CHEVY CHASE BANK FSB
424B5, 1996-09-12
ASSET-BACKED SECURITIES
Previous: COMMANDER AIRCRAFT CO, S-8, 1996-09-12
Next: PRINCETON DENTAL MANAGEMENT CORP, NTN 10Q, 1996-09-12



<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 WITHOUT THE DELIVERY OF A FINAL PROSPECTUS  SUPPLEMENT
AND  PROSPECTUS. 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 SEPTEMBER 11, 1996
PRELIMINARY PROSPECTUS SUPPLEMENT
(To Prospectus Dated September   , 1996)
 
$407,250,000
Chevy Chase Master Credit Card Trust II
$369,000,000 Class A Floating Rate Asset Backed Certificates, Series 1996-A
$38,250,000 Class B Floating Rate Asset Backed Certificates, Series 1996-A
Chevy Chase Bank, F.S.B.
Transferor and Servicer
CCB Holding Corporation
Transferor
 
The Class A Floating Rate Asset Backed Certificates, Series 1996-A (the "Class A
Certificates") and the Class B Floating Rate Asset Backed Certificates, Series
1996-A (the "Class B Certificates," and together with the Class A Certificates,
the "Series 1996-A Certificates") offered hereby will represent undivided
interests in certain assets of the Chevy Chase Master Credit Card Trust II (the
"Trust") created pursuant to a Pooling and Servicing Agreement (the "Pooling and
Servicing Agreement") among Chevy Chase Bank, F.S.B., a federally chartered
stock savings bank (the "Bank"), as transferor (in such capacity, a
"Transferor") and as servicer, CCB Holding Corporation ("CCB Holding"), as
transferor (in such capacity, a "Transferor," and together with the Bank, the
"Transferors") and Bankers Trust Company, as trustee (the "Trustee"). The
property of the Trust will include receivables (the "Receivables") transferred
to the Trust by one or both of the Transferors and 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. The Bank will service the Receivables. The Trust has
previously issued four other Series of Certificates that evidence undivided
interests in the Trust. One or both of the Transferors will own the remaining
undivided interest in the Trust not represented by the prior Series of
Certificates, Series 1996-A, any other Series of Certificates to be issued by
the Trust and any Supplemental Certificate issued or to be issued by the Trust.
(continued on next page)
 
There currently is no secondary market for the Series 1996-A Certificates, and
there is no assurance that one will develop or, if one does develop, that it
will continue until the Series 1996-A Certificates are paid in full. Potential
investors should consider, among other things, the information set forth in
"Risk Factors" commencing on page S-16 herein and on page 17 in the Prospectus.
 
THE SERIES 1996-A 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 SERIES
1996-A 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 OR THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------
                                                     PRICE TO         UNDERWRITING     PROCEEDS TO THE
                                                     PUBLIC (1)       DISCOUNT         TRANSFERORS (1)(2)
- ------------------------------------------------------------------------------------------------------
<S>                                                  <C>              <C>              <C>
Per Class A Certificate                              %                %                %
- ------------------------------------------------------------------------------------------------------
Per Class B Certificate                              %                %                %
- ------------------------------------------------------------------------------------------------------
Total                                                $                $                $
- ------------------------------------------------------------------------------------------------------
</TABLE>
 
(1) Plus accrued interest, if any, at the Class A Certificate Rate or the Class
    B Certificate Rate, as applicable, from September  , 1996.
(2) Before deduction of expenses payable by the Transferors, estimated to be
    $        .
 
The Series 1996-A 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. It is expected that
the Series 1996-A Certificates will be offered globally and delivered in
book-entry form on or about September  , 1996, through the facilities of The
Depository Trust Company, Cedel Bank, societe anonyme and the Euroclear System.
 
J.P. Morgan & Co.
                                CS First Boston
                                                             Merrill Lynch & Co.
 
The date of this Prospectus Supplement is September , 1996.
<PAGE>
(CONTINUED FROM PREVIOUS PAGE)
 
Concurrently with  the issuance  of the  Class A  Certificates and  the Class  B
Certificates,  the Trust will  issue the Class C  Asset Backed Interests, Series
1996-A (the "Class  C Interests"),  which are not  offered hereby.  The Class  C
Interests  will constitute a Class of Series  1996-A. The Class C Interests will
represent an undivided  interest in  certain assets of  the Trust.  The Class  A
Certificates, the Class B Certificates and the Class C Interests are referred to
collectively  herein as "Series  1996-A" or the  "Series 1996-A Interests." From
time to time, other Series of Certificates that evidence undivided interests  in
certain assets of the Trust may be issued, and those Certificates, which are not
offered  hereby, may have terms significantly  different from Series 1996-A. The
issuance of additional Series of Certificates  may have an impact on the  timing
or amount of payments received by holders of the Series 1996-A Certificates.
 
    Interest  will accrue on  the Class A  Certificates for the  period from the
Closing Date through October 14, 1996, and for the period from October 15,  1996
through  November 14, 1996, and with respect to each Interest Period (as defined
herein) thereafter, at the  rate of     % per annum  above the London  interbank
offered rate for one month United States dollar deposits ("LIBOR") determined as
described  herein (the "Class A Certificate  Rate"). Interest will accrue on the
Class B Certificates for  the period from the  Closing Date through October  14,
1996,  and for the period  from October 15, 1996  through November 14, 1996, and
with respect to each Interest Period thereafter, at the rate of     % per  annum
above  LIBOR  (the "Class  B Certificate  Rate"). Interest  with respect  to the
Series 1996-A Certificates will be distributed  on November 15, 1996 and on  the
fifteenth  day of  each month  thereafter (or,  if such  fifteenth day  is not a
business day, the next succeeding business day) (each, a "Distribution Date").
 
    Principal with  respect to  the  Class A  Certificates  is scheduled  to  be
distributed  on the September 2001 Distribution Date, 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 distributed  on the
November 2001 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 Certificates, and principal payments will not  be
made to Class C Interest Holders until the final principal payment has been paid
in  respect of  the Class  B Certificates.  See "Series  Provisions -- Principal
Payments" herein.
 
    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
fractional  undivided interest in the Trust represented by the Class C Interests
will be subordinated to  the extent necessary to  fund payments with respect  to
the  Class A Certificates and  the Class B 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 $13,500,000, for the benefit of the Class A Certificates, the Class B
Certificates and  the  Class  C  Interests.  Amounts  on  deposit  in  the  Cash
Collateral  Account on  each Distribution  Date in  excess of  the Required Cash
Collateral Amount will  be withdrawn  and applied as  described herein.  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  CONNECTION WITH THIS OFFERING, THE  UNDERWRITERS MAY OVERALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE SERIES  1996-A
CERTIFICATES  AT LEVELS  ABOVE THOSE WHICH  MIGHT OTHERWISE PREVAIL  IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
 
    THE SERIES 1996-A  CERTIFICATES OFFERED  HEREBY (TOGETHER WITH  THE CLASS  C
INTERESTS, WHICH ARE NOT OFFERED HEREBY OR BY THE PROSPECTUS) CONSTITUTE CLASSES
OF A SEPARATE SERIES OF CERTIFICATES, WHICH SERIES 1996-A CERTIFICATES ARE BEING
OFFERED BY THE TRANSFERORS FROM TIME TO TIME PURSUANT TO THEIR PROSPECTUS, DATED
SEPTEMBER      , 1996.  THIS  PROSPECTUS  SUPPLEMENT DOES  NOT  CONTAIN COMPLETE
INFORMATION ABOUT THE  OFFERING OF  THE SERIES  1996-A 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
1996-A CERTIFICATES MAY  NOT BE  CONSUMMATED UNLESS THE  PURCHASER HAS  RECEIVED
BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.
 
                                      S-2
<PAGE>
    Upon  receipt of  a request  by an investor,  or his  or her representative,
within the period during  which there is a  prospectus delivery obligation,  the
Underwriters  will transmit or cause to  be transmitted promptly, without charge
and in addition to any such delivery requirements, a paper copy of a  Prospectus
Supplement  and  a Prospectus  or a  Prospectus Supplement  and a  Prospectus in
electronic format.
 
    No dealer,  salesman  or  other  person has  been  authorized  to  give  any
information  or  to make  any representation  not  contained in  this Prospectus
Supplement  or  the  accompanying  Prospectus  and,  if  given  or  made,   such
information  or representation must not be relied upon as having been authorized
by the Transferors or the  Underwriters. Neither this Prospectus Supplement  nor
the  accompanying Prospectus constitutes  an offer or  solicitation by anyone in
any jurisdiction in  which such offer  or solicitation is  not authorized or  in
which the person making such offer or solicition is not qualified to do so 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 Transferors 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
 
<TABLE>
<CAPTION>
                                                                                                               PAGE
                                                                                                             ---------
<S>                                                                                                          <C>
Summary of Series Terms....................................................................................        S-4
Risk Factors...............................................................................................       S-16
Maturity Considerations....................................................................................       S-16
The Bank Portfolio.........................................................................................       S-18
The Receivables............................................................................................       S-21
Use of Proceeds............................................................................................       S-24
The Transferors............................................................................................       S-24
Series Provisions..........................................................................................       S-24
Certain Federal Income Tax Consequences....................................................................       S-49
Underwriting...............................................................................................       S-49
Legal Matters..............................................................................................       S-50
Index of Defined Terms.....................................................................................       S-51
                                                      PROSPECTUS
Available Information......................................................................................          2
Reports to Certificateholders..............................................................................          2
Incorporation of Certain Documents by Reference............................................................          2
Prospectus Summary.........................................................................................          3
Risk Factors...............................................................................................         17
The Bank's Credit Card Activities..........................................................................         24
The Bank...................................................................................................         27
CCB Holding Corporation....................................................................................         27
Assumption of a Transferor's Obligations...................................................................         27
The Receivables............................................................................................         28
Use of Proceeds............................................................................................         29
The Trust..................................................................................................         29
Description of the Certificates............................................................................         30
The Pooling and Servicing Agreement........................................................................         48
Description of the Receivables Purchase Agreement..........................................................         60
Certain Legal Aspects of the Receivables...................................................................         62
Certain Federal Income Tax Consequences....................................................................         66
ERISA Considerations.......................................................................................         71
Plan of Distribution.......................................................................................         74
Index of Defined Terms.....................................................................................         75
</TABLE>
 
    UNTIL DECEMBER    , 1996 (90  DAYS AFTER THE DATE  OF THIS PROSPECTUS),  ALL
DEALERS  EFFECTING  TRANSACTIONS IN  THE REGISTERED  SECURITIES, WHETHER  OR NOT
PARTICIPATING IN THIS  DISTRIBUTION, MAY  BE REQUIRED TO  DELIVER A  PROSPECTUS.
THIS  IS IN ADDITION TO  THE OBLIGATION OF DEALERS  TO DELIVER A PROSPECTUS WHEN
ACTING  AS  UNDERWRITERS  AND  WITH  RESPECT  TO  THEIR  UNSOLD  ALLOTMENTS   OR
SUBSCRIPTIONS.
 
                                      S-3
<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>
<S>                                <C>
Trust.............................. Chevy  Chase Master Credit Card Trust II (the
                                   "Trust").
Title of Securities................ $369,000,000  Class  A  Floating  Rate  Asset
                                   Backed   Certificates,  Series   1996-A  (the
                                    "Class  A  Certificates")  and   $38,250,000
                                    Class   B   Floating   Rate   Asset   Backed
                                    Certificates, Series  1996-A (the  "Class  B
                                    Certificates" and, together with the Class A
                                    Certificates, the "Series 1996-A
                                    Certificates").  In addition, the Trust will
                                    issue  $42,750,000  Class  C  Asset   Backed
                                    Interests,   Series  1996-A  (the  "Class  C
                                    Interests"), which are  not offered  hereby.
                                    The   Class  A  Certificates,  the  Class  B
                                    Certificates and the  Class C Interests  are
                                    referred  to collectively as "Series 1996-A"
                                    or the "Series 1996-A Interests."
Initial Invested Amount............ $450,000,000.
Class A Initial Invested Amount.... $369,000,000.
Class B Initial Invested Amount.... $38,250,000.
Class C Initial Invested Amount.... $42,750,000.
Class A Certificate Rate........... For the period from the Closing Date  through
                                   October  14,  1996, and  for the  period from
                                    October 15, 1996 through November 14,  1996,
                                    and  with  respect to  each  Interest Period
                                    thereafter,      % per annum above the  rate
                                    per annum shown on page 3750 of the Telerate
                                    screen   or  any   successor  page   as  the
                                    composite London interbank offered rate  for
                                    one  month United States dollar deposits or,
                                    in   certain   limited   circumstances    as
                                    described  herein,  quotations  from certain
                                    banks  ("LIBOR")  determined  as  set  forth
                                    herein  on  the second  London  Business Day
                                    immediately preceding the Closing Date  (for
                                    the  period  from the  Closing  Date through
                                    October 14, 1996) and  on the second  London
                                    Business  Day immediately  preceding October
                                    15, 1996 (for  the period  from October  15,
                                    1996  through  November 14,  1996),  and for
                                    each  Interest  Period  thereafter  on   the
                                    second  London  Business  Day  prior  to the
                                    commencement of such Interest Period (each a
                                    "LIBOR Determination Date").
Class B Certificate Rate........... For the period from the Closing Date  through
                                   October  14,  1996, and  for the  period from
                                    October 15, 1996 through November 14,  1996,
                                    and  for  each  Interest  Period thereafter,
                                        % per  annum above  LIBOR determined  on
                                    the related LIBOR Determination Date.
Interest Payment Date.............. Each  Distribution  Date  beginning  with the
                                   November 1996 Distribution Date.
Class A Controlled Accumulation
 Amount............................ For each  Distribution Date  with respect  to
                                   the  Class  A Scheduled  Accumulation Period,
                                    one-fourteenth  of  the  Class  A   Invested
                                    Amount  on  the  first day  of  such period;
                                    PROVIDED, that  if the  commencement of  the
                                    Scheduled   Accumulation   Period   (and  of
</TABLE>
 
                                      S-4
<PAGE>
 
<TABLE>
<S>                                <C>
                                    the Class A  Scheduled Accumulation  Period)
                                    is delayed as described herein under "Series
                                    Provisions -- Principal Payments," which the
                                    Transferors  believe is likely,  the Class A
                                    Controlled  Accumulation  Amount  for   each
                                    Distribution  Date with respect to the Class
                                    A Scheduled  Accumulation  Period may  be  a
                                    different  amount and will  be determined as
                                    described  under   "Series   Provisions   --
                                    Application  of  Collections --  Payments of
                                    Principal."
Class B Controlled Accumulation
 Amount............................ For each  Distribution Date  with respect  to
                                   the  Class  B  Scheduled  Accumulation Period
                                    after the Class A  Invested Amount has  been
                                    paid  in  full,  one-half  of  the  Class  B
                                    Invested Amount  on the  first day  of  such
                                    period;  PROVIDED, that  if the commencement
                                    of the Class B Scheduled Accumulation Period
                                    is delayed as described herein under "Series
                                    Provisions -- Principal Payments", which the
                                    Transferors believe is  likely, the Class  B
                                    Controlled  Accumulation  Amount  will equal
                                    the Class B Invested Amount on the first day
                                    of such  period. See  "Series Provisions  --
                                    Application  of  Collections --  Payments of
                                    Principal."
Class A Expected Final
 Payment Date...................... The September 2001 Distribution Date.
Class B Expected Final
 Payment Date...................... The November 2001 Distribution Date.
Series 1996-A Cut-Off Date......... August 22, 1996.
Series Invested Amount............. The Initial Invested Amount.
Initial Cash Collateral Amount..... $13,500,000.
Closing Date....................... September   , 1996.
The Series 1996-A Certificates..... Each  of  the   Series  1996-A   Certificates
                                   offered  hereby  (together with  the  Class C
                                    Interests, which  are  not  offered  hereby)
                                    represents  an undivided interest in certain
                                    assets of  the  Trust. The  portion  of  the
                                    Trust  Assets allocated to  Series 1996-A as
                                    described   under   "Description   of    the
                                    Certificates"  in  the  Prospectus  will  be
                                    further allocated between the holders of the
                                    Class   A   Certificates   (the   "Class   A
                                    Certificateholders'  Interest"), the holders
                                    of the Class  B Certificates  (the "Class  B
                                    Certificateholders'   Interest")   and   the
                                    holders  of   the  Class   C  Interests   as
                                    described   herein.   Except   as  otherwise
                                    provided herein,  the  respective  principal
                                    amounts  of the  Class A Certificateholders'
                                    Interest, the  Class  B  Certificateholders'
                                    Interest  and  the  Class  C  Interests will
                                    remain  fixed  at   the  aggregate   initial
                                    principal    amount    of   the    Class   A
                                    Certificates, the Class  B Certificates  and
                                    the  Class  C  Interests,  respectively. The
                                    Class B  Certificateholders'  Interest  will
                                    decrease  in certain circumstances  as a re-
                                    sult 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  of the
                                    Class B Certificateholders' Interest may  be
                                    reimbursed out of Excess
</TABLE>
 
                                      S-5
<PAGE>
 
<TABLE>
<S>                                <C>
                                    Spread and Excess Finance Charge Collections
                                    allocable  to  Series  1996-A,  if  any,  as
                                    described herein. The Class C Interest  will
                                    decrease  and may  be reimbursed  in certain
                                    circumstances, as  described herein.  During
                                    the  Scheduled Accumulation  Period, for the
                                    purpose of allocating collections of Finance
                                    Charge Receivables and the Defaulted  Amount
                                    for   each  Monthly  Period,   the  Class  A
                                    Certificateholders' Interest will be reduced
                                    and (on  and  after the  Class  B  Principal
                                    Commencement Date) the Class B
                                    Certificateholders' Interest will be reduced
                                    and  (on  and  after the  Class  C Principal
                                    Commencement Date) the Class C Interest will
                                    be reduced by the  amount on deposit in  the
                                    Principal  Funding  Account (as  so reduced,
                                    the "Class A Adjusted Invested Amount,"  the
                                    "Class  B Adjusted Invested  Amount" and the
                                    "Class   C   Adjusted   Invested    Amount,"
                                    respectively, and collectively, the
                                    "Adjusted Invested Amount").
                                   Series  1996-A  will  include  the  right  to
                                    receive (but only  to the  extent needed  to
                                    make  payments  of interest  at the  Class A
                                    Certificate Rate,  the Class  B  Certificate
                                    Rate  and  the  Class  C  Interest  Rate, as
                                    applicable, with  respect to  each  Interest
                                    Period,   payments  of   certain  additional
                                    interest  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 Series 1996-A based on
                                    the  Floating  Allocation  Percentage.  Such
                                    amounts  will  be further  allocated  to the
                                    Class  A  Certificateholders,  the  Class  B
                                    Certificateholders  and the Class C Interest
                                    Holders  based  on  the  Class  A   Floating
                                    Allocation  Percentage, the Class B Floating
                                    Allocation  Percentage  and   the  Class   C
                                    Floating Allocation Percentage,
                                    respectively.   Collections   of   Principal
                                    Receivables  will  be  allocated  to  Series
                                    1996-A  based  on  the  Principal Allocation
                                    Percentage. Such  amounts  will  be  further
                                    allocated to the Class A Certificateholders,
                                    the Class B Certificateholders and the Class
                                    C  Interest  Holders  based on  the  Class A
                                    Principal Allocation Percentage, the Class B
                                    Principal  Allocation  Percentage  and   the
                                    Class  C  Principal  Allocation  Percentage,
                                    respectively. Such percentages 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  Series 1996-A  is in  its Revolving
                                    Period,  Scheduled  Accumulation  Period  or
                                    Early    Amortization   Period.   See   also
                                    "Description   of   the   Certificates    --
                                    Allocation Percentages" in the Prospectus.
Other Series....................... The  Trust has previously  issued four Series
                                   of  Certificates,  each  of  which  is  still
                                    outstanding.  See "Annex  I: Prior Issuances
                                    of Certificates" for a summary of the  terms
                                    of  the  outstanding Series  of Certificates
                                    issued by the  Trust. Additional Series  are
                                    expected  to be issued from  time to time by
                                    the Trust,  including an  additional  Series
                                    that  is expected  to be issued  on or about
                                    September
</TABLE>
 
                                      S-6
<PAGE>
 
<TABLE>
<S>                                <C>
                                    30, 1996, which is  not offered hereby.  See
                                    "Description  of  the  Certificates  --  New
                                    Issuances" in the  Prospectus and  "Maturity
                                    Considerations" herein.
Receivables........................ The  Receivables arise in  Accounts that have
                                   been selected from the Bank Portfolio,  based
                                    on  criteria  provided  in  the  Pooling and
                                    Servicing  Agreement  and   as  more   fully
                                    described herein under "The Bank Portfolio."
                                    The  aggregate amount of  Receivables in the
                                    Accounts as  of  the Series  1996-A  Cut-Off
                                    Date (which does not include the Receivables
                                    expected  to  be  conveyed to  the  Trust on
                                    September 13, 1996)  was $1,487,298,782,  of
                                    which $1,449,122,681 were Principal
                                    Receivables  and  $38,176,101  were  Finance
                                    Charge Receivables.
Registration of Series 1996-A
 Certificates...................... The Series 1996-A Certificates initially will
                                   be represented by Series 1996-A  Certificates
                                    registered  in  the  name  of  Cede,  as the
                                    nominee of  DTC. No  purchaser of  a  Series
                                    1996-A   Certificate  will  be  entitled  to
                                    receive  a  definitive  certificate   except
                                    under  certain  limited  circumstances.  See
                                    "The  Pooling  and  Servicing  Agreement  --
                                    Definitive Certificates" in the Prospectus.
Servicing Compensation............. The "Series Servicing Fee Percentage" for the
                                   Class    A   Certificates,    the   Class   B
                                    Certificates and the Class C Interests  will
                                    be  2.00% per  annum. The  Class A Servicing
                                    Fee, the Class B Servicing Fee and the Class
                                    C  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 Scheduled
 Accumulation Period............... Unless a Pay Out Event with respect to Series
                                   1996-A  has  occurred,  the  revolving period
                                    with   respect   to   Series   1996-A   (the
                                    "Revolving   Period")   will  end   and  the
                                    scheduled accumulation  period with  respect
                                    to  Series  1996-A  (the  "Scheduled Accumu-
                                    lation Period"),  which  includes  scheduled
                                    accumulation  periods  for  each  Class,  is
                                    scheduled to commence, at the close of busi-
                                    ness  on  June  30,  2000.  Subject  to  the
                                    conditions    set   forth    under   "Series
                                    Provisions --  Principal  Payments"  herein,
                                    the  day on which the Revolving Period ends,
                                    and  the   day   on  which   the   Scheduled
                                    Accumulation  Period begins,  may be delayed
                                    to no later  than the close  of business  on
                                    July   31,  2001.  The   Class  A  scheduled
                                    accumulation period (the "Class A  Scheduled
                                    Accumulation  Period")  will  begin  on  the
                                    first  day  of  the  Scheduled  Accumulation
                                    Period.  In addition,  the day  on which the
                                    Class B scheduled  accumulation period  (the
                                    "Class  B  Scheduled  Accumulation  Period")
                                    begins may be delayed one month and the  day
                                    on  which the Class C scheduled accumulation
                                    period (the "Class C Scheduled  Accumulation
                                    Period") begins may be delayed one month, as
                                    set   forth  under   "Series  Provisions  --
                                    Principal Payments" herein. Unless a Pay Out
                                    Event has occurred, (i) unless the beginning
                                    of the Scheduled Accumulation Period (and of
                                    the Class A  Scheduled Accumulation  Period)
                                    is
</TABLE>
 
                                      S-7
<PAGE>
 
<TABLE>
<S>                                <C>
                                    delayed,  the Class A Scheduled Accumulation
                                    Period  will  commence   at  the  close   of
                                    business  on June  30, 2000 and  will 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, (ii)
                                    unless   the  beginning   of  the   Class  B
                                    Scheduled Accumulation  Period  is  delayed,
                                    the  Class  B Scheduled  Accumulation Period
                                    will commence at  the close  of business  on
                                    the   last   day  of   the   Monthly  Period
                                    immediately preceding the Distribution  Date
                                    on which the Class A Invested Amount is paid
                                    in  full and will 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,  and (iii)  unless
                                    the  beginning  of  the  Class  C  Scheduled
                                    Accumulation Period is delayed, the Class  C
                                    Scheduled  Accumulation Period will commence
                                    at the close of business on the last day  of
                                    the Monthly Period immediately preceding the
                                    Distribution  Date  on  which  the  Class  B
                                    Invested Amount is paid in full and will end
                                    on the earlier  of (a)  the commencement  of
                                    the  Early  Amortization Period  or  (b) the
                                    payment in  full  of the  Class  C  Invested
                                    Amount.  Principal is expected to be paid to
                                    the  Class  A   Certificateholders  on   the
                                    September 2001 Distribution Date (the "Class
                                    A Expected Final Payment Date") or, upon the
                                    occurrence  of a Pay  Out Event as described
                                    herein, beginning on the first  Distribution
                                    Date  with respect to the Early Amortization
                                    Period. Principal is expected to be paid  to
                                    the Class B Certificateholders on the Novem-
                                    ber  2001  Distribution Date  (the  "Class B
                                    Expected Final Payment Date")  or, if a  Pay
                                    Out  Event has  occurred, after  the Class A
                                    Invested Amount is  paid in full.  Principal
                                    is expected to be paid to the holders of the
                                    Class  C  Interests (the  "Class  C Interest
                                    Holders") on the  January 2002  Distribution
                                    Date  (the "Class  C Expected  Final Payment
                                    Date") or, if a Pay Out Event has  occurred,
                                    after the Class B Invested Amount is paid in
                                    full.   For  the  period  beginning  on  the
                                    Closing Date and ending with the earlier  of
                                    the  commencement of the Scheduled Accumula-
                                    tion Period or the commencement of the Early
                                    Amortization Period, collections of
                                    Principal Receivables  allocable  to  Series
                                    1996-A 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
                                    Series 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 commencement of  the
                                    Early  Amortization 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
</TABLE>
 
                                      S-8
<PAGE>
 
                                    (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
                                    (such  deficiency,  the  "Class  A  Required
                                    Amount"),  Excess Spread  and Excess Finance
                                    Charge  Collections   allocable  to   Series
                                    1996-A  will be applied to  fund the Class A
                                    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, (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,  and  (iii)
                                    current and overdue  Class B Servicing  Fee,
                                    and (c) the excess of Collections of Finance
                                    Charge  Receivables allocated to the Class C
                                    Interests and certain other available  funds
                                    described   herein  over   the  current  and
                                    overdue Class  C  Servicing Fee.  If  Excess
                                    Spread and Excess Finance Charge Collections
                                    allocable  to Series 1996-A  with respect to
                                    such Distribution  Date  are less  than  the
                                    Class  A Required  Amount, amounts available
                                    under the Cash  Collateral Account (but  not
                                    more  than  the  Available  Cash  Collateral
                                    Amount) will be used  to fund the  remaining
                                    Class  A Required  Amount. If  Excess Spread
                                    and  Excess   Finance   Charge   Collections
                                    allocable  to Series 1996-A  with respect to
                                    such Distribution Date and amounts available
                                    under  the  Cash  Collateral  Account   with
                                    respect  to such Distribution  Date are less
                                    than the  Class A  Required Amount,  Reallo-
                                    cated Principal Collections allocable to the
                                    Class C Interests and, if such amount is not
                                    sufficient,   allocable   to  the   Class  B
                                    Certificates with  respect  to  the  related
                                    Monthly  Period  will  be used  to  fund the
                                    remaining Class A Required Amount. If  Real-
                                    located  Principal Collections  with respect
                                    to  such   Monthly  Period,   if  any,   are
                                    insufficient  to fund the  remaining Class A
                                    Required Amount for the related Distribution
                                    Date, and during periods when no Reallocated
                                    Principal  Collections  are  available,  the
                                    Class  C Invested Amount  will be reduced by
                                    the amount of the remaining unfunded Class A
                                    Required Amount, but  not by  more than  the
                                    unfunded Class A Investor Default Amount for
                                    such  Distribution Date,  until the  Class C
                                    Invested Amount is reduced to zero, and then
                                    the Class B Invested Amount will be  reduced
                                    by  the amount by which the Class C Invested
                                    Amount would have  been reduced below  zero,
                                    but  not by more than any remaining unfunded
                                    Class A  Investor  Default Amount  for  such
                                    Distribution   Date,   until  the   Class  B
                                    Invested Amount is reduced  to zero. If  the
                                    Class  C  Invested  Amount and  the  Class B
                                    Invested Amount  are  reduced to  zero,  the
                                    Class  A Invested Amount  will be reduced to
                                    the extent  to which  the Class  B  Invested
                                    Amount  would have been  reduced below zero,
                                    but not by more than any remaining  unfunded
                                    Class  A  Investor Default  Amount  for such
                                    Distribution   Date,   and   the   Class   A
                                    Certificateholders will bear
 
                                      S-9
<PAGE>
 
<TABLE>
<S>                                <C>
                                    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; Class  C  Invested Amount"  and  "--
                                    Defaulted Receivables; Investor Charge-Offs"
                                    herein.
Additional Amounts Available to
 Class B Certificateholders........ If  collections of Finance Charge Receivables
                                   allocable to the Class B 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  B Certificates, (ii)
                                    Class  B  Additional   Interest  and   (iii)
                                    current  and overdue Class  B Servicing Fee,
                                    or if there  is a Class  B Investor  Default
                                    Amount   with   respect   to   the   related
                                    Distribution Date (such deficiency, together
                                    with such Class  B Investor Default  Amount,
                                    the   "Class  B  Required  Amount"),  Excess
                                    Spread and Excess Finance Charge Collections
                                    allocable to  Series  1996-A  (after  giving
                                    effect  to  the application  thereof  to the
                                    Class A Required  Amount, if  any, for  such
                                    Distribution  Date and  the reimbursement of
                                    Class A  Investor  Charge-Offs, if  any,  on
                                    such  Distribution Date) will  be applied to
                                    fund the Class  B Required  Amount. If  such
                                    Excess  Spread  and  Excess  Finance  Charge
                                    Collections allocable to Series 1996-A  with
                                    respect  to such Distribution  Date are less
                                    than the  Class B  Required Amount,  amounts
                                    available  under the Cash Collateral Account
                                    (but  not  more  than  the  Available   Cash
                                    Collateral Amount and after giving effect to
                                    any withdrawals from the Cash Collateral Ac-
                                    count  with respect to  the Class A Required
                                    Amount for such  Distribution Date) will  be
                                    used  to fund the remaining Class B Required
                                    Amount. If  such  Excess Spread  and  Excess
                                    Finance   Charge  Collections  allocable  to
                                    Series   1996-A   with   respect   to   such
                                    Distribution Date and such amounts withdrawn
                                    from  the Cash  Collateral Account  are less
                                    than   the   Class   B   Required    Amount,
                                    Reallocated  Principal Collections allocable
                                    to the Class C Interest (after giving effect
                                    to any application thereof to fund the Class
                                    A  Required  Amount  for  such  Distribution
                                    Date)  with respect  to the  related Monthly
                                    Period will be  used to  fund the  remaining
                                    Class B Required Amount. If such Reallocated
                                    Principal  Collections with  respect to such
                                    Monthly Period, if any, are insufficient  to
                                    fund  the remaining Class  B Required Amount
                                    for  the  related  Distribution  Date,   and
                                    during periods when no Reallocated Principal
                                    Collections   are  available,  the  Class  C
                                    Invested Amount (after giving effect to  any
                                    reduction  thereof with respect to the Class
                                    A  Required  Amount  for  such  Distribution
                                    Date)  will be reduced by  the amount of the
                                    remaining unfunded Class  B Required  Amount
                                    but  not by  more than the  unfunded Class B
                                    Investor Default  Amount  for  such  Distri-
                                    bution  Date,  until  the  Class  C Invested
                                    Amount (after  giving effect  to such  prior
                                    reductions)  is reduced to zero and then the
                                    Class B Invested Amount  will be reduced  by
                                    the  amount  by which  the Class  C Invested
                                    Amount would have  been reduced below  zero,
                                    but  not by more than any remaining unfunded
                                    Class B  Investor  Default Amount  for  such
                                    Distribution Date, and the
</TABLE>
 
                                      S-10
<PAGE>
 
<TABLE>
<S>                                <C>
                                    Class   B   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 In-
                                    vested Amount; Class C Invested Amount"  and
                                    "-- Defaulted Receivables; Investor
                                    Charge-Offs" herein.
Excess Finance Charge
 Collections....................... Series  1996-A will be included in a group of
                                   Series ("Group I") expected  to be issued  by
                                    the  Trust from time to time. In addition to
                                    Series 1996-A, Group I includes four  Series
                                    of  Certificates  previously  issued  by the
                                    Trust  and  may  include  additional  Series
                                    issued   hereafter.   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  I will be  applied
                                    to  cover  any  shortfalls  with  respect to
                                    certain amounts payable from collections  of
                                    Finance  Charge Receivables allocable to any
                                    other Series in Group I, PRO RATA based upon
                                    the amount of  the shortfall,  if any,  with
                                    respect  to  each  Series  in  Group  I. See
                                    "Description of the Certificates --  Sharing
                                    of Excess Finance Charge 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
                                    Series 1996-A. The  Cash Collateral  Account
                                    will  be fully funded on the Closing Date in
                                    the amount of $13,500,000 (the "Initial Cash
                                    Collateral Amount") for  the benefit of  the
                                    Class    A   Certificates,   the   Class   B
                                    Certificates and the Class C Interests.
                                   On each Distribution Date, the Available 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
                                    Class A Required Amount with respect to such
                                    Distribution Date over the amount of  Excess
                                    Spread and Excess Finance Charge Collections
                                    allocated  to Series 1996-A and available to
                                    fund such Class A Required Amount, (b)  with
                                    respect  to  the Class  B  Certificates, the
                                    excess, if  any,  of the  Class  B  Required
                                    Amount  with  respect  to  such Distribution
                                    Date over the  amount of  Excess Spread  and
                                    Excess  Finance Charge Collections allocated
                                    to Series 1996-A and available to fund  such
                                    Class   B  Required  Amount,  and  (c)  with
                                    respect  to  the  Class  C  Interests,   the
                                    excess,  if  any,  of  the  sum  of  (i) the
                                    excess, if any, of current and overdue Class
                                    C Servicing Fee over collections of  Finance
                                    Charge  Receivables allocable to the Class C
                                    Interests for the related Monthly Period and
                                    certain other  available  amounts  described
                                    herein,  (ii)  current  and  overdue Monthly
                                    Interest on  the  Class C  Interests,  (iii)
                                    Class  C Additional  Interest, and  (iv) the
                                    Class C Investor  Default Amount (such  sum,
                                    the  "Class C Required Amount") with respect
                                    to such Distribution Date over the amount of
                                    Excess  Spread  and  Excess  Finance  Charge
                                    Collections  allocated to  Series 1996-A and
                                    available to  fund  such  Class  C  Required
                                    Amount.  See  "Series  Provisions  -- Excess
                                    Spread; Excess Finance Charge Collections."
</TABLE>
 
                                      S-11
<PAGE>
 
<TABLE>
<S>                                <C>
                                   On  each  Distribution  Date,  Excess  Spread
                                    allocable  to Series  1996-A (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 Required  Cash Collateral  Amount).  The
                                    "Required  Cash Collateral  Amount" with re-
                                    spect to any Distribution Date will be equal
                                    to the  greater of  (a) 3%  of the  Adjusted
                                    Invested    Amount   and   (b)   $4,500,000;
                                    PROVIDED,   HOWEVER,    that   if    certain
                                    withdrawals   are   made   from   the   Cash
                                    Collateral Account or a  Pay Out Event  with
                                    respect   to   Series  1996-A   occurs,  the
                                    Required Cash Collateral Amount shall  equal
                                    the  Required Cash Collateral Amount for the
                                    Distribution Date immediately preceding  the
                                    occurrence  of such  withdrawal or  such Pay
                                    Out  Event   (or,   prior   to   the   first
                                    Distribution Date, the initial Required Cash
                                    Collateral  Amount),  PROVIDED  FURTHER that
                                    the Required  Cash Collateral  Amount  shall
                                    not  exceed the Adjusted Invested Amount. In
                                    addition, if  on any  Distribution Date  the
                                    amount  on  deposit in  the  Cash Collateral
                                    Account exceeds the Required Cash Collateral
                                    Amount, such  excess will  be withdrawn  and
                                    paid to the Cash Collateral Depositor or its
                                    designee.   The  Required   Cash  Collateral
                                    Amount may be  modified without the  consent
                                    of  the holders of the Class A Certificates,
                                    the holders of the  Class B Certificates  or
                                    the   holders  of  the   Class  C  Interests
                                    (collectively, the "Series 1996-A  Holders")
                                    if   the  Transferors  shall  have  received
                                    written notice from each Rating Agency  that
                                    such  modification will  not have  a Ratings
                                    Effect and the  Transferors shall have  each
                                    delivered to the Trustee a certificate of an
                                    authorized officer of such Transferor to the
                                    effect  that,  based on  the facts  known to
                                    such officer at such time, in the reasonable
                                    belief of  the Transferors,  such  reduction
                                    will  not cause a Pay Out Event (or an event
                                    that, after  the  giving of  notice  or  the
                                    lapse  of time,  would constitute  a Pay Out
                                    Event)  to  occur  with  respect  to  Series
                                    1996-A.   See  "Series  Provisions  --  Cash
                                    Collateral Account" herein.
Subordination of the Class B
 Certificates...................... The Class B Certificates will be subordinated
                                   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  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.
</TABLE>
 
                                      S-12
<PAGE>
 
<TABLE>
<S>                                <C>
Subordination of the Class C
 Interests......................... The Class C Interests will be subordinated to
                                   the extent  necessary to  fund payments  with
                                    respect  to the Class A Certificates and the
                                    Class B  Certificates as  described  herein.
                                    See  "Series Provisions  -- Subordination of
                                    the Class C Certificates" herein.
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, or reallocated
                                    to pay certain amounts to or 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 Series  1996-A. See "Description
                                    of  the  Certificates  --  Shared  Principal
                                    Collections" in the Prospectus.
Optional Repurchase................ The  Series 1996-A Interests  will be subject
                                   to optional repurchase by the Transferors  on
                                    any  date on or after  the date on which the
                                    Invested Amount (after giving effect to  any
                                    funds  available for distribution in respect
                                    of principal on such date) is reduced to  an
                                    amount  less  than  or equal  to  5%  of the
                                    Initial Invested Amount; PROVIDED that  such
                                    repurchase  option may  not be  exercised if
                                    the outstanding principal  amount of  Series
                                    1996-A  exceeds  the  Invested  Amount.  The
                                    purchase price will be equal to the Invested
                                    Amount plus accrued  and unpaid interest  on
                                    the   Class  A  Certificates,  the  Class  B
                                    Certificates  and  the  Class  C   Interests
                                    (including  accrued and unpaid interest with
                                    respect to  interest amounts  that were  due
                                    but  not paid on  a prior Distribution Date)
                                    through  (a)  if  the  day  on  which   such
                                    repurchase  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 Pooling and Servicing Agreement  provides
                                   that the Transferors will be required to make
                                    an  Addition to the Trust  if either (a) the
                                    Transferor Amount is less than the  Required
                                    Transferor  Amount  or  (b)  the  amount  of
                                    Principal Receivables  in the  Trust is  not
                                    maintained  at a minimum  level equal to the
                                    sum of the series  invested amounts of  each
                                    Series  then  outstanding  minus  amounts on
                                    deposit in the Special Funding Account.  The
                                    occurrence  of a  Pay Out Event  will be the
                                    only consequence if an Addition is not  made
                                    when   required.  See  "Description  of  the
                                    Certificates -- Addition of Trust Assets" in
                                    the Prospectus.
Aggregate Addition Limit........... Unless each Rating Agency otherwise consents,
                                   the number of  Automatic Additional  Accounts
                                    plus  the number  of Accounts  designated to
                                    maintain the Transferor Amount, as specified
                                    in the Prospectus under "Description of  the
                                    Certificates  -- Addition  of Trust Assets,"
                                    shall not  either (i)  with respect  to  any
                                    three consecutive Monthly Periods, beginning
                                    in  January, April, July and October of each
                                    calendar year, exceed 15%  of the number  of
                                    Accounts as of the first day of the calendar
                                    year   during  which  such  Monthly  Periods
                                    occur, and (ii) with respect to any  twelve-
                                    month  period, exceed  20% of  the number of
                                    Accounts as of the
</TABLE>
 
                                      S-13
<PAGE>
 
<TABLE>
<S>                                <C>
                                    first day of such twelve-month period.
Series 1996-A Termination Date..... The  February  2005  Distribution  Date.  See
                                   "Series  Provisions  --  Series  Termination"
                                    herein.
Defeasance......................... In  certain  circumstances  and  subject   to
                                   certain   conditions,  the   Transferors  may
                                    terminate their  substantive obligations  in
                                    respect  of Series 1996-A or the Pooling and
                                    Servicing  Agreement   as   a   whole.   See
                                    "Description    of   the   Certificates   --
                                    Defeasance" in the Prospectus.
Tax Status......................... Orrick, Herrington &  Sutcliffe LLP,  special
                                   tax  counsel to the Transferors, will deliver
                                    its opinion  generally  to the  effect  that
                                    under existing law, the Class A Certificates
                                    and  the Class B  Certificates will properly
                                    be characterized as debt for federal  income
                                    tax   purposes.   Under   the   Pooling  and
                                    Servicing Agreement, the Certificate  Owners
                                    and  the  Certificateholders  will  agree to
                                    treat the Certificates as debt for  federal,
                                    state  and  local income  and  franchise tax
                                    purposes. See  "Certain Federal  Income  Tax
                                    Consequences"  herein and  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 or other plan
                                    (including an individual retirement  account
                                    or  Keogh  plan)  which  is  subject  to the
                                    Employee Retirement Income  Security Act  of
                                    1974,  as amended ("ERISA"), or Section 4975
                                    of the  Internal Revenue  Code of  1986,  as
                                    amended  (the "Code") (each,  a "Plan"), and
                                    which  acquires   or  holds   the  Class   A
                                    Certificates or the Class B Certificates, if
                                    certain  conditions are  met, including that
                                    the Certificates of that Class must be held,
                                    upon  completion  of  the  public   offering
                                    thereof   made  hereby,  by   at  least  100
                                    investors  who   are  independent   of   the
                                    Transferors and of one another ("Independent
                                    Investors").  However, the Underwriters have
                                    advised the  Transferors  that they  do  not
                                    expect  that either the Class A Certificates
                                    or the Class B Certificates will be held  by
                                    at  least 100  Independent Investors  at the
                                    conclusion of the offering made hereby  and,
                                    therefore,  do  not expect  that  either the
                                    Class  A   Certificates  or   the  Class   B
                                    Certificates will qualify as
                                    publicly-offered  securities under  the Plan
                                    Asset Regulation. 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 ERISA and Section 4975 of the  Code
                                    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, neither the Class A
                                    Certificates nor  the Class  B  Certificates
                                    may  be acquired  or held  by any  Plan, any
                                    person investing "plan  assets" of any  Plan
                                    or   any  entity   whose  underlying  assets
                                    include "plan assets"  under the Plan  Asset
                                    Regulation   by   reason   of   any   Plan's
                                    investment in the entity.
</TABLE>
 
                                      S-14
<PAGE>
 
<TABLE>
<S>                                <C>
                                   By its acceptance of a Class A Certificate or
                                    a Class B Certificate, each
                                    Certificateholder and each Certificate Owner
                                    will  be  deemed  to  have  represented  and
                                    warranted  that  it  is not  subject  to the
                                    foregoing  limitations.   The   restrictions
                                    contained  in  the  foregoing representation
                                    and  warranty   shall  not   apply  to   the
                                    acquisition  or  holding  of  Series  1996-A
                                    Certificates  with  assets  of  the  general
                                    account  of  an  insurance  company  to  the
                                    extent   the    acquisition   or    holding,
                                    respectively,  of such  Certificates is per-
                                    missible under 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 transactions rules. Persons  con-
                                    templating   acquiring  the   Series  1996-A
                                    Certificates should consult their counsel to
                                    determine whether  they  are  purchasing  on
                                    behalf  of,  or with  "plan assets"  of, any
                                    Plan.  See  "ERISA  Considerations"  in  the
                                    Prospectus  for additional  information, in-
                                    cluding special considerations for
                                    purchasers  using  assets  of  an  insurance
                                    company general account.
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 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  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 Class  C Interests  as
                                    described   herein.  See  "Risk  Factors  --
                                    Limited  Nature  of  Rating"  in  the   Pro-
                                    spectus.
Class B Certificate Rating......... It  is  a condition  to  the issuance  of the
                                   Class B Certificates  that they  be rated  at
                                    least  "A" or its equivalent 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  and
                                    the  subordination of the  Class C Interests
                                    as described  herein. See  "Risk Factors  --
                                    Limited Nature of Rating" in the Prospectus.
</TABLE>
 
                                      S-15
<PAGE>
                                  RISK FACTORS
 
    In  addition to  the risk  factors described  in the  Prospectus under "Risk
Factors," potential investors should consider, among other things, the following
risk factors in connection with the purchase of the Series 1996-A 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 and of the Class C Interests to the Class A Certificates to
the extent described herein and by the Cash Collateral Account, and with respect
to the Class B Certificates will be provided by the subordination of the Class C
Interests  to the Class B Certificates to the extent described herein and by the
Cash Collateral Account,  the amount of  the Credit Enhancement  is limited,  is
expected to decline during the Scheduled Accumulation Period and will be reduced
by  payments  made pursuant  thereto.  If the  amount  available under  the Cash
Collateral Account and  the Invested Amount  of the Class  C Interests has  been
reduced  to zero, Class  B Certificateholders will bear  directly the credit and
other risks associated with their undivided interest in the Trust. If the amount
available under the Cash Collateral Account, the Invested Amount of the Class  C
Interests  and the Invested Amount of the  Class B Certificates has been reduced
to zero, Class  A Certificateholders  will bear  directly the  credit and  other
risks associated with their undivided interest 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  Class A 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 1996-A, amounts
on deposit in  the Cash  Collateral Account,  Reallocated Principal  Collections
allocable  to  the Class  C Interests  and  reductions of  the Class  C Invested
Amount. 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.
 
    CONTROL.  Subject to certain exceptions, the Holders 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. In determining whether the
required  percentage of  Holders of Series  1996-A have given  their approval or
consent, except  as otherwise  specified, the  Class A  Certificateholders,  the
Class B Certificateholders and the Class C Interest Holders will be treated as a
single  Series. Accordingly, the Class  A Certificateholders will generally have
the power to determine whether  any such action is  taken without regard to  the
position  or interests of the Class B Certificateholders or the Class C Interest
Holders  relating   to   such   action.   Generally,   neither   the   Class   B
Certificateholders  nor the  Class C Interest  Holders will  have similar power.
Under certain circumstances, the consent  or approval of a specified  percentage
of  the Invested Amount of each Class of Series 1996-A may be required to direct
certain actions,  including  amending the  Pooling  and Servicing  Agreement  in
certain circumstances and directing the Trustee not to sell the Receivables upon
the  insolvency or receivership  of a Transferor.  The interests of  the Class A
Certificateholders, the  Class B  Certificateholders and  the Class  C  Interest
Holders may be different.
 
                            MATURITY CONSIDERATIONS
 
    The Pooling and Servicing Agreement and the Series 1996-A Supplement provide
that the Class A Certificateholders will not receive payments of principal until
the  September  2001  Distribution Date  (the  "Class A  Expected  Final Payment
Date"), or  earlier in  the event  of a  Pay Out  Event with  respect to  Series
1996-A,  which will result in the commencement of the Early Amortization Period.
Class  A  Certificateholders  will  receive   payments  of  principal  on   each
Distribution  Date following the Monthly Period in  which a Pay Out Event occurs
until the Class A  Invested Amount has  been paid in full  or the Series  1996-A
 
                                      S-16
<PAGE>
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. The  Class C  Interest Holders  will not  begin to
receive payments of principal until the  final principal payment on the Class  B
Certificates has been made.
 
    On each Distribution Date with respect to the Class A Scheduled Accumulation
Period, an amount 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  and
any  existing 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  with respect  to  the Class  B  Scheduled Accumulation
Period, an amount 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.  See
"Series  Provisions  -- Principal  Payments" for  a discussion  of circumstances
under which the commencement  of the Scheduled Accumulation  Period (and of  the
Class A Scheduled Accumulation Period) may be delayed or the commencement of the
Class B Scheduled Accumulation Period may be delayed.
 
    The   Transferors  may,  at  or  after  the  time  at  which  the  Scheduled
Accumulation Period  commences  for Series  1996-A,  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 1996-A,  to be used to offset the increase
in the  Transferor  Amount  caused  by the  accumulation  of  principal  in  the
Principal  Funding Account with  respect to Series 1996-A.  No assurances can be
given as to  whether Series 1996-A  will be  paired with another  Series or  the
nature  of the specific terms of such other Series. If a Paired Series is issued
with respect to Series  1996-A, the outstanding principal  amount of such  other
Series  may vary from  time to time whether  or not a Pay  Out Event occurs with
respect to Series 1996-A, 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. Further, since the terms of Series 1996-A will vary from the terms
of such other Series, the Pay Out  Events with respect to such other Series  may
vary  from the Pay Out Events with respect  to Series 1996-A and may include Pay
Out Events which are unrelated to the status of the Transferors, 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 1996-A Certificates, payments of principal to  the
Series 1996-A Holders may be delayed.
 
    Should  a Pay Out  Event occur with  respect to Series  1996-A and the Early
Amortization Period commence,  any amount  on deposit in  the Principal  Funding
Account will be paid to the Series 1996-A Holders on the first Distribution Date
with respect to the Early Amortization Period and the Series 1996-A Holders will
be  entitled to receive (after application of the amount paid from the Principal
Funding Account) Available Principal Collections on each Distribution Date  with
respect  to such Early Amortization Period until  the Invested Amount is paid in
full or until the  Series 1996-A Termination  Date occurs, in  each case in  the
order  of priority described herein. See "Description of the Certificates -- Pay
Out Events" in the Prospectus and "Series Provisions -- Pay Out Events" and  "--
Principal Payments" herein.
 
    The  ability of  a Class  of Series  1996-A Holders  to receive  payments of
principal 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, the  potential issuance by  the
Trust of additional Series and the availability of Shared Principal Collections.
Monthly  payment rates on the Receivables  may vary because, among other things,
cardholders may fail to make a required minimum
 
                                      S-17
<PAGE>
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  the establishment, termination or 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 Transferors  cannot
predict  the cardholder  monthly payment rates  that will actually  occur in any
future period, the  actual rate  of payment of  principal of  the Series  1996-A
Interests  or whether the terms of any  subsequently issued Series might have an
impact on the amount or timing of any such payment of principal and no assurance
can be given  with respect thereto.  See "Risk Factors  -- Payment and  Maturity
Considerations;  Dependence on  Cardholder Repayments"  and "Description  of the
Certificates -- Shared Principal Collections" in the Prospectus.
 
    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 1996-A Holders  could
expect  to receive payments of principal on their Series 1996-A Interests during
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 "Cardholder Monthly Payment Rates for the
Bank Portfolio" table under the heading "The Bank Portfolio." As described under
"Series Provisions -- Principal Payments," the Transferors may shorten the Class
A Scheduled Accumulation Period and  the Class B Scheduled Accumulation  Period.
There  can be no assurance that there  will be sufficient time to accumulate all
amounts necessary to pay  the Class A  Invested Amount on  the Class A  Expected
Final  Payment Date  or that  there will  be sufficient  time to  accumulate all
amounts necessary to pay  the Class B  Invested Amount on  the Class B  Expected
Final Payment Date.
 
    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 1996-A Holders.
Further, if a Pay Out  Event with respect to  Series 1996-A occurs, the  average
life  and maturity of the Class A Certificates, the Class B Certificates and the
Class C Interests could be significantly reduced.
 
    Due to the reasons set forth above, there can be no assurance that  deposits
in  the Principal Funding Account will be made in accordance with the applicable
Controlled Accumulation Amounts or that the actual number of months elapsed from
the date of issuance of the Class  A Certificates, the Class B Certificates  and
the  Class C Interests  to their respective final  Distribution Dates will equal
the expected  number  of months.  See  "Risk  Factors --  Payment  and  Maturity
Considerations; Dependence on Cardholder Repayments" 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 one or  both of the Transferors (including the  Trust)
are  considered  to be  part  of the  Bank  Portfolio for  purposes  hereof. The
Accounts constituting the Trust  Portfolio have been  selected from accounts  in
the  Bank  Portfolio  (but  exclude  accounts  currently  designated  for  other
presently existing credit card trusts that were originated by the Bank) based on
certain eligibility criteria specified in  the Pooling and Servicing  Agreement.
See  "Prospectus Summary --  The Accounts" in the  Prospectus. Because the Trust
Portfolio is only a portion of the Bank
 
                                      S-18
<PAGE>
Portfolio, and because the Bank will have the right, and, in some circumstances,
the obligation, to designate Additional Accounts (and to convey to the Trust all
Receivables in  such Additional  Accounts), which  Additional Accounts  may  not
currently  be  included  in  the Bank  Portfolio,  actual  delinquency  and loss
experience with respect to the Receivables may be different from that set  forth
below for the Bank Portfolio.
 
    The  Bank believes  that the  increase since  1994 in  the delinquencies and
losses in the Bank Portfolio is comparable to that experienced by other  issuers
in  the credit card market and is attributable in part to maturation of the Bank
Portfolio. The increase in delinquencies and losses was consistent with what the
Bank believes  to be  the normal  progression of  events characteristic  of  the
seasoning  of new credit card accounts. As accounts mature, delinquencies, which
typically are low in the early periods  of account activity, may be expected  to
increase  for  some  of  the  accounts.  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
                                 BANK PORTFOLIO
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                   AT DECEMBER 31,
                                                  ---------------------------------------------------------------------------------
                          AT JUNE 30, 1996                  1995                        1994                        1993
                      -------------------------   -------------------------   -------------------------   -------------------------
                                    PERCENTAGE                  PERCENTAGE                  PERCENTAGE                  PERCENTAGE
                                     OF TOTAL                    OF TOTAL                    OF TOTAL                    OF TOTAL
                      RECEIVABLES   RECEIVABLES   RECEIVABLES   RECEIVABLES   RECEIVABLES   RECEIVABLES   RECEIVABLES   RECEIVABLES
                      -----------   -----------   -----------   -----------   -----------   -----------   -----------   -----------
<S>                   <C>           <C>           <C>           <C>           <C>           <C>           <C>           <C>
Receivables
 Outstanding (1)....  $4,712,224                  $4,572,475                  $3,270,660                  $1,727,323
Receivables
 contractually
 delinquent (2):
  30-59 days........  $  107,174       2.27%      $   89,970       1.97%      $   47,506       1.45%      $   37,595       2.18%
  60-89.............      65,773       1.40           57,693       1.26           28,016       0.86           23,871       1.38
  90 days or more...     110,837       2.35           92,153       2.01           38,425       1.17           32,686       1.89
                      -----------       ---       -----------       ---       -----------       ---       -----------       ---
Total...............  $  283,784       6.02%      $  239,816       5.24%      $  113,947       3.48%      $   94,152       5.45%
                      -----------       ---       -----------       ---       -----------       ---       -----------       ---
                      -----------       ---       -----------       ---       -----------       ---       -----------       ---
</TABLE>
 
- ------------------------
(1) Reflects  the sale of  approximately $96,500,000 of  credit card accounts by
    the Bank that occurred in 1994, and includes the receivables transferred  in
    connection  with  credit  card  trusts  originated by  one  or  both  of the
    Transferors 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.
 
(2) The  Bank uses billing  cycles to determine  delinquency. This table assumes
    that each billing  cycle is  30 days  long; however,  actual billing  cycles
    range from 28 days to 33 days each.
 
                                      S-19
<PAGE>
                                LOSS EXPERIENCE
                                 BANK PORTFOLIO
                             (DOLLARS IN THOUSANDS)
 
<TABLE>
<CAPTION>
                                                                                YEAR ENDED DECEMBER 31,
                                                   SIX MONTHS ENDED   -------------------------------------------
                                                     JUNE 30, 1996        1995           1994           1993
                                                   -----------------  -------------  -------------  -------------
<S>                                                <C>                <C>            <C>            <C>
Average receivables outstanding (1)..............    $ 4,691,137      $ 3,974,895    $ 2,191,303    $ 1,583,793
Total gross credit charge-offs (2)...............    $   184,032      $   205,406    $    90,594    $    99,568
Total gross credit charge-offs as a percentage of
 average receivables outstanding (3).............           7.85%            5.17%          4.13%          6.29%
Recoveries.......................................    $     9,139      $    14,815    $    13,391    $    13,522
Net credit losses................................    $   174,893      $   190,591    $    77,204    $    86,046
Net credit losses as a percentage of average
 receivables outstanding (3).....................           7.46%            4.79%          3.52%          5.43%
</TABLE>
 
- ------------------------
(1) Reflects  the sale of  approximately $96,500,000 of  credit card accounts by
    the Bank that occurred in 1994, and includes the receivables transferred  in
    connection  with  credit  card  trusts  originated by  one  or  both  of the
    Transferors that were  in existence  during the  specified periods.  Average
    receivables   outstanding  is  the  weighted   average  of  average  monthly
    receivables outstanding during the period indicated.
 
(2) Does not include charge-offs for fraud or cardholder disputes.
 
(3) The percentage  for the  six months  ended June  30, 1996  is an  annualized
    figure. Annualized figures are not necessarily indicative of results for the
    entire year.
 
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, 1995 and the six month period ended June 30, 1996.
 
                               REVENUE EXPERIENCE
                             BANK PORTFOLIO (1)(2)
 
<TABLE>
<CAPTION>
                                                                                      YEAR ENDED DECEMBER 31,
                                                            SIX MONTHS ENDED   -------------------------------------
                                                              JUNE 30, 1996       1995         1994         1993
                                                            -----------------  -----------  -----------  -----------
<S>                                                         <C>                <C>          <C>          <C>
Average Account Monthly Periodic Charges and Fees (3).....     $   31.85       $   25.59    $   20.69    $   32.98
Average Account Balance (4)...............................     $   1,938       $   1,836    $   1,695    $   2,257
Yield from Monthly Periodic Charges and Fees (5)..........         19.72%          16.73%       14.65%       17.53%
</TABLE>
 
- ------------------------
(1) Changes  in the  monthly periodic  charges rates and  in other  terms of the
    accounts may affect the comparability of periods.
 
(2) Average Account Monthly  Periodic Charges and  Fees shown in  the table  are
    comprised of monthly periodic charges, annual fees and other charges, but do
    not include Interchange.
 
(3) Average  Account  Monthly Periodic  Charges and  Fees  are presented  net of
    adjustments  made  pursuant  to  the  Bank's  normal  servicing  procedures,
    including removal of incorrect or disputed Monthly Periodic Charges and fees
    in charged-off accounts.
 
(4) Average Account Balance includes purchases and cash advances and accrued and
    unpaid  Monthly  Periodic Charges,  Annual Fees  and  Other Charges,  and is
    calculated based on  the average of  the daily account  balances during  the
    periods shown.
 
                                      S-20
<PAGE>
(5) Yield  from Monthly Periodic Charges and Fees  is the result of dividing the
    annualized Average Account Monthly Periodic Charges and Fees by the  Average
    Account  Balance  for the  period.  Annualized figures  are  not necessarily
    indicative of results for the entire year.
 
    The yield for the Bank  Portfolio shown in the  above table is comprised  of
monthly  periodic  charges, annual  fees on  accounts  and other  charges (which
include late charges, cash advance transaction charges and all other charges and
fees specified in the credit card agreement between the Bank and the  cardholder
that  are treated  as finance  charges). The  yield related  to monthly periodic
charges and certain  other charges  (such as cash  advance transaction  charges)
varies  with the type and volume of activity in and the balance of each Account.
See "The  Bank's  Credit  Card  Activities  --  Billing  and  Payments"  in  the
Prospectus.  As account balances increase,  annual membership fees, which remain
constant, represent a smaller percentage of the aggregate account balances.
 
INTERCHANGE
 
    In  respect  of  Interchange  attributed  to  the  cardholder  charges   for
merchandise  and services  in the  Accounts, the  Transferors will  be required,
pursuant to the terms of the Pooling and Servicing Agreement, to transfer to the
Trust on the Business Day immediately preceding each Distribution Date an amount
equal to one-twelfth  of 1.50%  of the average  daily balance  of the  Principal
Receivables  allocable  to Series  1996-A during  the preceding  Monthly Period;
PROVIDED, HOWEVER, that with respect to the first Distribution Date, Interchange
will be an amount  equal to the  product of (i)(A) a  fraction the numerator  of
which  is the actual number of days from the Closing Date to the last day of the
Monthly Period  immediately  preceding  the  first  Distribution  Date  and  the
denominator  of which is 360, times (B) 1.50% and (ii) the average daily balance
of Principal Receivables allocable to Series 1996-A during such period.
 
PAYMENT RATES
 
    The following table  sets forth  the highest and  lowest cardholder  monthly
payment  rates for the Bank  Portfolio during any month  in the period shown and
the average cardholder monthly payment rates  for all months during the  periods
shown,  in each case calculated as a percentage of total opening monthly account
balances during the periods shown. Payment rates shown in the table are based on
amounts that  would be  deemed  payments of  Principal Receivables  and  Finance
Charge Receivables with respect to the Accounts.
 
                        CARDHOLDER MONTHLY PAYMENT RATES
                                 BANK PORTFOLIO
 
<TABLE>
<CAPTION>
                                                                                                    YEAR ENDED DECEMBER 31,
                                                                      SIX MONTHS ENDED JUNE  -------------------------------------
                                                                            30, 1996            1995         1994         1993
                                                                      ---------------------  -----------  -----------  -----------
<S>                                                                   <C>                    <C>          <C>          <C>
Lowest..............................................................             7.8%              8.1%         8.6%         7.8%
Highest.............................................................             9.7%              9.8%        11.1%         9.6%
Monthly Average.....................................................             9.1%              8.8%         9.6%         8.9%
</TABLE>
 
                                THE RECEIVABLES
 
    The  Receivables in the Trust Portfolio as of the Series 1996-A Cut-Off Date
(which does not include the Receivables expected to be conveyed to the Trust  on
September  13,  1996)  included  $1,449,122,681  of  Principal  Receivables  and
$38,176,101 of Finance Charge Receivables. On the Series 1996-A Cut-Off Date the
Accounts had an average Receivable balance of $1,791 and an average credit limit
of $7,612.  On  the  Series  1996-A  Cut-Off Date  the  ratio  (expressed  as  a
percentage)  of the aggregate  total Receivables balance  to the aggregate total
credit limit  was 23.52%.  As of  the Series  1996-A Cut-Off  Date, all  of  the
Accounts in the Trust Portfolio were VISA or MasterCard credit card accounts, of
which  32.5% were  standard accounts  and 67.5%  were premium  accounts, and the
aggregate Receivable balances of  standard accounts and  premium accounts, as  a
percentage of the total aggregate Receivables, were 19% and 81%, respectively.
 
    The   following   tables   summarize   the   Trust   Portfolio   by  various
characteristics as of  the Series  1996-A Cut-Off  Date and,  therefore, do  not
include  the Receivables expected to  be conveyed to the  Trust on September 13,
1996. Because the  future composition  of the  Trust Portfolio  may change  over
time, these
 
                                      S-21
<PAGE>
tables  are not necessarily indicative of the composition of the Trust Portfolio
at any subsequent time. References to "Receivables Outstanding" in the following
tables include both Finance Charge Receivables and Principal Receivables.
 
                         COMPOSITION BY ACCOUNT BALANCE
                                TRUST PORTFOLIO
 
<TABLE>
<CAPTION>
                                                                            PERCENTAGE
                                                                             OF TOTAL                      PERCENTAGE
                                                               NUMBER OF     NUMBER OF     RECEIVABLES      OF TOTAL
ACCOUNT BALANCE RANGE                                          ACCOUNTS      ACCOUNTS      OUTSTANDING     RECEIVABLES
- ------------------------------------------------------------  -----------  -------------  --------------  -------------
<S>                                                           <C>          <C>            <C>             <C>
Credit Balance..............................................      19,172          2.3%    $   (1,361,935)       -0.1%
No Balance..................................................     345,127         41.5                  0         0.0
$0.01 - $500.00.............................................     129,658         15.6         21,597,144         1.5
$500.01 - $1,000.00.........................................      46,153          5.6         33,982,691         2.3
$1,000.01 - $3,000.00.......................................     105,563         12.7        198,589,507        13.3
$3,000.01 - $5,000.00.......................................      71,682          8.6        288,182,470        19.4
$5,000.01 - $10,000.00......................................      86,826         10.5        618,499,791        41.6
$10,000.01 - $15,000.00.....................................      24,993          3.0        304,832,454        20.5
$15,000.01 or more..........................................       1,461          0.2         22,976,660         1.5
                                                              -----------       -----     --------------       -----
  TOTAL.....................................................     830,635        100.0%    $1,487,298,782       100.0%
                                                              -----------       -----     --------------       -----
                                                              -----------       -----     --------------       -----
</TABLE>
 
                          COMPOSITION BY CREDIT LIMIT
                                TRUST PORTFOLIO
 
<TABLE>
<CAPTION>
                                                                            PERCENTAGE
                                                                             OF TOTAL                       PERCENTAGE
                                                               NUMBER OF     NUMBER OF     RECEIVABLES       OF TOTAL
CREDIT LIMIT RANGE                                             ACCOUNTS      ACCOUNTS      OUTSTANDING      RECEIVABLES
- ------------------------------------------------------------  -----------  -------------  --------------  ---------------
<S>                                                           <C>          <C>            <C>             <C>
$0.01 - $500.00.............................................      35,276          4.3%    $    7,793,780          0.5%
$500.01 - $1,000.00.........................................      13,653          1.6          7,057,702          0.5
$1,000.01 - $3,000.00.......................................     107,941         13.0         79,098,635          5.3
$3,000.01 - $5,000.00.......................................     158,875         19.1        224,649,982         15.1
$5,000.01 - $10,000.00......................................     290,360         35.0        604,061,529         40.6
$10,000.01 - $15,000.00.....................................     224,439         27.0        564,277,348         38.0
$15,000.01 or more..........................................          91          0.0            359,806          0.0
                                                              -----------       -----     --------------        -----
  TOTAL.....................................................     830,635        100.0%    $1,487,298,782        100.0%
                                                              -----------       -----     --------------        -----
                                                              -----------       -----     --------------        -----
</TABLE>
 
                      COMPOSITION BY PERIOD OF DELINQUENCY
                                TRUST PORTFOLIO
 
<TABLE>
<CAPTION>
                                                                            PERCENTAGE
                                                                             OF TOTAL                       PERCENTAGE
                                                               NUMBER OF     NUMBER OF     RECEIVABLES       OF TOTAL
PERIOD OF DELINQUENCY RANGE                                    ACCOUNTS      ACCOUNTS      OUTSTANDING      RECEIVABLES
- ------------------------------------------------------------  -----------  -------------  --------------  ---------------
<S>                                                           <C>          <C>            <C>             <C>
Not Delinquent..............................................     771,271         92.8%    $1,231,489,717         82.8%
Up to 29 days...............................................      41,359          5.0        166,564,096         11.2
30 days or more.............................................      18,005          2.2         89,244,969          6.0
                                                              -----------       -----     --------------        -----
  TOTAL.....................................................     830,635        100.0%    $1,487,298,782        100.0%
                                                              -----------       -----     --------------        -----
                                                              -----------       -----     --------------        -----
</TABLE>
 
                           COMPOSITION BY ACCOUNT AGE
                                TRUST PORTFOLIO
 
<TABLE>
<CAPTION>
                                                                            PERCENTAGE
                                                                             OF TOTAL                       PERCENTAGE
                                                               NUMBER OF     NUMBER OF     RECEIVABLES       OF TOTAL
AGE                                                            ACCOUNTS      ACCOUNTS      OUTSTANDING      RECEIVABLES
- ------------------------------------------------------------  -----------  -------------  --------------  ---------------
<S>                                                           <C>          <C>            <C>             <C>
Less than or equal to 5 months..............................       3,779          0.5%    $    4,220,203          0.3%
Over 5 months to 11 months..................................     234,746         28.3        374,359,552         25.2
Over 11 months to 17 months.................................     290,771         35.0        429,816,528         28.9
Over 17 months to 23 months.................................     151,593         18.2        274,891,538         18.5
Over 23 months..............................................     149,746         18.0        404,010,961         27.1
                                                              -----------       -----     --------------        -----
  TOTAL.....................................................     830,635        100.0%    $1,487,298,782        100.0%
                                                              -----------       -----     --------------        -----
                                                              -----------       -----     --------------        -----
</TABLE>
 
                                      S-22
<PAGE>
                            CHEVY CHASE BANK, F.S.B.
                          MASTER CREDIT CARD TRUST II
                      GEOGRAPHIC DISTRIBUTION OF ACCOUNTS
 
<TABLE>
<CAPTION>
                                                                     PERCENTAGE OF                      PERCENTAGE OF
                                                       NUMBER OF    TOTAL NUMBER OF     RECEIVABLES         TOTAL
STATE                                                  ACCOUNTS        ACCOUNTS         OUTSTANDING      RECEIVABLES
- ----------------------------------------------------  -----------  -----------------  ---------------  ---------------
<S>                                                   <C>          <C>                <C>              <C>
Alabama.............................................      10,298            1.2%      $    18,152,728          1.2%
Alaska..............................................         592            0.1             1,387,368          0.1
Arizona.............................................       9,413            1.1            18,622,044          1.3
Arkansas............................................         850            0.1             1,627,223          0.1
California..........................................      82,026            9.9           186,514,838         12.5
Colorado............................................      12,145            1.5            21,775,409          1.5
Connecticut.........................................      11,431            1.4            22,178,047          1.5
Delaware............................................       2,778            0.3             5,883,652          0.4
District of Columbia................................       8,188            1.0            14,729,515          1.0
Florida.............................................      37,712            4.5            67,079,931          4.5
Georgia.............................................      19,412            2.3            38,882,823          2.6
Hawaii..............................................       2,015            0.2             5,089,809          0.3
Idaho...............................................       2,735            0.3             4,773,868          0.3
Illinois............................................      32,207            3.9            57,418,849          3.9
Indiana.............................................      20,585            2.5            36,921,298          2.5
Iowa................................................       8,077            1.0            11,057,231          0.7
Kansas..............................................       6,972            0.8            12,669,299          0.9
Kentucky............................................       9,256            1.1            14,414,901          1.0
Louisiana...........................................       9,168            1.1            14,097,146          0.9
Maine...............................................       3,859            0.5             7,266,635          0.5
Maryland............................................      89,462           10.8           150,187,286         10.1
Massachusetts.......................................      15,434            1.9            30,824,567          2.1
Michigan............................................      29,952            3.6            51,486,018          3.5
Minnesota...........................................      15,239            1.8            22,601,894          1.5
Mississippi.........................................       4,165            0.5             6,464,142          0.4
Missouri............................................      12,455            1.5            20,943,134          1.4
Montana.............................................       2,123            0.3             3,430,714          0.2
Nebraska............................................       4,705            0.6             6,513,985          0.4
Nevada..............................................       4,625            0.6            12,281,429          0.8
New Hampshire.......................................       4,363            0.5             8,452,081          0.6
New Jersey..........................................      31,292            3.8            57,605,526          3.9
New Mexico..........................................       3,924            0.5             7,002,844          0.5
New York............................................      55,771            6.7            91,367,752          6.1
North Carolina......................................      19,120            2.3            33,769,937          2.3
North Dakota........................................       1,668            0.2             2,044,536          0.1
Ohio................................................      32,790            3.9            52,323,741          3.5
Oklahoma............................................       7,917            0.9            14,107,204          1.0
Oregon..............................................       8,572            1.0            14,680,879          1.0
Pennsylvania........................................      41,971            5.0            65,507,960          4.4
Puerto Rico.........................................          88            0.0               216,327          0.0
Rhode Island........................................         643            0.1             1,253,622          0.1
South Carolina......................................       8,774            1.1            15,322,176          1.0
South Dakota........................................       1,641            0.2             2,384,372          0.2
Tennessee...........................................      14,610            1.8            23,415,940          1.6
Texas...............................................      39,802            4.8            70,468,532          4.7
Utah................................................       5,820            0.7             9,379,746          0.6
Vermont.............................................         181            0.0               426,508          0.0
Virginia............................................      45,757            5.5            90,767,894          6.1
Washington..........................................      14,447            1.7            26,627,451          1.8
West Virginia.......................................       3,313            0.4             4,679,027          0.3
Wisconsin...........................................      18,493            2.2            26,994,460          1.8
Wyoming.............................................       1,359            0.2             2,362,558          0.2
Other...............................................         440            0.1               861,926          0.1
                                                      -----------         -----       ---------------        -----
  TOTAL.............................................     830,635          100.0%      $ 1,487,298,782        100.0%
                                                      -----------         -----       ---------------        -----
                                                      -----------         -----       ---------------        -----
</TABLE>
 
                                      S-23
<PAGE>
                                USE OF PROCEEDS
 
    The  net proceeds from  the sale of  the Series 1996-A  Certificates will be
paid to the  Transferors. The  Transferors will  use such  proceeds for  general
corporate  purposes,  including but  not limited  to reduction  of approximately
$285,000,000  of  the  outstanding  principal  balance  of  the  Series   1995-D
Certificates previously issued by the Trust in accordance with the terms of such
Series.  The terms of the Series 1995-D  Certificates are described in "Annex I:
Prior Issuances of Certificates."
 
                                THE TRANSFERORS
 
    At June 30,  1996, the Bank  had consolidated assets  of approximately  $5.0
billion,  deposits of  approximately $4.2  billion, and  stockholders' equity of
approximately $357.0 million. As a savings bank chartered under the laws of  the
United  States,  the  Bank  is subject  to  certain  minimum  regulatory capital
requirements imposed  under the  Financial  Institutions Reform,  Recovery,  and
Enforcement  Act of 1989, as amended ("FIRREA").  At June 30, 1996, the Bank was
in compliance with all  such regulatory capital requirements  in effect at  that
date.  In addition, the Bank's  capital ratios at June  30, 1996 were sufficient
for the Bank to meet the ratios established for "well capitalized"  institutions
pursuant  to  "prompt  corrective  action" regulations  promulgated  by  the OTS
pursuant to the Federal Deposit  Insurance Corporation Improvement Act of  1991.
On  the basis of its balance sheet at June 30, 1996, the Bank also met the fully
phased-in capital requirements under FIRREA that took effect on July 1, 1996  as
the  last of the phase-in  periods for the deductions  for capital expired, and,
after giving effect to  those deductions, met the  ratios established for  "well
capitalized" institutions under the prompt corrective action regulations.
 
    In  connection with the termination of the Bank's written agreement with the
OTS in March 1996, the Board of  Directors of the Bank has adopted a  resolution
that addresses certain issues previously addressed by the written agreement. The
resolution  also provides that the Bank will  present a plan annually to the OTS
detailing anticipated consumer loan securitization activity.
 
    Institutions insured  by the  Savings Association  Insurance Fund  ("SAIF"),
including  the  Bank,  currently  pay  substantially  higher  deposit  insurance
premiums than similarly-situated institutions insured by the Bank Insurance Fund
("BIF"). Legislation designed to reduce  or eliminate the disparity between  the
BIF  and  SAIF insurance  premiums by,  among other  things, imposing  on thrift
institutions, including the Bank, a one-time assessment estimated to be up to 85
basis points on  their SAIF-insured  deposits to  capitalize the  SAIF is  being
considered  by Congress.  Congress is  also considering  legislation that would,
among other things:  (i) abolish  the OTS and  transfer its  functions to  other
agencies,  and (ii) require federally chartered  thrifts, including the Bank, to
convert to  national  bank  or state  bank  or  thrift charters.  It  cannot  be
determined  whether,  or  in  what form,  such  legislation  will  eventually be
enacted.
 
    On August  20,  1996, President  Clinton  signed legislation  eliminating  a
provision  of the Internal  Revenue Code that permits  thrifts that meet certain
requirements, including the  Bank, to establish  reserves for bad  debts and  to
deduct  each year  reasonable additions  to those reserves  in lieu  of taking a
deduction for  bad  debts  actually  sustained  during  the  taxable  year.  The
legislation  also requires thrifts to recapture and pay tax on bad debt reserves
accumulated since 1987 over a six  year period, beginning with a thrift's  first
taxable year after December 31, 1995 (or, if the thrift meets a loan origination
text,  beginning  up to  two  years later).  This  legislation will  not  have a
material impact on the Bank's financial statements.
 
    For additional  information relating  to the  Bank, see  "The Bank"  in  the
Prospectus.
 
    See  "CCB Holding  Corporation" in the  Prospectus for a  description of CCB
Holding.
 
                               SERIES PROVISIONS
 
    Series 1996-A will be issued pursuant to the Pooling and Servicing Agreement
and a Series  Supplement specifying the  Principal Terms of  Series 1996-A  (the
"Series  1996-A Supplement"), the forms of which  have been filed as exhibits to
the  Registration  Statement  of  which  the  Prospectus  and  this   Prospectus
Supplement
 
                                      S-24
<PAGE>
are  a part.  The following  summary describes  certain terms  applicable to the
Series 1996-A  Certificates. Reference  should  be made  to the  Prospectus  for
additional  information concerning Series  1996-A and the  Pooling and Servicing
Agreement.
 
INTEREST PAYMENTS
 
    Interest on the Class A Certificates, the Class B Certificates and the Class
C Interests  will accrue  from the  Closing Date  on the  outstanding  principal
amount  of the Class  A Certificates, the  Class B Certificates  and the Class C
Interests at the  Class A  Certificate Rate, Class  B Certificate  Rate and  the
Class  C Interest Rate,  respectively. Interest will  be distributed on November
15, 1996 and on  each Distribution Date thereafter  to Series 1996-A Holders  in
whose  names the Class A  Certificates, the Class B  Certificates or the Class C
Interests, as applicable, 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 Distribution Date will accrue from and including the  preceding
Distribution  Date (or  in the  case of  the first  Distribution Date,  from and
including the Closing Date) to but excluding the next Distribution Date.
 
    Interest payments on  the Class  A Certificates for  each Distribution  Date
will  be  calculated  on  the  outstanding  principal  amount  of  the  Class  A
Certificates  as  of  the  last  day  of  the  Monthly  Period  preceding   such
Distribution  Date (or  in the case  of the  first Distribution Date,  as of the
Closing Date) based upon the  Class A Certificate Rate and  on the basis of  the
actual   number  of  days  in  the  period  from  and  including  the  preceding
Distribution Date to  but excluding such  Distribution Date and  a 360-day  year
(or,  with respect to  the initial Interest  Period, on the  basis of the actual
number of days  in the applicable  period specified in  the next sentence).  The
Class  A Certificate Rate is    % per annum above LIBOR (determined as set forth
below) for the period from  the Closing Date through  October 14, 1996, and  for
the  period  from October  15,  1996 through  November  14, 1996,  and  for each
Interest Period  thereafter.  Interest  payments  in  respect  of  the  Class  A
Certificates  on any  Distribution Date  will be  funded from  Class A Available
Funds for the  preceding Monthly  Period. To the  extent the  Class A  Available
Funds  for the preceding  Monthly Period are insufficient  to pay such interest,
Excess Spread and Excess Finance Charge Collections allocated to Series  1996-A,
amounts  on deposit  in the  Cash Collateral  Account up  to the  Available Cash
Collateral Amount and Reallocated Principal Collections allocable to the Class C
Interests and  the  Class  B  Certificates, each  to  the  extent  available  as
described  herein, 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  Allocation  Percentage  of  collections  of  Finance  Charge
Receivables  allocated to  Series 1996-A  with respect  to such  Monthly Period,
including any investment earnings  (net of losses  and investment expenses)  and
certain  other amounts that are  to be treated as  collections of Finance Charge
Receivables in accordance with the Pooling and Servicing Agreement; (ii) if such
Monthly Period relates to a Distribution Date  that occurs prior to the Class  B
Principal  Commencement Date, the Principal Funding Investment Proceeds, if any,
with respect to the related Distribution Date; and (iii) amounts, if any, to  be
withdrawn  from the Reserve Account that are  required to be included in Class A
Available Funds with respect to such Distribution Date.
 
    Interest payments on  the Class  B Certificates for  each Distribution  Date
will  be  calculated  on  the  outstanding  principal  amount  of  the  Class  B
Certificates  as  of  the  last  day  of  the  Monthly  Period  preceding   such
Distribution  Date (or  in the case  of the  first Distribution Date,  as of the
Closing Date) based upon the  Class B Certificate Rate and  on the basis of  the
actual   number  of  days  in  the  period  from  and  including  the  preceding
Distribution Date to  but excluding such  Distribution Date and  a 360-day  year
(or,  with respect to  the initial Interest  Period, on the  basis of the actual
number of days  in the applicable  period specified in  the next sentence).  The
Class B Certificate Rate is     % per annum above LIBOR (determined as set forth
below)  for the period from  the Closing Date through  October 14, 1996, and for
the period  from  October 15,  1996  through November  14,  1996, and  for  each
Interest  Period  thereafter.  Interest  payments  in  respect  of  the  Class B
Certificates on any  Distribution Date  will be  funded from  Class B  Available
Funds  for the related Monthly Period. To the extent the Class B Available Funds
for the preceding Monthly Period are  insufficient to pay such interest,  Excess
Spread and Excess Finance Charge Collections allocated to Series 1996-A, amounts
on  deposit in the Cash  Collateral Account up to  the Available Cash Collateral
Amount and Reallocated Principal Collections allocable to the Class C Interests,
each to the  extent available as  described herein,  will be used  to make  such
payments.  "Class  B  Available  Funds"  means,  with  respect  to  any  Monthly
 
                                      S-25
<PAGE>
Period, an  amount equal  to the  sum of  (i) the  Class B  Floating  Allocation
Percentage  of  collections of  Finance Charge  Receivables allocated  to Series
1996-A with respect to  such Monthly Period,  including any investment  earnings
(net of losses and investment expenses) and certain other amounts that are to be
treated  as collections  of Finance  Charge Receivables  in accordance  with the
Pooling and  Servicing Agreement;  (ii)  if such  Monthly  Period relates  to  a
Distribution  Date that  occurs on or  after the Class  B Principal Commencement
Date and prior to the Class C Principal Commencement Date, the Principal Funding
Investment Proceeds, if any, with respect to the related Distribution Date;  and
(iii)  amounts,  if any,  to  be withdrawn  from  the Reserve  Account  that are
required to  be  included  in Class  B  Available  Funds with  respect  to  such
Distribution Date.
 
    Interest  payments on the Class C  Interests for each Distribution Date will
be calculated on the outstanding principal amount of the Class C Interests as of
the last day of the Monthly Period  preceding such Distribution Date (or in  the
case  of the first Distribution Date, as of  the Closing Date) based upon a rate
not to exceed     %  per annum (the "Class C Interest Rate"). Interest  payments
in respect of the Class C Interests on any Distribution Date will be funded from
Excess  Spread and Excess Finance Charge  Collections allocable to Series 1996-A
and amounts on deposit in the Cash  Collateral Account up to the Available  Cash
Collateral  Amount, each to  the extent available as  described herein, and from
the spread account  maintained solely for  the benefit of  the Class C  Interest
Holders (the "Spread Account"). "Class C Available Funds" means, with respect to
any  Monthly Period,  an amount  equal to the  sum of  (i) the  Class C Floating
Allocation Percentage of collections of Finance Charge Receivables allocated  to
Series  1996-A with  respect to  such Monthly  Period, including  any investment
earnings (net of losses and investment expenses) and certain other amounts  that
are  to be  treated as collections  of Finance Charge  Receivables in accordance
with the Pooling and Servicing Agreement; (ii) if such Monthly Period relates to
a Distribution Date that occurs on  or after the Class C Principal  Commencement
Date,  the Principal  Funding Investment Proceeds,  if any, with  respect to the
related Distribution Date; and (iii) amounts,  if any, to be withdrawn from  the
Reserve Account that are required to be included in Class C Available Funds with
respect to such Distribution Date.
 
    "Certificate  Rate" shall  mean the  Class A  Certificate Rate,  the Class B
Certificate Rate or the Class C Interest Rate, as applicable.
 
    The  Trustee  will  determine  LIBOR  on  the  second  London  Business  Day
immediately  preceding the  Closing Date  for the  period from  the Closing Date
through October  14, 1996  and on  the second  London Business  Day  immediately
preceding October 15, 1996 for the period from October 15, 1996 through November
14,  1996, and for each Interest Period thereafter on the second London Business
Day  prior  to  the  commencement  of  such  Interest  Period  (each  a   "LIBOR
Determination Date").
 
    "LIBOR"  means, as of any  LIBOR Determination Date, the  rate for one month
deposits in United States dollars (commencing on the first day of the applicable
Interest Period (or portion of the initial  Interest Period), or if such day  is
not  a  London  Business Day,  the  rate that  will  be  in effect  on  the next
succeeding London Business Day) which appears on Telerate Page 3750 as of  11:00
a.m.,  London time, on such date. If such  rate does not appear on Telerate Page
3750, the rate  for that day  will be determined  on the basis  of the rates  at
which  deposits in United States  dollars are offered by  the Reference Banks at
approximately 11:00 a.m., London time, on that day to prime banks in the  London
interbank  market for  a one month  period (commencing  on the first  day of the
applicable Interest  Period, or  portion of  the initial  Interest Period).  The
Trustee  will request the principal London office of each of the Reference Banks
to provide  a  quotation of  its  rate. If  at  least two  such  quotations  are
provided,  the rate for that day will be the arithmetic mean (rounded upwards to
four decimal  places)  of the  quotations.  If  fewer than  two  quotations  are
provided  as  requested, the  rate  for that  day  will be  the  arithmetic mean
(rounded upwards to four decimal places) of  the rates quoted by major banks  in
New  York City, selected by the Servicer,  at approximately 11:00 a.m., New York
City time, on that day  for loans in United  States dollars to leading  European
banks  for a  one-month period  (commencing on the  first day  of the applicable
Interest Period or portion of the initial Interest Period).
 
    "London Business Day" means any Business  Day on which dealings in  deposits
in United States dollars are transacted in the London interbank market.
 
                                      S-26
<PAGE>
    "Business  Day" means any day other than (a) a Saturday or Sunday or (b) any
other day on which national  banking associations or state banking  institutions
in  New  York,  New York,  Chevy  Chase,  Maryland or  Wilmington,  Delaware are
authorized or obligated  by law, executive  order or governmental  decree to  be
closed.
 
    "Telerate  Page 3750" means the display  page currently so designated on the
Dow Jones Telerate Service (or such other page as may replace that page on  that
service for the purpose of displaying comparable rates or prices).
 
    "Reference  Banks" means  four major  banks in  the London  interbank market
selected by the Servicer.
 
    "Interest Period" means,  with respect  to any Distribution  Date, a  period
from  and  including  the  preceding Distribution  Date  to  but  excluding such
Distribution Date;  PROVIDED, HOWEVER,  that the  initial Interest  Period  will
commence on the Closing Date.
 
    The  Class A Certificate Rate and the Class B Certificate Rate applicable to
the then current and the immediately preceding Interest Periods may be  obtained
by  any  Series  1996-A  Certificateholder by  telephoning  the  Trustee  at its
Corporate Trust Office at 1-800-735-7777.
 
PRINCIPAL PAYMENTS
 
    During the Revolving Period  (which begins on the  Closing Date and ends  on
the  day before  the commencement  of the  Scheduled Accumulation  Period or, if
earlier, the Early Amortization Period), no  principal payments will be made  to
the  Series 1996-A Certificateholders. During the Scheduled Accumulation Period,
funds available to pay principal in  respect of Series 1996-A will be  deposited
in  the Principal Funding Account as described below and on the Class A Expected
Final Payment Date will be distributed  to the Class A Certificateholders up  to
the  Class A Invested Amount, then to  Class B Certificateholders on the Class B
Expected Final Payment Date up to the Class B Invested Amount and then to  Class
C  Interest Holders on the Class C Expected Final Payment Date up to the Class C
Invested Amount; PROVIDED that if, following the Class A Scheduled  Accumulation
Period, the commencement of the Class B Scheduled Accumulation Period is delayed
and  until such period begins, collections of Principal Receivables allocable to
Series 1996-A will not be deposited  in the Principal Funding Account and  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 Series Supplements
for such other Series,  or paid to the  holders of the Transferor  Certificates.
During  the Early Amortization Period, which will begin upon the occurrence of a
Pay Out  Event  with respect  to  Series 1996-A,  and  until the  Series  1996-A
Termination  Date occurs, funds available to  pay principal in respect of Series
1996-A will be paid first  to the Class A  Certificateholders until the Class  A
Invested  Amount has been paid  in full, then to  the Class B Certificateholders
until the Class B Invested Amount has been paid in full and then to the Class  C
Interest Holders until the Class C Invested Amount has been paid in full.
 
    On each Distribution Date with respect to the Class A Scheduled Accumulation
Period,  the Trustee will  deposit into 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 with respect to the Class A Scheduled Accumulation Period 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  payment in  full of  the Class  A Invested
Amount, on  each  Distribution  Date  with respect  to  the  Class  B  Scheduled
Accumulation  Period, amounts equal to the least  of (i) the amount of Available
Principal Collections (minus the portion of such Available Principal Collections
applied to  Class A  Monthly  Principal on  such  Distribution Date),  (ii)  the
Controlled  Deposit Amount  with respect to  the Class  B Scheduled Accumulation
Period, and (iii) the Class B Adjusted Invested Amount will be deposited in  the
Principal Funding Account until the Principal Funding Account Balance equals the
Class  B Invested Amount. 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.
 
                                      S-27
<PAGE>
    If a Pay Out Event occurs with respect to Series 1996-A 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  Distribution Date after  the Monthly Period in
which such Pay Out Event occurs, then, if the Class A Invested Amount is paid in
full, to the Class B Certificateholders and then, if the Class B Invested Amount
is paid in  full, to  the Class  C Interest Holders.  If, on  an expected  final
payment   date,  monies  on  deposit  in   the  Principal  Funding  Account  are
insufficient to pay the Invested Amount of the applicable Class, a Pay Out Event
will occur and the Early Amortization Period will commence.
 
    "Available Principal Collections"  means, with respect  to any  Distribution
Date,  an amount equal to the sum  of (a) the Principal Allocation Percentage of
all collections of  Principal Receivables  deposited in  the Collection  Account
during  the related  Monthly Period (minus  the amount  of Reallocated Principal
Collections with  respect  to such  Monthly  Period  that are  retained  in  the
Collection  Account during  the Early  Amortization Period  and used  to pay any
deficiency in the Class  A Required Amount  or the Class  B Required Amount,  as
described  herein), (b) any  Shared Principal Collections  with respect to other
Series that  are allocated  to Series  1996-A, and  (c) any  other amounts  that
pursuant  to  the  Series  1996-A  Supplement are  to  be  treated  as Available
Principal Collections with respect to the related Distribution Date.
 
    The Scheduled Accumulation  Period (and the  Class A Scheduled  Accumulation
Period) is scheduled to commence at the close of business on the last day of the
June  2000 Monthly  Period; however, the  Transferors may elect  to postpone the
commencement of the Scheduled Accumulation Period (and of the Class A  Scheduled
Accumulation  Period)  and  extend  the  Revolving  Period,  subject  to certain
conditions including those set forth below. Beginning on the Determination  Date
immediately preceding the April 2000 Distribution Date and on each Determination
Date thereafter until the commencement of the Scheduled Accumulation Period (and
of  the Class A Scheduled Accumulation  Period), the Servicer will determine the
"Class A Scheduled Accumulation  Period Length," which is  the number of  months
expected  to be required  to fully fund  the Principal Funding  Account no later
than the Class A Expected Final Payment Date, based on (a) the expected  monthly
collections  of  Principal  Receivables  expected  to  be  distributable  to the
Certificateholders of all  Series (excluding certain  other Series), assuming  a
monthly  principal payment  rate no  greater than  the lowest  monthly principal
payment rate on  the Receivables  for the preceding  twelve months  and (b)  the
amount  of principal expected  to be distributable  to Certificateholders of all
Series (excluding certain  other Series) that  are not expected  to be in  their
revolving periods during the Class A Scheduled Accumulation Period. If the Class
A  Scheduled Accumulation Period Length is  less than 14 months, the Transferors
may, at their option,  postpone the commencement  of the Scheduled  Accumulation
Period  (and of the Class A Scheduled  Accumulation Period) such that the number
of months included in the Class A Scheduled Accumulation Period will be equal to
or exceed the Class  A Scheduled Accumulation Period  Length. The effect of  the
foregoing  calculation  is to  permit  the reduction  of  the Class  A Scheduled
Accumulation Period Length  and a  delay in  the commencement  of the  Scheduled
Accumulation  Period (and of the Class A Scheduled Accumulation Period) 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 and on increases in the monthly principal
payment rate, which, if continued, would result in the shorter Class A Scheduled
Accumulation Period. In no event will the Class A Scheduled Accumulation  Period
Length be less than one month.
 
    The  Class B Scheduled  Accumulation Period is scheduled  to commence at the
close of business on the  last day of the  August 2001 Monthly Period;  however,
the  Transferors may elect to postpone the commencement of the Class B Scheduled
Accumulation Period for one month, and reduce the length of such period from two
months to one month, based on (a) the expected Monthly Collections of  Principal
Receivables expected to be distributable to the Certificateholders of all Series
(excluding  certain other Series), assuming a  monthly principal payment rate no
greater than the lowest  monthly principal payment rate  on the Receivables  for
the  preceding twelve  months and  (b) the  amount of  principal expected  to be
distributable to
 
                                      S-28
<PAGE>
Certificateholders of all Series (excluding  certain other Series) that are  not
expected  to  be  in  their  revolving  periods  during  the  Class  B Scheduled
Accumulation Period.  In no  event will  the  length of  the Class  B  Scheduled
Accumulation Period be less than one month.
 
    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  1996-A
Termination  Date occurs,  the Class  A Certificateholders  will be  entitled to
receive Available Principal Collections. On each Distribution Date with  respect
to  the Early Amortization Period, 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 to occur of
the date the  Class B  Invested Amount  is paid in  full and  the Series  1996-A
Termination Date.
 
SUBORDINATION OF THE CLASS B CERTIFICATES
 
    The  Class B  Certificates will be  subordinated to the  extent necessary to
fund payments with respect to the  Class A Certificates as described herein.  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 collections distributable to the Class B Certificateholders will be
reduced. See "-- Allocation Percentages," "-- Reallocation of Cash Flows;  Class
B  Invested Amount; Class C Invested  Amount" and "-- Application of Collections
- -- Excess Spread; Excess Finance Charge Collections" herein.
 
SUBORDINATION OF THE CLASS C INTERESTS
 
    The Class C Interests will be  subordinated to the extent necessary to  fund
payments  with respect to the Class A  Certificates and the Class B Certificates
as described herein. To the extent the  Class C Invested Amount is reduced,  the
percentage of collections of Finance Charge Receivables allocated to the Class C
Interests in subsequent Monthly Periods will be reduced. Moreover, to the extent
the  amount of such reduction in the  Class C Invested Amount is not reimbursed,
the amount  of  principal collections  distributable  to the  Class  C  Interest
Holders  will be reduced.  See "-- Allocation  Percentages," "-- Reallocation of
Cash  Flows;  Class  B  Invested  Amount;  Class  C  Invested  Amount"  and  "--
Application  of Collections -- Excess Spread; Excess Finance Charge Collections"
herein.
 
ALLOCATION PERCENTAGES
 
    Pursuant to the Pooling and Servicing Agreement, the Servicer will  allocate
among  Series 1996-A, 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  Series 1996-A 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, (x)  the numerator of  which is the  Adjusted
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
(y)  the denominator of which is the greater  of (i) the sum of the total amount
of the Principal Receivables in the Trust  as of the last day of such  preceding
Monthly  Period (or with respect to the  first Monthly Period, as of the Closing
Date) and the principal amount on deposit  in the Special Funding Account as  of
the  last day  of such preceding  Monthly Period  (or with respect  to the first
Monthly Period, as of the Closing Date) and (ii) the sum of the numerators  used
to   calculate  the  floating   allocation  percentages  for   all  Series  then
outstanding. The  collections  of Finance  Charge  Receivables so  allocated  to
Series  1996-A will be  further allocated among  the Class A Certificateholders,
the Class B Certificateholders  and the Class C  Interest Holders in  accordance
with the Class A Floating Allocation Percentage, the Class B Floating Allocation
Percentage  and the  Class C  Floating Allocation  Percentage, respectively. The
"Class A  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  equal to the  Class A Adjusted  Invested
Amount  as of the close of business on the last day of the immediately preceding
Monthly Period (or with respect to the first Monthly Period, the Class A Initial
Invested Amount)
 
                                      S-29
<PAGE>
and the denominator of which is equal to the Adjusted Invested Amount as of  the
close  of business  on the last  day of  such preceding Monthly  Period (or with
respect to the first Monthly Period, the Initial Invested Amount). The "Class  B
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  equal to the Class B  Adjusted Invested Amount as of
the close  of business  on the  last day  of the  immediately preceding  Monthly
Period  (or  with respect  to  the first  Monthly  Period, the  Class  B Initial
Invested Amount) and the denominator of which is equal to the Adjusted  Invested
Amount  as of the  close of business on  the last day  of such preceding Monthly
Period (or  with respect  to  the first  Monthly  Period, the  Initial  Invested
Amount). The "Class C 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 equal to  the Class C  Adjusted
Invested  Amount as of the close of business  on the last day of the immediately
preceding Monthly Period (or with respect to the first Monthly Period, the Class
C Initial Invested Amount) and the denominator of which is equal to the Adjusted
Invested Amount as of the  close of business on the  last day of such  preceding
Monthly  Period  (or  with respect  to  the  first Monthly  Period,  the Initial
Invested Amount).
 
    Collections of  Principal Receivables  will be  allocated to  Series  1996-A
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, (x) 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  Scheduled
Accumulation  Period or the Early Amortization Period, the Invested Amount as of
the last day of  the Revolving Period  and (y) 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 (or with respect
to the first Monthly Period, as of the Closing Date) and the principal amount on
deposit in the  Special Funding Account  as of  the last day  of such  preceding
Monthly  Period (or with respect to the  first Monthly Period, as of 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 Series  1996-A
is  subject to being paired with a future Series, if a Pay Out Event occurs with
respect to a Paired Series during the Scheduled Accumulation Period or the Early
Amortization Period  with respect  to  Series 1996-A,  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 Monthly Period
preceding such Pay Out Event  (or in the case of  the first Monthly Period,  the
Initial  Invested Amount) and the Transferors shall have received written notice
from each Rating Agency  that such designation will  not have a Ratings  Effect.
The  collections of Principal Receivables so  allocated to Series 1996-A will be
further  allocated  among   the  Class   A  Certificateholders,   the  Class   B
Certificateholders  and  the  Class C  Interest  Holders  based on  the  Class A
Principal Allocation Percentage, the Class B Principal Allocation Percentage and
the  Class  C  Principal  Allocation  Percentage,  respectively.  The  "Class  A
Principal  Allocation Percentage" means, with respect  to any Monthly Period (a)
during the Revolving Period, the  percentage equivalent (which percentage  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 the
last day of such preceding Monthly Period (or with respect to the first  Monthly
Period,  the Initial Invested Amount) and  (b) during the Scheduled Accumulation
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  A  Invested  Amount  as of  the  end  of the  Revolving  Period,  and the
denominator of which  is the  Invested Amount  as of  the end  of the  Revolving
Period. The "Class B Principal Allocation Percentage" means, with respect to any
Monthly  Period,  (a) during  the  Revolving Period,  the  percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to 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 equal to the Invested
Amount as of the last day of  such preceding Monthly Period (or with respect  to
the first Monthly
 
                                      S-30
<PAGE>
Period,  the Initial Invested Amount) and  (b) during the Scheduled Accumulation
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  Invested Amount  as of  the end  of the  Revolving
Period. The "Class C Principal Allocation Percentage" means, with respect to any
Monthly  Period,  (a) during  the  Revolving Period,  the  percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Class  C Invested Amount as of  the last day of the  immediately
preceding  Monthly Period (or in the case of the first Monthly Period, the Class
C Initial Invested Amount) and the denominator of which is equal to the Invested
Amount as of the last day of  such preceding Monthly Period (or with respect  to
the  first  Monthly Period,  the  Initial Invested  Amount)  and (b)  during the
Scheduled Accumulation 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 C Invested Amount as of the end of the Revolving
Period and the denominator of which is the Invested Amount as of the end of  the
Revolving Period.
 
    Notwithstanding  the foregoing, in any Monthly  Period in which there occurs
an Addition Date or 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 as of  the end of the day on the last  day
of the prior Monthly Period (or, in the case of the first Monthly Period, on the
Closing  Date) for the period  from and including the  first day of such Monthly
Period (or in  the case  of the  first Monthly  Period, from  and including  the
Closing  Date) to but excluding the related  Addition Date or Removal Date, (ii)
if there is more than one Addition Date and/or Removal Date in a Monthly  Period
then  with respect to each of such Dates occurring after the first of such Dates
in such Monthly  Period, the aggregate  amount of Principal  Receivables in  the
Trust  as of the  end of the day  on the immediately  preceding Addition Date or
Removal Date  for  the period  from  and including  such  immediately  preceding
Addition  Date or Removal  Date to but  excluding such Addition  Date or Removal
Date, and (iii) the aggregate amount of Principal Receivables in the Trust as of
the end of the day on the last Addition Date or Removal Date that occurs  during
that  Monthly Period  for the  period from and  including such  Addition Date or
Removal Date to and including the last day of such Monthly Period.
 
    As used herein, the following terms have the meanings indicated:
 
    "Class A Invested  Amount" for any  date means  an amount equal  to (i)  the
Class  A Initial Invested  Amount, minus (ii) the  aggregate 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 on or 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  aggregate amount of  principal
payments  made to  Class B  Certificateholders on or  prior to  such date, 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 allocable to  the Class  B Certificates for  all prior  Distribution
Dates  that have been used  to fund the Class A  Required Amount with respect to
such Distribution Dates as  described herein, minus (v)  an amount equal to  the
amount  by  which the  Class B  Invested Amount  has been  reduced on  all prior
Distribution Dates to  cover the Class  A Investor Default  Amount on all  prior
Distribution  Dates  as  described  under  "--  Defaulted  Receivables; Investor
Charge-Offs," and plus  (vi) the aggregate  amount of Excess  Spread and  Excess
Finance  Charge Collections allocated to Series 1996-A and allocated on or prior
to such Distribution Date to amounts deducted pursuant to the foregoing  clauses
(iii), (iv) and (v).
 
    "Class  C Invested  Amount" for any  date means  an amount equal  to (i) the
Class C Initial Invested  Amount, minus (ii) the  aggregate amount of  principal
payments  made to Class C Interest Holders on  or prior to such date (other than
principal payments  made from  the proceeds  of any  amounts received  from  the
Spread Account for the purpose of reimbursing previous reductions in the Class C
Invested  Amount),  minus  (iii)  the  aggregate  amount  of  Class  C  Investor
Charge-Offs   for    all   prior    Distribution   Dates,    minus   (iv)    the
 
                                      S-31
<PAGE>
aggregate  amount of Reallocated Principal Collections  allocable to the Class C
Interests for all prior Distribution Dates that have been used to fund the Class
A Required  Amount  or  the  Class  B  Required  Amount  with  respect  to  such
Distribution  Dates as described herein, minus (v) an amount equal to the amount
by which the Class C Investor Amount has been reduced on all prior  Distribution
Dates  to cover  the Class  A Investor  Default Amount  or the  Class B Investor
Default Amount on all prior Distribution Dates as described under "--  Defaulted
Receivables; Investor Charge-Offs," and plus (vi) the aggregate amount of Excess
Spread  and  Excess  Finance  Charge  Collections  allocable  to  Series  1996-A
allocated on or prior to such Distribution Date to amounts deducted pursuant  to
the foregoing clauses (iii), (iv) and (v).
 
    "Invested Amount" for any date means an amount equal to the sum of the Class
A  Invested Amount, the Class B Invested  Amount and the Class C Invested Amount
on such date.
 
    "Class A Adjusted Invested Amount," for any date of determination, means  an
amount  equal to the Class  A Invested Amount minus the  funds on deposit in the
Principal Funding Account on such date with respect to such Class.
 
    "Class B Adjusted Invested Amount," for any date of determination, 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 (after giving
effect to any portion thereof to be  paid to the Class A Certificateholders)  on
such date with respect to such Class.
 
    "Class C Adjusted Invested Amount," for any date of determination, means (a)
if  such date occurs prior to the Class C Principal Commencement Date, an amount
equal to the Class C Invested Amount and (b) if such date occurs on or after the
Class C Principal  Commencement Date, an  amount equal to  the Class C  Invested
Amount  minus the funds deposited in the Principal Funding Account (after giving
effect to any portion thereof  to be paid to  the Class A Certificateholders  or
the Class B Certificateholders) on such date with respect to such Class.
 
    "Adjusted  Invested Amount," for any date of determination, means the sum of
the Class A Adjusted Invested Amount,  the Class B Adjusted Invested Amount  and
the Class C Adjusted Invested Amount.
 
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 1996-A Holders. During the Scheduled Accumulation
Period (except for limited periods if the commencement of the Class B  Scheduled
Accumulation  Period or the Class C Scheduled Accumulation Period is delayed, as
described herein),  the  Servicer  shall  transfer  collections  in  respect  of
Principal  Receivables, Shared Principal Collections  allocated to Series 1996-A
and 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  Series 1996-A,  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 until 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 (or, if a
Pay  Out  Event  occurs  during  the  Scheduled  Accumulation  Period,  on   the
Distribution  Date  following the  Monthly Period  in which  such Pay  Out Event
occurs) 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 (i)  on
or prior to the Class A Expected Final Payment Date, as Class A Available Funds,
(ii) on and after the Class B Principal Commencement Date and on or prior to the
Class B Expected Final Payment Date, as Class B Available Funds and (iii) on and
after  the Class C  Principal Commencement Date and  on or prior  to the Class C
Expected Final Payment  Date, as Class  C Available Funds.  If such  investments
with  respect  to any  such  Distribution Date  yield  less than  the applicable
Certificate Rate, the Principal Funding Investment Proceeds
 
                                      S-32
<PAGE>
with respect to such Distribution Date will be less than the Covered Amount  for
such  Distribution Date. It is  intended that any such  shortfall will be funded
from Class A  Available Funds (including  the portion of  the Available  Reserve
Account  Amount included therein) (in the case  of the Class A Certificates) and
Class B Available Funds (including the portion of the Available Reserve  Account
Amount  included  therein) (in  the case  of the  Class B  Certificates), Excess
Spread and  Excess Finance  Charge Collections  allocable to  Series 1996-A  and
available  to fund such amount as described under "-- Application of Collections
- -- Excess Spread; Excess  Finance Charge Collections" or  a withdrawal from  the
Cash  Collateral Account  as described under  "-- Cash  Collateral Account." The
Available Reserve Account Amount, the Available Cash Collateral Amount and other
amounts described in  the preceding  sentence at any  time will  be limited  and
there  can be no assurance  that sufficient funds will  be available to fund any
such shortfall.
 
    The "Class B Principal  Commencement Date" shall  mean (i) the  Distribution
Date  on which the Class A Invested Amount is paid in full, or (ii) 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 commenced, the Distribution Date following
the Class A Expected Final Payment Date  or, if the commencement of the Class  B
Scheduled  Accumulation Period is  delayed as described  herein, the immediately
following Distribution Date (which is the Class B Expected Final Payment Date).
 
    The "Class C Principal  Commencement Date" shall  mean (i) the  Distribution
Date  on which the Class B Invested Amount is paid in full, or (ii) if the Class
B Invested Amount is paid in full on the Class B Expected Final Payment Date and
the Early Amortization Period has not commenced, the Distribution Date following
the Class B Expected Final Payment Date  or, if the commencement of the Class  C
Scheduled  Accumulation Period is  delayed as described  herein, the immediately
following Distribution Date (which is the Class C Expected Final Payment Date).
 
    The "Covered Amount" shall mean (a)  for any Distribution Date with  respect
to  the Class  A Scheduled Accumulation  Period (or the  first Distribution Date
after the occurrence of a Pay Out Event, if such Distribution Date occurs on  or
prior  to  the Class  A Expected  Final Payment  Date), an  amount equal  to 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 Class A Certificate Rate in effect during such Interest Period and  (ii)
the  Principal Funding Account Balance, if any, with respect to such Class as of
the preceding Distribution Date, (b) for  any Distribution Date with respect  to
the  Class B Scheduled Accumulation Period (or the first Distribution Date after
the occurrence of a Pay Out Event, if such Distribution Date occurs on or  after
the  Class B Principal Commencement Date and on or prior to the Class B Expected
Final Payment Date), an amount equal to  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 Class B Certificate Rate  in
effect  during  such  Interest Period  and  (ii) the  Principal  Funding Account
Balance, if any,  with respect to  such Class as  of the preceding  Distribution
Date,  and (c) for any  Distribution Date with respect  to the Class C Scheduled
Accumulation Period (or the  first Distribution Date after  the occurrence of  a
Pay  Out  Event,  if such  Distribution  Date occurs  on  or after  the  Class C
Principal Commencement  Date),  an amount  equal  to  the product  of  (i)(A)  a
fraction  as set forth in the terms of the Class C Interests times (B) the Class
C Interest Rate  in effect during  such Interest Period  and (ii) the  Principal
Funding  Account Balance, if any, with respect to such Class 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 Series
1996-A Holders (the "Reserve  Account"). The Reserve  Account is established  to
increase  the likelihood  of the  distribution of  interest on  Series 1996-A as
described 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 allocated to
Series  1996-A  (to  the  extent  described  below  under  "--  Application   of
Collections  -- Excess Spread;  Excess Finance Charge  Collections") to increase
the amount on deposit in the Reserve Account (to the extent such amount is  less
 
                                      S-33
<PAGE>
than  the Required Reserve  Account Amount). The  "Reserve Account Funding Date"
will be the Distribution Date with respect to the Monthly Period which commences
no later than three months  prior to the Distribution  Date with respect to  the
first  Monthly  Period of  the  Class A  Scheduled  Accumulation Period  or such
earlier date  as  the Servicer  may  designate. The  "Required  Reserve  Account
Amount"   shall  mean,  except   in  certain  limited   circumstances,  for  any
Distribution Date on or after the  Reserve Account Funding Date an amount  equal
to  0.50% of the  Invested Amount as  of the preceding  Distribution Date (after
giving effect  to  all  changes  therein  on such  date)  or  any  other  amount
designated  by the Transferors, PROVIDED FURTHER, that if such designation is of
a lesser amount, the  Transferors shall have received  written notice from  each
Rating  Agency  that  such  designation  will have  no  Ratings  Effect  and the
Transferors shall have delivered to the  Trustee a certificate of an  authorized
officer  of the Transferors to the effect that, based on the facts known to such
officer at  such  time,  in  the reasonable  belief  of  the  Transferors,  such
designation  will not cause a Pay Out Event  with respect to Series 1996-A or an
event that, after the giving of notice or  the lapse of time, would cause a  Pay
Out  Event to occur  with respect to  Series 1996-A. 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 the holders of  the Transferor Certificates or
their designees.
 
    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 until  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 will  be retained  in the  Reserve Account  (to the
extent the amount on deposit therein  is less than the Required Reserve  Account
Amount)  and the balance  will be distributed  to the holders  of the Transferor
Certificates or their designees.
 
    On each Distribution Date with respect to the Scheduled Accumulation  Period
(or  if a Pay Out Event occurs  during the Scheduled Accumulation Period, on the
Distribution Date  following the  Monthly Period  in which  such Pay  Out  Event
occurs)  a withdrawal will be  made from the Reserve  Account, and the amount of
such withdrawal will be deposited in the Collection Account and will be  treated
(i) on or prior to the Class A Expected Final Payment Date, as Class A Available
Funds, (ii) on and after the Class B Principal Commencement Date and on or prior
to  the Class  B Expected Final  Payment Date,  as Class B  Available Funds, and
(iii) on and after the Class C Principal Commencment Date and on or prior to the
Class C Expected Final Payment  Date, as Class C  Available Funds, in an  amount
equal  to the lesser of (a) the Available Reserve Account Amount with respect to
such Distribution Date and (b)  the excess, if any,  of the Covered Amount  with
respect to such Distribution Date over the Principal Funding Investment Proceeds
with  respect  to such  Distribution  Date; PROVIDED,  that  the amount  of such
withdrawal shall  be  reduced  to  the extent  that  funds  otherwise  would  be
available  to be deposited in the Reserve  Account on such Distribution Date. If
the length of the Scheduled  Accumulation Period for a  Class is reduced to  one
month,  no funds will be withdrawn from the Reserve Account with respect to such
Class. 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 on  such date  (before
giving  effect to any deposit to, or  withdrawal from, the Reserve Account to be
made on such Distribution Date) and the Required Reserve Account Amount for such
Distribution Date.
 
    The Reserve Account will  be terminated following the  earliest to occur  of
(a) the Series 1996-A Termination Date (b) the date on which the Invested Amount
is paid in full, (c) if the Scheduled Accumulation Period has not commenced, the
occurrence  of a  Pay Out  Event with respect  to Series  1996-A or,  (d) if the
Scheduled  Accumulation  Period  has  commenced,   the  earlier  of  the   first
Distribution  Date after the Monthly Period in  which a Pay Out Event occurs and
the Class C  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
the holders of the
 
                                      S-34
<PAGE>
Transferor Certificates  or  their designees.  Any  amounts withdrawn  from  the
Reserve Account and distributed to the holders of the Transferor Certificates or
their designees as described above will not be available for distribution to the
Series 1996-A Holders.
 
REALLOCATION OF CASH FLOWS; CLASS B INVESTED AMOUNT; CLASS C INVESTED AMOUNT
 
    With  respect to each  Distribution Date, on  the related Determination Date
the Servicer will determine  the amount (the "Class  A 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 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 (b) the sum of (A) the amount of Principal Funding Investment  Proceeds,
if  any,  with respect  to  such Distribution  Date,  (B) the  Class  A Floating
Allocation Percentage of  the Floating Allocation  Percentage of collections  of
Finance Charge Receivables (including any investment earnings, net of losses and
investment  expenses,  and  certain other  amounts  that  are to  be  treated as
collections of Finance  Charge Receivables  in accordance with  the Pooling  and
Servicing  Agreement) with respect to such  Distribution Date 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 Series 1996-A  Supplement with respect to
such Distribution Date.  If the Class  A Required Amount  is greater than  zero,
Excess  Spread and Excess Finance Charge  Collections allocated to Series 1996-A
will be  used  to  pay  the  Class  A  Required  Amount  with  respect  to  such
Distribution  Date.  If  Excess  Spread and  Excess  Finance  Charge Collections
allocable to Series 1996-A with respect to such Distribution Date are less  than
the Class A Required Amount, amounts available under the Cash Collateral Account
(but  not more than the  Available Cash Collateral Amount)  will be used to fund
the remaining  Class A  Required Amount.  If Excess  Spread and  Excess  Finance
Charge  Collections allocable to Series 1996-A with respect to such Distribution
Date and amounts  available under the  Cash Collateral Account  with respect  to
such  Distribution Date  are insufficient  to pay  the Class  A Required Amount,
collections of Principal Receivables allocable to the Class C Interests and,  if
such  amount is insufficient, allocable to the Class B Certificates with respect
to the related Monthly Period (collectively "Reallocated Principal Collections")
will be  used to  fund the  remaining Class  A Required  Amount. If  Reallocated
Principal  Collections  with  respect  to  such  Monthly  Period,  if  any,  are
insufficient to  fund the  remaining Class  A Required  Amount for  the  related
Distribution  Date, and during periods when no Reallocated Principal Collections
are available, the Class C Invested Amount will be reduced by the amount of  the
remaining  unfunded Class A Required  Amount, but not by  more than the unfunded
Class A Investor Default  Amount for such Distribution  Date, until the Class  C
Invested Amount is reduced to zero, and then the Class B Invested Amount will be
reduced  by the  amount by  which the  Class C  Invested Amount  would have been
reduced below zero but not by more than any remaining unfunded Class A  Investor
Default  Amount for such Distribution Date, until the Class B Invested Amount is
reduced to zero. If the Class C Invested Amount and the Class B Invested  Amount
are  reduced to zero, the Class A Invested  Amount will be reduced to the extent
to which the Class B Invested Amount would have been reduced below zero, but not
by more than  any remaining unfunded  Class A Investor  Default Amount for  such
Distribution Date.
 
    With  respect to each  Distribution Date, on  the related Determination Date
the Servicer will determine  the amount (the "Class  B Required Amount"),  which
will  be equal to the sum of (x) the amount, if any, by which (a) the sum of (i)
Class B Monthly Interest  for such Distribution Date,  (ii) any Class B  Monthly
Interest  previously due  but not  paid to the  Class B  Certificateholders on a
prior Distribution Date,  (iii) any  Class B  Additional Interest  and (iv)  the
Class  B  Servicing  Fee for  such  Distribution  Date and  any  unpaid  Class B
Servicing Fee exceeds the sum of (A) the amount of Principal Funding  Investment
Proceeds,  if  any, with  respect to  such  Distribution Date,  (B) the  Class B
Floating  Allocation  Percentage  of  the  Floating  Allocation  Percentage   of
collections  of Finance  Charge Receivables (including  any investment earnings,
net of losses and investment expenses, and certain other amounts that are to  be
treated  as collections  of Finance  Charge Receivables  in accordance  with the
Pooling and Servicing Agreement) with respect to such Distribution Date and  (C)
the  amount  of funds,  if any,  to be  withdrawn from  the Reserve  Account and
allocated to the Class B Certificates  pursuant to the Series 1996-A  Supplement
with respect to such Distribution Date,
 
                                      S-35
<PAGE>
plus  (y) the  Class B  Investor Default Amount,  if any,  for such Distribution
Date. If the Class  B Required Amount  is greater than  zero, Excess Spread  and
Excess  Finance  Charge Collections  allocated  to Series  1996-A  (after giving
effect to  the application  thereof to  the  Class A  Required Amount  for  such
Distribution   Date,  if  any,  and  the   reimbursement  of  Class  A  Investor
Charge-Offs, if any, on such Distribution Date) will be used to pay the Class  B
Required  Amount with respect  to such Distribution Date.  If such Excess Spread
and Excess Finance Charge Collections allocable to Series 1996-A with respect to
such Distribution  Date are  less  than the  Class  B Required  Amount,  amounts
available  under the  Cash Collateral Account  (but not more  than the Available
Cash Collateral Amount and after giving effect to any withdrawals therefrom with
respect to the Class A Required Amount for such Distribution Date) will be  used
to  fund the remaining Class B Required Amount. If such Excess Spread and Excess
Finance Charge  Collections allocable  to  Series 1996-A  with respect  to  such
Distribution  Date and such  amounts withdrawn from  the Cash Collateral Account
are less than  the Class  B Required Amount,  Reallocated Principal  Collections
allocable  to  the Class  C Interests  (after giving  effect to  any application
thereof to fund  the Class A  Required Amount for  such Distribution Date)  with
respect to the related Monthly Period will be used to fund the remaining Class B
Required  Amount. If such Reallocated Principal Collections with respect to such
Monthly Period, if any, are insufficient to fund the remaining Class B  Required
Amount for the related Distribution Date, and during periods when no Reallocated
Principal  Collections are available, the Class  C Invested Amount (after giving
effect to any reduction thereof with respect to the Class A Required Amount  for
such  Distribution Date) will be reduced by the amount of the remaining unfunded
Class B Required  Amount but  not by  more than  the unfunded  Class B  Investor
Default  Amount for  such Distribution Date,  until the Class  C Invested Amount
(after giving effect to such prior reductions)  is reduced to zero and then  the
Class  B Invested  Amount will  be reduced by  the amount  by which  the Class C
Invested Amount would have  been reduced below  zero, but not  by more than  any
remaining unfunded Class B Investor Default Amount for such Distribution Date.
 
    Principal Collections allocable to the Class B Certificates and to the Class
C  Interests will  be retained  in the Collection  Account and  be available for
application as Reallocated Principal Collections as described herein only during
the Early Amortization Period. Principal  Collections shall be allocated to  the
Class  B Certificates and the  Class C Interests based  on the Class B Principal
Allocation  Percentage  and  the   Class  C  Principal  Allocation   Percentage,
respectively; PROVIDED that in no event will the Principal Collections allocable
to  the Class C Interests  on any Distribution Date  exceed the Class C Invested
Amount on such Distribution Date and in no event will the Principal  Collections
allocable  to the Class B Certificates on any Distribution Date exceed the Class
B Invested Amount on such Distribution Date.
 
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, Class B  Available Funds and Class  C Available Funds (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 will be distributed 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 on a prior Distribution  Date,
       plus  additional interest at 2.00% plus the Class A Certificate Rate (or,
       if such amount is not permitted by applicable law, such lesser amount  as
       is  permitted by applicable law) with respect  to the amount that was due
       but not paid to Class A  Certificateholders on a prior Distribution  Date
       ("Class  A  Additional Interest"),  will be  distributed  to the  Class A
       Certificateholders;
 
           (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;
 
                                      S-36
<PAGE>
          (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; and
 
           (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 will be distributed 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 on a prior Distribution  Date,
       plus  additional interest at 2.00% plus the Class B Certificate Rate (or,
       if such amount is not permitted by applicable law, such lesser amount  as
       is  permitted by applicable law) with respect  to the amount that was due
       but not paid to Class B  Certificateholders on a prior Distribution  Date
       ("Class  B  Additional Interest"),  will be  distributed  to the  Class B
       Certificateholders;
 
           (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; and
 
          (iii) 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 Class C  Available
    Funds will be distributed in the following priority:
 
           (i)   an  amount  equal  to  the  Class  C  Servicing  Fee  for  such
       Distribution  Date,  plus  the  amount  of  any  Class  C  Servicing  Fee
       previously   due  but  not  distributed  to   the  Servicer  on  a  prior
       Distribution Date, will be distributed to the Servicer; and
 
           (ii) the balance, if any, shall constitute Excess Spread and shall be
       allocated and distributed  as described under  "-- Excess Spread;  Excess
       Finance Charge Collections" below.
 
    "Excess  Spread" means,  with respect  to any  Distribution Date,  an amount
equal to  the sum  of the  amounts  described in  clause (A)(iv)  above,  clause
(B)(iii) above and clause (C)(ii) above.
 
    "Class  A Monthly Interest" means, with respect to any Distribution Date, an
amount equal to the  product of (A)  a fraction, the numerator  of which is  the
actual  number of days  in the related Interest  Period (or, in  the case of the
initial Interest Period, the applicable portion thereof) and the denominator  of
which  is 360, (B) the  Class A Certificate Rate  in effect during such Interest
Period (or such portion thereof) and (C) the outstanding principal amount of the
Class A  Certificates as  of  the close  of  business on  the  last day  of  the
preceding Monthly Period (or with respect to the first Distribution Date, on the
Closing Date).
 
    "Class  B Monthly Interest" means, with respect to any Distribution Date, an
amount equal to the  product of (A)  a fraction, the numerator  of which is  the
actual  number of days  in the related Interest  Period (or, in  the case of the
initial Interest Period, the applicable portion thereof) and the denominator  of
which  is 360, (B) the  Class B Certificate Rate  in effect during such Interest
Period (or such portion thereof) and (C) the outstanding principal amount of the
Class B  Certificates as  of  the close  of  business on  the  last day  of  the
preceding Monthly Period (or with respect to the first Distribution Date, on the
Closing Date).
 
    EXCESS  SPREAD;  EXCESS FINANCE  CHARGE COLLECTIONS.   On  each Distribution
Date, the Trustee, acting  pursuant to the  Servicer's instructions, will  apply
Excess  Spread and  (except as otherwise  provided below), to  the extent Excess
Spread is insufficient,  Excess Finance Charge  Collections allocated to  Series
1996-A  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) under "-- Payment  of Fees, Interest and
    Other Items" above, in that order of priority;
 
                                      S-37
<PAGE>
        (b) an  amount  equal  to  the aggregate  amount  of  Class  A  Investor
    Charge-Offs  which have not been previously  reimbursed will be treated as a
    portion of 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   either  on  such  Distribution   Date  or  on  a  prior
    Distribution Date (to the extent not paid from Class B Available Funds) will
    be distributed to the Class B Certificateholders;
 
        (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  (to
    the  extent  not paid  from Class  B Available  Funds) will  be paid  to the
    Servicer;
 
        (e) 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;
 
        (f) an  amount  equal to  the  aggregate amount  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) will be treated as  a
    portion of Available Principal Collections for such Distribution Date;
 
        (g)  an amount equal to the sum of  (i) any Class C Monthly Interest for
    such Distribution  Date PLUS  the amount  of any  Class C  Monthly  Interest
    previously  due but  not distributed  to the Class  C Interest  Holders on a
    prior Distribution  Date plus  (ii) the  amount of  any Class  C  Additional
    Interest  for such  Distribution Date  and any  Class C  Additional Interest
    previously due but  not distributed  to the Class  C Interest  Holders on  a
    prior Distribution Date will be distributed to the Class C Interest Holders;
 
        (h) an amount equal to the Class C Servicing Fee due but not paid to the
    Servicer  either on such Distribution Date  or a prior Distribution Date (to
    the extent  not paid  from Class  C Available  Funds) will  be paid  to  the
    Servicer;
 
        (i)  an amount  equal to  the Class C  Investor Default  Amount for such
    Distribution Date  will  be treated  as  a portion  of  Available  Principal
    Collections for such Distribution Date;
 
        (j)  an  amount equal  to  the aggregate  amount  by which  the  Class C
    Invested Amount has been reduced pursuant to clauses (iii), (iv) and (v)  of
    the   definition  of  "Class   C  Invested  Amount"   under  "--  Allocation
    Percentages" above  (but not  in  excess of  the  aggregate amount  of  such
    reductions  that  have not  been previously  reimbursed, including  from the
    Spread Account)  will  be  treated  as  a  portion  of  Available  Principal
    Collections with respect to such Distribution Date;
 
        (k)  an amount equal to the "Monthly Cash Collateral Fee" (as defined in
    the agreement, as  amended from  time to  time, among  the Transferors,  the
    Servicer,   the  Cash  Collateral  Depositor   and  the  Trustee)  for  such
    Distribution Date  plus  the  amount  of any  Monthly  Cash  Collateral  Fee
    previously due but not paid to the Cash Collateral Depositor or its designee
    on  a prior  Distribution Date  will be  distributed to  the Cash Collateral
    Depositor or its designee;
 
        (l) an  amount  equal  to the  excess,  if  any, of  the  Required  Cash
    Collateral  Amount over  the Available Cash  Collateral Amount  will (to the
    extent of Excess  Spread available after  application thereof in  accordance
    with clauses (a)-(k) above) be deposited into the Cash Collateral Account;
 
        (m)  amounts required to be deposited in the Spread Account will (to the
    extent of Excess  Spread available after  application thereof in  accordance
    with clauses (a)-(l) above) be deposited into the Spread Account;
 
        (n) 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  (to  the  extent  of  Excess  Spread  available  after
    application  thereof in accordance with  clauses (a)-(m) above) be deposited
    into the Reserve Account;
 
                                      S-38
<PAGE>
        (o) an amount equal to  the aggregate of any  other amounts then due  to
    the  Cash Collateral  Depositor pursuant to  the agreement,  as amended from
    time to  time, among  the  Transferors, the  Servicer, the  Cash  Collateral
    Depositor  and the Trustee (to the  extent such amounts are payable pursuant
    to the  terms  thereof  out  of  Excess  Spread  or  Excess  Finance  Charge
    Collections)  will be  distributed to the  Cash Collateral  Depositor or its
    designee for application in accordance with such agreement;
 
        (p) an amount  equal to the  aggregate of  any amounts then  due to  the
    depositor  of funds  into the Spread  Account (or any  successor or assignee
    thereto) pursuant to an agreement, as  amended from time to time, among  the
    Transferors,  the Servicer,  such depositor and  the Trustee  (to the extent
    such amounts are  payable pursuant  to the terms  of such  agreement out  of
    Excess  Spread or Excess Finance Charge  Collections) will be distributed to
    the depositor  or  its designee  for  application in  accordance  with  such
    agreement; and
 
        (q)  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 I or to  the holders of the Transferor
    Certificates  or  their  designee  as  described  in  "Description  of   the
    Certificates  --  Sharing  of  Excess  Finance  Charge  Collections"  in the
    Prospectus.
 
    "Class C Monthly Interest" means, with respect to any Distribution Date,  an
amount determined as provided in the terms of the Class C Interests.
 
    "Class  C  Additional Interest"  means interest  at 2.00%  plus the  Class C
Interest Rate  (or, if  such amount  is not  permitted by  applicable law,  such
lesser  amount as is permitted by applicable  law) with respect to the amount of
interest that  was due  but not  paid to  Class C  Interest Holders  on a  prior
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 (and,
    if the commencement of the Class  B Scheduled Accumulation Period or of  the
    Class  C  Scheduled  Accumulation  Period is  delayed  as  described  in "--
    Principal Payments" above, during such  delay) 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  Scheduled
    Accumulation Period (except as provided in clause (i) above with respect  to
    a  delay in the commencement of the Class B Scheduled Accumulation Period or
    of the  Class C  Scheduled 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 (on the Class A Expected Final Payment Date and
              on each Distribution Date during the 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 (on the Class B Expected Final Payment Date and
              on each  Distribution Date  during the  Early Amortization  Period
              after payment of the Class A Invested Amount);
 
              (C)  for each Distribution Date beginning on the Class C Principal
              Commencement Date, an  amount equal to  Class C Monthly  Principal
              for  such Distribution Date,  up to the  Class C Adjusted Invested
              Amount on  such  Distribution  Date,  will  be  deposited  in  the
              Principal
 
                                      S-39
<PAGE>
              Funding Account (during the Class C Scheduled Accumulation Period)
              or  distributed to  the Class C  Interest Holders (on  the Class C
              Expected Final Payment Date, on each Distribution Date during  the
              Early  Amortization Period after  payment of the  Class A Invested
              Amount and the Class  B Invested Amount or  in connection with  an
              optional repurchase); 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  treated as  Shared
              Principal  Collections and applied as described under "Description
              of the  Certificates  --  Shared  Principal  Collections"  in  the
              Prospectus.
 
    "Class  A Monthly Principal" with respect  to any Distribution Date relating
to the Class A Scheduled Accumulation  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, and
on  or  prior  to  the  Class A  Expected  Final  Payment  Date,  the applicable
Controlled Deposit  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 or the Early Amortization  Period,
after the Class A Invested Amount has 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 (minus  the portion  of such  Available
Principal  Collections, if  any, applied  to Class  A Monthly  Principal on such
Distribution Date), (ii) for each Distribution Date with respect to the Class  B
Scheduled  Accumulation Period, and  on or prior  to the Class  B Expected Final
Payment Date, the  applicable Controlled  Deposit Amount  for such  Distribution
Date and (iii) the Class B Adjusted Invested Amount on such Distribution Date.
 
    "Class  C Monthly Principal" with respect  to any Distribution Date relating
to the Class C Scheduled Accumulation  Period or the Early Amortization  Period,
after the Class A Invested Amount and the Class B Invested Amount 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  (minus
the  portion of such Available Principal Collections, if any, applied to Class A
Monthly Principal or Class B Monthly Principal on such Distribution Date),  (ii)
for  each Distribution Date  with respect to the  Class C Scheduled Accumulation
Period, and  on  or prior  to  the Class  C  Expected Final  Payment  Date,  the
applicable  Controlled Deposit Amount  for such Distribution  Date and (iii) the
Class C Adjusted Invested Amount on such Distribution Date.
 
    "Controlled Accumulation Amount" means (a)  for each Distribution Date  with
respect  to the  Class A  Scheduled Accumulation  Period, one-fourteenth  of the
Class A Invested Amount on the first day of such period; PROVIDED, HOWEVER, that
if the commencement of the Class  A Scheduled Accumulation Period is delayed  as
described  under  "--  Principal Payments"  above,  the  Controlled Accumulation
Amount may be greater  than the amount stated  above for each Distribution  Date
with respect to the Class A Scheduled Accumulation Period and will be determined
by  the Servicer in accordance with the Pooling and Servicing Agreement based on
the principal payment rates for the Accounts and on the series invested  amounts
of  other Series that  are scheduled to  be in their  revolving periods and then
scheduled to create Shared  Principal Collections during  the Class A  Scheduled
Accumulation  Period; (b) for each Distribution Date with respect to the Class B
Scheduled Accumulation Period, one-half  of the Class B  Invested Amount on  the
first  day of such  period; PROVIDED, HOWEVER,  that if the  commencement of the
Class B  Scheduled  Accumulation  Period  is  delayed  as  described  under  "--
Principal  Payments" above, the Controlled Accumulation  Amount will be equal to
the Class B Invested Amount  on the first day of  such period; and (c) for  each
Distribution  Date with  respect to the  Class C  Scheduled Accumulation Period,
one-half of  the Class  C  Invested Amount  on the  first  day of  such  period;
PROVIDED,   HOWEVER,  that  if  the  commencement   of  the  Class  C  Scheduled
Accumulation Period is delayed as described under "-- Principal Payments" above,
the Controlled Accumulation Amount will be equal to the Class C Invested  Amount
on the first day of such period.
 
                                      S-40
<PAGE>
    "Deficit Controlled Accumulation Amount" means (a) on the first Distribution
Date  with respect  to the  Class A Scheduled  Accumulation Period,  the Class B
Scheduled Accumulation Period or the Class C Scheduled Accumulation Period,  the
excess, if any, of the Controlled Accumulation Amount for such Distribution Date
over  the  amount withdrawn  from the  Collection Account  and deposited  to the
Principal Funding  Account  as  Class  A  Monthly  Principal,  Class  B  Monthly
Principal  or  Class  C  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, the  Class B Scheduled Accumulation
Period or the Class C Scheduled Accumulation Period, the excess, if any, of  the
Controlled  Accumulation Amount for  such subsequent Distribution  Date plus any
Deficit Controlled Accumulation Amount for the prior Distribution Date over  the
amount  withdrawn from  the Collection  Account and  deposited to  the Principal
Funding Account as Class A Monthly Principal, Class B Monthly Principal or Class
C Monthly Principal, as the case may be, for such subsequent Distribution Date.
 
    "Controlled Deposit Amount" means, for any Distribution Date with respect to
the Scheduled Accumulation Period, an amount equal to the sum of the  Controlled
Accumulation  Amount  for  such  Distribution Date  and  any  Deficit Controlled
Accumulation Amount for the  immediately preceding Distribution Date;  PROVIDED,
HOWEVER,  that if the commencement of  the Class B Scheduled Accumulation Period
or of  the Class  C Scheduled  Accumulation Period  is delayed,  the  Controlled
Deposit  Amount  with respect  to the  Distribution  Date prior  to the  Class B
Principal Commencement Date or  to the Class C  Principal Commencement Date,  as
applicable, shall be zero.
 
CASH COLLATERAL ACCOUNT
 
    The  Trust will  have the  benefit of  the Cash  Collateral Account  for the
benefit of the Series 1996-A Holders and the Cash Collateral Depositor, as their
interests appear in the Series 1996-A Supplement, which interest, in the case of
the Cash Collateral  Depositor, will  be subordinated  to the  interests of  the
Series  1996-A Holders  as provided  in the  Series 1996-A  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 fully funded on the Closing Date in  the
Initial  Cash Collateral Amount with a deposit to be made by the Transferors (in
such capacity, together  with any successor  or assignee in  such capacity,  the
"Cash  Collateral  Depositor").  The  Required  Cash  Collateral  Amount  may be
modified without the  consent of the  Series 1996-A Holders  if the  Transferors
shall  have received written notice from  each Rating Agency that such reduction
will not have a Ratings Effect and the Transferors shall have each delivered  to
the  Trustee a certificate of an authorized officer to the effect that, based on
the facts known to  such officer at  the time, in the  reasonable belief of  the
Transferors,  such modification will not  cause a Pay Out  Event with respect to
Series 1996-A, or  an event that,  after the giving  of notice or  the lapse  of
time,  would constitute a Pay Out Event  to occur with respect to Series 1996-A.
The Cash Collateral Account will be terminated following the earlier to occur of
(a) the date on which  the Invested Amount is paid  in full, and (b) the  Series
1996-A Termination Date.
 
    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 on such
date (before  giving  effect to  any  deposit to  or  withdrawal from  the  Cash
Collateral  Account to be made on such  Distribution Date) and the Required Cash
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 Cash Collateral Amount,
to fund the following amounts in the following priority:
 
        (a)  the excess, if any, of the  Class A Required Amount with respect to
    the related Distribution Date  over the amount of  Excess Spread and  Excess
    Finance Charge Collections allocated to Series 1996-A available to fund such
    Class  A  Required Amount  will  be used  FIRST  to fund  any  deficiency in
 
                                      S-41
<PAGE>
    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  Class B Required Amount with respect to
    the related Distribution Date  over the amount of  Excess Spread and  Excess
    Finance Charge Collections allocated to Series 1996-A available to fund such
    Class B Required Amount will be used FIRST to fund any deficiency in current
    Class  B Monthly Interest, overdue Class  B Monthly Interest and any current
    or overdue Class B Additional Interest, SECOND to fund any deficiency in the
    Class B Servicing Fee and THIRD to pay the Class B Investor Default  Amount,
    if any, for such Distribution Date;
 
        (c) the excess, if any, of the current Class C Monthly Interest, overdue
    Class  C  Monthly Interest  and any  current or  overdue Class  C Additional
    Interest over  the  amount  of  Excess  Spread  and  Excess  Finance  Charge
    Collections allocated to Series 1996-A and available to fund such amount;
 
        (d)  the excess, if any of the  accrued and unpaid Class C Servicing Fee
    with respect to  the related Distribution  Date over the  amount of Class  C
    Available  Funds  and Excess  Spread and  Excess Finance  Charge Collections
    allocated to Series 1996-A and available to fund such amount; and
 
        (e) the excess, if any, of the  Class C Investor Default Amount for  the
    related  Distribution  Date  over the  amount  of Excess  Spread  and Excess
    Finance Charge Collections allocated to Series 1996-A and available to  fund
    such amount.
 
    On  each Distribution Date, the Servicer  or the Trustee, acting pursuant to
the Servicer's instructions, will apply Excess Spread allocated to Series 1996-A
(to the extent described under "-- Application of Collections -- Excess  Spread;
Excess  Finance Charge Collections" above) to  increase the amount on deposit in
the Cash Collateral Account (to the extent such amount is less than the Required
Cash Collateral Amount). In addition, if on any Distribution Date the amount  on
deposit  in the  Cash Collateral  Account exceeds  the Required  Cash Collateral
Amount, such excess will be withdrawn and paid to the Cash Collateral  Depositor
or its designee.
 
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
Allocation  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 Allocation 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 C Interest Holders (the "Class  C
Investor  Default Amount")  in an  amount equal  to the  product of  the Class C
Floating Allocation 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  1996-A,  amounts available  under  the Cash  Collateral  Account and
Reallocated Principal  Collections, if  any,  and applied  as described  in  "--
Application  of Collections -- Payment of Fees, Interest and Other Items" above.
An amount equal to the Class B  Investor Default Amount for each Monthly  Period
will  be paid from Excess Spread and Excess Finance Charge Collections allocated
to Series  1996-A,  amounts available  under  the Cash  Collateral  Account  and
Reallocated  Principal Collections allocable  to the Class  C Interests, if any,
and applied as described under "-- Application of Collections -- Excess  Spread;
Excess  Finance  Charge  Collections" above.  An  amount  equal to  the  Class C
Investor Default Amount for each Monthly Period will be paid from Excess  Spread
and
 
                                      S-42
<PAGE>
Excess  Finance Charge Collections  allocated to Series  1996-A and from amounts
available under the Cash Collateral Account  and applied as described under  "--
Application  of Collections -- Excess Spread; Excess Finance Charge Collections"
above.
 
    On each  Distribution  Date,  if  the  Class  A  Required  Amount  for  such
Distribution  Date exceeds  the sum of  Excess Spread and  Excess Finance Charge
Collections allocable to Series 1996-A, the Available Cash Collateral Amount and
Reallocated Principal Collections  allocable to  the Class C  Interests and  the
Class  B Certificates, the Class C Invested Amount will be reduced by the amount
of the remaining  unfunded Class A  Required Amount,  but not by  more than  the
excess  of the Class A  Investor Default Amount for  such Distribution Date over
the aggregate of the amount of Class A Available Funds, Excess Spread and Excess
Finance Charge  Collections,  the  amount withdrawn  from  the  Cash  Collateral
Account  and the  amount of Reallocated  Principal Collections used  to fund the
Class A Investor Default  Amount for such Distribution  Date, until the Class  C
Invested Amount is reduced to zero, and then the Class B Invested Amount will be
reduced  by the  amount by  which the  Class C  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  aggregate of the
amount of  Class A  Available Funds,  Excess Spread  and Excess  Finance  Charge
Collections,  the amount withdrawn from the  Cash Collateral Account, the amount
of Reallocated Principal Collections and the  amount of such reduction, if  any,
of  the Class C Invested  Amount with respect to  such Distribution Date used to
fund the Class A Investor Default  Amount for such Distribution Date, until  the
Class  B Invested Amount  is reduced to  zero. 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 of the  Class A  Investor
Default  Amount for such Distribution  Date over the aggregate  of the amount of
Class A Available Funds,  Excess Spread and  Excess Finance Charge  Collections,
the amount withdrawn from the Cash Collateral Account, the amount of Reallocated
Principal  Collections and the amount of such reductions, if any, of the Class C
Invested  Amount  and  the  Class  B  Invested  Amount  with  respect  to   such
Distribution  Date used  to fund  the Class A  Investor Default  Amount for such
Distribution Date (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 1996-A  available for such purpose as  described
under  "-- Application  of Collections --  Excess Spread;  Excess Finance Charge
Collections" above.
 
    On each  Distribution  Date,  if  the  Class  B  Required  Amount  for  such
Distribution  Date exceeds  the sum of  Excess Spread and  Excess Finance Charge
Collections allocable to Series 1996-A  (after giving effect to the  application
thereof  to the  payment of  the Class A  Required Amount  for such Distribution
Date, if any, and the reimbursement of Class A Investor Charge-Offs, if any, for
such Distribution  Date), the  Available Cash  Collateral Amount  (after  giving
effect  to the application thereof to the payment of the Class A Required Amount
for such Distribution Date) and  Reallocated Principal Collections allocable  to
the Class C Interest (after giving effect to the application thereof to fund the
Class  A  Required Amount  for  such Distribution  Date),  if any,  the  Class C
Invested Amount (after giving effect to any reduction thereof in connection with
the Class A Required Amount for such  Distribution Date) will be reduced by  the
amount  of the remaining unfunded Class B  Required Amount, but not by more than
the excess of  the Class B  Investor Default Amount  for such Distribution  Date
over  the amount  of Excess  Spread and  Excess Finance  Charge Collections, the
amount withdrawn from the Cash Collateral Account and the amount of  Reallocated
Principal  Collections allocable to the Class C Interests used to fund the Class
B Investor Default  Amount for such  Distribution Date. In  the event that  such
reduction  would cause the Class C Invested  Amount to be a negative number, the
Class C Invested Amount will be reduced to zero, and the Class B Invested Amount
will be reduced by the  amount by which the Class  C Invested Amount would  have
been reduced below zero, but not by more than the excess of the Class B Investor
Default  Amount for such Distribution  Date over the aggregate  of the amount of
Excess Spread and Excess Finance  Charge Collections, the amount withdrawn  from
the Cash Collateral Account, the amount of Reallocated Principal Collections and
the amount of such
 
                                      S-43
<PAGE>
reduction,  if  any,  of  the  Class C  Invested  Amount  with  respect  to such
Distribution Date used  to fund  the Class B  Investor Default  Amount for  such
Distribution  Date (a "Class B Investor Charge Off"), which will have the effect
of  slowing   or   reducing  the   return   of   principal  to   the   Class   B
Certificateholders.  If  the Class  B Invested  Amount has  been reduced  by the
amount of any Class B Investor  Charge-Offs, it will thereafter be increased  on
any  Distribution Date (but not by an amount  in excess of the aggregate Class B
Investor Charge-Offs that have not previously been reimbursed) by the amount  of
Excess  Spread and Excess Finance Charge  Collections allocable to Series 1996-A
and available for such purpose as described under "-- Application of Collections
- -- Excess Spread; Excess Finance Charge Collections" above.
 
    On each  Distribution  Date,  if  the  Class  C  Required  Amount  for  such
Distribution  Date exceeds  the sum of  Excess Spread and  Excess Finance Charge
Collections allocable to Series 1996-A  (after giving effect to the  application
thereof  to the  payment of  the Class A  Required Amount  for such Distribution
Date, the  reimbursement of  Class A  Investor  Charge Offs,  if any,  for  such
Distribution  Date,  the  payment  of  the  Class  B  Required  Amount  for such
Distribution Date and the  reimbursement of reductions in  the Class B  Invested
Amount  for such Distribution Date), the Available Cash Collateral Amount (after
giving effect to the application thereof to the payment of the Class A  Required
Amount  and the Class  B Required Amount  for such Distribution  Date) and funds
withdrawn from the Spread Account maintained solely for the benefit of the Class
C Interests to pay  interest on the Class  C Interests and to  fund the Class  C
Investor Default Amount, the Class C Invested Amount (after giving effect to any
reduction  thereof in connection with the Class A Required Amount or the Class B
Required Amount for  such Distribution Date)  will be reduced  by the amount  of
such  excess, but not  by more than the  excess of the  Class C Investor Default
Amount for such Distribution Date over the aggregate of the amount of the Excess
Spread and Excess Finance Charge Collections, the amount withdrawn from the Cash
Collateral Account and the amount withdrawn from the Spread Amount used to  fund
the  Class C  Investor Default  Amount for  such Distribution  Date (a  "Class C
Investor Charge-Off").
 
    If on  any  Distribution Date  Reallocated  Principal Collections  for  such
Distribution  Date allocable to the Class B Certificates are applied to fund the
Class A Required  Amount, the Class  B Invested  Amount will be  reduced by  the
amount  of such Reallocated  Principal Collections. If  on any Distribution Date
Reallocated Principal Collections  for such Distribution  Date allocable to  the
Class  C Interest are applied to fund the Class A Required Amount or the Class B
Required Amount, the Class C  Invested Amount will be  reduced by the amount  of
such Reallocated Principal Collections.
 
    The  reductions  of  the  Class  B  Invested  Amount  described  above  will
thereafter be reimbursed and the Class  B Invested Amount increased (but not  in
excess  of the aggregate amount of any reductions of the Class B Invested Amount
pursuant to clause  (iii), (iv) or  (v) of  the definition of  Class B  Invested
Amount  under "--  Allocation Percentages"  above not  previously reimbursed) on
each Distribution  Date by  the amount,  if  any, of  Excess Spread  and  Excess
Finance  Charge Collections for  such Distribution Date  allocated and available
for such purpose  as described under  "-- Application of  Collections --  Excess
Spread;  Excess  Finance  Charge Collections."  The  reductions of  the  Class C
Invested Amount described above  will thereafter be reimbursed  and the Class  C
Invested  Amount increased  (but not  in excess of  the aggregate  amount of any
reductions of the Class C Invested Amount pursuant to clause (iii), (iv) or  (v)
of  the definition of Class C  Invested Amount under "-- Allocation Percentages"
above not previously  reimbursed, including from  the Spread Account  maintained
for  such Class)  on each  Distribution Date  by the  amount, if  any, of Excess
Spread  and  Excess  Finance  Charge  Collections  for  such  Distribution  Date
allocated  and available for such purpose  as described under "-- Application of
Collections -- Excess  Spread and Excess  Finance Charge Collections;"  PROVIDED
that  no such funds will  be available for such  purpose until all reductions of
the Class B Invested Amount have been reimbursed.
 
PAIRED SERIES
 
    The Series 1996-A Certificates may be  paired with one or more other  Series
(each  a  "Paired  Series")  at  or  after  the  commencement  of  the Scheduled
Accumulation Period. As funds are  accumulated in the Principal Funding  Account
during  the Scheduled Accumulation  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 Invested
 
                                      S-44
<PAGE>
Amount,  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 Series 1996-A Holders after the  Series
1996-A  Interests 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  1996-A Holder.  See "Risk
Factors  --   Issuance   of   Additional   Series;   Effect   on   Payments   to
Certificateholders" in the Prospectus.
 
PAY OUT EVENTS
 
    The  Pay Out Events with  respect to Series 1996-A  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  either Transferor (i) to make any  payment
    or  deposit required under the Pooling and Servicing Agreement or the Series
    1996-A Supplement  within 5  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 such  Transferor set  forth in  the Pooling  and
    Servicing  Agreement or  the Series 1996-A  Supplement, which  failure has a
    material adverse effect  on the  Series 1996-A Holders  and which  continues
    unremedied  for a period  of 60 days  after written notice  and continues to
    materially and adversely affect the  interests of the Series 1996-A  Holders
    for such period;
 
        (b)  any representation  or warranty  made by  either Transferor  in the
    Pooling and  Servicing Agreement  or the  Series 1996-A  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 60 days after written  notice and as a result  of which the interests  of
    the Series 1996-A Holders are materially and adversely affected and continue
    to  be materially and adversely affected for such period; PROVIDED, HOWEVER,
    that a Pay Out Event shall not be  deemed to occur under this clause (b)  if
    the Transferors have accepted reassignment of the related Receivables or all
    such  Receivables, if applicable, during such  period (or such longer period
    as the Trustee may specify) in accordance with the provisions of the Pooling
    and Servicing Agreement;
 
        (c) a failure by the Transferors to make an Addition to the Trust within
    5 business  days after  the day  on which  they are  required to  make  such
    Addition  pursuant  to the  Pooling and  Servicing  Agreement or  the Series
    1996-A 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 Rates for  such
    periods; or
 
        (f)  the failure to pay in full the Class A Invested Amount on the Class
    A Expected Final Payment Date,  the Class B Invested  Amount on the Class  B
    Expected  Final Payment Date or  the Class C Invested  Amount on the Class C
    Expected Final Payment Date.
 
    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 1996-A Interests evidencing  more than 50% of
the aggregate unpaid principal amount of Series 1996-A Interests by notice  then
given  in writing  to the Transferors  and the  Servicer (and to  the Trustee if
given by  the Series  1996-A  Holders) may  declare that  a  Pay Out  Event  has
occurred  with respect to Series  1996-A as of the date  of such notice, and, in
the case of  any event described  in subparagraphs (c),  (e) or (f),  a Pay  Out
Event  shall occur  with respect  to Series 1996-A  without any  notice or other
action on the part of the Trustee immediately upon the occurrence of such event.
 
                                      S-45
<PAGE>
    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 1996-A.
 
        "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, Class C Monthly
    Interest and the  Monthly Servicing Fee  with respect to  the Series  1996-A
    Interests  for the related Distribution Date and the denominator of which is
    the Invested Amount as of the last  day of the preceding Monthly Period  (or
    with respect to the first Monthly Period, the Initial Invested Amount).
 
        "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, net  of losses  and
    investment  expenses, and  certain other amounts  that are to  be treated as
    collections of Finance Charge Receivables in accordance with the Pooling and
    Servicing Agreement), plus  (b) the amount  of Principal Funding  Investment
    Proceeds  for the related Distribution Date, if  any, plus (c) the amount of
    funds withdrawn from the Reserve Account, if any, and which are required  to
    be  included as Class A Available Funds,  Class B Available Funds or Class C
    Available Funds, in each case for the Distribution Date with respect to such
    Monthly  Period,  and  minus  (d)  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  (or with respect  to the first Monthly  Period, the Initial Invested
    Amount).
 
    If the proceeds of any sale  of the Receivables following the occurrence  of
an  Insolvency Event, 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
the  Available Cash  Collateral Amount  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. If the proceeds of any such sale of the Receivables
and the  other  available  funds, if  any,  after  the payment  of  all  amounts
allocated  to  Class A  Certificates,  are not  sufficient  to pay  in  full the
remaining amount due on the Class B Certificates, the Class B Certificateholders
will suffer a corresponding loss. See "Certain Legal Aspects of the  Receivables
- --  Certain Matters Relating  to Insolvency and  Receivership" in the Prospectus
for a discussion of the impact  of 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 Series  1996-A with respect to
any  Distribution  Date  (the  "Monthly  Servicing  Fee")  shall  be  equal   to
one-twelfth  of the product of (a)2.00%  (the "Series Servicing Fee Percentage")
and (b) (i)  the Adjusted  Invested Amount  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, that with respect to the first Distribution Date, the Monthly Servicing
Fee will be $          .
 
    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
Allocation Percentage,  (b) the  Series  Servicing Fee  Percentage and  (c)  the
Servicing  Base  Amount;  PROVIDED,  HOWEVER, that  with  respect  to  the first
Distribution Date, the Class A Servicing Fee will be $        . 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 Allocation  Percentage,
(b)  the  Series Servicing  Fee Percentage  and (c)  the Servicing  Base Amount;
PROVIDED, HOWEVER, that with respect to the first Distribution Date, the Class B
Servicing Fee will  be $            .  The share  of the  Monthly Servicing  Fee
allocable  to the Class C Interest Holders with respect to any Distribution Date
(the "Class C Servicing Fee")  shall be equal to  one-twelfth of the product  of
(a) the
 
                                      S-46
<PAGE>
Class C Floating Allocation Percentage, (b) the Series Servicing Fee Percentage,
and  (c) the Servicing Base Amount; PROVIDED,  HOWEVER, that with respect to the
first Distribution Date,  the Class C  Servicing Fee will  be $           .  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 Trust,  the Trustee, the
Series 1996-A Holders or the Cash  Collateral Depositor 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, the Class
B  Servicing Fee and the Class C 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," "-- Cash Collateral Account"
and "-- Reallocated Principle Collections" above.
 
SERIES TERMINATION
 
    If  on the Distribution Date  that is two months  prior to the Series 1996-A
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  (subject  to   certain
limitations)  equal  to  the Invested  Amount  and accrued  and  unpaid interest
thereon at the close of business on the last day of the Monthly Period preceding
the Series 1996-A  Termination Date  (after giving effect  to all  distributions
required  to be made on the Series 1996-A Termination Date). The Transferors and
each Series Enhancer will be entitled to  participate in, and to receive a  copy
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 1996-A Termination Date for distribution to the
Series 1996-A Holders.  The Servicer  will sell such  Receivables (or  interests
therein)  on the Series 1996-A  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 1996-A Interest.
 
    Amounts  on deposit in the Cash Collateral  Account 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 of Series 1996-A.
Accordingly, in such event, the Series 1996-A Holders 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,  a statement (the  "Monthly Report") prepared  by
the Servicer setting forth certain information with respect to the Trust and the
Class  A  Certificates, the  Class  B Certificates  and  the Class  C Interests,
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, the Adjusted Invested Amount, the  Class A Invested Amount, the Class  B
Invested  Amount, the  Class C  Invested Amount,  the Class  A Adjusted Invested
Amount, the Class B Adjusted Invested  Amount and the Class C Adjusted  Invested
Amount;  (c) the Floating Allocation Percentage, the Class A Floating Allocation
Percentage, the Class B Floating Allocation Percentage and the Class C  Floating
Allocation  Percentage  and the  Principal  Allocation Percentage,  the  Class A
Principal Allocation Percentage, the Class B Principal Allocation Percentage and
the Class C 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  1996-A
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 Default  Amount, the  Class  A Investor  Default  Amount, the  Class  B
Investor  Default Amount, the Class C  Investor Default Amount and the Defaulted
Amount with respect to such Monthly Period; (g) the aggregate amount, if any, of
Class A, Class B  or Class C Investor  Charge-Offs and any Class  A, Class B  or
Class C Investor Charge-Offs reimbursed for such Monthly Period; (h) the Monthly
Servicing  Fee,  Class  A Servicing  Fee,  Class  B Servicing  Fee  and  Class C
Servicing Fee for such Monthly Period; (i) the Portfolio Yield for such  Monthly
Period;  (j) the Base Rate  for such Monthly Period;  and (k) the Available Cash
Collateral Amount for such Distribution Date.
 
                                      S-47
<PAGE>
AMENDMENTS
 
    The Series 1996-A Supplement provides  that such Supplement and the  Pooling
and Servicing Agreement may be amended by the Transferors without the consent of
the  Servicer, the  Trustee, any  Investor Certificateholders  (including Series
1996-A but excluding any  other Series unless the  related Series Supplement  so
provides) or (unless specifically provided in the related Series Supplement) any
Series  Enhancer if the Transferors provide to the Trustee an opinion of counsel
to the effect that such amendment or modification would reduce the risk that the
Trust would  be treated  as taxable  as  a publicly  traded partnership  and  an
officer's  certificate that such amendment  or modification would not materially
and adversely  affect  any Investor  Certificateholder,  PROVIDED that  no  such
amendment  shall be  effective unless  each Rating  Agency has  provided written
confirmation that such amendment will not have a Rating Effect.
 
    The Series 1996-A Supplement provides  that such Supplement and the  Pooling
and Servicing Agreement may be amended by the Transferors without the consent of
the  Servicer, the  Trustee, any  Investor Certificateholders  (including Series
1996-A but excluding any  other Series unless the  related Series Supplement  so
provides) or (unless specifically provided in the related Series Supplement) any
Series  Enhancer  (i) to  add, modify  or  eliminate such  provisions as  may be
necessary or advisable  in order  to enable  all or a  portion of  the Trust  to
qualify as, and to permit an election to be made to cause the Trust or a portion
thereof to be treated as, a "financial asset securitization investment trust" as
described  in the Small  Business Job Protection  Act of 1996,  or to enable the
Trust or any portion thereof to qualify  and an election to be made for  similar
treatment  under any comparable subsequent federal  income tax provisions as may
be enacted into law, and (ii) in connection with any such election, to modify or
eliminate existing provisions of the Series 1996-A Supplement or the Pooling and
Servicing Agreement relating to the intended federal income tax treatment of the
Class A Certificates, the Class B Certificates, the Class C Interests, any other
Series or Class of Certificates or the Trust in the absence of the election. The
Series 1996-A  Supplement provides  that the  Series 1996-A  Supplement and  the
Pooling  and Servicing Agreement  may be amended by  the Transferors without the
consent of the Servicer, the Trustee, any Investor Certificateholders (including
Series  1996-A  but  excluding  any  other  Series  unless  the  related  Series
Supplement  so provides) or (unless specifically  provided in the related Series
Supplement) any Series Enhancer (i) to add, modify or eliminate such  provisions
as  may be necessary  or advisable in  order to enable  all or a  portion of the
Trust to qualify as, and to permit an election to be made to cause the Trust  or
a  portion thereof to be  treated as, an entity  which for United States federal
income tax purposes will be disregarded or  will be a partnership, or to  enable
the Trust or a portion thereof to qualify and an election to be made for similar
treatment  under such comparable subsequent federal income tax provisions as may
become law,  and  (ii)  in connection  with  any  such election,  to  modify  or
eliminate existing provisions of the Series 1996-A Supplement or the Pooling and
Servicing Agreement relating to the intended federal income tax treatment of the
Class A Certificates, the Class B Certificates, the Class C Interests, any other
Series  or Class of Certificates or the Trust in the absence of the election. No
amendment described in this paragraph shall be effective without delivery to the
Trustee by each of the Transferors of a certificate of an authorized officer  of
the Transferors to the effect that the proposed amendments meet the requirements
set  forth in  this paragraph and  written confirmation from  each Rating Agency
that such amendment will not have a Rating Effect.
 
    See "The Pooling and  Servicing Agreement --  Amendments" in the  Prospectus
for  additional information regarding the amendment of the Pooling and Servicing
Agreement and the Series 1996-A Supplement.
 
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
    The Class A Certificates and the Class B Certificates are not expected to be
issued with OID. However, because the  failure to pay interest currently on  the
Class  A Certificates and the Class B Certificates  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  on the basis  of Treasury regulations  that all of the
interest payments on the Class A Certificates and the Class B Certificates  will
be treated as payments of principal and the Class A Certificates and the Class B
Certificates should be treated as having OID. If sustained, such position should
not
 
                                      S-48
<PAGE>
significantly  accelerate taxable income recognition for most Certificate Owners
with respect  to the  Class A  Certificates  or the  Class B  Certificates,  but
prospective  Certificate Owners should consult their own tax advisers concerning
the impact to them in their particular circumstances.
 
                                  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:
 
<TABLE>
<CAPTION>
                                                                     PRINCIPAL AMOUNT  PRINCIPAL AMOUNT
                                                                        OF CLASS A        OF CLASS B
             UNDERWRITERS                                              CERTIFICATES      CERTIFICATES
                                                                     ----------------  ----------------
<S>                                                                  <C>               <C>
J.P. Morgan Securities Inc.........................................   $                 $
CS First Boston Corporation........................................
Merrill Lynch, Pierce, Fenner & Smith
        Incorporated...............................................
                                                                     ----------------  ----------------
  Total............................................................   $                 $
                                                                     ----------------  ----------------
                                                                     ----------------  ----------------
</TABLE>
 
    The Underwriting Agreement provides that the obligations of the Underwriters
to pay for and accept delivery of the Series 1996-A Certificates are subject  to
the  approval of  certain legal  matters by their  counsel and  to certain other
conditions. All of the Series 1996-A 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 concessions and discounts to dealers 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 concessions and discounts to dealers may
be changed by the Underwriters.
 
    The Transferors will indemnify the Underwriters against certain liabilities,
including  certain  liabilities  under  the  Securities  Act,  or  contribute to
payments the Underwriters may be required to make in respect thereof.
 
                                 LEGAL MATTERS
 
    Certain legal matters relating to the  issuance of the Certificates will  be
passed  upon for the Transferors and the  Trust by Michael J. Gugerty, Associate
General Counsel of the Bank, or by C. Keith McLendon, Associate General  Counsel
of  the Bank,  and by  Shaw, Pittman,  Potts &  Trowbridge, Washington,  D.C., a
partnership including professional  corporations. George M.  Rogers, Jr.,  whose
professional corporation is a member of such firm, is a director of the Bank and
the  parent of the Bank. Attorneys employed by Shaw, Pittman, Potts & Trowbridge
hold securities issued by the Bank and certain affiliates in an aggregate amount
of approximately $1.0 million. Certain federal income tax matters will be passed
upon for the Transferors  by Orrick, Herrington &  Sutcliffe LLP, New York,  New
York,  special tax counsel to the Transferors. Certain legal matters relating to
the issuance  of the  Series 1996-A  Certificates will  be passed  upon for  the
Underwriters by Orrick, Herrington & Sutcliffe LLP, New York, New York.
 
                                      S-49
<PAGE>
                             INDEX OF DEFINED TERMS
 
<TABLE>
<S>                                                                             <C>
Accounts......................................................................           S-1
Adjusted Invested Amount......................................................     S-6, S-32
Available Cash Collateral Amount..............................................          S-41
Available Final Distribution Amount...........................................          S-47
Available Principal Collections...............................................          S-28
Available Reserve Account Amount..............................................          S-34
Bank..........................................................................           S-1
Base Rate.....................................................................          S-46
BIF...........................................................................          S-24
Business Day..................................................................          S-27
Cash Collateral Account.......................................................     S-2, S-11
Cash Collateral Depositor.....................................................          S-41
CCB Holding...................................................................           S-1
Certificate Rate..............................................................          S-26
Class A Additional Interest...................................................          S-36
Class A Adjusted Invested Amount..............................................     S-6, S-32
Class A Available Funds.......................................................          S-25
Class A Certificate Rate......................................................           S-2
Class A Certificateholders' Interest..........................................           S-5
Class A Certificates..........................................................      S-1, S-4
                                                                                   S-5, S-8,
Class A Expected Final Payment Date...........................................          S-16
Class A Floating Allocation Percentage........................................          S-29
Class A Initial Invested Amount...............................................           S-4
Class A Invested Amount.......................................................          S-31
Class A Investor Charge-Off...................................................          S-43
Class A Investor Default Amount...............................................          S-42
Class A Monthly Interest......................................................          S-37
Class A Monthly Principal.....................................................          S-40
Class A Principal Allocation Percentage.......................................          S-30
Class A Required Amount.......................................................     S-9, S-35
Class A Scheduled Accumulation Period.........................................           S-7
Class A Scheduled Accumulation Period Length..................................          S-28
Class A Servicing Fee.........................................................          S-46
Class B Additional Interest...................................................          S-37
Class B Adjusted Invested Amount..............................................     S-6, S-32
Class B Available Funds.......................................................          S-25
Class B Certificate Rate......................................................           S-2
Class B Certificateholders' Interest..........................................           S-5
Class B Certificates..........................................................      S-1, S-4
Class B Expected Final Payment Date...........................................      S-5, S-8
Class B Floating Allocation Percentage........................................          S-30
Class B Initial Invested Amount...............................................           S-4
Class B Invested Amount.......................................................          S-31
Class B Investor Charge-Off...................................................          S-44
Class B Investor Default Amount...............................................          S-42
Class B Monthly Interest......................................................          S-37
Class B Monthly Principal.....................................................          S-40
Class B Principal Commencement Date...........................................          S-33
Class B Principal Allocation Percentage.......................................          S-30
Class B Required Amount.......................................................    S-10, S-35
Class B Scheduled Accumulation Period.........................................           S-7
</TABLE>
 
                                      S-50
<PAGE>
<TABLE>
<S>                                                                             <C>
Class B Servicing Fee.........................................................          S-46
Class C Additional Interest...................................................          S-39
Class C Adjusted Invested Amount..............................................     S-6, S-32
Class C Available Funds.......................................................          S-26
Class C Expected Final Payment Date...........................................           S-8
Class C Floating Allocation Percentage........................................          S-30
Class C Initial Invested Amount...............................................           S-4
Class C Interest Holders......................................................           S-8
Class C Interest Rate.........................................................          S-26
Class C Interests.............................................................      S-2, S-4
Class C Invested Amount.......................................................          S-31
Class C Investor Charge-Off...................................................          S-44
Class C Investor Default Amount...............................................          S-42
Class C Monthly Interest......................................................          S-39
Class C Monthly Principal.....................................................          S-40
Class C Principal Allocation Percentage.......................................          S-31
Class C Principal Commencement Date...........................................          S-33
Class C Required Amount.......................................................          S-11
Class C Scheduled Accumulated Period..........................................           S-7
Class C Servicing Fee.........................................................          S-46
Closing Date..................................................................           S-5
Code..........................................................................          S-14
Controlled Accumulation Amount................................................          S-40
Controlled Deposit Amount.....................................................          S-41
Covered Amount................................................................          S-33
Deficit Controlled Accumulation Amount........................................          S-41
Distribution Date.............................................................           S-2
ERISA.........................................................................          S-14
Excess Spread.................................................................     S-9, S-37
FIRREA........................................................................          S-24
Floating Allocation Percentage................................................          S-29
Group I.......................................................................          S-11
Highest Bid...................................................................          S-47
Independent Investors.........................................................          S-14
Initial Cash Collateral Amount................................................          S-11
Initial Invested Amount.......................................................           S-4
Interest Period...............................................................          S-27
Invested Amount...............................................................          S-32
Investor Default Amount.......................................................          S-42
                                                                                   S-2, S-4,
LIBOR.........................................................................          S-26
LIBOR Determination Date......................................................     S-4, S-26
London Business Day...........................................................          S-26
Monthly Cash Collateral Fee...................................................          S-38
Monthly Report................................................................          S-47
Monthly Servicing Fee.........................................................          S-46
Paired Series.................................................................          S-44
Plan..........................................................................          S-14
Plan Asset Regulation.........................................................          S-14
Pooling and Servicing Agreement...............................................           S-1
Portfolio Yield...............................................................          S-46
Principal Allocation Percentage...............................................          S-30
Principal Funding Account.....................................................          S-17
Principal Funding Account Balance.............................................          S-32
</TABLE>
 
                                      S-51
<PAGE>
<TABLE>
<S>                                                                             <C>
Principal Funding Investment Proceeds.........................................          S-32
Reallocated Principal Collections.............................................          S-35
Receivables...................................................................           S-1
Record Date...................................................................          S-25
Reference Banks...............................................................          S-27
Required Cash Collateral Amount...............................................          S-12
Required Reserve Account Amount...............................................          S-34
Reserve Account...............................................................          S-33
Reserve Account Funding Date..................................................          S-34
Revolving Period..............................................................           S-7
SAIF..........................................................................          S-24
Scheduled Accumulation Period.................................................           S-7
Series 1996-A.................................................................      S-2, S-4
Series 1996-A Certificates....................................................      S-1, S-4
Series 1996-A Cut-Off Date....................................................           S-5
Series 1996-A Holders.........................................................          S-12
Series 1996-A Interests.......................................................           S-4
Series 1996-A Supplement......................................................          S-24
Series 1996-A Termination Date................................................          S-14
Series Servicing Fee Percentage...............................................     S-7, S-46
Servicing Base Amount.........................................................          S-46
Spread Account................................................................          S-26
Telerate Page 3750............................................................          S-27
Transferors...................................................................           S-1
Trust.........................................................................      S-1, S-4
Trustee.......................................................................           S-1
Underwriters..................................................................          S-49
Underwriting Agreement........................................................          S-49
</TABLE>
 
                                      S-52
<PAGE>
                                    ANNEX I
                        PRIOR ISSUANCES OF CERTIFICATES
 
    The  table  below sets  forth the  principal  characteristics of  the Series
1995-A  Certificates,  the  Series   1995-B  Certificates,  the  Series   1995-C
Certificates,  and the  Series 1995-D  Certificates, the  only Series heretofore
issued by the Trust.  For more specific information  with respect to the  Series
1995-A Certificates and/or the Series 1995-C Certificates, prospective investors
should  contact the Servicer (care of Chevy Chase Bank, F.S.B., attention: Chief
Financial Officer) at (301) 986-7000. The Servicer will provide, without charge,
to any prospective purchaser  of the Series 1996-A  Certificates, a copy of  the
Prospectus  Supplements  for the  Series 1995-A  Certificates and/or  the Series
1995-C Certificates.
 
<TABLE>
<S>                                                        <C>
SERIES 1995-A CERTIFICATES
Initial Series 1995-A Invested Amount....................  $400,000,000
Initial Class A Invested Amount..........................  $368,000,000
Initial Class B Invested Amount..........................  $ 32,000,000
Class A Certificate Rate.................................  One-month LIBOR plus 0.25% per
                                                           annum
Class B Certificate Rate.................................  One-month LIBOR plus 0.36% per
                                                           annum
Class A Expected Final Payment Date......................  June 2002 Distribution Date
Class B Expected Final Payment Date......................  August 2002 Distribution Date
Class A Controlled Accumulation Amount...................  $ 26,285,715
Class B Controlled Accumulation Amount...................  $ 16,000,000 (subject to
                                                           adjustment)
Initial Cash Collateral Amount...........................  $ 52,000,000
Group....................................................  I
Series Servicing Fee Percentage..........................  2.00%
Series Termination Date..................................  November 15, 2005
Series Issuance Date.....................................  June 27, 1995
 
SERIES 1995-B CERTIFICATES
Initial Series 1995-B Invested Amount....................  $150,000,000
Initial Class A Invested Amount..........................  $138,000,000
Initial Class B Invested Amount..........................  $ 12,000,000
Class A Certificate Rate.................................  One-month LIBOR plus 0.25% per
                                                           annum
Class B Certificate Rate.................................  One-month LIBOR plus 0.37% per
                                                           annum
Class A Expected Final Payment Date......................  September 2002 Distribution Date
Class B Expected Final Payment Date......................  November 2002 Distribution Date
Class A Controlled Accumulation Amount...................  $  9,857,143 (subject to
                                                           adjustment)
Class B Controlled Accumulation Amount...................  $  6,000,000
Initial Cash Collateral Amount...........................  $ 19,500,000
Group....................................................  I
Series Servicing Fee Percentage..........................  2.00%
Series Termination Date..................................  February 15, 2006
</TABLE>
 
                                      A-1
<PAGE>
<TABLE>
<S>                                                        <C>
Series Issuance Date.....................................  September 28, 1995
 
SERIES 1995-C CERTIFICATES
Initial Series 1995-C Investor Amount....................  $400,000,000
Initial Class A Investor Amount..........................  $368,000,000
Initial Class B Investor Amount..........................  $ 32,000,000
Pre-Funding Amount.......................................  $ 50,000,000
Initial Series 1995-C Invested Amount....................  $350,000,000
Initial Class A Invested Amount..........................  $322,000,000
Initial Class B Invested Amount..........................  $ 28,000,000
Class A Certificate Rate.................................  One-month LIBOR plus 0.26% per
                                                           annum
Class B Certificate Rate.................................  One-month LIBOR plus 0.385% per
                                                           annum
Class A Expected Final Payment Date......................  December 2002 Distribution Date
Class B Expected Final Payment Date......................  February 2003 Distribution Date
Class A Controlled Accumulation Amount...................  1/14 of Class A Invested Amount
                                                           (subject to adjustment)
Class B Controlled Accumulation Amount...................  1/2 of Class B Invested Amount
Initial Cash Collateral Amount...........................  $ 52,000,000
Group....................................................  I
Series Servicing Fee Percentage..........................  2.00%
Series Termination Date..................................  May 2006 Distribution Date
Series Issuance Date.....................................  December 14, 1995
 
SERIES 1995-D CERTIFICATES
Minimum Invested Amount..................................  $         0
Maximum Invested Amount..................................  $300,000,000
Certificate Rate.........................................  Commercial Paper Rate plus 0.23%
                                                           per annum
Expected Final Payment Date..............................  January 2001 Distribution Date
Initial Spread Account Deposit...........................  $2,250,000
Group....................................................  I
Series Servicing Fee Percentage..........................  2.00%
Series Termination Date..................................  May 2004 Distribution Date
Series Issuance Date.....................................  December 22, 1995
</TABLE>
 
    (the outstanding principal amount of  the Series 1995-D Certificates may  be
repaid and readvanced
    under the terms of the Series 1995-D Supplement)
 
                                      A-2
<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 WITHOUT THE DELIVERY OF A FINAL PROSPECTUS  SUPPLEMENT
AND  PROSPECTUS. 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 SEPTEMBER 11, 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 SEPTEMBER   , 1996
<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


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