a post-effective amendment thereby is contained in 
    periodic reports filed pursuant to Section 13 or Section 15(d) of the 
    Securities Exchange Act of 1934 that are incorporated by reference in 
    this Registration Statement.


                                     II-3

<PAGE>

     (b)  That, for the purpose of determining any liability under the
    Securities Act of 1933, each such post-effective amendment shall be deemed
    to be a new Registration Statement relating to the securities offered
    therein, and the offering of such securities at that time shall be deemed
    to be the initial BONA FIDE offering hereof.

     (c)  To remove from registration by means of a post-effective amendment any
    of the securities being registered that remain unsold at the termination of
    the offering.

     (d)  That, for purposes of determining any liability under the Securities
    Act of 1933, each filing of the Registrant's annual report pursuant to
    Section 13(a) or 15(d) of the Securities Exchange Act of 1934 (and, where
    applicable, each filing of an employee benefit plan's annual report
    pursuant to Section 15(d) of the Securities Exchange Act of 1934) that is
    incorporated by reference in the Registration Statement shall be deemed to
    be a new Registration Statement relating to the securities offered therein,
    and the offering of such securities at that time shall be deemed to be the
    initial BONA FIDE offering thereof.

     (e)  To provide to the underwriters at the closing specified in the
    underwriting agreements certificates in such denominations and registered
    in such names as required by the underwriters to permit prompt delivery to
    each purchaser.

     (f)  That insofar as indemnification for liabilities arising under the
    Securities Act of 1933 may be permitted to directors, officers and
    controlling persons of the Registrant pursuant to the provisions described
    under Item 15 above, or otherwise, the Registrant has been advised that in
    the opinion of the Securities and Exchange Commission such indemnification
    is against public policy as expressed in the  Act and is, therefore,
    unenforceable.  In the event that a claim for indemnification against such
    liabilities (other than the payment by the Registrant of expenses incurred
    or paid by a director, officer or controlling person of the Registrant in
    the successful defense of any action, suit or proceeding) is asserted by
    such director, officer or controlling person in connection with the
    securities being registered, the Registrant will, unless in the opinion of
    its counsel the matter has been settled by controlling precedent, submit to
    a court of appropriate jurisdiction the question whether such
    indemnification by it is against public policy as expressed in the Act and
    will be governed by the final adjudication of such issue.

     (g)  That, for purposes of determining any liability under the Securities 
    Act of 1933, the information omitted from the form of prospectus filed as 
    part of this Registration Statement in reliance upon Rule 430A and 
    contained in a form of prospectus filed by the registrant pursuant to 
    Rule 424(b)(1) or (4) under the Securities Act of 1933 shall be deemed to 
    be part of this Registration Statement as of the time it was declared 
    effective.

     (h)  That, for the purpose of determining any liability under the
    Securities Act of 1933, each post-effective amendment that contains a form
    of prospectus shall be deemed to be a new registration statement relating
    to the securities offered therein, and the offering of such securities at
    that time shall be deemed to be the initial BONA FIDE offering thereof.


                                     II-4

<PAGE>

                                   SIGNATURES

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED, THE
REGISTRANT CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL
REQUIREMENTS FOR FILING ON FORM S-3 AND HAS DULY CAUSED THIS REGISTRATION     
STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY
AUTHORIZED, IN THE CITY OF CHEVY CHASE, STATE OF MARYLAND, ON OCTOBER 23, 1996.


                    CHEVY CHASE BANK, F.S.B.
                     as Originator of the Trust and Registrant


                    By:            /s/ B. Francis Saul II       
                         --------------------------------------  
                         Name:     B. Francis Saul II
                         Title:    Chairman of the Board and 
                                   Chief Executive Officer

          KNOW ALL MEN BY THESE PRESENTS, that each person whose signature 
appears below constitutes and appoints Stephen R. Halpin, Jr. and Joel A. 
Friedman, and each of them, his true and lawful attorney-in-fact and agent, 
with full power of substitution and resubstitution, for and in his name, 
place and stead, in any and all capacities to sign any or all amendments 
(including post-effective amendments) to this Registration Statement and any 
or all other documents in connection therewith, and to file the same, with 
all exhibits thereto, with the Securities and Exchange Commission, granting 
unto said attorneys-in-fact and agents, and each of them, full power and 
authority to do and perform each and every act and thing requisite and 
necessary to be done in and about the premises, as fully to all intents and 
purposes as might or could be done in person, hereby ratifying and confirming 
all said attorneys-in-fact and agents or any of them, or their substitute or 
substitutes, may lawfully do or cause to be done by virtue hereof.

          PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS
AMENDED, THIS REGISTRATION STATEMENT HAS BEEN SIGNED ON OCTOBER 23, 1996 BY THE
FOLLOWING PERSONS IN THE CAPACITIES INDICATED.

        SIGNATURE                                    TITLE 
        ---------                                    -----

/s/ Alexander R. M. Boyle                      Vice Chairman of the Board
- -----------------------------------
     Alexander R. M. Boyle


/s/ Vincent C. Burke, Jr.                      Director
- -----------------------------------
     Vincent C. Burke, Jr.


/s/ Donald G. Conrad                           Director
- -----------------------------------
     Donald G. Conrad


/s/ Gavin Malloy Farr                          Director
- -----------------------------------
     Gavin Malloy Farr


/s/ Joel A. Friedman                            Senior Vice President and 
- ------------------------------------              Controller (Principal
        Joel A. Friedman                          Accounting Officer)

/s/ Gilbert M. Grosvenor
- ------------------------------------ 
     Gilbert M. Grosvenor                       Director


/s/ Stephen R. Halpin, Jr.  
- ------------------------------------            Executive Vice President  
     Stephen R. Halpin, Jr.                       (Principal Financial Officer)

<PAGE>

        SIGNATURE                                        TITLE 
        ---------                                        -----

/s/ Penne Percy Korth
- ------------------------------------            Director
     Penne Percy Korth             

/s/ LaSalle D. Leffall
- ------------------------------------            Director
     LaSalle D. Leffall

/s/ William F. McSweeny
- ------------------------------------            Director
     William F. McSweeny


/s/ Garland P. Moore, Jr.                          
- ------------------------------------            Director
     Garland P. Moore, Jr.


/s/ Jesse F. Nicholson                              
- ------------------------------------            Director
     Jesse F. Nicholson


                          
- ------------------------------------            Director
     George M. Rogers, Jr.


/s/ B. Francis Saul II             
- ------------------------------------            Chairman of the Board and Chief
      B. Francis Saul II                          Executive Officer (Principal
                                                  Executive Officer)

/s/ Leonard L. Silverstein
- ------------------------------------            Director
     Leonard L. Silverstein



<PAGE>

                                   SIGNATURES

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED, THE
REGISTRANT CERTIFIES THAT IT HAS REASONABLE GROUNDS TO BELIEVE THAT IT MEETS ALL
REQUIREMENTS FOR FILING ON FORM S-3 AND HAS DULY CAUSED THIS REGISTRATION
STATEMENT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY
AUTHORIZED, IN THE CITY OF WILMINGTON, STATE OF DELAWARE, ON OCTOBER 23, 1996.

                    CCB HOLDING CORPORATION
                     as Originator of the Trust and Registrant


                    By:  /s/ Jessica L. Parker            
                         ------------------------------
                         Jessica L. Parker
                         Director, President, Secretary and Treasurer

          KNOW ALL MEN BY THESE PRESENTS, that each person whose signature 
appears below constitutes and appoints Stephen R. Halpin, Jr. and Joel A. 
Friedman, and each of them, his true and lawful attorneys-in-fact and agent, 
with full power of substitution and resubstitution, for and in his name, 
place and stead, in any and all capacities to sign any or all amendments 
(including post-effective amendments) to this Registration Statement and any 
or all other documents in connection therewith, and to file the same, with 
all exhibits thereto, with the Securities and Exchange Commission, granting 
unto said attorneys-in-fact and agents, and each of them, full power and 
authority to do and perform each and every act and thing requisite and 
necessary to be done in and about the premises, as fully to all intents and 
purposes as might or could be done in person, hereby ratifying and confirming 
all said attorneys-in-fact and agents or any of them, or their substitute or 
substitutes, may lawfully do or cause to be done by virtue hereof.  

     PURSUANT TO THE REQUIREMENTS OF THE SECURITIES ACT OF 1933, AS AMENDED,
THIS REGISTRATION STATEMENT HAS BEEN SIGNED ON OCTOBER 23, 1996 BY THE
FOLLOWING PERSONS IN THE CAPACITIES INDICATED.

        SIGNATURE                                    TITLE
        ---------                                    -----

                                          Director, Senior Vice President
- ------------------------------------      and Controller
    Joel A. Friedman
                                       


- ------------------------------------      Director
     Stephen R. Halpin, Jr.



- ------------------------------------      Director, Vice President and
     Mark A. Holles                       Assistant Secretary


/s/ Katherine M. Palmer
- ------------------------------------      Director
       Katherine M. Palmer


/s/ Jessica L. Parker                     Director, President, Secretary
- ------------------------------------      and Treasurer (Principal Executive
     Jessica L. Parker                    Officer, Principal Financial 
                                          Officer and Principal
                                          Accounting Officer)

/s/ Dan M. Roberts                             
- ------------------------------------      Director
        Dan M. Roberts


/s/ Francis B. Jacobs II                       
- ------------------------------------      Director
     Francis B. Jacobs II

<PAGE>


                                                  REGISTRATION NO. 33-
==============================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                           WASHINGTON, D.C. 20549








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






                                 EXHIBITS
                                   TO
                                 FORM S-3







            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933







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








CHEVY CHASE BANK, F.S.B.                         CCB HOLDING CORPORATION
(Originator of the Trusts                         (Originator of the Chevy 
    Described Herein)                          Chase Master Credit Card Trust
                                                    II Described Herein)

         (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)




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


<PAGE>



                                   EXHIBIT INDEX


EXHIBITS
- --------

5.1       -- Opinion of Shaw, Pittman, Potts & Trowbridge, counsel to the 
             Transferors, with respect to legality.

8.1       -- Opinion of Orrick, Herrington & Sutcliffe LLP with respect to tax 
             matters.

8.2       -- Opinion of Shaw, Pittman, Potts & Trowbridge with respect to 
             tax matters.

23.1      -- Consent of Shaw, Pittman, Potts & Trowbridge (included in its 
             opinions filed as Exhibits 5.1 and 8.1).

23.2      -- Consent of Orrick, Herrington & Sutcliffe LLP (included in its 
             opinion filed as Exhibit 8.1).

<PAGE>

                                                               Exhibit 5.1

                               October 23, 1996

Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland  20815

CCB Holding Corporation
913 North Market Street
Suite 405
Wilmington, Delaware  19801

     RE:  CHEVY CHASE MASTER CREDIT CARD TRUST AND
          CHEVY CHASE MASTER CREDIT CARD TRUST II
          ASSET BACKED CERTIFICATES
          REGISTRATION STATEMENT NO. 33-_____ ON FORM S-3
          -----------------------------------------------

Ladies and Gentlemen:

     We have acted as special counsel for Chevy Chase Bank, F.S.B., a federally
chartered stock savings bank (the "Bank"), and CCB Holding Corporation, a
Delaware corporation that is a wholly owned subsidiary of the Bank ("CCB," and
together with the Bank, the "Transferors"), in connection with Registration
Statement No. 33-______ on Form S-3 filed with the Securities and Exchange
Commission (the "Commission") on October 23, 1996 (the "Registration 
Statement") under the Securities Act of 1933, as amended (the "Act"), for the 
registration under the Act of series (each, a "Series") of Asset Backed 
Certificates or one or more classes (each a "Class") of any such Series 
(collectively, the "Certificates"), each such Series representing an 
undivided interest in either the Chevy Chase Master Credit Card Trust ("Trust 
I") or the Chevy Chase Master Credit Card Trust II ("Trust II," and together 
with Trust I, the "Trusts").

     Each Series of Certificates issued by Trust I hereafter will be issued 
pursuant to an Amended and Restated Pooling and Servicing Agreement between 
the Bank, as seller and servicer (the "Seller"), and Bankers Trust Company, 
as trustee, as amended from time to time pursuant to the terms thereof, and 
the applicable Trust I Supplement (as defined below).  Such Amended and 
Restated Pooling and Servicing Agreement was

<PAGE>

Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 2


filed with the Commission on August 9, 1994 as Exhibit 4 to Form 8-A, which 
exhibit is incorporated by reference into the Registration Statement as 
Exhibit 4.1, was amended by the First Amendment to the Amended and Restated 
Pooling and Servicing Agreement, a copy of which was filed with the 
Commission on November 4, 1994 as Exhibit 4.4 to Form 8-A, which exhibit is 
incorporated by reference into the Registration Statement as Exhibit 4.2, was 
further amended by the Second Amendment to the Amended and Restated Pooling 
and Servicing Agreement, a copy of which was filed with the Commission on 
August 21, 1996 as Exhibit 4.13 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.3, and was further 
amended by the Third Amendment to the Amended and Restated Pooling and 
Servicing Agreement, a copy of which was filed with the Commission on August 
21, 1996 as Exhibit 4.14 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.4. The Amended and 
Restated Pooling and Servicing Agreement, as amended from time to time 
pursuant to the terms thereof, is referred to herein as the "Trust I Pooling 
and Servicing Agreement."  The forms of Series Supplements relating to the 
Series of Certificates to be issued by Trust I (the "Trust I Supplements") 
consist of two versions. These versions are attached as Exhibits 4.4 and 4.5 
to Registration Statement No. 33-92180, which exhibits are incorporated by 
reference into the Registration Statement as Exhibits 4.5 and 4.6.

     Each Series of Certificates issued by Trust II will be issued pursuant 
to a Pooling and Servicing Agreement among the Bank, as transferor and 
servicer, CCB, as transferor, and Bankers Trust Company, as trustee, as 
amended from time to time pursuant to the terms thereof, and the applicable 
Trust II Supplement (as defined below).  Such Pooling and Servicing Agreement 
is attached as Exhibit 4.10 to the Form 8-A filed with the Commission on July 
17, 1995, which exhibit is incorporated by reference into the Registration 
Statement as Exhibit 4.7, was amended by the First Amendment to the Pooling 
and Servicing Agreement, a copy of which was filed with the Commission on 
August 21, 1996 as Exhibit 4.5 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.8, and was further 
amended by the Second Amendment to the Pooling and Servicing Agreement, a 
copy of which was filed with the Commission on August 21, 1996 as Exhibit 4.6 
to Form 8-K, which exhibit is incorporated by reference into the Registration 
Statement as Exhibit 4.9. The Pooling and Servicing Agreement, as amended from 
time to time pursuant to the terms thereof, is referred to herein as the 
"Trust II Pooling and Servicing Agreement," and together with the Trust I 
Pooling and Servicing Agreement, the "Pooling and Servicing Agreements." The 
forms of Series Supplements relating to the Series of Certificates to be 
issued by Trust II (the "Trust II Supplements", and together with the Trust I 
Supplements, the "Supplements") were filed as Exhibit 4.7 and Exhibit 4.8 to 
Registration Statement No. 33-92180, which are incorporated by reference into 
the Registration Statement as Exhibit 4.10 and Exhibit 4.11.

     We have examined and are familiar with originals, or copies certified or 
otherwise identified to our satisfaction, of (i) the federal stock charter 
(in the case of the Bank) and the certificate of incorporation (in the case 
of CCB) and bylaws of the Transferors, (ii) certain resolutions of the Boards 
of Directors or duly authorized committees thereof of the Transferors, (iii) 
each Pooling and Servicing Agreement and the form of each Supplement filed 
with the Commission (including the forms of Certificate attached as exhibits 
thereto) and (iv) such other documents as we have deemed necessary or 
appropriate as a basis for the opinion set forth below.  In our examination, 
we have assumed the genuineness of all signatures, the legal capacity of 
natural persons, the authenticity of all documents submitted to us as 
originals, the conformity to original documents of all documents submitted to 
us as certified, photostatic or facsimile copies and the authenticity 



<PAGE>

Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 3


of the originals of such copies.  As to any facts material to the opinion set
forth below, we have relied upon statements and representations of officers and
other representatives of the Transferors.

     Based on the foregoing, it is our opinion that:

     1.  When a Trust I Supplement pertaining to a Series of Certificates has 
been duly executed and delivered by the parties thereto, such Trust I 
Supplement, taken together with the Trust I Pooling and Servicing Agreement, 
upon due authorization by the Seller, will constitute the valid and binding 
obligation of the Seller, enforceable against the Seller in accordance with 
its terms, subject, as to enforcement, to (a) the effect of bankruptcy, 
insolvency, reorganization, moratorium, receivership, conservatorship, 
fraudulent conveyance, fraudulent transfer or other similar laws, regulations 
or procedures of general applicability relating to or affecting creditors' or 
obligees' rights generally or the rights of creditors or obligees of 
federally chartered savings banks, the deposits of which are insured by the 
Federal Deposit Insurance Corporation, and (b) general principles of equity 
and the discretion of the court (regardless of whether enforceability is 
considered in a proceeding in equity or at law).

      2.  When a Trust II Supplement pertaining to a Series of Certificates 
has been duly executed and delivered by the parties thereto, such Trust II 
Supplement, taken together with the Trust II Pooling and Servicing Agreement, 
upon due authorization by the Transferors, will constitute the valid and 
binding obligation of the Transferors, enforceable against the Transferors in 
accordance with its terms, subject, as to enforcement, to (a) the effect of 
bankruptcy, insolvency, reorganization, moratorium, receivership, 
conservatorship, fraudulent conveyance, fraudulent transfer or other similar 
laws, regulations or procedures of general applicability relating to or 
affecting creditors' or obligees' rights generally or the rights of creditors 
or obligees of federally chartered savings banks, the deposits of which are 
insured by the Federal Deposit Insurance Corporation, or subsidiaries thereof 
and (b) general principles of equity and the discretion of the court 
(regardless of whether enforceability is considered in a proceeding in equity 
or at law).

     3.  With respect to Trust I, when Certificates of a Series (or a Class or
Classes thereof) registered under the Registration Statement have been duly
executed by the Seller and countersigned and delivered by the Trustee, in
accordance with the Trust I Pooling and Servicing Agreement and the applicable
Trust I Supplement, against payment of the consideration therefor specified in
the applicable Underwriting Agreement, a form of which is attached as Exhibit 1
to Registration Statement No. 33-74802, which exhibit is incorporated by
reference into the Registration Statement as Exhibit 1.1, such Certificates,
upon due authorization by the Seller of their issuance, execution, sale and
delivery, will be legally issued, fully paid and nonassessable and will be
entitled to the benefits of the Trust I Pooling and Servicing Agreement and the
applicable Trust I Supplement.


<PAGE>

Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 4


     4.  With respect to Trust II, when Certificates of a Series (or a Class 
or Classes thereof) registered under the Registration Statement have been 
duly executed by the Transferors and countersigned and delivered by the 
Trustee, in accordance with the Trust II Pooling and Servicing Agreement and 
the applicable Trust II Supplement, against payment of the consideration 
therefor specified in the applicable Underwriting Agreement, a form of which 
is attached as Exhibit 1.2 to Registration Statement No. 33-92180, which 
exhibit is incorporated by reference into the Registration Statement as 
Exhibit 1.2, such Certificates, upon due authorization by the Transferors of 
their issuance, execution, sale and delivery, will be legally issued, fully
paid and nonassessable and will be entitled to the benefits of the Trust II 
Pooling and Servicing Agreement and the applicable Trust II Supplement.

     We do not express any opinion herein concerning any law other than the 
laws of the State of Delaware and the federal law of the United States 
(excluding the choice of law provisions thereof).

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement.  We also consent to the reference to Shaw, Pittman,
Potts & Trowbridge under the caption "Legal Matters" in each prospectus
supplement relating to Certificates of a Series (or a Class or Classes thereof)
registered under the Registration Statement in which we are designated as
special counsel for either the Bank or CCB.

                                        Very  truly yours,

                                        /s/ Shaw, Pittman, Potts & Trowbridge
                                        SHAW, PITTMAN, POTTS & TROWBRIDGE


<PAGE>

                                                              EXHIBIT 8.1
                                   October 23, 1996





Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland 20815

CCB Holding Corporation
913 North Market Street
Suite 405
Wilmington, Delaware 19801

         Re:  Chevy Chase Master Credit Card Trust and
              Chevy Chase Master Credit Card Trust II
              Asset Backed Certificates
              Registration Statement No. 33-_____ on Form S-3
               --------------------------------------------
Ladies and Gentlemen:
          We have acted as special tax counsel for Chevy Chase Bank, F.S.B. 
(the "Bank"), a federally chartered stock savings bank, and CCB Holding 
Corporation, a Delaware corporation that is a wholly owned subsidiary of the 
Bank ("CCB Holding" and, together with the Bank, the "Transferors"), in 
connection with Registration Statement No. 33-_____ on Form S-3, as filed 
with the Securities and Exchange Commission (the "Commission") on October 23, 
1996 (the "Registration Statement"), under the Securities Act of 1933, as 
amended (the "Act"), for the registration under the Act of series (each, a 
"Series") of Asset Backed Certificates (collectively, the "Certificates"), 
each such series representing an undivided interest in either Chevy Chase 
Master Credit Card Trust ("Trust I") or Chevy Chase Master Credit Card Trust 
II ("Trust II", and together with Trust I, the "Trusts").

         Each Series of Certificates issued by Trust I hereafter will be 
issued pursuant to an Amended and Restated Pooling and Servicing Agreement, 
between the Bank, as seller and servicer (the "Seller"), and Bankers Trust 
Company, as trustee, as amended from time to time pursuant to the terms 
thereof, and the applicable Trust I Supplement (as defined below). Such 
Amended and Restated Pooling and Servicing Agreement was filed with the 
Commission on August 9, 1994, as Exhibit 4 to Form 8-A, which exhibit is 
incorporated by reference into the Registration Statement as Exhibit 4.1, and 
was amended by the First Amendment to the Amended and Restated Pooling and 
Servicing Agreement, a copy of which was filed by the Bank with the 
Commission on November 4, 1994, as Exhibit 4.4 to Form 8-A, which exhibit is 
incorporated by reference into the Registration Statement as Exhibit 4.2, was 
further amended by the Second Amendment to the Amended and Restated Pooling 
and Servicing Agreement, a copy of which was filed with the Commission on 
August 21, 1996 as Exhibit 4.13 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.3, and was further 
amended by the Third Amendment to the Amended and Restated Pooling and 
Servicing


<PAGE>

Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 2


Agreement, a copy of which was filed with the Commission on August 21, 1996 
as Exhibit 4.14 to Form 8-K, which exhibit is incorporated by reference into 
the Registration Statement as Exhibit 4.4. The Amended and Restated Pooling 
and Servicing Agreement, as amended from time to time pursuant to the terms 
thereof, is referred to herein as the "Trust I Pooling and Servicing 
Agreement." The forms of Series Supplements relating to the Series of 
Certificates to be issued by Trust I (the "Trust I Supplements") were filed 
with Registration Statement No. 33-92180 as Exhibits 4.4 and 4.5, which 
exhibits are incorporated by reference into the Registration Statement as 
Exhibits 4.5 and 4.6.

         Each Series of Certificates issued by Trust II will be issued 
pursuant to a Pooling and Servicing Agreement, among the Bank, as transferor 
and servicer, CCB Holdings, as transferor, and Bankers Trust Company, as 
trustee, as amended from time to time pursuant to the terms thereof, and the 
applicable Trust II Supplement (as defined below). Such Pooling and Servicing 
Agreement is attached as Exhibit 4.10 to the Form 8-A filed with the 
Commission on July 17, 1995, which exhibit is incorporated by reference into 
the Registration Statement as Exhibit 4.7, and was amended by the First 
Amendment to the Pooling and Servicing Agreement, a copy of which was filed 
with the Commission on August 21, 1996 as Exhibit 4.5 to Form 8-K, which 
exhibit is incorporated by reference into the Registration Statement as 
Exhibit 4.8, and was further amended by the Second Amendment to the Pooling 
and Servicing Agreement, a copy of which was filed with the Commission on 
August 21, 1996 as Exhibit 4.6 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.9. The Pooling and 
Servicing Agreement, as amended from time to time pursuant to the terms 
thereof, is referred to herein as the "Trust II Pooling and Servicing 
Agreement," and together with the Trust I Pooling and Servicing Agreement, 
the "Pooling and Servicing Agreements." The Forms of Series Supplements 
relating to the Series of Certificates to be issued by Trust II (the "Trust 
II Supplements," and together with the Trust I Supplements, the 
"Supplements") were filed as Exhibit 4.7 and Exhibit 4.8 to Registration 
Statement No. 33-92180, which exhibits are incorporated by reference into the 
Registration Statement as Exhibit 4.10 and Exhibit 4.11. Terms used herein 
and not defined herein shall have the meaning set forth in the Trust I 
Pooling and Servicing Agreement or the Trust II Pooling and Servicing 
Agreement, as applicable.

         We hereby confirm that the Statements set forth in the prospectus 
relating to the Certificates offered by the Prospectus for Trust I (the 
"Trust I Prospectus") and in the prospectus relating to the Certificates 
offered by the Prospectus for Trust II (the "Trust II Prospectus" and, 
together with the Trust I Prospectus, the "Prospectus") forming a part of the 
Registration Statement under the heading "Tax Matters," with respect to the 
Trust I Prospectus, and "Federal Income Tax Consequences," with respect to 
the Trust II Prospectus, and the statements set forth in each of the forms of 
prospectus supplements relating to the Certificates offered by the Prospectus 
(collectively, the "Prospectus Supplement") forming a part of the 
Registration Statement under the heading "Summary of Series Terms - Tax 
Status," which statements have been prepared by us, to the extent that they 
constitute matters of law or legal conclusions with respect thereto, are 
correct in all material respects.

         We note that the forms of Prospectus and Prospectus Supplement do 
not relate to a specific transaction.  Accordingly, the above-referenced 
description of federal income tax consequences may, under certain 
circumstances, require modification in the context of an actual transaction.

         We hereby consent to the filing of this opinion as an exhibit to the 
Registration Statement.  We also consent to the reference to Orrick, 
Herrington & Sutcliffe LLP under the

<PAGE>

Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 3


captions "Legal Matters" and "Tax Matters" in the Trust I Prospectus and "Legal
Matters" and "Certain Federal Income Tax Consequences" in the Trust II
Prospectus.  In giving such consent, we do not consider that we are "experts,"
within the meaning of the term used in the Act or the rules and regulations of
the Securities and Exchange Commission promulgated thereunder, with respect to
any part of the Registration Statement, including this opinion as an exhibit or
otherwise.

                             Very truly yours,

                             /s/ Orrick, Herrington & Sutcliffe LLP

                             ORRICK, HERRINGTON & SUTCLIFFE LLP



                           

<PAGE>

                                                                Exhibit 8.2


                                     October 23, 1996




Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland  20815

CCB Holding Corporation
913 North Market Street
Suite 405
Wilmington, Delaware 19801

RE: CHEVY CHASE MASTER CREDIT CARD TRUST AND
    CHEVY CHASE MASTER CREDIT CARD TRUST II
    ASSET BACKED CERTIFICATES
    REGISTRATION STATEMENT ON FORM S-3 (FILE NO. 33-_____)

Ladies and Gentlemen:

      We have acted as special tax counsel for Chevy Chase Bank, F.S.B. (the 
"Bank"), a federally chartered stock savings bank, and CCB Holding 
Corporation, a Delaware corporation that is a wholly-owned subsidiary of the 
Bank ("CCB Holding" and, together with the Bank, the "Transferors"), in 
connection with Registration Statement No. 33-_____ on Form S-3, as filed 
with the Securities and Exchange Commission (the "Commission") on October 23, 
1996 (the "Registration Statement"), under the Securities Act of 1933, as 
amended (the "Act"), for the registration under the Act of Series (each, a 
"Series") of Asset Backed Certificates (collectively, the "Certificates"), 
each such series representing an undivided interest in either Chevy Chase 
Master Credit Card Trust ("Trust I") or Chevy Chase Master Credit Card Trust 
II ("Trust II", and together with Trust I, the "Trusts").
       Each Series of Certificates issued by Trust I hereafter will be issued 
pursuant to an Amended and Restated Pooling and Servicing Agreement, between 
the Bank, as seller and servicer (the "Seller"), and Bankers Trust Company, 
as trustee, as amended from time to time pursuant to the terms thereof, 
and the applicable Trust I Supplement (as defined below). Such Amended and 
Restated Pooling and Servicing Agreement was filed with the Commission on 
August 9, 1994 as Exhibit 4 to form 8-A, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.1, was amended by 
the First Amendment to the Amended and Restated Pooling and Servicing 
Agreement, a copy of which was filed with the Commission on November 4, 1994 
as Exhibit 4.4 to Form 8-A, which exhibit is incorporated 



<PAGE>


Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 2

by reference into the Registration Statement as Exhibit 4.2, was further 
amended by the Second Amendment to the Amended and Restated Pooling and 
Servicing Agreement, a copy of which was filed with the Commission on August 
21, 1996 as Exhibit 4.13 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.3, and was further 
amended by the Third Amendment to the Amended and Restated Pooling Agreement, 
a copy of which was filed with the Commission on August 21, 1996 as Exhibit 
4.14 to Form 8-K, which exhibit is incorporated by reference into the 
Registration Statement as Exhibit 4.4. The Amended and Restated Pooling and 
Servicing Agreement, as amended from time to time pursuant to the terms 
thereof, is referred to herein as the "Trust I Pooling and Servicing 
Agreement." The forms of Series Supplements relating to the Series of 
Certificates to be issued by Trust I (the "Trust I Supplement") were filed 
with Registration Statement No. 33-92180 as Exhibits 4.4 and 4.5, which 
exhibits are incorporated by reference into the Registration Statement as 
Exhibits 4.5 and 4.6.

      Each Series of Certificates issued by Trust II will be issued pursuant 
to a Pooling and Servicing Agreement, among the Bank, as transferor and 
servicer, CCB, as transferor, and Bankers Trust Company, as trustee, as 
amended from time to time pursuant to the terms thereof, and the 
applicable Trust II Supplement (as defined below). Such Pooling and 
Servicing Agreement is attached as Exhibit 4.10 to the Form 8-A filed with 
the Commission on July 17, 1995, which exhibit is incorporated by reference 
into the Registration Statement as Exhibit 4.7, was amended by the First 
Amendment to the Pooling and Servicing Agreement, a copy of which was filed 
with the Commission on August 21, 1996 as Exhibit 4.5 to Form 8-K, which 
exhibit is incorporated by reference into the Registration Statement as 
Exhibit 4.8, and was further amended by the Second Amendment to the Pooling 
and Servicing Agreement, a copy of which was filed with the commission on 
August 21, 1996 as Exhibit 4.6 to Form 8-K, which exhibit is incorporated by 
reference into the Registration Statement as Exhibit 4.9. The Pooling and 
Servicing Agreement, as amended from time to time pursuant to the terms 
hereof, is referred to herein as the "Trust II Pooling and Servicing 
Agreement," and together with the Trust I Pooling and Servicing Agreement, 
the "Pooling and Servicing Agreements." The forms of Series 
Supplements relating to the Series of Certificates to be issued by Trust II 
(the "Trust II Supplements," and together with the Trust I Supplements, the 
"Supplements") were filed as Exhibit 4.7 and Exhibit 4.8 
to Registration Statement No. 33-92180, which exhibits are incorporated by 
reference into the Registration Statement as Exhibit 4.10 and Exhibit 4.11. 
Terms used herein and not defined herein shall have the meaning set forth in 
the Trust I Pooling and Servicing Agreement or the Trust II Pooling and 
Servicing Agreement, as applicable.

      We hereby confirm that the statements set forth in the prospectus 
relating to the Certificates offered by the Prospectus for Trust I (the 
"Trust I Prospectus") and in the prospectus relating to the Certificates 
offered by the Prospectus for Trust II (the "Trust II 



<PAGE>


Chevy Chase Bank, F.S.B.
CCB Holding Corporation
October 23, 1996
Page 3

 Prospectus" and, together with the Trust I Prospectus, the "Prospectus") 
forming a part of the Registration Statement under the heading "Tax Matters," 
with respect to the Trust II Prospectus, and the statements set forth in each 
of the forms of prospectus supplements relating to the Certificates offered 
by the Prospectus (collectively, the "Prospectus Supplement") forming a part 
of the Registration Statement under the heading "Summary of Series Terms -- 
Tax Status," which statements have been prepared by us, to the extent that 
they constitute matters of law or legal conclusions with respect thereto, are 
correct in all material respects.

      We note that the forms of Prospectus and Prospectus Supplement do not 
relate to a specific transaction. Accordingly, the above-referenced 
description of federal income tax consequences may, under certain 
circumstances, require modification in the context of an actual transaction.

      We hereby consent to the filling of this opinion as an exhibit to the 
Registration Statement. We also consent to the reference to Shaw, Pittman, 
Potts & Trowbridge under the captions "Legal Matters" and "Tax Matters" in 
the Trust I Prospectus and "Legal Matters" and "Certain Federal Income Tax 
Consequences" in the Trust II Prospectus. In giving such consent, we do not 
consider that we are "experts," within the meaning of the term used in the 
Act or the rules and regulations of the Securities and Exchange Commission 
promulgated thereunder, with respect to any part of the Registration 
statement, including this opinion as an exhibit or otherwise.

                                     Very truly yours,

                                     /s/ Shaw, Pittman, Potts & Trowbridge

                                     SHAW, PITTMAN, POTTS & TROWBRIDGE




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