FIRST USA CREDIT CARD MASTER TRUST
S-3/A, 1997-04-22
ASSET-BACKED SECURITIES
Previous: GREEN TREE FINANCIAL CORP, S-3, 1997-04-22
Next: HFS INC, S-8, 1997-04-22



   

    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON APRIL 22, 1997
                                                 REGISTRATION NO. 333-24227

                     SECURITIES AND EXCHANGE COMMISSION
                           Washington, D.C. 20549
                                ______________
                                AMENDMENT NO. 1
                                      TO
                                   FORM S-3
    
            REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            ______________________

                                FIRST USA BANK
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)
                      FIRST USA CREDIT CARD MASTER TRUST
                DELAWARE                               76-0039224
     (State or other jurisdiction                (I.R.S. employer
      of incorporation or organization)           identification number)

              201 North Walnut Street, Wilmington, Delaware 19801
                                 (302) 594-4000
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive offices)

                               RICHARD W. VAGUE
                            201 North Walnut Street
                          Wilmington, Delaware 19801
                                 (302) 594-4100
            (Name, address, including zip code, and telephone number
                   including area code, of agent for service)
                            ______________________

                                   COPIES TO:
                              ANDREW M. FAULKNER
                   Skadden, Arps, Slate, Meagher & Flom LLP
                               919 Third Avenue
                         New York, New York 10022-9931
                                 (212) 735-2853
                            ______________________

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
   From time to time after this Registration Statement becomes effective as
                        determined by market conditions.
                            ______________________

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

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

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

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

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. ( ) _________________
   
<TABLE>
<CAPTION>

                        CALCULATION OF REGISTRATION FEE

                                               PROPOSED
                                               MAXIMUM     PROPOSED     AMOUNT OF
                                    AMOUNT TO  OFFERING    MAXIMUM      REGIS-
       TITLE OF EACH CLASS OF          BE      PRICE PER   OFFERING     TRATION
     SECURITIES TO BE REGISTERED    REGISTERED UNIT (1)    PRICE (1)    FEE(2)
<S>                           <C>              <C>       <C>             <C>
Asset Backed Certificates . . . $15,000,000,000  100%   $15,000,000,000 $4,545,454.55
                      
</TABLE>

(1) Estimated solely for purpose of calculating the registration fee.
(2) $303.03 of which was previously paid.
    

     THE REGISTRANT HEREBY AMENDS THIS REGISTRATION STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL REGISTRANT SHALL
FILE A FURTHER AMENDMENT WHICH SPECIFICALLY STATES THAT THIS REGISTRATION
STATEMENT SHALL THEREAFTER BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A)
OF THE SECURITIES ACT OF 1933 OR UNTIL THE REGISTRATION STATEMENT SHALL
BECOME EFFECTIVE ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID
SECTION 8(A), MAY DETERMINE.

     PURSUANT TO RULE 429 UNDER THE SECURITIES ACT OF 1933, THE PROSPECTUS
WHICH IS A PART OF THIS REGISTRATION STATEMENT SHALL RELATE TO ANY ASSET
BACKED CERTIFICATES WHICH REMAIN UNSOLD UNDER THE REGISTRATION STATEMENT ON
FORM S-3 (FILE NO. 33-99362) OF THE REGISTRANT, AND THIS REGISTRATION
STATEMENT CONSTITUTES POST-EFFECTIVE AMENDMENT NO. 1 TO SUCH REGISTRATION
STATEMENT.

[FLAG]

The information contained herein is subject to completion or amendment.
A registration statement relating to these securities has been filed with
the Securities and Exchange Commission.  These securities may not be sold
nor may offers to buy be accepted prior to the time the registration
statement becomes effective.  This prospectus shall not constitute an offer
to sell or the solicitation of an offer to buy nor shall there be any sale
of these securities in any State in which such offer, solicitation or sale
would be unlawful prior to registration or qualification under the securities
laws of any such State.


   
                  SUBJECT TO COMPLETION, DATED APRIL 22, 1997
    
     PROSPECTUS 
                      FIRST USA CREDIT CARD MASTER TRUST
                           ASSET BACKED CERTIFICATES

                                FIRST USA BANK
                            TRANSFEROR AND SERVICER
                                ---------------

         The Asset Backed Certificates offered hereby (collectively
     the "Certificates") may be sold from time to time in one or more 
     series (each, a "Series"), in amounts, at prices and on terms to be
     determined at the time of sale and to be set forth in a supplement 
     to this Prospectus (a "Prospectus Supplement"). The Certificates of
     each Series will represent an undivided interest in the First USA 
     Credit Card Master Trust (the "Trust"). The Trust was created
     pursuant to a Pooling and Servicing Agreement between First USA 
     Bank (the "Bank"), as transferor and servicer, and The Bank of New
     York (Delaware), as trustee (the "Trustee"). The property of the
     Trust includes and will include receivables (the "Receivables")
     generated from time to time in a portfolio of VISA  and MasterCard 
     revolving credit card accounts, all monies due or to become due in
     payment of the Receivables and certain other property, as more
     fully described herein and, with respect to any Series offered
     hereby, in the related Prospectus Supplement. The Bank will own the
     remaining undivided interest in the Trust not represented by the
     Certificates issued by the Trust and will service the Receivables. 

          Each Series will consist of one or more classes of Certifi-
     cates (each, a "Class"), one or more of which may be fixed rate
     Certificates, floating rate Certificates or another type of Certif-
     icates, as specified in the related Prospectus Supplement. Each
     Certificate will represent an undivided interest in the Trust and
     the interest of the Certificateholders of each Class or Series will
     include the right to receive a varying percentage of each month's
     collections with respect to the Receivables at the time, in the
     manner and to the extent described herein and, with respect to any
     Series offered hereby, in the related Prospectus Supplement.
     Interest and principal payments with respect to each Series offered
     hereby will be made as specified in the related Prospectus Supple-
     ment. One or more Classes of a Series offered hereby may be enti-
     tled to the benefits of a cash collateral account or guaranty,
     letter of credit, surety bond, insurance policy or other form of
     enhancement as specified in the Prospectus Supplement relating to
     such Series. In addition, any Series offered hereby may include one
     or more Classes which are subordinated in right and priority to
     payment of principal of, and/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 thereof offered hereby will be rated in
     one of the four highest rating categories by at least one national-
     ly recognized statistical rating organization. 

          While the specific terms of any Series in respect of which
     this Prospectus is being delivered will be described in the related
     Prospectus Supplement, the terms of such Series will not be subject
     to prior review by, or consent of, the holders of the Certificates
     of any previously issued Series. 

     THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND
     WILL NOT REPRESENT INTERESTS IN OR RECOURSE OBLIGATIONS OF FIRST
     USA BANK OR ANY AFFILIATE THEREOF. A CERTIFICATE IS NOT A DEPOSIT
     AND NEITHER THE CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIV-
     ABLES ARE INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE
     CORPORATION OR ANY OTHER GOVERNMENTAL AGENCY.

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

          POTENTIAL INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE
     INFORMATION SET FORTH IN "RISK FACTORS" BEGINNING ON PAGE 15.
     BENEFIT PLAN INVESTORS SHOULD CONSIDER, AMONG OTHER THINGS, THE
     INFORMATION SET FORTH IN "ERISA CONSIDERATIONS." 

          Certificates may be sold by the Bank directly to purchasers,
     through agents designated from time to time, through underwriting
     syndicates led by one or more managing underwriters or through one
     or more underwriters acting alone. If underwriters or agents are
     involved in the offering of the Certificates of any Series offered
     hereby, the name of the managing underwriter or underwriters or
     agents will be set forth in the related Prospectus Supplement. If
     an underwriter, agent or dealer is involved in the offering of the
     Certificates of any Series offered hereby, the underwriter's
     discount, agent's commission or dealer's purchase price will be set
     forth in, or may be calculated from, the related Prospectus Supple-
     ment, and the net proceeds to the Bank from such offering will be
     the public offering price of such Certificates less such discount
     in the case of an underwriter, the purchase price of such Certifi-
     cates less such commission in the case of an agent or the purchase
     price of such Certificates in the case of a dealer, and  less, in
     each case, the other expenses of the Bank associated with the
     issuance and distribution of such Certificates. Any underwriter of
     the Certificates will be indemnified by the Bank against certain
     liabilities, including liabilities under the Securities Act of
     1933, as amended (the "Securities Act"). See "Plan of Distribu-
     tion." 

          THIS PROSPECTUS MAY NOT BE USED TO CONSUMMATE SALES OF ANY
     SERIES OF CERTIFICATES UNLESS ACCOMPANIED BY THE RELATED PROSPECTUS
     SUPPLEMENT. 

                The date of this Prospectus is ______ __, 1997


                             PROSPECTUS SUPPLEMENT

          The Prospectus Supplement relating to a Series to be offered
     thereby and hereby will, among other things, set forth with
     respect to such Series: (a) the initial aggregate principal
     amount of each Class of such Series; (b) the interest rate (or
     method for determining it) of each Class of such Series; (c)
     certain information concerning the Receivables allocated for such
     Series; (d) the expected date or dates on which the principal
     amount of the Certificates will be paid to holders of the Certif-
     icates (the "Certificateholders"); (e) the extent to which any
     Class within a Series is subordinated to any other Class of such
     Series or any other Series; (f) the identity of each Class  of
     floating rate Certificates and fixed rate Certificates included
     in such Series, if any, or such other type of Class of Certifi-
     cates; (g) the Distribution Dates for the respective Classes; (h)
     relevant financial information with respect to the Receivables;
     (i) additional information with respect to any Enhancement
     relating to such Series; and (j) the plan of distribution of such
     Series. 

                         REPORTS TO CERTIFICATEHOLDERS

          Unless and until Definitive Certificates (as defined herein)
     are issued, monthly and annual reports, containing information
     concerning the Trust and prepared by the Servicer (as defined
     herein), 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 related Certificates, pursuant to the
     Pooling and Servicing Agreement. See "Description of the Certifi
     cates Book-Entry Registration," " Reports to Certificateholders"
     and " Evidence as to Compliance." Such reports will not consti-
     tute financial statements prepared in accordance with generally
     accepted accounting principles. Neither the Bank nor any succes-
     sor servicer intends to send any of its financial reports to
     Certificateholders or to the owners of beneficial interests in
     the Certificates ("Certificate Owners"). The Servicer will file
     with the Securities and Exchange Commission (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. 

                             AVAILABLE INFORMATION

          This Prospectus, which forms a part of the Registration
     Statement, omits certain information contained in such Registra-
     tion 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 incorporat-
     ed herein by reference as described below under "Incorporation of
     Certain Documents by Reference," which are available for inspec-
     tion 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
     Citicorp 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 electroni-
     cally with the Commission. 

                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 Prospec-
     tus and prior to the termination of the offering of the Certifi-
     cates offered hereby shall be deemed to be incorporated by
     reference into this Prospectus and to be part hereof. Any state-
     ment 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 super-
     sedes such statement. Any such statement so modified or supersed-
     ed shall not be deemed, except as modified or superseded, to
     constitute a part of this Prospectus. 

                              PROSPECTUS SUMMARY

          The following is qualified in its entirety by reference to
     the detailed information appearing elsewhere in this Prospectus
     and in the accompanying Prospectus Supplement. Certain capital-
     ized terms used in this summary are defined elsewhere in this
     Prospectus and in the accompanying Prospectus Supplement. A
     listing of the pages on which some of such terms are defined is
     found in the "Index of Terms for Prospectus." Unless the context
     requires otherwise, capitalized terms used in this Prospectus and
     in the accompanying Prospectus Supplement refer only to the
     particular Series being offered by such Prospectus Supplement. 

     Type of Securities. .  Asset Backed Certificates (the "Certifi-
                             cates") evidencing an undivided  owner-
                             ship interest in the assets of the First
                             USA Credit Card Master Trust may be is-
                             sued from time to time in one or more
                             series (each, a "Series") which will
                             consist of one or more classes of Cer-
                             tificates (each, a "Class"). 

     Trust . . . . . . .    The First USA Credit Card Master Trust
                             (the "Trust") was formed pursuant to a
                             pooling and servicing agreement dated as
                             of September 1, 1992, as amended and
                             supplemented (the "Pooling and Servicing
                             Agreement"), between First USA Bank, as
                             transferor (the "Transferor") and as
                             servicer of the Receivables, and The
                             Bank of New York (Delaware), as  trustee
                             (the "Trustee"). The Trust was created
                             as a master trust under  which one or
                             more Series could be issued pursuant to
                             a series supple ment to the Pooling and
                             Servicing Agreement (a "Supplement").
                             Any  Series issued by the Trust may or
                             may not be a Series offered pursuant to
                             this Prospectus and certain previously
                             issued Series have already been offered
                             under different prospectuses. Each Pro-
                             spectus Supplement will identify all
                             then outstanding Series previously is-
                             sued by the Trust. 

     Trust Assets  . . .    The Property of the Trust includes and
                             will include receivables (the  "Receiv-
                             ables") arising under certain VISA  and
                             MasterCard* revolving credit card ac-
                             counts (the "Accounts") selected from
                             the portfolio of VISA and MasterCard
                             accounts owned by the Transferor (the
                             "Bank Portfolio"), all monies due or to
                             become due in payment of the Receiv-
                             ables, all proceeds of the Receivables
                             and all monies on deposit in certain

     ----------------------- 
     * VISA  and MasterCard  are registered trademarks of Visa USA
     Incorporated and MasterCard International Incorporated, respec-
     tively. 

                             bank accounts of the Trust (other than
                             certain investment earnings on such
                             amounts), Recoveries and any Enhancement
                             issued  with respect to any Series or
                             Class, as described in the related Pro-
                             spectus Supplement. The term "Enhance-
                             ment" means, with respect to any Series
                             or Class thereof, any letter of credit,
                             cash collateral account or guaranty,
                             collateral invested amount, guaranteed
                             rate agreement, maturity guaranty facil-
                             ity, tax protection agreement, interest
                             rate swap or other contract or agreement
                             for the benefit of Certificateholders of
                             such Series. Enhancement may also take
                             the form of subordination of one or more
                             Classes of a Series to any other Class
                             or Classes of a Series or a cross-sup-
                             port feature which requires collections
                             on Receivables of  one Series to be paid
                             as principal and/or interest with re-
                             spect to another Series. The Receivables
                             included in the Trust may consist of
                             Accounts originated and owned by the
                             Transferor and/or Accounts otherwise
                             acquired by the Transferor, as specified
                             in the related Prospectus Supplement. 

                            The Transferor originally conveyed to the
                             Trustee all Receivables existing under
                             certain Accounts that were selected from
                             the Bank Portfolio based  on criteria
                             provided in the Pooling and Servicing
                             Agreement as applied on August 21, 1992
                             (the "Original Cut Off Date"), and on
                             certain additional cut off dates with
                             respect to Additional Accounts and has
                             conveyed and will convey all Receivables
                             arising under such Accounts  from time
                             to time thereafter until termination of
                             the Trust. See "Summary of Terms - Trust
                             Assets" in the Prospectus Supplement. In
                             addition, pursuant to the Pooling and
                             Servicing Agreement, the Transferor may
                             (subject to certain limitations and con-
                             ditions) designate Additional Accounts
                             for inclusion in the Trust. See "The
                             Receivables" and "Description of the
                             Certificates - Addition of Accounts." 

     Securities Offered. .  Each Series of the Certificates will rep-
                             resent an undivided interest in the 
                             assets of the Trust. Each Certificate of
                             a Series will represent the right to
                             receive payments of (i) interest at the
                             specified rate or rates per annum (each,
                             a "Certificate Rate"), which may be
                             fixed, floating or another type of rate
                             and (ii) unless otherwise provided in
                             the related Prospectus Supplement, pay-
                             ments of principal during the Controlled
                             Amortization Period, Accumulation Peri-
                             od, Rapid Amortization Period or other
                             type of amortization period (each, an
                             "Amortization Period"), all as specified
                             in the related Prospectus Supplement. 

                            Each Series of Certificates will consist
                             of one or more Classes, one or more of
                             which may be Senior Certificates ("Se-
                             nior Certificates") and one or more of
                             which may be Subordinated Certificates
                             ("Subordinated Certificates"). Each
                             Class of a Series may evidence the right
                             to receive a specified portion of each
                             distribution of principal or interest or
                             both. The Certificates of a Class may
                             also differ from Certificates of other
                             Classes of the same Series in, among
                             other things, the amounts allocated to
                             principal payments, priority of pay-
                             ments, payment dates, maturity, interest
                             rate computation, and availability and
                             form of Enhancement. 

                            The assets of the Trust will be allocated
                             among the Certificateholders of each
                             Series (the "Investor Interest"), the
                             holder of the Exchangeable Transferor
                             Certificate (the "Exchangeable Transfer-
                             or Certificate") and, in certain circum-
                             stances, Enhancement Providers. The ag-
                             gregate principal amount of the Investor
                             Interest of a Series in Receivables is
                             referred to herein as the "Invested
                             Amount" and is based on the aggregate
                             amount of the Principal Receivables in
                             the Trust allocated to such Series. The
                             interest of the holder of the Exchange-
                             able Transferor  Certificate in Receiv-
                             ables is referred to herein as the
                             "Transferor Interest," and is based on
                             the aggregate amount of Principal Re-
                             ceivables (the "Transferor Amount") in
                             the Trust not allocated to the Certifi-
                             cateholders or any Enhancement Provider.
                             See "Description of the Certifi-
                             cates - General." 

                            The Certificateholders of each Series will
                             have the right to receive (but only to
                             the extent needed to make required pay-
                             ments under the Pooling and Servicing
                             Agreement and related Supplement and
                             subject to any realloca tion of such
                             amounts if the related Supplement so
                             provides) varying  percentages of the
                             collections of Finance Charge Receiv-
                             ables and  Principal Receivables for
                             each month and will be allocated a vary-
                             ing  percentage of the amount of Receiv-
                             ables in Accounts which are written off
                             as uncollectible ("Defaulted Accounts")
                             for such month (each such percentage, an
                             "Investor Percentage"). 

                            The related Prospectus Supplement will
                             specify the Investor Percentages with
                             respect to the allocation of collections
                             of Principal Receivables,  Finance
                             Charge Receivables and Receivables in
                             Defaulted Accounts  during the Revolving
                             Period and any Amortization Period. If
                             the  Certificates of a Series offered
                             hereby include more than one Class of 
                             Certificates, the assets of the Trust
                             allocable to the Certificates of such 
                             Series may be further allocated among
                             each Class in such Series as described
                             in the related Prospectus Supplement.
                             See "Description of the Certifi
                             cates - Investor Percentage and Transferor
                             Percentage" in the related Prospectus
                             Supplement. 

                            The Certificates represent interests in
                             the Trust only and do not represent in-
                             terests in or recourse obligations of
                             the Transferor or any affiliate  there-
                             of. A Certificate is not a deposit and
                             is not insured by the Federal Deposit
                             Insurance Corporation (the "FDIC"). The
                             Receivables are not insured or guaran-
                             teed by the FDIC or any other governmen-
                             tal agency. 

     Receivables . . . . .  The Receivables arise in Accounts that
                             have been selected from the Bank  Port-
                             folio based on criteria provided in the
                             Pooling and Servicing Agree ment. The
                             Receivables consist of amounts charged
                             by cardholders for  goods and services
                             and cash advances (such amounts, less
                             the amount of  Discount Receivables, the
                             "Principal Receivables"), plus the re-
                             lated  periodic finance charges (the
                             "Periodic Finance Charges"), annual 
                             membership fees ("Annual Membership
                             Fees"), and amounts charged to the Ac-
                             counts in respect of cash advance fi-
                             nance charges, late fees, overlimit
                             fees, return check fees and similar fees
                             and charges (the "Other Charges"). Re-
                             ceivables in an amount equal to the
                             product of the Yield Factor (initially
                             1.3%) and amounts charged by cardholders
                             for goods and services and cash advances
                             (the "Discount Receivables") will be
                             treated as Finance Charge Receivables
                             (Discount Receivables, together with the
                             Periodic Finance Charges, Annual Member-
                             ship Fees and Other Charges, the "Fi-
                             nance Charge Receivables"). See "De-
                             scription of the Certificates Discount
                             Receivables." The Finance Charge Receiv-
                             ables will not affect the amount of the
                             Invested Amount represented by the Cer-
                             tificates or the amount of the Transfer-
                             or Interest, which are determined on the
                             basis of the amount of Principal Receiv-
                             ables in the Trust. 

                            During the term of the Trust, all new Re-
                             ceivables arising in the Accounts  will
                             be transferred automatically to the
                             Trust by the Transferor. The total
                             amount of Receivables in the Trust will
                             fluctuate from day to day because the
                             amount of new Receivables arising in the
                             Accounts and the amount of payments col-
                             lected on existing Receivables usually
                             differ each day. Because the Transferor
                             Interest represents the interest in the 
                             Principal Receivables in the Trust not
                             represented by the Certificates or any
                             other Series of certificates, the amount
                             of the Transferor Interest will fluctu-
                             ate from day to day as Receivables are
                             collected and new Receivables are trans-
                             ferred to the Trust. See "The Receiv-
                             ables." 

                            Pursuant to the Pooling and Servicing
                             Agreement, the Transferor has the  right
                             (subject to certain limitations and con-
                             ditions), and in some circum stances
                             will be obligated, to designate addi-
                             tional eligible revolving credit card
                             accounts to be included as Accounts (the
                             "Additional Accounts") and to convey to
                             the Trust all of the Receivables in the
                             Additional Accounts, whether such Re-
                             ceivables are then existing or thereaf-
                             ter created. See "Description of the
                             Certificates - Addition of Accounts." 

                            Furthermore, pursuant to the Pooling and
                             Servicing Agreement, the  Transferor has
                             the right (subject to certain limita-
                             tions and conditions) to designate cer-
                             tain Accounts and to accept the recon-
                             veyance of all the  Receivables in such
                             Accounts (the "Removed Accounts"),
                             whether such  Receivables are then ex-
                             isting or thereafter created. See "De-
                             scription of the Certificates - Removal of
                             Accounts." 

                            The aggregate undivided interest in the
                             Principal Receivables in the Trust evi-
                             denced by the Certificates will never
                             exceed the aggregate Invested  Amount
                             regardless of the total amount of Prin-
                             cipal Receivables in the Trust at any
                             time. 

     Exchanges . . . .      The Pooling and Servicing Agreement
                             provides that the Trustee will issue two
                             types of certificates: (i) one or more Series
                             of certificates that will be transferable and
                             have the characteristics described below and
                             (ii) the Exchangeable Transferor Certificate,
                             a certificate that evidences the Transferor
                             Interest, which is to be held by the Trans-
                             feror and which will be transferable only as
                             provided in the Pooling and Servicing Agree-
                             ment. The Pooling and Servicing Agreement
                             also provides that, pursuant to any one or
                             more Supplements, the Transferor may tender
                             the Exchangeable Transferor Certificate, or,
                             if provided in the relevant Supplement, cer-
                             tificates representing any Series and the
                             Exchangeable Transferor Certificate, to the
                             Trustee in exchange for one or more new Se-
                             ries and a reissued Exchangeable Transferor
                             Certificate (any such tender, an "Exchange").
                             However, at all times, the interest in the
                             Principal Receivables in the Trust represent-
                             ed by the Transferor Interest must equal or
                             exceed the Minimum Transferor Interest (as
                             defined herein). Under the Pooling and Ser-
                             vicing Agreement, the Transferor may define,
                             with respect to any Series, the Principal
                             Terms of the Series. See "Description of the
                             Certificates - Exchanges." The Transferor may
                             offer any Series to the public or other in-
                             vestors under a prospectus or other disclo-
                             sure document (a "Disclosure Document") in
                             transactions either registered under the
                             Securities Act or exempt from registration
                             thereunder, directly, through the Underwrit-
                             ers or one or more other underwriters or
                             placement agents, in fixed-price offerings or
                             in negotiated transactions or otherwise.
                             Other Series have been issued by the Trust
                             and may be issued concurrently herewith. The
                             Transferor intends to offer, from time to
                             time, additional Series issued by the Trust. 

                            Under the Pooling and Servicing Agreement
                             and pursuant to a Supplement, an Ex-
                             change may occur only upon delivery to
                             the Trustee of the  following: (i) a
                             Supplement specifying the Principal
                             Terms of such Series, (ii) an opinion of
                             counsel to the effect that, unless oth-
                             erwise stated in the related Supplement,
                             the certificates of such Series will be 
                             characterized as indebtedness for feder-
                             al income tax purposes under  existing
                             law, and that the issuance of such Se-
                             ries will not have a material adverse
                             effect on the federal income tax charac-
                             terization of any  outstanding Series,
                             (iii) if required by the related Supple-
                             ment, the form of Enhancement, (iv) if
                             Enhancement is required by the Supple-
                             ment, an  appropriate Enhancement agree-
                             ment with respect thereto, (v) written 
                             confirmation from each Rating Agency
                             that the Exchange will not result in
                             such Rating Agency reducing or withdraw-
                             ing its rating on any then  outstanding
                             Series rated by it, (vi) an officer's
                             certificate of the Trans feror to the
                             effect that on the date of the Exchange
                             the Transferor, after  giving effect to
                             the Exchange, would not be required to
                             add the Receivables of Additional Ac-
                             counts pursuant to the Pooling and Ser-
                             vicing Agreement, and the Transferor
                             Interest would be at least equal to the
                             Minimum Transferor Interest, and (vii)
                             the existing Exchangeable Transferor
                             Certificate and, if applicable, the cer-
                             tificates representing the Series to be
                             exchanged. See "Description of the Cer-
                             tificates - Exchanges." 

     Denominations . . .    Unless otherwise specified in the related
                             Prospectus Supplement, beneficial  in-
                             terests in the Certificates will be of-
                             fered for purchase in denominations of
                             $1,000 and integral multiples thereof.
                             See "Description of the Certifi-
                             cates - General." 

     Registration of 
      Certificates. . .     Unless otherwise specified in the related
                             Prospectus Supplement, the Certificates
                             of each Series initially will be repre-
                             sented by Certificates  registered in
                             the name of Cede, as the nominee of DTC.
                             No Certificate Owner will be entitled to
                             receive a definitive certificate repre-
                             senting such person's interest, except
                             in the event that Definitive Certifi-
                             cates (as defined herein) are issued
                             under the limited circumstances de-
                             scribed herein. See "Description of the
                             Certificates - Definitive Certificates." 

     Clearance and 
      Settlement. . . .     Unless otherwise provided in the related
                             Prospectus Supplement, Certificate Own-
                             ers of each Series offered hereby may
                             elect to hold their Certificates through
                             any of DTC (in the United States) or
                             Cedel or Euroclear (in Europe). Trans-
                             fers within DTC, Cedel or Euroclear, as
                             the case may be, will be made in accor-
                             dance with the usual rules and operating
                             procedures of the relevant system.
                             Cross-market transfers between persons
                             holding directly or indirectly through
                             DTC in the United States, on the one
                             hand, and counterparties holding direct-
                             ly or indirectly through Cedel or
                             Euroclear, on the other, will be effect-
                             ed in DTC through the relevant Deposi-
                             taries of Cedel or Euroclear. See "De-
                             scription of the Certificates - Book-Entry
                             Registration." 

     Transferor and 
      Servicer. . . .       First USA Bank (the "Bank"). The principal
                             executive offices of the Bank are locat-
                             ed at 201 North Walnut Street,
                             Wilmington, Delaware 19801, telephone
                             number (302) 594-4000. The Servicer will
                             receive a fee as servicing compensation
                             from the Trust in respect of each Series
                             in the amounts and at the times speci-
                             fied in the related Prospectus Supple-
                             ment (the "Investor Servicing Fee"). In
                             certain limited circumstances, the  Bank
                             may resign or be removed as Servicer, in
                             which event the Trustee or a third party
                             servicer may be appointed as successor
                             servicer (the Bank, or any such succes-
                             sor servicer, is referred to herein as
                             the "Servicer"). See "The Bank and First
                             USA, Inc." 

     Collections . . . .    Unless otherwise specified in the related
                             Prospectus Supplement, with  respect to
                             each Series of Certificates, the
                             Servicer will deposit all collections of
                             Receivables in an account established
                             for such purpose (the "Collection Ac-
                             count"). All amounts deposited in the
                             Collection Account will be allocated by
                             the Servicer between amounts collected
                             on Principal Receivables and amounts
                             collected on Finance Charge Receivables. 
                             Collections of Recoveries generally will
                             be treated as collections of Principal
                             Receivables. If so specified in the re-
                             lated Prospectus Supplement, Principal
                             Receivables and/or Finance Charge Re-
                             ceivables may be otherwise character-
                             ized. See "Description of the Certifi-
                             cates Discount Receivables." All such
                             amounts will then be allocated in accor-
                             dance with the respective interests of
                             the Certificateholders of such Series or
                             Class, the certificateholders of any
                             other Series or Class and the holder of
                             the Exchangeable Transferor Certificate.

     Interest  . . . . .    Interest on each Series of Certificates or
                             Class thereof for each interest  accrual
                             period (each, an "Interest Period")
                             specified in the related  Prospectus
                             Supplement will be distributed in the
                             amounts and on the dates (which may be
                             monthly, quarterly, semiannually or oth-
                             erwise as specified in the related Pro-
                             spectus Supplement) (each, a "Distribu-
                             tion Date") specified in the related
                             Prospectus Supplement. Interest payments
                             on each Distribution Date will generally
                             be funded from the collections  of Fi-
                             nance Charge Receivables allocated to
                             the Investor Interest during the preced-
                             ing monthly period or periods (each, a
                             "Monthly Period"), as described in the
                             related Prospectus Supplement, and may
                             be funded from certain investment earn-
                             ings on funds in certain accounts of the
                             Trust, from any applicable Enhancement
                             or from other sources specified in the
                             related Prospectus Supplement. If the
                             Distribution Dates for payment of inter-
                             est for a Series or Class occur less
                             frequently than monthly, such  collec-
                             tions or other amounts allocable to such
                             Series or Class may be deposited in one
                             or more trust accounts pending distribu-
                             tion to the Certificateholders of such
                             Series or Class, all as described in the
                             related Prospectus Supplement. See "Risk
                             Factors - Enhancement," "Description  of
                             the Certificates - Interest Payments,"
                             "-Application of Collections" and "En-
                             hancement." 

     Revolving Period  .    Unless otherwise specified in the related
                             Prospectus Supplement, with respect to
                             each Series and any Class thereof no
                             principal will be payable to Certifi-
                             cateholders until the Principal Com-
                             mencement Date or the Scheduled Payment
                             Date with respect to such Series or
                             Class. For the period beginning on the
                             date of issuance of the related Series
                             (the "Closing Date") and ending with the
                             commencement of an Amortization Period
                             or an Accumulation Period (the "Revolv-
                             ing Period"), collections of Principal
                             Receivables otherwise allocable to the
                             Investor Interest will, subject to cer-
                             tain limitations, be paid from the Trust
                             to the holder of the Exchangeable Trans-
                             feror Certificate or, under certain cir-
                             cumstances and if so specified in the
                             related Prospectus Supplement, will be
                             treated as Excess Principal Collections
                             and paid to the holders of other Series
                             of Certificates issued by the Trust, as
                             described herein and in the related 
                             Prospectus Supplement. See "Description
                             of the Certificates - Pay Out Events" for
                             a discussion of the events which might
                             lead to early termination of the Revolv-
                             ing Period. 

     Principal Payments. .  The principal of the Certificates of each
                             Series offered hereby will be scheduled
                             to be paid either in installments com-
                             mencing on a date specified in the re-
                             lated Prospectus Supplement (the "Prin-
                             cipal Commencement Date"), in which case
                             such Series will have a Controlled  Am-
                             ortization Period, as described below,
                             or on an expected date specified in the
                             related Prospectus Supplement (the
                             "Scheduled Payment Date"), in which case
                             such Series will have an Accumulation
                             Period, as described below. If a Series
                             has more than one Class of Certificates,
                             a different method of paying principal,
                             Principal Commencement Date or Scheduled
                             Payment 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 Principal Commencement Date
                             or Scheduled Payment Date, and the final
                             principal payment with respect to the
                             Certificates of a Series or Class may be
                             made later than the applicable expected
                             payment date, Scheduled Payment Date or
                             other expected date, if a Pay Out Event
                             occurs and the Rapid Amortization Period
                             commences with respect to such Series or
                             Class or under certain other circum-
                             stances described herein or in the Pro-
                             spectus Supplement.  See "Description of
                             the Certificates - Principal Payments." 

     Controlled 
      Amortization 
      Period. . . . .      If the Prospectus Supplement relating to a
                            Series so specifies, unless a Rapid Amor-
                            tization Period with respect to such Se-
                            ries commences, the  Certificates of such
                            Series or any Class thereof will have an
                            amortization period (the "Controlled Amor-
                            tization Period") during which collections
                            of Principal Receivables allocable to the
                            Investor Interest of such Series (and cer-
                            tain other amounts if so specified in the
                            related Prospectus Supplement) will be
                            used on each Distribution Date to make
                            principal distributions in scheduled
                            amounts to the Certificateholders of such 
                            Series or any Class of such Series then
                            scheduled to receive such distributions.
                            The amount to be distributed on any Dis-
                            tribution Date during the Controlled Amor-
                            tization Period will be limited to an
                            amount (the "Controlled Distribution
                            Amount") equal to an amount specified in
                            the related Prospectus Supplement (the
                            "Controlled Amortization Amount") 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 Sup-
                            plement may describe certain  priorities
                            among such Classes with respect to such
                            distributions. The Controlled Amortization
                            Period will commence at the close of busi-
                            ness on the Principal Commencement Date
                            and continue until the earliest of (a) the
                            commencement of the Rapid Amortization
                            Period, (b) payment in full of the Invest-
                            ed Amount of the Certificates of such Se-
                            ries or Class and (c) the Stated Series
                            Termination Date with respect to such Se-
                            ries. See "Description of the Certifi-
                            cates - Principal Payments." 

     Accumulation Period.   If the Prospectus Supplement relating to a
                             Series so specifies, unless a Rapid Am-
                             ortization Period with respect to such
                             Series commences, the Certificates of
                             such Series or any Class thereof will
                             have an accumulation period (the "Accu-
                             mulation Period") during which collec-
                             tions of Principal Receivables allocable
                             to the Investor Interest of such Series
                             (and certain other amounts if so speci-
                             fied in the related Prospectus  Supple-
                             ment) will be deposited prior to each
                             Distribution Date in a trust account
                             established for the benefit of the Cer-
                             tificateholders of such Series or Class
                             (a "Principal Funding Account") and used
                             to make distributions of principal to
                             the Certificateholders of such Series or
                             Class on the Scheduled Payment Date. The
                             amount to be deposited in the  Principal
                             Funding Account on any date will be lim-
                             ited to an amount (the  "Controlled De-
                             posit Amount") equal to an amount speci-
                             fied in the related Prospectus Supple-
                             ment (the "Controlled Accumulation
                             Amount") plus the amount of any short-
                             falls arising from the failure to pay
                             the Controlled Accumulation Amount on
                             any prior Distribution Dates. If a  Se-
                             ries has more than one Class of Certifi-
                             cates, each Class may have a  separate
                             Principal Funding Account and Controlled
                             Accumulation Amount. In addition, the
                             related Prospectus Supplement may de-
                             scribe certain priorities among such
                             Classes with respect to deposits of
                             principal into such Principal Funding
                             Accounts. The Accumulation Period will
                             commence at the close of business on a
                             date specified in the related Prospectus
                             Supplement and continue until the earli-
                             est of (a) the  commencement of the Rap-
                             id Amortization Period, (b) payment in
                             full of the Invested Amount of the Cer-
                             tificates of such Series or Class and
                             (c) the Stated Series Termination Date
                             with respect to such Series. 

                            Funds on deposit in any Principal Funding
                             Account may be invested in eligible in-
                             vestments or subject to a guaranteed
                             rate or investment agreement or other
                             arrangement intended to assure a speci-
                             fied return on the investment of such
                             funds. Investment earnings on such funds
                             may be applied to pay interest on the
                             related Series of Certificates. In order
                             to enhance the likelihood of payment in
                             full of principal at the end of an Accu-
                             mulation Period with respect to a Series
                             of Certificates, such Series may be sub-
                             ject to a principal guaranty or other
                             similar arrangement. See "Description of
                             the Certificates - Principal Payments." 

     Rapid Amortization
      Period. . . . . . .   During the period from the day on which a
                             Pay Out Event has occurred with respect
                             to a Series to the earlier of the date
                             on which the Invested  Amount of the
                             Certificates of such Series has been
                             paid in full or the related Stated Se-
                             ries Termination Date (the "Rapid Amor-
                             tization Period"), unless otherwise pro-
                             vided in the related Prospectus Supple
                             ment, collections of Principal Receiv-
                             ables allocable to the Investor Interest
                             of such Series (and certain other
                             amounts if so specified in the  related
                             Prospectus Supplement) will be distrib-
                             uted as principal payments to the Cer-
                             tificateholders of such Series monthly
                             on each Distribution Date with respect
                             to such Series in the manner and order
                             of priority set forth in the related
                             Prospectus Supplement. During the Rapid
                             Amortization Period with respect to a
                             Series, distributions of principal to 
                             Certificateholders will not be limited
                             by any Controlled Distribution Amount or
                             Controlled Deposit Amount. In addition,
                             upon the commencement of the Rapid Amor-
                             tization Period with respect to a Se-
                             ries, unless otherwise specified in the
                             related Prospectus Supplement, any 
                             funds on deposit in a Principal Funding
                             Account with respect to such Series or
                             any Class thereof will be paid to the
                             Certificateholders of such  Series or
                             Class on the first Distribution Date in
                             the Rapid Amortization Period. See "De-
                             scription of the Certificates Pay Out
                             Events" for a discussion of the events
                             which might lead to commencement of the
                             Rapid Amortization Period. 

     Shared Excess 
      Finance Charge
      Collections . . .     If so specified in the related Prospectus
                             Supplement, the Certificateholders of a
                             Series or any Class thereof may be enti-
                             tled to receive all or a portion of Ex-
                             cess Finance Charge Collections with
                             respect to another Series or Class to
                             cover any shortfalls with respect to
                             amounts payable from collections of Fi-
                             nance Charge Receivables allocable to
                             such Series or Class. Unless otherwise
                             provided in the related Prospectus Sup-
                             ple ment, with respect to any Series,
                             "Excess Finance Charge Collections" for
                             any Monthly Period will equal the excess
                             of collections of Finance Charge Receiv-
                             ables and certain other amounts allocat-
                             ed to the Investor Interest of such Se-
                             ries or Class over the sum of (i) inter-
                             est accrued for the current month
                             ("Monthly Interest") and overdue Monthly
                             Interest on the Certificates of such
                             Series or Class, (ii) accrued and unpaid
                             Investor  Servicing Fees with respect to
                             such Series or Class, (iii) the Investor 
                             Default Amount with respect to such Se-
                             ries or Class, (iv) unreimbursed  Inves-
                             tor Charge-Offs with respect to such
                             Series or Class and (v) other amounts
                             specified in the related Prospectus Sup-
                             plement. See "Description of the Certif-
                             icates - Shared Excess Finance Charge Col-
                             lections," "-Application of Collec-
                             tions," "-Defaulted Receivables; Rebates
                             and Fraudulent Charges" and "-Investor
                             Charge-Offs." 

     Shared Collections 
      of Principal 
      Receivables . . .     If so specified in the related Prospectus
                             Supplement, to the extent that  collec-
                             tions of Principal Receivables and cer-
                             tain other amounts that are allocated to
                             the Investor Interest of any Series are
                             not needed to make payments or deposits
                             with respect to such Series, such col-
                             lections may be applied to cover princi-
                             pal payments due to or for the benefit
                             of Certificateholders of another Series.
                             Any such reallocation will not result in
                             a reduction in the Invested Amount of
                             the Series to which such  collections
                             were initially allocated. See "Descrip-
                             tion of the Certificates - Shared Collec-
                             tions of Principal Receivables." 

     Funding Period  . .    The Prospectus Supplement relating to a
                             Series of Certificates may specify that
                             for a period beginning on the Closing
                             Date and ending on a specified date be-
                             fore the commencement of an Amortization
                             Period with respect to such Series (the
                             "Funding Period"), the aggregate amount
                             of Principal Receivables in the Trust
                             allocable to such Series may be less
                             than the aggregate principal amount of
                             the Certificates of such Series and that
                             the amount of 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 Prin-
                             cipal Receivables to the Trust or pend-
                             ing the reduction of the Invested
                             Amounts of other Series. The related
                             Prospectus Supplement will specify the
                             initial Invested Amount on the Closing
                             Date with respect to such Series, the
                             aggregate principal amount of the Cer-
                             tificates of such Series (the "Full In-
                             vested Amount") and the date by which
                             the Invested Amount is expected to equal
                             the Full Invested Amount. The Invested
                             Amount of such a Series will increase as
                             Principal Receivables are created or as
                             the Invested Amounts of other Series are
                             reduced. The Invested Amount may also
                             decrease due to Investor Charge-Offs. 

                            During the Funding Period, funds on depos-
                             it in the Pre-Funding Account for a Se-
                             ries of Certificates will be withdrawn
                             and paid to the Transferor or its as-
                             signees to the extent of any increases
                             in the Invested Amount. In the event
                             that the Invested Amount does not for
                             any reason equal the Full Invested
                             Amount by the end of the Funding Period,
                             any amount remaining in the Pre-Funding
                             Account and any additional amounts spec-
                             ified in the related Prospectus Supple-
                             ment will be payable to the Certificate-
                             holders 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 in-
                             vestment  earnings and any applicable
                             payment under any such investment ar-
                             rangement will be applied to pay inter-
                             est on the Certificates of such Series.
                             See "Description of the Certifi
                             cates - Funding Period." 

     Companion Series  .    If so specified in the related Prospectus
                             Supplement, a Series of Certificates may
                             be paired with another Series (a "Com-
                             panion Series"). The Prospectus Supple-
                             ment for such Series and the Prospectus
                             Supplement for the Companion Series will
                             each specify the relationship between
                             the Series. See "Description of the Cer-
                             tificates - Companion Series." 

     Enhancement . . . .    Enhancement with respect to a Series or
                             any Class thereof may be provided as
                             specified in the related Prospectus Sup-
                             plement. 

                            The type, characteristics and amount of
                             the Enhancement will be determined based
                             on several factors, including the char-
                             acteristics of the Receivables and Ac-
                             counts underlying or comprising the
                             Trust Portfolio as of the Closing Date
                             with respect to any Series, and will be
                             established on the basis of requirements
                             of each Rating Agency rating the Certif-
                             icates of such Series. If so specified
                             in the related Prospectus Supplement,
                             any such Enhancement will apply only in
                             the event of certain types of losses and
                             the protection against losses provided
                             by such Enhancement will be limited. See
                             "Risk Factors - Certificate Rating" and
                             "Enhancement." 

     Optional Repurchase.   With respect to each Series of Certifi-
                             cates, the Invested Amount will be sub-
                             ject to optional repurchase by the
                             Transferor on any Distribution Date af-
                             ter the Invested Amount is reduced to an
                             amount less than or equal to 5% of the
                             initial Invested Amount (the "Initial
                             Invested Amount") or such other amount
                             specified in the related Prospectus Sup-
                             plement, if certain conditions set forth
                             in the related Pooling and Servicing
                             Agreement are met. Unless otherwise
                             specified in the related Prospectus Sup-
                             plement, the repurchase price will be
                             equal to the  Invested Amount plus ac-
                             crued and unpaid interest on the Certif-
                             icates. See "Description of the Certifi-
                             cates - Final Payment of Principal; Termi-
                             nation." 

     Tax Status  . . . .    Except to the extent otherwise specified
                             in the related Prospectus Supplement, it
                             is anticipated that Special Tax Counsel
                             will be of the opinion that the Offered
                             Certificates of such Series will be
                             characterized as indebtedness for Feder-
                             al income tax purposes. Except to the
                             extent  otherwise specified in the re-
                             lated Prospectus Supplement, the Certif-
                             icate  Owners will agree to treat the
                             Offered Certificates as debt for Federal
                             income tax purposes. See "Certain U.S.
                             Federal Income Tax Consequences" for
                             additional information concerning the
                             application of Federal income tax laws. 

     ERISA 
      Considerations. .     Under regulations issued by the Department
                             of Labor, the Trust's assets would not
                             be deemed "plan assets" of any employee
                             benefit plan holding interests in the
                             Certificates of a Series if certain con-
                             ditions are met. If the Trust's assets
                             were deemed to be "plan assets" of an
                             employee benefit plan, there is uncer-
                             tainty as to whether existing exemptions
                             from the "prohibited transaction" rules
                             of the Employee Retirement Income  Secu-
                             rity Act of 1974, as amended ("ERISA"),
                             would apply to all trans actions involv-
                             ing the Trust's assets. No assurance can
                             be made with respect to any offering of
                             the Certificates of any Series that the 
                             conditions which would allow the Trust
                             assets not to be deemed "plan  assets"
                             will be met, although the intention of
                             the Underwriters (but not their assur-
                             ance) as to whether the Certificates of
                             a particular Series will be "publicly-
                             offered securities", and therefore eli-
                             gible for an ERISA exemption, will be
                             set forth in the related Prospectus Sup-
                             plement. Accordingly, employee benefit
                             plans contemplating purchasing interests
                             in Certificates should consult their
                             counsel before making a purchase. 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 Pro-
                             spectus and the related Prospectus  Sup-
                             plement that they be rated in one of the
                             four highest rating categories by at
                             least one nationally recognized statis-
                             tical rating organization (each  such
                             rating organization rating any Series, a
                             "Rating Agency"). The rating or ratings
                             applicable to the Certificates of each
                             Series or Class  thereof offered hereby
                             will be set forth in the related Pro-
                             spectus Supplement. 

                            A rating is not a recommendation to buy,
                             sell or hold securities and may be  sub-
                             ject to revision or withdrawal at any
                             time by the assigning Rating Agency.
                             Each rating should be evaluated indepen-
                             dently of any other rating. See "Risk
                             Factors - Certificate Rating." 

     Listing . . . . . .    If so specified in the Prospectus Supple-
                             ment relating to a Series, application
                             will be made to list the Certificates of
                             such Series, or all or a portion of any
                             Class thereof, on the Luxembourg Stock
                             Exchange or any other specified ex-
                             change. 


                                 RISK FACTORS

          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
     is no assurance that a secondary market will develop with respect
     to the Certificates of any Series offered hereby, or if it does
     develop, that it will provide Certificateholders with liquidity
     of investment or that it will continue for the life of such
     Certificates. 

          Certain Legal Aspects.   While the Transferor has trans-
     ferred and will transfer interests in the Receivables to the
     Trust, a court could treat such transactions as an assignment of
     collateral as security for the benefit of holders of certificates
     issued by the Trust. The Transferor represents and warrants in
     the Pooling and Servicing Agreement that the transfer of the
     Receivables to the Trust is either a valid transfer and assign-
     ment of the Receivables to the Trust or the grant to the Trust of
     a security interest in the Receivables. The Transferor has taken
     and will take certain actions as are required to perfect the
     Trust's security interest in the Receivables and warrants that if
     the transfer to the Trust is deemed to be a grant to the Trust of
     a security interest in the Receivables, the Trustee will have a
     first priority perfected security interest therein. Nevertheless,
     if the transfer of the Receivables to the Trust is deemed to
     create a security interest therein, a tax or government lien on
     property of the Transferor arising before  Receivables come into
     existence may have priority over the Trust's interest in such
     Receivables, and, if the FDIC were appointed receiver of the
     Transferor, the receiver's administrative expenses may also have
     priority over the Trust's interest in such Receivables. In
     Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th Cir.
     1993), cert. denied, 114 S. Ct. 554 (1993), the United States
     Court of Appeals for the 10th Circuit suggested that even where a
     transfer of accounts from a seller to a buyer constitutes a "true
     sale," the accounts would nevertheless constitute property of the
     seller's estate in a bankruptcy of the seller. If the Transferor
     were to be placed into receivership and a court were to follow
     the Octagon court's reasoning, Certificateholders might experi-
     ence delays in payment  or possibly losses in their investment in
     the Certificates. Counsel to the Transferor has advised the
     Transferor that the facts of the Octagon case are distinguishable
     from those in the sale transactions between the Transferor and
     the Trust and the reasoning of the Octagon case appears to be
     inconsistent with established precedent and the Uniform Commer-
     cial Code. See "Certain Legal Aspects of the Receivables - Transfer
     of Receivables." 

          If, upon the insolvency of the Transferor, the Transferor
     were to be placed into conservatorship or receivership, the FDIC
     as conservator or receiver would have the power to repudiate
     contracts of, and to request a stay of up to 90 days of any
     judicial action or proceeding involving, the Transferor. With
     respect to the appointment of a receiver or conservator for the
     Transferor, subject to certain qualifications, a valid perfected 
     security interest of the Trustee in the Receivables should be
     enforceable (to the extent of the Trust's "actual direct  compen-
     satory damages" as described below) and payments to the Trust
     with respect to the Receivables (up to the amount of such damag-
     es) should not be subject to an automatic stay of payment or to
     recovery by such a conservator or receiver. If, however, the FDIC
     were to assert that the security interest was unperfected or
     unenforceable, or were to require the Trustee to establish its
     right to those payments by submitting to and completing the
     statutory administrative claims procedure, or the FDIC were to
     request a stay of judicial proceedings with respect to the
     Transferor, delays in payments on the Certificates and possible
     reductions in the amount of those payments could occur. In the
     event of a repudiation of obligations by the FDIC, a claim for
     the repudiated obligation is limited to "actual direct compensa-
     tory damages" determined as of the date of the appointment of the
     FDIC as conservator or receiver. The FDIC has not adopted a
     formal policy statement on "actual direct compensatory damages"
     with respect to collateralized borrowings of banks that are
     repudiated. The Transferor believes that the  general practice of
     the FDIC in such circumstances is to permit the collateral to be
     applied to pay the outstanding principal owed plus interest
     accrued at the contract rate up to the date of payment, together
     with the costs of liquidation of the collateral if provided for
     in the contract. In one case, however, involving the repudiation
     by the Resolution Trust Corporation (the "RTC") of certain
     secured zero-coupon bonds issued by a savings association, a
     United States federal district court held that "actual direct
     compensatory damages" in the case of a marketable  security meant
     the market value of the repudiated bonds as of the date of
     repudiation. If that court's view were applied to determine the
     Trust's "actual direct compensatory damages" in the event the
     FDIC repudiated the Transferor's obligations under the Pooling
     and Servicing Agreement, the amount paid to Certificateholders
     could, depending upon circumstances existing on the date of the
     repudiation, be less than the principal of the Certificates and
     the interest accrued thereon to the date of payment. See "Certain
     Legal Aspects of the Receivables Certain  Matters Relating to
     Receivership." If the FDIC were appointed as conservator or
     receiver for the Transferor, under the Pooling and Servicing
     Agreement new Principal Receivables would not be transferred to
     the Trust and the Trustee would sell the portion of the Receiv-
     ables allocable in accordance with the Pooling and Servicing
     Agreement to each Series (unless holders of more than 50% of the
     principal amount of each Class of such Series instruct other-
     wise), thereby causing early termination of the Trust and a loss
     to certificateholders (including the Certificateholders) if the
     net proceeds allocable to certificateholders from such sale, if
     any, were insufficient to pay certificateholders (including the
     Certificateholders) in full. Upon the occurrence of a Pay Out
     Event, if the FDIC were appointed as conservator or receiver for
     the Transferor and no Pay Out Event other than such conservator-
     ship, receivership or insolvency of the Transferor exists, the
     FDIC may have the power to prevent the early sale,  liquidation
     or disposition of the Receivables and the commencement of the
     Rapid Amortization Period. In addition, the FDIC as conservator
     or receiver for the Transferor may have the power to cause early
     payment of the Certificates. See "Certain Legal Aspects of the
     Receivables - Certain Matters Relating to Receivership." 

          If, upon the insolvency of the Servicer, the Servicer were
     to be placed into conservatorship or receivership, the FDIC as
     conservator or receiver would have the power to repudiate con-
     tracts of, and to request a stay of up to 90 days of any judicial
     action or proceeding involving, the Servicer. In the event of a
     Servicer Default, if the FDIC were appointed as conservator or
     receiver for the Servicer, and no Servicer Default other than
     such conservatorship or receivership or insolvency of the
     Servicer exists, the FDIC may have the power to prevent a trans-
     fer of servicing to a successor Servicer. 

          The Accounts and the Receivables are subject to numerous
     Federal and state consumer protection laws which impose require-
     ments on the making and collection of consumer loans. Such laws,
     as well as any new laws or rulings which may be adopted, may
     adversely affect the Servicer's ability to collect on the Receiv-
     ables or maintain previous levels of finance charges, annual
     cardholder fees and other fees, and failure by the Servicer to
     comply with such requirements also could adversely affect the
     Servicer's ability to collect on the Receivables.  Pursuant to
     the Pooling and Servicing Agreement, the Transferor has covenant-
     ed to accept the transfer of all Receivables in an Account if any
     Receivable in such Account does not comply with all requirements
     of law or if the proceeds of any Receivable in such Account are
     not available to the Trust. The Transferor has made and will make
     certain other representations and warranties relating to the
     validity and enforceability of the Accounts and the Receivables.
     However, the Trustee has not made and will not make any examina-
     tion of the Receivables or the records relating thereto for the
     purpose of establishing the presence or absence of defects,
     compliance with such representations and warranties, or for any
     other purpose. The sole remedy if any such representation or
     warranty is breached and such breach continues beyond the appli-
     cable cure period, if any, is that the Transferor will generally
     be obligated to accept the transfer of all Receivables in the
     Account affected thereby. In addition, in the event of a breach
     of certain representations and warranties, the Transferor may be
     obligated to accept the reassignment and  transfer of the entire
     Trust Portfolio. See "Description of the Certificates - 
     Representations and Warranties" 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 such laws result in any Receivables being
     written off as uncollectible. See "Description of the Certifi-
     cates - Defaulted Receivables; Rebates and Fraudulent Charges." 

          From time to time Congress and certain state and local
     legislatures have considered legislation that would limit the
     finance charges and fees that may be charged on credit card
     accounts. Although such legislation has not been enacted, there
     can be no assurance that such legislation will not become law in
     the future. The potential effect of any legislation which limits
     the amount of finance charges or fees that may be charged on
     credit card balances could be to reduce the Portfolio Yield on
     the Accounts. If such Portfolio Yield is reduced, a Pay Out Event
     with respect to a Series may occur. See "Description of the
     Certificates Pay Out Events." There can be no assurance as to
     whether any federal or state legislation will be promulgated
     which would impose additional limitations on the monthly periodic
     finance charges or fees relating to the Accounts. 

          Competition in the Credit Card Industry.   The consumer
     credit industry is highly competitive and operates in an environ-
     ment increasingly focused on the interest and fees charged to
     consumers for credit card services.  As new card issuers enter
     the market and issuers seek to expand their shares of the market,
     there is increased use of advertising, target marketing, pricing
     competition and incentive programs, all of which may adversely
     impact issuer profit margins.  The MasterCard and VISA organiza-
     tion do not require adherence to specific underwriting standards,
     and therefore credit card issuers may compete on the basis of
     individual account solicitation and underwriting  criteria.  If
     cardholders choose to utilize competing sources of credit, the
     amount and rate of new Receivables generated in the Accounts may
     be reduced and certain purchase and payment patterns with respect
     to Receivables may be affected.  The size of the Trust will be
     dependent upon the Transferor's continued ability to generate new
     Receivables.  If the amount of new Receivables generated declines
     significantly, Receivables from Additional  Accounts (to the
     extent available) may be added to the Trust, as described below,
     or a Pay Out Event could occur, in which the Rapid Amortization
     Period would commence.  See "Description of the Certificates - Pay
     Out Events."

          Payments and Maturity.   The Receivables may be paid at any
     time and there is no assurance that there will be additional
     Receivables created in the Accounts or that any particular
     pattern of cardholder repayments will occur. The commencement and
     continuation of a Controlled Amortization Period or an Accumula-
     tion Period for a Series or a Class thereof will be dependent
     upon the continued generation of new Receivables to be conveyed
     to the Trust. A significant decline in the amount of Receivables
     generated could result in the occurrence of a Pay Out Event for
     one or more Series and the commencement of the Rapid Amortization
     Period for each such Series. Certificateholders  should be aware
     that the Transferor's ability to continue to compete in the
     current industry environment will affect the Transferor's ability
     to generate new Receivables to be conveyed to the Trust and may
     also affect payment patterns. In addition, changes in periodic
     finance charges can alter cardholder monthly payment rates. A
     significant decrease in the cardholder monthly payment rate could
     slow the return of principal during any Amortization Period. See
     "Maturity Assumptions." 

          Social, Technological and Economic Factors.   Changes in
     card use and payment patterns by cardholders may result from a
     variety of social, technological and economic factors.  Social
     factors include potential changes in consumers' attitudes toward
     financing purchases with debt.  Technological factors include new
     methods of payment, such as debit cards.  Economic factors
     include the rate of inflation, unemployment levels, personal 
     bankruptcy levels and relative interest rates. Cardholders whose
     accounts are included in the Bank Portfolio have addresses in all
     50 states, the District of Columbia and other United States
     territories and possessions. Adverse changes in economic condi-
     tions in the areas where the largest number of cardholders are
     located could have a direct impact on the timing and amount of
     payments on the Certificates. See the Composition by Geographic
     Distribution-Trust Portfolio table in "The Receivables" in the
     Prospectus Supplement. The Transferor, however, is unable to
     determine and has no basis to predict whether, or to what extent,
     social, technological or economic factors will affect future card
     use or repayment patterns. 

          Effect of Subordination.   With respect to Certificates of a
     Series having a Class or Classes of Subordinated Certificates,
     unless otherwise specified in the related Prospectus Supplement,
     payments of principal in respect of the Subordinated Certificates
     of a Series will not commence until after the final principal
     payment with respect to the Senior Certificates of such Series.
     In addition, if so specified in the related Prospectus Supple-
     ment, if collections of Finance Charge Receivables or other
     amounts allocable to the Certificates of a Series are insuffi-
     cient to cover required amounts due with respect to the Senior
     Certificates of such Series, the Invested Amount with respect to
     the Subordinated Certificates will be reduced, resulting in a
     reduction of the portion of collections of Finance Charge Receiv-
     ables allocable to the Subordinated Certificates in future
     periods and a possible delay or reduction in principal and
     interest payments on the Subordinated Certificates. Moreover, if
     so specified in the related Prospectus Supplement, in the event
     of a sale of Receivables in the Trust due to the insolvency of
     the Transferor or the appointment of a conservator or receiver
     for the Transferor, the portion of the net proceeds of such sale
     allocable to pay principal to the Certificates of a Series will
     be used first to pay amounts due to the Senior Certificateholders
     and any remainder will be used to pay amounts due to the Subordi-
     nated Certificateholders. 

          Transferor's Ability to Change Terms of the Receivables.   
     Pursuant to the Pooling and Servicing Agreement, the Transferor
     does not transfer the Accounts to the Trust, but only the Receiv-
     ables arising in the Accounts. As owner of the Accounts, the
     Transferor has the right to determine the monthly periodic
     finance charges and other fees which will be applicable from time
     to time to the Accounts, to alter the minimum monthly payment 
     required on the Accounts and to change various other terms with
     respect to the Accounts. A decrease in the monthly periodic
     finance charge and other fees 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 the Rapid
     Amortization Period with respect to a Series. In addition, under
     the Pooling and Servicing Agreement, the Transferor may change
     the terms of the contracts relating to the Accounts or its
     policies and procedures with respect to the servicing thereof 
     (including without limitation the reduction of the required
     minimum monthly payment and the calculation of the amount or the
     timing of finance charges, fees, and charge offs), if such change
     (i) would not, in the reasonable belief of the Transferor, cause
     a Pay Out Event for any Series to occur, and (ii) is made appli-
     cable to the comparable segment of revolving credit card accounts
     owned and serviced by the Transferor which have  characteristics
     the same as or substantially similar to the Accounts which are
     subject to such change. In servicing the Accounts, the Servicer
     is also required to exercise the same care and apply the same
     policies that it exercises in handling similar matters for its
     own comparable accounts. Except as specified above, there are no
     restrictions on the Transferor's ability to change the terms of
     the Accounts. There can be no assurance that changes in applica-
     ble law, changes in the marketplace or prudent business practice
     might not result in a determination by the Transferor to take
     actions which would change this or other Account terms. 

          Master Trust Considerations.   The Trust, as a master trust,
     has previously issued the Series specified on Annex I to the
     Prospectus Supplement and is expected to issue additional Series
     from time to time. While the Principal Terms of each Series will
     be specified in a Supplement, the provisions of a Supplement and,
     therefore, the terms of any additional series, will not be
     subject to the prior review or consent of holders of the certifi-
     cates of any previously issued Series. Such Principal Terms may
     include: methods for determining applicable investor  percentages
     and allocating collections, provisions creating different or
     additional security or other Enhancement, different classes of
     certificates (including subordinated classes of certificates),
     provisions subordinating such Series to another Series (if the
     Supplement relating to such Series so permits) or other Series to
     such Series, and any other amendment or supplement to the Pooling
     and Servicing Agreement which is made applicable only to such
     Series. See "Description of the Certificates - Exchanges." It is a
     condition precedent to issuance of any additional series that
     each Rating Agency that has rated any outstanding Series at the
     request of the Transferor deliver written confirmation to the
     Trustee that the Exchange will not result in such Rating Agency
     reducing or withdrawing its rating on any outstanding Series.
     There can be no assurance, however, that the Principal Terms of
     any other Series, including any Series issued from time to time
     hereafter, might not have an impact on the timing and amount of
     payments received by a Certificateholder. See "Description of the
     Certificates - Exchanges." 

          Control.   Subject to certain exceptions, the Certificate-
     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. However, the Pooling
     and Servicing Agreement or related Supplement may provide that
     under certain circumstances the consent or approval of a speci-
     fied percentage of the aggregate Invested Amount of other Series
     or of the Invested Amount of a specified Class of such other
     Series will be required to direct certain actions, including
     amending the Pooling and Servicing Agreement in certain circum-
     stances. Certificateholders of such other Series may have inter-
     ests which do not coincide in any way with the interests of
     Certificateholders of the subject Series. 

          Certificate Rating.   Any rating assigned to the Certifi-
     cates of a Series or a Class by a Rating Agency will  reflect
     such Rating Agency's assessment of the likelihood that Certifi-
     cateholders of such Series or Class will receive the payments of
     interest and principal required to be made under the Pooling and
     Servicing Agreement and will be based primarily on the value of
     the Receivables in the Trust and the availability of any Enhance-
     ment with respect to such Series or Class. However, any such
     rating 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  inter-
     est on, any Certificates of such Class or Series will be paid on
     a scheduled 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. Certifi-
     cateholders. The rating will not be a recommendation to purchase,
     hold or sell Certificates of such Series or Class, and such
     rating will not comment as to the marketability of such Certifi-
     cates, 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 with-
     drawn entirely by a Rating Agency if in such Rating Agency's
     judgment circumstances so warrant. 

          The Transferor will request a rating of the Certificates
     offered hereby of each Series by at least one Rating Agency.
     There can be no assurance as to whether any rating agency not
     requested to rate the Certificates will nonetheless issue a
     rating with respect to any Series of Certificates or Class
     thereof, and, if so, what such rating would be. A rating assigned
     to any Series of Certificates or Class thereof by a rating agency
     that has not been requested by the Transferor to do so may be
     lower than the rating assigned by the Rating Agency or Rating
     Agencies pursuant to the Transferor's request. 

          Enhancement.   Although Enhancement may be provided with
     respect to a Series of Certificates or any Class thereof, the
     amount available will be limited and will be subject to certain
     reductions. If the amount available under any Enhancement is
     reduced to zero, Certificateholders of the Series or Class
     thereof covered by such Enhancement will bear directly the credit
     and other risks associated with their undivided interest in the
     Trust. See "Enhancement." 

          Book-Entry Registration.   Unless otherwise specified in the
     related Prospectus Supplement, the Certificates offered hereby of
     each Series initially will be represented by one or more certifi-
     cates registered in the name of Cede, the nominee for DTC, and
     will not be registered in the names of the Certificate Owners or
     their nominees. Unless and until Definitive Certificates are
     issued for a Series, Certificate Owners relating to such Series
     will not be recognized by the Trustee as Certificateholders, as
     that term will be used in the Pooling and Servicing Agreement.
     Hence, until such time, Certificate Owners will only be able to
     exercise the rights of Certificateholders indirectly through DTC,
     Cedel or Euroclear and their participating organizations. Because
     DTC can only act on behalf of individuals who are Participants in
     DTC's system (or participate indirectly through a Participant),
     the ability of a Certificate Owner to pledge its Certificates to
     persons or entities that do not participate in the DTC system, or
     otherwise take actions in respect of such Certificates, may be
     limited due to the lack of a physical certificate representing
     such Certificates. See "Description of the Certificates - Book-
     Entry Registration" and "-Definitive Certificates." 

                                   THE TRUST

          The Trust was formed, in accordance with the laws of the
     State of Delaware, pursuant to the Pooling and Servicing Agree-
     ment. The Trust was formed for the transaction relating to the
     issuance of the Series 1992-1 Certificates, this transaction and
     similar transactions, as contemplated by the Pooling and Servic-
     ing Agreement, and prior to formation had no assets or obliga-
     tions. The Trust will not engage in any business activity, other
     than as described herein and in the related Prospectus Supple-
     ments, but rather will only acquire and hold the Receivables,
     issue (or cause to be issued) the Certificates, the Exchangeable
     Transferor Certificate and certificates representing additional
     Series or Classes of Series and related activities (including,
     with respect to any Series or Class of such Series, entering into
     any Enhancement agreement) and make payments thereon. As a
     consequence, the Trust is not expected to have any need for
     additional capital resources. 

                       THE BANK'S CREDIT CARD ACTIVITIES

     GENERAL 

          The Receivables which the Bank has conveyed and will convey
     to the Trust pursuant to the Pooling and Servicing Agreement have
     been and will be generated from transactions made by holders of
     selected VISA and MasterCard credit card accounts. The Bank
     currently services the credit card accounts. Certain data pro-
     cessing and administrative functions associated with such servic-
     ing are performed on behalf of the Bank by First Data Resources,
     Inc. ("FDR"). See "-Description of FDR." 

          The following discussion describes certain terms and charac-
     teristics of the accounts in the Bank Portfolio from which the
     Accounts were selected. The Eligible Accounts from which the
     Accounts were selected do not represent the entire Bank Portfo-
     lio. In addition, Additional Accounts may consist of Eligible
     Accounts which are not currently in existence and which are
     selected using different criteria from those used in selecting
     the Accounts already included in the Trust. See "Description of
     the Certificates - Addition of Accounts." Consequently, actual loss
     and delinquency, revenue and monthly payment rate experience with
     respect to the Eligible Accounts and the Additional Accounts may
     be different from such experience for the Bank Portfolio de-
     scribed in the Prospectus Supplement. 

          Growth Strategy and Origination.   To achieve steady and
     diversified growth, the Bank originates credit card accounts
     through several different programs:  (i) First USA brand prod-
     ucts, (ii) partnership products such as affinity group, financial
     institutions, sports marketing and co-branding programs, and
     (iii) the acquisition of credit card portfolios from other
     financial institutions.  These programs (excluding portfolio
     acquisitions) use direct mail, telemarketing, take-one applica-
     tion displays, events, media and the Internet as channels to
     market the Bank's products.  Management believes that such multi-
     faceted account origination programs help to ensure balanced and
     reliable growth for the Bank.

          The First USA brand direct solicitation program represents
     the greatest share of new account origination.  The Bank has
     historically emphasized direct solicitation as a source of new
     accounts as its expertise has increased through experience and
     the benefit of numerous marketing, credit and risk management
     tests.  Currently, the Bank conducts national direct mail and
     telemarketing solicitation to geographic areas that have been
     selected from a process that includes a rigorous analysis of the
     economic indicators of each region of the nation and targets the
     most favorable regions.  The Bank carefully targets consumers
     through various datamining methods and targeting models.  The
     Bank aligns the product offering with the target customer segment
     along with the number and sequence of offers in order to maximize
     penetration, response rates and usage.

          The affinity group, financial institutions and sports
     marketing programs are partnership programs which involve the
     active participation of endorsing organizations.  The affinity
     group marketing program involves the solicitation of prospective
     individual cardmembers from identifiable groups with a common
     interest or affiliation.  In this program, the Bank has entered
     into exclusive marketing arrangements with a number of affinity
     groups.  The Bank typically pays referral compensation to the
     affinity groups for each new account generated.  The Bank has a
     similar relationship with certain professional sports organiza-
     tions.

          In its financial institutions program, the Bank maintains
     exclusive marketing partnership relationships with banks, as well
     as mortgage companies, insurance companies, brokerage firms and
     other financial institutions.  Through this program, participat-
     ing financial institutions offer Visa and MasterCard products to
     their customers without becoming primary issuers.  In addition to
     placing the name of the participating financial institution on
     the front of the plastic card, the Bank typically pays a referral
     fee for each account.  The Bank believes that the endorsement of
     the participating financial institution reduces overall origina-
     tion costs and encourages cardmember usage.
   
          The Bank also participates in co-branding, which involves a
     partnership between the Bank and a consumer products or services
     company to solicit the customers of such company.  Companies such
     as airlines, computer on-line services, catalog companies and
     general retailers participate with financial institutions in co-
     branding programs.  The Bank typically pays a portion of on-going
     revenue to the co-branding partner, with the benefit of such
     payment generally accruing to the customer in the form of
     "points" which can then be redeemed with the co-branding partner.
    
          The Bank currently has relationships with over 1,000 part-
     ners in these various programs.  Management believes this network
     is one of the largest of its kind in the nation.

          Underwriting Procedures.   Generally, the credit risk of
     each applicant is evaluated by application of a credit scoring
     system, which is intended to provide a general indication, based
     on the information available, of the applicant's willingness and
     ability to repay his or her obligations. Most applications are
     scored based on the information received on the application as
     well as data obtained from an independent credit reporting
     agency. In select cases, based on certain criteria, including
     likelihood of fraud, and in accordance with criteria established
     by Bank management, employment and earnings are verified by
     telephone. Credit limits are determined based on income and score
     or, in the case of applications that have not been scored, based
     on income and certain information obtained from the application
     and the independent credit reporting agency. Cardholder requests
     for increased credit limits are evaluated based on a current
     credit bureau report, updated application data, and prior account
     performance. In addition, credit limit increases are effected
     periodically by the Bank for all cardholders meeting specific
     criteria. 

          For preapproved solicitations, the Bank generally purchases
     prospect names that meet established credit criteria from credit
     bureaus. These lists are further edited and matched against
     internal and external sources to insure optimal quality and
     accuracy. The Bank then mails preapproved solicitation packages
     requiring only the signature and a brief amount of information
     from the prospect. Preapproved solicitations are targeted to high
     quality prospects and exhibit similar credit quality results as
     compared to non-preapproved solicitations. 

          For non-preapproved solicitations, the Bank purchases
     prospect names from a variety of sources and then edits the list
     utilizing internal and external sources to insure quality and
     accuracy. The prospective customers on the final list are mailed
     solicitations which include full applications. Respondents are
     approved or declined based on both the demographic characteris-
     tics drawn from the application and a credit bureau check. 

          Portfolio Acquisitions.   The Bank has made portfolio
     acquisitions in the past, but does not plan to rely on such
     transactions in order to achieve growth and earnings targets. 
     While acquisitions are possible in the future, management be-
     lieves that such transactions should be pursued only if favorable
     terms can be negotiated.  See "The Bank and First USA, Inc."
     Prior to acquiring a portfolio, the Bank reviews the historical
     performance and seasoning of the portfolio and the policies and
     practices of the selling institution, but individual accounts are
     not requalified by the Bank. There can be no assurance that
     Accounts so acquired were originated in a manner consistent with
     the Bank's policies as described under "-Growth Strategy and
     Origination" and "-Underwriting Procedures" above or that the
     underwriting and qualification of such Accounts conformed to any
     given standards. The Accounts include accounts previously ac-
     quired by the Bank. Such accounts and any accounts acquired in
     the future may become Additional Accounts provided that, at such
     time, they constitute Eligible Accounts. See "The Receivables,"
     "Description of the Certificates Transfer and Assignment of
     Receivables" and "-Representations and Warranties." 

     DESCRIPTION OF FDR

          With respect to the Accounts, certain data processing and
     administrative functions associated with servicing the Receiv-
     ables will initially be performed by FDR. If FDR were to fail or
     become insolvent, delays in processing and recovery of informa-
     tion with respect to charges incurred by the respective
     cardholders could occur, and the replacement of the services FDR
     currently provides to the Bank could be time-consuming. As a
     result, delays in payments to Certificateholders could occur. 

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

          The Bank utilizes a variety of the services provided by FDR
     in originating and servicing the Bank's VISA and MasterCard
     accounts, including provision of network interface to other card
     processors through Visa USA Incorporated and MasterCard Interna-
     tional Incorporated. This network provides cardholder authoriza-
     tions in addition to a conduit for funds transfer and settlement.

     BILLING AND PAYMENTS

          Cardholder Agreement.   Each cardholder is subject to an
     agreement with the Bank governing the terms and conditions of the
     related VISA or MasterCard account. Pursuant to each such agree-
     ment, the Bank reserves the right, upon advance notice to the
     cardholder, to add or to change any terms, conditions, services
     or features of its VISA or MasterCard accounts at any time,
     including increasing or decreasing periodic finance charges,
     other charges or minimum payment terms. The agreement with each
     cardholder provides that, subject to the requirements  of appli-
     cable law, after notice to a cardholder of any such new or
     changed terms, such new or changed terms will become effective at
     the time stated in such notice and will apply to all outstanding
     unpaid indebtedness as well as new transactions. 

          A cardholder may use the credit card to purchase or lease
     goods or services wherever the card is honored ("Purchases") or
     to obtain cash loans ("Cash Advances") from any financial insti-
     tution that accepts the card. Cash Advances may also be obtained
     through the use of "Credit Line Checks" issued by the Bank which
     may be completed and signed by the cardholder in the same way as
     a regular personal check. 

          Billing, Payments and Fees.   A billing statement is sent to
     each cardholder at the end of each monthly billing cycle in which
     the account has a debit or credit balance of more than one dollar
     or if a finance charge has been imposed. The Bank may assess a
     late payment fee if it does not receive the minimum payment by
     the payment due date shown on the monthly billing statement, but
     generally does not assess such fee if the minimum payment is
     received by the next billing date. The Bank may assess a return
     check fee for each payment check that is dishonored or that is
     unsigned or otherwise irregular, an overlimit fee for Purchases
     or Cash Advances that cause the credit line to be exceeded and
     administrative fees for certain functions performed at the
     request of the cardholder. Unless otherwise arranged between the
     Bank and the cardholder, any late payment fee, return check fee
     or administrative fee is added to the account and treated as a
     Purchase. In some cases, the Bank charges a nonrefundable Annual
     Membership Fee. 

          Monthly Periodic Finance Charges are not assessed in most
     circumstances on purchases if all balances shown in the billing
     statement are paid by the payment due date. Periodic Finance
     Charges accrue on new Purchases from the day that they are posted
     to the account. Finance charges accrue on Cash Advances from the
     later of the day that they are made and the first day of the
     billing cycle during which they were posted to the account; or,
     if a Credit Line Check is used, the day that the check is pre-
     sented for payment to the Bank. Aggregate monthly finance charges
     for each account consist of the sum of the Cash Advance finance
     charge (not applicable for certain accounts) for each new Cash
     Advance posted to the account other than Cash Advances obtained
     through Credit Line Checks plus the Periodic Finance Charge equal
     to the product of the monthly periodic rate (the "Monthly Period-
     ic Rate") multiplied by the average daily balance. The Bank
     issues accounts with fixed Monthly Periodic Rates and accounts
     with floating Monthly Periodic Rates that adjust periodically
     according to an index. 

          The foregoing provisions apply with respect to cardholders
     that have entered into one of the Bank's standard agreements by,
     in the case of a new account, signing an application or, in the
     case of an account acquired by the Bank from another institution,
     accepting the terms of the Bank's agreement in writing or by
     using the credit card after disclosure that the account will be
     governed by such terms. If the cardholder of an account acquired
     by the Bank from another institution has not entered into one of
     the Bank's standard agreements, the terms of the account may
     continue to be governed by the agreement between the cardholder
     and the seller of the account, which may differ in material
     respects from the provisions described above. 

     DELINQUENCIES AND CHARGE OFFS

          An account is contractually delinquent if the minimum
     payment is not received by the payment due date. An account is
     not treated as delinquent by the Bank if the minimum payment is
     received by the next billing date. Efforts to collect delinquent
     credit card receivables currently are made by the Bank's collec-
     tion department personnel with regional collection units located
     in Wilmington, Delaware, Baton Rouge, Louisiana and Dallas,
     Texas. Collection activities include statement messages, tele-
     phone calls and formal collection letters. Collectors generally
     initiate telephone contact with cardholders whose accounts have
     become 5 days or more delinquent. In the event that initial
     telephone contact fails to resolve the delinquency, the Bank
     continues to contact the cardholder by telephone and by mail. The
     Bank may also enter into arrangements with cardholders to extend
     or otherwise change payment schedules as approved by one of the
     Bank's collection managers. Delinquency levels are monitored
     daily by the respective collectors and aggregate delinquency
     information is reported daily to senior management. 

          Accounts are generally charged off immediately prior to the
     end of the seventh billing cycle after having become contractual-
     ly past due unless a payment has been received in an amount
     sufficient to bring the account into a different delinquency
     category or to bring the account current. Charge offs may occur
     earlier in some circumstances, as in the case of bankrupt
     cardholders. At the time of charge off an evaluation is made on a
     case by case basis whether to pursue further remedies. In most
     cases outside collection agencies and, in some cases,  outside
     attorneys, are engaged. In some cases charged off accounts are
     sold to outside collection agencies. The credit  evaluation,
     servicing and charge off policies and collection practices of the
     Bank may change from time to time in accordance with the Bank's
     business judgment and applicable law. 

          The Bank has a policy of restoring or "reaging" a delinquent
     account to current status when the cardholder has made three
     consecutive payments and, in the collector's judgment, has the
     ability to keep the account current. A collector may recommend
     that an account be reaged in other circumstances. All reaging
     must be approved by a supervisor and an account may be reaged no
     more than once per year. 

     INTERCHANGE

          Creditors participating in the VISA and MasterCard associa-
     tions receive certain fees ("Interchange") as partial compensa-
     tion for taking credit risk, absorbing fraud losses and funding
     receivables for a limited period prior to initial billing. Under
     the VISA and MasterCard systems a portion of this Interchange in
     connection with cardholder Purchases is collected by banks that
     issue credit cards by applying a discount to the amount paid by
     such banks to the banks that clear the related transactions for
     merchants. Interchange will be allocated to the Trust by treating
     1.3% (subject to adjustment at the option of the Transferor upon
     the satisfaction of certain conditions as  described herein in
     "Description of the Certificates - Discount Receivables," which
     adjusted percentage, if applicable, will be specified in the
     applicable Prospectus Supplement) of collections on the Receiv-
     ables (whether arising from Purchases or Cash Advances), other
     than collections with respect to Periodic Finance Charges, Annual
     Membership Fees and Other Charges, as collections of Discount
     Receivables. 

     RECOVERIES

          The Transferor and the Servicer will be required, pursuant
     to the terms of the Pooling and Servicing Agreement, to transfer
     to the Trust all amounts received by the Transferor or the
     Servicer with respect to Receivables in Defaulted Accounts,
     including amounts received by the Transferor or the Servicer from
     the purchaser or transferee with respect to the sale or other
     disposition of Receivables in Defaulted Accounts ("Recoveries").
     In the event of any such sale or other disposition of Receiv-
     ables, Recoveries will not include amounts received by the 
     purchaser or transferee of such Receivables but will be limited
     to amounts received by the Transferor or the Servicer from the
     purchaser or transferee. Collections of Recoveries will be
     treated as collections of Principal Receivables; provided,
     however, that to the extent the aggregate amount of Recoveries
     received with respect to any Monthly Period exceeds the aggregate
     amount of Principal Receivables (other than Ineligible Receiv-
     ables) in Defaulted Accounts on the day such Account became a
     Defaulted Account for each day in such Monthly Period, the amount
     of such excess will be treated as collections of Finance Charge
     Receivables. 

     THE RECEIVABLES

          The Receivables conveyed to the Trust arise in Accounts
     selected from the Bank Portfolio on the basis of criteria set
     forth in the Pooling and Servicing Agreement (the "Trust Portfo-
     lio"). Pursuant to the Pooling and Servicing Agreement, the
     Transferor has the right, subject to certain limitations and
     conditions set forth therein, to designate from time to time
     Additional Accounts and to transfer to the Trust all Receivables
     of such Additional Accounts, whether such Receivables are then
     existing or thereafter created. Any Additional Accounts designat-
     ed pursuant to the Pooling and Servicing Agreement must be
     Eligible Accounts as of the date the Transferor designates  such
     accounts as Additional Accounts. In addition, the Transferor is
     required to designate Additional Accounts (x) to maintain the
     Transferor Interest so that, during any period of 30 consecutive
     days, the Transferor Interest averaged over that period equals or
     exceeds such percentage as may be specified in any Supplement
     (such percentage, the "Minimum Transferor Interest") of the
     average of the aggregate amount of Principal Receivables for the
     same period, or (y) to maintain, for so long as certificates of
     any Series (including the Certificates) remain outstanding, an
     aggregate amount of Principal Receivables in amount equal to or
     greater than the Minimum Aggregate Principal Receivables. "Mini-
     mum Aggregate Principal Receivables" shall mean (i) an amount
     equal to the sum of the initial invested amounts for all Series
     then outstanding other than any Series of variable funding
     certificates, (ii) with respect to any series of variable funding
     certificates in its revolving period, the then current invested
     amount of such Series and (iii) with respect to any Series of
     variable funding certificates in its amortization period, the
     invested amount of such Series at the end of the last day of the
     Revolving Period for such Series. The Transferor will convey the
     Receivables then existing or thereafter created under such
     Additional Accounts to the Trust. Furthermore, pursuant to the
     Pooling and Servicing Agreement, the Transferor has the right
     (subject to certain limitations and conditions) to designate
     certain Accounts and to require the Trustee to reconvey all 
     receivables in such Removed Accounts to the Transferor, whether
     such Receivables are then existing or thereafter created.
     Throughout the term of the Trust, the Accounts from which the
     Receivables arise will be the Accounts designated by the Trans-
     feror on the Original Cut Off Date plus any Additional Accounts
     minus any Removed Accounts. 

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

     MATURITY ASSUMPTIONS

          Unless otherwise specified in the related Prospectus Supple-
     ment, for each Series, following the Revolving Period, collec-
     tions of Principal Receivables are expected to be distributed to
     the Certificateholders of such Series or any specified Class
     thereof on each specified Distribution Date during the Controlled
     Amortization Period, or are expected to be accumulated for
     payment to Certificateholders of such Series or any specified
     Class thereof during the Accumulation Period and distributed on a
     Scheduled Payment Date; provided, however, that, if the Rapid
     Amortization Period commences, collections of Principal Receiv-
     ables will be paid to Certificateholders in the  manner described
     herein and in the related Prospectus Supplement. The related
     Prospectus Supplement will specify the date on which the Con-
     trolled Amortization Period or the Accumulation Period, as
     applicable, will commence, the principal payments expected or
     available to be received or accumulated during such Controlled
     Amortization Period or Accumulation Period, or on the Scheduled
     Payment Date, as applicable, the manner and priority of principal
     accumulations and payments among the Classes of a Series of
     Certificates and the Pay Out Events which, if any were to occur,
     would lead to the commencement of a Rapid Amortization Period. 

          The related Prospectus Supplement will provide certain
     historical data relating to payments by cardholders, total
     charge-offs and other related information relating to the Bank
     Portfolio. There can be no assurance that future events will be
     consistent with such historical data. 

          The amount of collections of Receivables may vary from month
     to month due to seasonal variations, general economic conditions
     and payment habits of individual cardholders. There can be no
     assurance that collections of Principal Receivables with respect
     to the Trust Portfolio, and thus the rate at which the related 
     Certificateholders could expect to receive or accumulate payments
     of principal on their Certificates during an Amortization Period,
     or on any Scheduled Payment Date, as applicable, will be similar
     to any historical experience set forth in a related Prospectus
     Supplement. If a Pay Out Event occurs, the average life and
     maturity of such Series of Certificates could be significantly
     reduced. In addition, there can be no assurance that the issuance
     of other Series of Certificates or the terms of such other Series
     might not have an impact on the timing of the payments received
     by Certificateholders. 

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

                                USE OF PROCEEDS

          Unless otherwise specified in the related Prospectus Supple-
     ment, the net proceeds from the sale of the Certificates will be
     paid to the Bank or applied to the purchase of receivables from
     First USA Credit Card Master Trust II. The Bank will use such
     proceeds for its general corporate purposes. 

                          THE BANK AND FIRST USA, INC.

          First USA Bank.   The Bank is a wholly-owned subsidiary of
     First USA Financial, Inc. ("First USA Financial"), which is a
     wholly-owned subsidiary of First USA, Inc. ("FUSA"). 

          The Bank is among the nation's largest issuers of VISA and
     MasterCard credit cards in the United States. The Bank's revenues
     derive primarily from interest income and fees on its credit card
     accounts and interchange income. Its primary cash expenses
     include the cost of funding credit card loans, credit losses,
     salaries and employee benefits, marketing expenses, processing
     expenses and income taxes. 

          The Bank offers a broad array of bankcard products to
     targeted segments of creditworthy consumers. The Bank's primary
     target market is experienced users of general purpose credit
     products. The strategy of the Bank is to offer uniquely tailored
     individualized products to profitable consumer segments. 

          The Bank markets over 1,000 credit card products to custom-
     ers throughout the United States. These products cover a range
     which includes standard card products, those that are identified
     and developed through datamining efforts, as well as products
     that are developed and marketed through partnership relation-
     ships. Products include designs that are tailored to an
     individual's lifestyle, profession or interest; those that are
     built around affiliations, such as universities or fraternal
     organizations, co-brand relationships and programs with financial
     institutions; an upscale platinum card product; and the most
     individualized product offering, a First USA Images Photocard. 

          The Bank's products feature low interest rates, specific
     features and benefits, unique card design and individualized
     credit lines. The Bank's strategy is to target customers through
     a carefully matched combination of pricing, credit analysis and
     packaging. Rates, fees, other features and credit lines offered
     vary depending on the profile of targeted prospect groups. The
     Bank generally markets its products with low introductory and
     regular rates and no annual fee. 

          In line with its product diversity, the Bank has built and
     maintains a broad set of distribution channels. The Bank is one
     of the leading direct mailers and telemarketers in the industry
     and manages a large active sales force to distribute its products
     via fairs, tradeshows and other events. The Bank also markets its
     products through an array of Web sites and utilizes other direct
     response media channels for distribution. 

          First USA, Inc.   Incorporated in 1989, FUSA is a Delaware
     corporation, which, through its wholly-owned subsidiary, First
     USA Bank, is the fourth largest issuer of VISA and MasterCard
     credit cards in the United States. FUSA conducts its business
     through its wholly-owned subsidiary, First USA Financial, which
     is the parent company of the Bank and the majority stockholder of
     First USA Paymentech, Inc. ("First USA Paymentech") . 

          On January 19, 1997, FUSA and Banc One Corporation, an Ohio
     corporation ("Banc One"), entered into an Agreement and Plan of
     Merger (the "Merger Agreement") providing, among other things,
     for the merger (the "Merger") of FUSA with and into Banc One,
     with Banc One as the surviving corporation following the Merger. 
     Consummation of the Merger is subject to certain standard condi-
     tions, including, but not limited to, approval of the Merger
     Agreement by the holders of a majority of the shares of FUSA's
     common stock and FUSA's 61/4% convertible preferred stock, voting
     together as a class, and a majority of the shares of Banc One's
     common stock, the receipt of all required regulatory approvals
     and the making of all necessary governmental filings. Stockholder
     meetings to vote on the Merger are expected to be held in the
     second quarter of calendar year 1997 and the Merger is expected
     to occur shortly thereafter. 

          The Merger Agreement contains certain covenants of the
     parties pending consummation of the Merger. Generally, FUSA and
     Banc One and their subsidiaries must carry on their businesses in
     the ordinary course consistent with past practice. Under the
     Merger Agreement, FUSA and its subsidiaries are also subject to
     certain restrictions and limitations on, among other things, the
     sale or encumbrance of assets except in the ordinary course of
     business consistent with past practice and except for sales,
     transfers or dispositions of receivables in connection with
     securitizations of such receivables, and the incurrence of
     indebtedness except for indebtedness incurred in the ordinary
     course of business, such as the issuance of asset backed securi-
     ties. 
   
          FUSA's majority owned subsidiary, First USA Paymentech,
     engages in the credit card industry primarily as a payment
     processor of merchant bankcard transactions. In March 1996, First
     USA Paymentech completed an initial public offering of its common
     stock. First USA Paymentech, through its wholly-owned subsidiary,
     First USA Merchant Services, Inc. ("Merchant Services"), is the
     third largest payment processor of merchant bankcard transactions
     in the United States.  In December 1996 and January 1997,  FUSA
     and First USA Paymentech sold an aggregate of approximately 4.4
     million and 3.1 million shares of First USA Paymentech common
     stock, respectively, for $34.00 per share, which included the
     exercise of underwriters' over-allotment options. Net proceeds
     to FUSA from the secondary offering were $139.8 million. Subse-
     quent to this offering, First USA Financial owns approximately
     57% of First USA Paymentech common stock. 

          During the fiscal quarter ended December 31, 1996, First USA
     Capital Trust I (the "Capital Trust"), a Delaware business trust
     wholly owned by FUSA, completed a $200 million underwritten
     public offering of 9.33% tax deductible Capital Securities. The
     Capital Trust invested the proceeds from the Capital Securities
     in Junior Subordinated Debentures, due January 15, 2027, issued
     by FUSA. Proceeds from the sale of the Junior Subordinated
     Debentures were used for general corporate purposes, including
     capital contributions to operating subsidiaries. 

          FUSA's other business units, conducted through other subsid-
     iaries of First USA Financial and First USA Paymentech, provide
     services that complement the Bank's and First USA Paymentech's 
     business operations. 
    
                        DESCRIPTION OF THE CERTIFICATES

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

     GENERAL

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

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

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

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

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

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

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

     BOOK-ENTRY REGISTRATION

          Unless otherwise specified in the related Prospectus Supple-
     ment, with respect to each Series of Certificates in book-entry
     form, Certificateholders may hold their Certificates through DTC
     (in the United States) or Cedel or Euroclear (in Europe), which
     in turn hold through DTC, if they are participants of such
     systems, or indirectly through organizations that are partici-
     pants in such systems. 

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

          DTC is a limited-purpose trust company organized under the
     laws of the State of New York, a member of the Federal Reserve
     System, a "clearing corporation" within the meaning of the New
     York Uniform Commercial Code, and a "clearing agency" registered
     pursuant to the provisions of Section 17A of the Exchange Act.
     DTC was created to hold securities for its participating organi-
     zations ("Participants") and facilitate the clearance and settle-
     ment of securities transactions between Participants through
     electronic book-entry changes in accounts of its Participants,
     thereby eliminating the need for physical movement of certifi-
     cates. Participants include securities brokers and dealers (who
     may include the underwriters of any Series), banks, trust compa-
     nies and clearing corporations and may include certain other
     organizations. Indirect access to the DTC system also is avail-
     able to others such as banks, brokers, dealers and trust compa-
     nies that clear through or maintain a custodial relationship with
     a Participant, either directly or indirectly (the "Indirect
     Participants"). 

          Transfers between DTC Participants will occur in accordance
     with DTC rules. Transfers between Cedel Participants and
     Euroclear Participants will occur in the ordinary way in accor-
     dance with their applicable rules and operating procedures. 

          Cross-market transfers between persons holding directly or
     indirectly through DTC in the United States, on the one hand, and
     directly or indirectly through Cedel Participants 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 rele-
     vant 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 or securities in
     Cedel or Euroclear as a result of a transaction with a DTC
     Participant will be made during the subsequent securities settle-
     ment processing, dated the business day following the DTC settle-
     ment date, and such credits or any transactions in such securi-
     ties settled during such processing will be reported to the
     relevant Cedel Participant or Euroclear 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. 

          Certificate Owners that are not Participants or Indirect
     Participants but desire to purchase, sell or otherwise transfer
     ownership of, or other interest in, Certificates may do so only
     through Participants and Indirect Participants. In addition,
     Certificate Owners will receive all distributions of principal of
     and interest on the Certificates from the Trustee through the
     Participants who in turn will receive them from DTC. Under a
     book-entry format, Certificate Owners may experience some delay
     in their receipt of payments, since such payments will be for-
     warded by the Trustee to Cede, as nominee for DTC. DTC will
     forward such payments to its Participants which thereafter will 
     forward them to Indirect Participants or Certificate Owners. It
     is anticipated that the only "Certificateholder" of Certificates
     in book-entry form will be Cede, as nominee of DTC. Certificate
     Owners will not be recognized by the Trustee as Certificatehold-
     ers, as such term is used in the Pooling and Servicing Agreement,
     and Certificate Owners will only be permitted to exercise the
     rights of Certificateholders indirectly through the Participants
     who in turn will exercise the rights of Certificateholders
     through DTC. 

          Under the rules, regulations and procedures creating and
     affecting DTC and its operations, DTC is required to make book-
     entry transfers among Participants on whose behalf it acts with
     respect to the Certificates and is required to receive and
     transmit distributions of principal and interest on the Certifi-
     cates. Participants and Indirect Participants with which Certifi-
     cate 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 Certifi-
     cate Owners. Accordingly, although Certificate Owners will not
     possess Certificates, Certificate Owners will receive payments
     and will be able to transfer their interests. 

          Because DTC can only act on behalf of Participants, who in
     turn act on behalf of Indirect Participants and certain banks,
     the ability of a Certificate Owner to pledge Certificates to
     persons or entities that do not participate in the DTC system, or
     otherwise take actions in respect of such Certificates, may be
     limited due to the lack of a physical certificate for such
     Certificates. 

          DTC has advised the Transferor that it will take any action
     permitted to be taken by a Certificateholder under the Pooling
     and Servicing Agreement only at the direction of one or more
     Participants to whose account with DTC the Certificates are
     credited. Additionally, DTC has advised the Transferor that it
     will take such actions with respect to specified percentages of
     the Invested Amount 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 Partici-
     pants") and facilitates the clearance and settlement of securi-
     ties 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 by Cedel in any of 36 currencies,
     including United States dollars. Cedel provides to its Cedel
     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 regulations by the
     Luxembourg Monetary Institute. Cedel  Participants are recognized
     financial institutions around the world, including underwriters,
     securities brokers and dealers, banks, trust companies, clearing
     corporations and certain other organizations and may include the
     underwriters of any Series of Certificates. 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 (the "Euroclear System") 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 34 currencies, including United States
     dollars. The Euroclear System includes various other services,
     including securities lending and borrowing and interfaces with
     domestic markets in several countries generally similar to the
     arrangements for cross-market transfers with DTC described above.
     The Euroclear System is operated by Morgan Guaranty Trust Company
     of New York, Brussels, Belgium office (the "Euroclear Operator" 
     or "Euroclear"), under contract with 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 the Euroclear
     System on behalf of Euroclear Participants. Euroclear Partici-
     pants include banks (including central banks), securities brokers
     and dealers and other professional financial intermediaries and
     may include the underwriters of any Series of Certificates.
     Indirect access to the Euroclear System is also  available to
     other firms that clear through or maintain a custodial relation-
     ship with a Euroclear Participant, either directly or indirectly.

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

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

          Distributions with respect to Certificates held through
     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 report-
     ing in accordance with relevant United States tax laws and
     regulations. Cedel or the Euroclear Operator, as the case may be,
     will take any other action permitted to be taken by a Certifi-
     cateholder under the Pooling and Servicing Agreement on behalf of
     a Cedel Participant or a 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 forego-
     ing procedures in order to facilitate transfers of Certificates
     among participants of DTC, Cedel and Euroclear, they are under no
     obligation to perform or continue to perform such procedures and
     such procedures may be discontinued at any time. 

     DEFINITIVE CERTIFICATES

          Unless otherwise specified in the related Prospectus Supple-
     ment, the Certificates of each Series otherwise issued in book-
     entry form will be issued in fully registered, certificated form
     to Certificate Owners or their nominees ("Definitive Certifi-
     cates"), rather than to DTC or its nominee, only if (i) the
     Transferor advises the Trustee in writing that DTC is no longer
     willing or able to discharge properly its responsibilities as
     Depository with respect to such Series of Certificates, and the
     Trustee or the Transferor is unable to locate a qualified succes-
     sor, (ii) the Transferor, at its option, advises the Trustee in
     writing that it elects to terminate the book-entry system through
     DTC or (iii) after the occurrence of a Servicer Default, Certifi-
     cate Owners representing not less than 50% (or such other per-
     centage specified in the related Prospectus Supplement) of the
     Invested Amount advise the Trustee and DTC through Participants
     in writing that the continuation of a book-entry system through
     DTC (or a successor thereto) is no longer in the best interest of
     the Certificate Owners. 

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

          Distribution of principal and interest on the Certificates
     will be made by the Trustee directly to Holders of Definitive
     Certificates in accordance with the procedures set forth herein
     and in the Pooling and Servicing Agreement. Interest payments and
     any principal payments on each Distribution Date or other payment
     date as specified in the related Prospectus Supplement will be
     made to Holders in whose names the Definitive Certificates were
     registered at the close of business on the related Record Date.
     Distributions will be made by check mailed to the address of such
     Holder as it appears on the register maintained by the Trustee.
     The final payment on any Certificate (whether Definitive Certifi-
     cates or the Certificates registered in the name of Cedel repre-
     senting the Certificates), however, will be made only upon
     presentation and surrender of such Certificate at the office or
     agency specified in the notice of final distribution to Certifi-
     cateholders. The Trustee will provide such notice to registered
     Certificateholders not later than the fifth day of the month of
     such final distributions. 

          Definitive Certificates will be transferable and exchange-
     able 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. 

     INTEREST PAYMENTS

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

     PRINCIPAL PAYMENTS

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

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

     SHARED EXCESS FINANCE CHARGE COLLECTIONS

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

     SHARED COLLECTIONS OF PRINCIPAL RECEIVABLES

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

     COMPANION SERIES

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

     TRANSFER AND ASSIGNMENT OF RECEIVABLES

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

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

     EXCHANGES

          The Pooling and Servicing Agreement provides for the Trustee
     to issue two types of certificates: (i) one or more Series of
     certificates which are transferable and have the characteristics
     described below and (ii) the Exchangeable Transferor Certificate,
     a certificate which evidences the Transferor Interest, which
     initially is held by the Transferor and is transferable only as
     provided in the Pooling and Servicing Agreement. The Pooling and 
     Servicing Agreement also provides that, pursuant to any one or
     more Supplements, the holder of the Exchangeable Transferor
     Certificate may tender such certificate, or the Exchangeable
     Transferor Certificate and the certificates evidencing any Series
     of certificates, to the Trustee in exchange for one or more new
     Series and a reissued Exchangeable Transferor Certificate. Under
     the Pooling and Servicing Agreement, the holder of the Exchange-
     able Transferor Certificate may define, with respect to any newly
     issued Series, certain terms including: (i) its initial investor
     interest (or method for calculating such amount); (ii) its
     certificate rate (or formula for the determination thereof);
     (iii) its payment dates and the date from which interest shall
     accrue; (iv) its series termination date; and (v) such other
     terms as the Transferor may deem appropriate (all such terms, the
     "Principal Terms" of such Series). None of the Transferor, the
     Servicer, the Trustee or the Trust is required or intends to
     obtain the consent of any Certificateholder to issue any addi-
     tional Series. However, as a condition of an Exchange, the holder
     of the Exchangeable Transferor Certificate will deliver to the
     Trustee written confirmation that the Exchange will not result in
     the Rating Agency reducing or withdrawing its rating of any
     certificates of any outstanding Series. The Transferor may offer
     any Series to the public under a Disclosure Document in transac-
     tions either registered under the Securities Act or exempt from
     registration thereunder directly, through the Underwriters or one
     or more other underwriters or placement agents, in fixed-price
     offerings or in negotiated transactions or otherwise. Any such
     Series may be issued in fully registered or book-entry form in
     minimum denominations determined by the Transferor. Other Series
     have been or are being issued by the Trust. The Transferor
     intends to offer, from time to time, additional Series issued by
     the Trust. 

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

     REPRESENTATIONS AND WARRANTIES

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

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

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

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

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

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

     ADDITION OF ACCOUNTS

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

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

     REMOVAL OF ACCOUNTS

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

     COLLECTION AND OTHER SERVICING PROCEDURES

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

     TRUST ACCOUNTS

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

     DISCOUNT RECEIVABLES

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

     APPLICATION OF COLLECTIONS

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

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

     FUNDING PERIOD

          For any Series of Certificates, the related Prospectus
     Supplement may specify that for a period beginning on the Closing
     Date and ending on a specified date before the commencement of an
     Amortization Period or Accumulation Period with respect to such
     Series (the "Funding Period"), the aggregate amount of Principal 
     Receivables in the Trust allocable to such Series may be less
     than the aggregate principal amount of the Certificates of such
     Series and that the amount of such deficiency (the "Pre-Funding
     Amount") will be held in a trust account established with the
     Trustee for the benefit of the Certificateholders of such Series
     (the "Pre-Funding Account") pending the transfer of additional
     Receivables to the Trust or pending the reduction of the Invested
     Amounts of other Series. The related Prospectus Supplement will
     specify the Initial Invested Amount with respect to such Series,
     the aggregate principal amount of such Series (the "Full Invested
     Amount") and the date by which the Invested Amount is expected to
     equal the Full Invested Amount. The Invested Amount will increase
     as Receivables are delivered to the Trust or as the Invested
     Amounts of other Series are reduced. The Invested Amount may also
     decrease due to Investor Charge-Offs as provided in the related
     Prospectus Supplement. 

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

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

     DEFAULTED RECEIVABLES; REBATES AND FRAUDULENT CHARGES

          On the first business day on or before the eighth calendar
     day prior to each Distribution Date (the "Determination Date"),
     the Servicer will calculate the Investor Default Amount for the
     preceding Monthly Period. Receivables in any Account will be
     charged off as uncollectible in accordance with the Servicer's
     customary and usual policies and procedures for servicing its own
     comparable credit card accounts (such an Account, a "Defaulted 
     Account"). The term "Default Amount" means, for any Monthly
     Period, an amount (which shall not be less than zero) equal to
     (a) the aggregate amount of Principal Receivables (other than
     Ineligible Receivables) in Defaulted Accounts on the day such
     Account became a Defaulted Account for each day in such Monthly
     Period minus (b) the aggregate amount of Recoveries received in
     such Monthly Period. A portion of the Default Amount (the "Inves-
     tor Default Amount") will be allocated to the Certificateholders
     for each Distribution Date in an amount equal to the product of
     the Investor Percentage for the relevant Series applicable during
     the related Monthly Period and the Default Amount for such
     related Monthly Period. In the case of a Series of Certificates
     having more than one Class, the Investor Default Amount will be
     allocated among the Classes in the manner described in the
     related Prospectus Supplement. If so provided in the related
     Prospectus Supplement, an amount equal to the Investor Default
     Amount for any Monthly Period may be paid from other amounts,
     including from Enhancement, and applied to pay principal to
     Certificateholders or the holder of the Exchangeable Transferor
     Certificate, as appropriate. In the case of a Series  of Certifi-
     cates having one or more Classes of Subordinated Certificates,
     the related Prospectus Supplement may provide that all or a
     portion of amounts otherwise allocable to such Subordinated
     Certificates may be paid to the Senior Certificateholders to make
     up any Investor Default Amount allocable to such Senior Certifi-
     cateholders. 

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

     INVESTOR CHARGE-OFFS

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

     FINAL PAYMENT OF PRINCIPAL; TERMINATION

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

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

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

     PAY OUT EVENTS

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

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

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

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

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

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

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

     CERTAIN MATTERS REGARDING THE TRANSFEROR AND THE SERVICER

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

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

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

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

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

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

     SERVICER DEFAULT

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

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

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

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

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

          (d) the occurrence of certain events of bankruptcy, insol-
     vency or receivership of the Servicer. 

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

          In the event of a Servicer Default, if a conservator or
     receiver is appointed for the Servicer and no Servicer Default
     other than such conservatorship or receivership or the insolvency
     of the Servicer exists, the conservator or receiver may have the
     power to prevent either the Trustee or the majority of the
     certificateholders from effecting a Service Transfer. 

     REPORTS TO CERTIFICATEHOLDERS

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

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

     REPORTS; NOTICES

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

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

     EVIDENCE AS TO COMPLIANCE 

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

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

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

     AMENDMENTS 

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

          The Pooling and Servicing Agreement and the Supplement may
     be amended by the Transferor, the Servicer and the Trustee with
     the consent of the holders of certificates evidencing undivided
     interests aggregating not less than 662/3% of the investor
     interests of all Series adversely affected, for the purpose of
     adding any provisions to, changing in any manner or eliminating
     any of the provisions of the Pooling and Servicing Agreement or
     the Supplement or of modifying in any manner the rights of
     certificateholders of any then outstanding Series. No such 
     amendment, however, may (a) reduce in any manner the amount of,
     or delay the timing of, distributions required to be made on any
     such Series, (b) change the definition of or the manner of
     calculating the interest of any certificateholder of such Series,
     or (c) reduce the aforesaid percentage of undivided interests the
     holders of which are required to consent to any such amendment,
     in each case without the consent of all certificateholders of all
     Series adversely affected. Promptly following the execution of
     any amendment to the Pooling and Servicing Agreement, the Trustee
     will furnish written notice of the substance of such amendment to
     each Certificateholder. Any Supplement and any amendments regard-
     ing the addition or removal of Receivables from the Trust will
     not be considered an amendment requiring certificateholder
     consent under the provisions of the Pooling and Servicing Agree-
     ment and any Supplement. 

     LIST OF CERTIFICATEHOLDERS 

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

     THE TRUSTEE 

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

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


                                  ENHANCEMENT

     GENERAL 

          For any Series, Enhancement may be provided with respect to
     one or more Classes thereof. Enhancement may be in the form of
     the subordination of one or more Classes of the Certificates of
     such Series, the establishment of a cash collateral guaranty or
     account, a letter of credit, a surety bond, insurance, spread
     account, reserve account, the use of cross-support features or
     another method of Enhancement described in the related Prospectus
     Supplement, or any combination of the foregoing. If so specified
     in the related Prospectus Supplement, any form of Enhancement may
     be structured so as to be drawn upon by more than one Class to
     the extent described therein. 

          Unless otherwise specified in the related Prospectus Supple-
     ment for a Series, the Enhancement will not provide protection
     against all risks of loss and will not guarantee repayment of the
     entire principal balance of the Certificates and interest there-
     on. If losses occur which exceed the amount covered by the
     Enhancement or which are not covered by the Enhancement, Certifi-
     cateholders will bear their allocable share of deficiencies. 

          If Enhancement is provided with respect to a Series, the
     related Prospectus Supplement will include a description of (a)
     the amount payable under such Enhancement, (b) any conditions to
     payment thereunder not otherwise described herein, (c) the
     conditions (if any) under which the amount payable under such
     Enhancement may be reduced and under which such Enhancement may
     be terminated or replaced and (d) any material provision of any
     agreement relating to such Enhancement. Additionally, the related
     Prospectus Supplement may set forth certain information with
     respect to the issuer of any third party Enhancement (the "En-
     hancement Provider"), including (i) a brief description of its
     principal business activities, (ii) its principal place of
     business, place of incorporation and the jurisdiction under which
     it is chartered or licensed to do business, (iii) if applicable,
     the identity of regulatory agencies which exercise primary
     jurisdiction over the conduct of its business and (iv) its total 
     assets, and its stockholders' or policyholders' surplus, if
     applicable, and other appropriate financial information as of the
     date specified in the Prospectus Supplement. 

     SUBORDINATION 

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

     CASH COLLATERAL GUARANTY OR ACCOUNT 

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

     COLLATERAL INVESTED AMOUNT 

          If so specified in the related Prospectus Supplement,
     support for a Series or one or more Classes thereof will be
     provided initially by an undivided interest in the Trust (the
     "Collateral Invested Amount") in an amount initially equal to a
     percentage of the senior Certificates of such Series as specified
     in the Prospectus Supplement. Such Series will also have the
     benefit of a Cash Collateral Guaranty or Cash Collateral Account
     with an initial amount on deposit therein of zero or such amount
     as specified in the Prospectus Supplement which will be increased
     (i) to the extent the Transferor elects, subject to certain
     conditions specified in the related Prospectus Supplement, to
     apply collections of Principal Receivables allocable to the
     Collateral Invested Amount to decrease the Collateral Invested
     Amount, (ii) to the extent collections of Principal Receivables
     allocable to the Collateral Invested Amount are required to be
     deposited into the Cash Collateral Account as specified in the
     related Prospectus Supplement and (iii) to the extent excess
     collections of Finance Charge Receivables are required to be
     deposited into the Cash Collateral Account as specified in the
     related Prospectus Supplement. The total amount of the Enhance-
     ment available pursuant to the Collateral Invested Amount and the
     Cash Collateral Guaranty or Cash Collateral Account will be the
     lesser of the sum of the Collateral Invested Amount and 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 payments which otherwise would be made to holders of the
     Collateral Invested Amount will be distributed to holders of
     senior Certificates and the circumstances under which payment
     will be made to the beneficiaries of the Cash Collateral Guaranty
     from the Cash Collateral Account or from the Cash Collateral
     Account directly. 

          If so specified in the related Prospectus Supplement, the
     Collateral Invested Amount may be issued in certificated form and
     may have voting and certain other rights of a subordinated Class
     of certificates.  Any Collateral Invested Amount issued in
     certificated form may be offered hereby or under a separate
     Disclosure Document in transactions either registered under the
     Securities Act or exempt from registration thereunder.

     LETTER OF CREDIT 

          If so specified in the related Prospectus Supplement,
     support for a Series or one or more Classes thereof will be
     provided by one or more letters of credit. A letter of credit may
     provide limited protection against certain losses in addition to
     or in lieu of other Enhancement. The issuer of the letter of
     credit (the "L/C Bank") will be obligated to honor demands with
     respect to such letter of credit, to the extent of the amount
     available thereunder, to provide funds under the circumstances
     and subject to such conditions as are specified in the related
     Prospectus Supplement. 

          The maximum liability of an L/C Bank under its letter of
     credit will generally be an amount equal to a percentage speci-
     fied in the related Prospectus Supplement of the Initial Invested
     Amount of a Series or a Class of such Series. The maximum amount
     available at any time to be paid under a letter of credit will be
     determined in the manner specified therein and in the related
     Prospectus Supplement. 

     SURETY BOND OR INSURANCE POLICY 

          If so specified in the related Prospectus Supplement,
     insurance with respect to a Series or one or more Classes thereof
     will be provided by one or more insurance companies. Such insur-
     ance 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 will be purchased for the benefit of the holders of
     any Series or Class of such Series to assure distributions or
     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 thereof will be
     provided by the periodic deposit of certain available excess cash
     flow from the Trust assets into an account (the "Spread Account")
     intended to assure the subsequent distribution of interest and
     principal on the Certificates of such Class or Series in the
     manner specified in the related Prospectus Supplement. 

     RESERVE ACCOUNT 

          If so specified in the related Prospectus Supplement,
     support for a Series or one or more Classes thereof will be
     provided by the establishment of a reserve account (the "Reserve
     Account"). The Reserve Account may be funded, to the extent
     provided in the related Prospectus Supplement, by an initial cash
     deposit, the retention of certain periodic distributions of
     principal or interest otherwise payable to one or more Classes of
     Certificates, including the Subordinated Certificates, or both,
     or the provision of a letter of credit, guarantee insurance
     policy or other form of credit or any combination thereof. The
     Reserve Account will be established to assure the subsequent
     distribution of principal or interest on the Certificates of such
     Series or Class thereof in the manner provided in the related
     Prospectus Supplement. 

                   CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

     TRANSFER OF RECEIVABLES 

          The Transferor has represented and warranted in the Pooling
     and Servicing Agreement that the transfer of Receivables by it to
     the Trust constitutes either a valid transfer and assignment to
     the Trust of all right, title and interest of the Transferor in
     and to the Receivables, except for the interest of the Transferor
     as holder of the Exchangeable Transferor Certificate, or the
     grant to the Trust of a security interest in the Receivables. The
     Transferor has also represented and warranted in the Pooling and
     Servicing Agreement that, in the event the transfer of Receiv-
     ables by the Transferor to the Trust is deemed to create a
     security interest under the Uniform Commercial Code, as in effect
     in the State of Delaware (the "UCC"), there will exist a valid,
     subsisting and enforceable first priority perfected security
     interest in such Receivables created thereafter in favor of the
     Trust on and after their creation, except for certain tax and
     other governmental liens. For a discussion of the Trust's rights
     arising from a breach of these warranties, see "Description of
     the Certificates Representations and Warranties." 

          The Transferor has represented that the Receivables are
     "accounts" for purposes of the UCC. Both the transfer and assign-
     ment of accounts and the transfer of accounts as security for an
     obligation are treated under Article 9 of the UCC as creating a
     security interest therein and are subject to its provisions, and
     the filing of an appropriate financing statement is required to
     perfect the security interest of the Trust. Financing statements
     covering the Receivables have been filed with the appropriate
     governmental authority to protect 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 the Closing Date could have an interest in such
     Receivables with priority over the Trust's interest. Under the
     Pooling and Servicing Agreement, however, the Transferor has
     represented and warranted that it transferred the Receivables to
     the Trust free and clear of the lien of any third party. In
     addition, the Transferor has covenanted that it will not sell,
     pledge, assign, transfer or grant any lien on any Receivable (or 
     any interest therein) other than to the Trust. A tax or other
     government lien or other nonconsensual lien on property of the
     Transferor arising prior to the time a Receivable comes into
     existence may also have priority over the interest of the Trust
     in such Receivable. In addition, if the FDIC were appointed as
     receiver of the Transferor, certain administrative expenses of
     the receiver may also have priority over the interest of the
     Trust in such Receivable. 

     CERTAIN MATTERS RELATING TO RECEIVERSHIP

          The Federal Deposit Insurance Act ("FDIA"), as amended by
     the Financial Institutions Reform, Recovery and Enforcement Act
     of 1989, sets forth certain powers that the FDIC could exercise
     if it were appointed as conservator or receiver of the Transferor
     or the Servicer. Among other things, the FDIA grants such a
     conservator or receiver the power to repudiate contracts of, and
     to request a stay of up to 90 days of any judicial action or
     proceeding involving, the Transferor or the Servicer. 

          To the extent that (i) the Transferor granted a security
     interest in the Receivables to the Trust, (ii) the interest was
     validly perfected before the Transferor's insolvency, (iii) the
     interest was not taken or granted in contemplation of the
     Transferor's insolvency or with the intent to hinder, delay or
     defraud the Transferor or its creditors, (iv) the Pooling and
     Servicing Agreement is continuously a record of the Bank, and (v)
     the Pooling and Servicing Agreement represents a bona fide and
     arm's length transaction undertaken for adequate consideration in
     the ordinary course of business and that the Trustee is the
     secured party and is not an insider or affiliate of the  Trans-
     feror, such valid perfected security interest of the Trustee
     should be enforceable (to the extent of the Trust's "actual
     direct compensatory damages") notwithstanding the insolvency of,
     or the appointment of a receiver or conservator for, the Trans-
     feror and payments to the Trust with respect to the Receivables
     (up to the amount of such damages) should not be subject to an
     automatic stay of payment or to recovery by the FDIC as conserva-
     tor or receiver of the Transferor. If, however, the FDIC were to
     assert that the security interest was unperfected or unenforce-
     able or were to require the Trustee to establish its right to
     those payments by submitting to and completing the statutory
     administrative claims procedure, or the FDIC were to request a
     stay of proceedings with respect to the Transferor, delays in
     payments on the Certificates and possible reductions in the
     amount of those payments could occur. In the event of a repudia-
     tion of obligations by the FDIC as conservator or receiver, a
     claim for the repudiated obligation is limited to "actual direct
     compensatory damages" determined as of the date of the appoint-
     ment of the FDIC as conservator or receiver. The FDIA does not
     define the term "actual direct compensatory damages." On April
     10, 1990, the RTC, formerly a sister agency of the FDIC, adopted
     a statement of policy (the "RTC Policy Statement") with respect
     to the payment of interest on collateralized borrowings. The RTC
     Policy Statement states that interest on such borrowings will be
     payable at the contract rate up to the date of the redemption or
     payment by the conservator, receiver, or the trustee of an amount
     equal to the principal owed plus the contract rate of interest up
     to the date of such payment or redemption, plus any expenses of
     liquidation if provided for in the contract, to the extent
     secured by the collateral. The FDIC has not adopted a formal
     policy statement on payment of "actual  direct compensatory
     damages" with respect to collateralized borrowings of banks that
     are repudiated. The Transferor believes that the general practice
     of the FDIC in such circumstances is to permit the collateral to
     be applied to pay the outstanding principal owed plus interest
     accrued at the contract rate up to the date of payment, together
     with the costs of liquidation of the collateral if provided for
     in the contract. In one case, however, involving the repudiation
     by the RTC of certain secured zero-coupon bonds issued by a
     savings association, a United States federal district court held
     that "actual direct compensatory damages" in the case of a
     marketable security meant the market value of the repudiated
     bonds as of the date of repudiation. If that court's view were
     applied to determine the Trust's "actual direct compensatory
     damages" in the event the FDIC repudiated the Transferor's
     obligations under the Pooling and Servicing Agreement, the amount
     paid to Certificateholders could, depending upon circumstances
     existing on the date of the repudiation, be less than the princi-
     pal of the Certificates and the interest accrued thereon to the
     date of payment. 

          The Pooling and Servicing Agreement provides that, upon the
     appointment of a conservator or receiver or upon a voluntary
     liquidation with respect to the Transferor, the Transferor will
     promptly give notice thereof to the Trustee and a Pay Out Event
     will occur with respect to all Series then outstanding. Pursuant
     to the Pooling and Servicing Agreement, newly created Principal
     Receivables would not be transferred to the Trust on and after
     any such appointment or voluntary liquidation, and the Trustee
     would proceed to sell, dispose of or otherwise liquidate the
     Receivables in a commercially reasonable manner and on commer-
     cially reasonable terms, unless otherwise instructed within a
     specified period by holders of certificates representing undivid-
     ed interests aggregating more than 50% of the investor interest
     of each outstanding Series (or with respect to each Series with
     two or more Classes, 50% of each Class), or unless otherwise
     required by the FDIC as receiver or conservator of the Transfer-
     or. Under the Pooling and Servicing Agreement, the proceeds from
     the sale of the Receivables allocable to the Certificates would
     be treated as collections of the Receivables and would be dis-
     tributed to the Certificateholders. This procedure could be
     delayed, as described above. If the only Pay Out Event to occur
     is either the insolvency of the Transferor or the appointment of
     a conservator or receiver for the Transferor, the FDIC as conser-
     vator or receiver may have the power to prevent the early sale,
     liquidation or disposition of the Receivables and the commence-
     ment of the Rapid Amortization Period. See "Description of the
     Certificates Pay-Out Events." 

          If, upon the insolvency of the Servicer, the Servicer were
     to be placed into conservatorship or receivership, the FDIC as
     conservator or receiver would have the power to repudiate con-
     tracts of, and to request a stay of up to 90 days of any judicial
     action or proceeding involving, the Servicer. In the event of a
     Servicer Default, if the FDIC were appointed as conservator or
     receiver for the Servicer, and no Servicer Default other than
     such conservatorship or receivership or insolvency of the
     Servicer exists, the FDIC may have the power to prevent a trans-
     fer of servicing to a successor Servicer. 

          In Octagon Gas Systems, Inc. v. Rimmer, 995 F.2d 948 (10th
     Cir. 1993), cert. denied, 114 S. Ct. 554 (1993) ("Octagon"), the
     United States Court of Appeals for the 10th Circuit suggested
     that even where a transfer of accounts from a seller to a buyer
     constitutes a "true sale," the accounts would nevertheless
     constitute property of the seller's bankruptcy estate in a
     bankruptcy of the seller. If the Transferor were to be placed
     into receivership and a court were to follow the Octagon court's
     reasoning, Certificateholders might experience delays in payment 
     or possibly losses in their investment in the Certificates.
     Counsel has advised the Transferor that the facts of the Octagon
     case are distinguishable from those in the sale transactions
     between the Transferor and the Trust and that the reasoning of
     the Octagon case appears to be inconsistent with established
     precedent and the UCC. In addition, because the Transferor, the
     Trust and the transactions governed by the Pooling and Servicing
     Agreement do not have any particular link to the 10th Circuit, it
     is unlikely that the Transferor would be subject to a receiver-
     ship proceeding in the 10th Circuit. Accordingly, the Octagon
     case should not be binding precedent on a court in a receivership
     proceeding. 

     CONSUMER PROTECTION LAWS 
   
          The relationship of the cardholder and credit card issuer is
     extensively regulated by Federal and state consumer protection
     laws. With respect to credit cards issued by the Bank, the most
     significant of these laws include the Federal Truth-in-Lending
     Act, Equal Credit Opportunity Act, Fair Debt Collection Practices
     Act, Fair Credit Reporting Act and Electronic Funds Transfer Act,
     as well as the Delaware Banking Code.  These statutes impose 
     disclosure requirements when a credit card account is advertised,
     when it is opened, at the end of monthly billing cycles, upon
     account renewal for accounts on which annual fees are assessed,
     and at year end and, in addition, limit cardholder liability for
     unauthorized use, prohibit certain discriminatory practices in
     extending credit, and impose certain limitations on the type of
     account-related charges that may be assessed. Federal legislation
     requires credit card issuers to disclose to consumers the inter-
     est rates, annual cardholder fees, grace periods, balance
     calculation methods and other features associated with their
     credit card accounts. Cardholders are entitled under current law 
     to have payments and credits applied to the credit card account
     promptly, to receive prescribed notices and to have billing
     errors resolved promptly. 
    
          The Trust may be liable for certain violations of consumer
     protection laws that apply to the Receivables, either as assignee
     of the Transferor with respect to obligations arising before
     transfer of the Receivables to the Trust or as a party directly
     responsible for obligations arising after the transfer. In
     addition, a cardholder may be entitled to assert such violations
     by way of set-off against his obligation to pay the amount of
     Receivables owing. The Transferor covenants in the Pooling and
     Servicing Agreement to accept the transfer of all Receivables in
     an Account if any Receivable in such Account has not been created
     in compliance with the requirements of such laws. The Bank has
     also agreed in the Pooling and Servicing Agreement to indemnify
     the Trust for, among other things, any liability arising from
     such violations. See "Description of the Certifi-
     cates - Representations and Warranties." 

          Various proposed laws and amendments to existing laws have
     from time to time been introduced in Congress and certain state
     and local legislatures that, if enacted, would further regulate
     the credit card industry, certain of which would, among other
     things, impose a ceiling on the rate at which a financial insti-
     tution may assess finance charges and fees on credit card ac-
     counts that would be substantially below the rates of the finance
     charges and fees the Bank currently assesses on its accounts.
     Although such proposed legislation has not been enacted, there
     can be no assurance that such a bill will not become law in the
     future. The potential effect of any legislation which limits the
     amount of finance charges and fees that may be charged on credit
     cards could be to reduce the portfolio yield on the Accounts. If
     such portfolio yield is reduced, a Pay Out Event may occur, and
     the Rapid Amortization Period would commence. 

          Application of Federal and state bankruptcy and debtor
     relief laws would affect the interests of the Certificateholders
     if such laws result in any Receivables being written off as
     uncollectible when the applicable Enhancement is equal to zero.
     See "Description of the Certificates Defaulted Receivables;
     Rebates and Fraudulent Charges." 

     OTHER LITIGATION 

          The Bank was named a defendant in a class action lawsuit
     filed on May 26, 1995 in the District Court of Willacy County,
     Texas by a former cardmember of the Bank. In this action, the
     plaintiff contends that he and all others similarly situated are
     entitled to statutory penalties for alleged violations by the
     Bank of the Texas Debt Collection Act and the Texas Deceptive
     Trade Practices Act. Similar class action lawsuits have been
     filed in Texas against other banks and entities. The Bank be-
     lieves that the plaintiff's claim under these statutes is not
     valid. The Bank removed the case to the United States District
     Court for the Southern District of Texas, Brownsville Division. 
     On April 8, 1996, the United States District Court for the
     Southern District of Texas, Brownsville Division granted the
     Bank's motion for summary judgment and dismissed the plaintiff's
     claim. The plaintiff has appealed the judgment and the Bank
     intends to vigorously defend against all claims arising under
     such appeal. While it is impossible to predict the outcome of
     such lawsuit, the Bank believes that any liability arising from
     such lawsuit will not have a material adverse effect on the
     Transferor's business or on the Receivables in the Trust. 
   
          The Bank was named a defendant in a class action lawsuit
     filed on December 19, 1995 in the United States District Court
     for the Northern District of California by a former cardmember of
     the Bank. In this action, the plaintiff contends that she and all
     others similarly situated are entitled to equitable relief and
     compensatory and statutory damages for alleged violations by the
     Bank of the Federal Truth-in-Lending Act, the California unfair 
     business practices statutes, breach of contract, negligent
     misrepresentation and fraud and deceit. The Bank believes that
     the plaintiff's claims are not valid and has answered the
     plaintiff's complaint, denying all liability. On June 21, 1996,
     the District Court denied the Bank's motion to dismiss the case
     and plaintiff's motion for a preliminary injunction.  A tenta-
     tive settlement with the plaintiff class has been reached.  The
     settlement must be approved by the U.S. District Court after
     notice has been sent to class members and they have had an
     opportunity to be heard.  No date has yet been set for that
     hearing.  While it is impossible to predict the outcome of such
     lawsuit, the Bank believes that any liability arising from such
     lawsuit will not have a material adverse effect on the
     Transferor's business or on the Receivables in the Trust. 
    
                 CERTAIN U.S. FEDERAL INCOME TAX CONSEQUENCES

     GENERAL 

          The following discussion, summarizing certain anticipated
     Federal income tax aspects of the purchase, ownership and dispo-
     sition of the Certificates of a Series, is based upon the provi-
     sions of the Internal Revenue Code of 1986, as amended (the
     "Code"), proposed, temporary and final Treasury regulations
     thereunder, and published rulings and court decisions in effect
     as of the date hereof, all of which are subject to change,
     possibly retroactively. This discussion does not address every
     aspect of the Federal income tax laws that may be relevant to
     Certificate Owners of a Series in light of their personal invest-
     ment circumstances or to certain types of Certificate Owners of a
     Series subject to special treatment under the Federal income tax
     laws (for example, banks and life insurance  companies). PROSPEC-
     TIVE INVESTORS ARE ADVISED TO CONSULT THEIR OWN TAX ADVISORS WITH
     REGARD TO THE FEDERAL TAX CONSEQUENCES OF THE PURCHASE, OWNER-
     SHIP, OR DISPOSITION OF INTERESTS IN CERTIFICATES, AS WELL AS THE
     TAX CONSEQUENCES ARISING UNDER THE LAWS OF ANY STATE, FOREIGN
     COUNTRY, OR OTHER TAXING JURISDICTION. 

     CHARACTERIZATION OF THE CERTIFICATES AS INDEBTEDNESS 

          Unless otherwise specified in the related Prospectus Supple-
     ment, special tax counsel to the Bank ("Special Tax Counsel")
     specified in such Prospectus Supplement will, upon issuance of a
     Series of Certificates, advise the Bank based on the assumptions
     and qualifications set forth in the opinion that the Certificates
     of such Series that are offered pursuant to a Prospectus Supple-
     ment (the "Offered Certificates;" and for purposes of this
     section "Certain U.S. Federal Income Tax Consequences" the term
     "Certificate Owner" refers to a holder of a beneficial interest
     in an Offered Certificate) will be treated as indebtedness for
     Federal income tax purposes. However,  opinions of counsel are
     not binding on the Internal Revenue Service (the "IRS") and there
     can be no assurance that the IRS could not successfully challenge
     this conclusion. 

          The Transferor expresses in the Pooling and Servicing
     Agreement its intent that for Federal, state and local income or
     franchise tax purposes, the Offered Certificates of each Series
     will be indebtedness secured by the Receivables. The Transferor
     agrees and each Certificateholder and Certificate Owner, by
     acquiring an interest in an Offered Certificate, agrees or will
     be deemed to agree to treat the Offered Certificates of such
     Series as indebtedness for Federal, state and local income or
     franchise tax purposes. However, because different criteria are 
     used to determine the non-tax accounting characterization of the
     transactions contemplated by the Pooling and Servicing Agreement,
     the Transferor expects to treat such transaction, for regulatory
     and financial accounting purposes, as a sale of an ownership
     interest in the Receivables and not as a debt obligation. 

          In general, whether for Federal income tax purposes a
     transaction constitutes a sale of property or a loan, the repay-
     ment of which is secured by the property, is a question of fact,
     the resolution of which is based upon the economic substance of
     the transaction rather than its form or the manner in which it is
     labeled. While the IRS and the courts have set forth several
     factors to be taken into account in determining whether the
     substance of a transaction is a sale of property or a secured
     indebtedness for Federal income tax purposes, the primary factor
     in making this determination is whether the transferee has
     assumed the risk of loss or other economic burdens relating to
     the property and has obtained the benefits of ownership thereof.
     Unless otherwise set forth in a Prospectus Supplement, it is
     expected that, as set forth in its opinion, Special Tax Counsel
     will analyze and rely on several factors in reaching its opinion
     that the weight of the benefits and burdens of ownership of the
     Receivables has not been transferred to the Certificate Owners. 

          In some instances, courts have held that a taxpayer is bound
     by a particular form it has chosen for a transaction, even if the
     substance of the transaction does not accord with its form.
     Unless otherwise specified in a Prospectus Supplement, it is
     expected that Special Tax Counsel will advise that the rationale
     of those cases will not apply to the transaction evidenced by a
     Series of Certificates, because the form of the transaction, as
     reflected in the operative provisions of the documents, either is
     not inconsistent with the characterization of the Offered 
     Certificates of such Series as debt for Federal income tax
     purposes or otherwise makes the rationale of those cases inappli-
     cable to this situation. 

     TAXATION OF INTEREST INCOME OF CERTIFICATEHOLDERS 

          As set forth above, it is expected that, unless otherwise
     specified in a Prospectus Supplement, Special Tax Counsel will
     advise the Bank that the Offered Certificates will constitute
     indebtedness for Federal income tax purposes, and accordingly,
     interest thereon will be includible in income by Certificate
     Owners as ordinary income when received (in the case of a cash
     basis taxpayer) or accrued (in the case of an accrual basis
     taxpayer) in accordance with their respective methods of tax
     accounting. Interest received on the Offered Certificates may
     also constitute "investment income" for purposes of certain
     limitations of the Code concerning the deductibility of invest-
     ment interest expense. 

          While it is not anticipated that the Offered Certificates
     will be issued at a greater than de minimis discount, under
     applicable Treasury regulations (the "Regulations") the Offered
     Certificates may nevertheless be deemed to have been issued with
     original issue discount ("OID"). This could be the case, for
     example, if interest payments for a Series are not treated as
     "qualified stated interest" because the IRS determines that (i)
     no reasonable legal remedies exist to compel timely payment and
     (ii) the Offered Certificates do not have terms and conditions
     that make the likelihood of late payment (other than a late
     payment that occurs within a reasonable grace period) or  nonpay-
     ment a remote contingency. Applicable regulations provide that,
     for purposes of the foregoing test, the possibility of nonpayment
     due to default, insolvency, or similar circumstances, is ignored.
     Although this provision does not directly apply to the Offered
     Certificates (because they have no actual default provisions) the
     Transferor intends to take the position that, because nonpayment
     can occur only as a result of events beyond its control (princi-
     pally, loss rates and payment delays on the Receivables substan-
     tially in excess of those anticipated),  nonpayment is a remote
     contingency. Based on the foregoing, and on the fact that gener-
     ally interest will accrue on the Offered Certificates at a
     "qualified floating rate," the Transferor intends to take the
     position that interest payments on the Offered Certificates
     constitute qualified stated interest. If, however, interest
     payments for a Series were not classified as "qualified stated
     interest," all of the taxable income to be recognized with
     respect to the Offered Certificates would be includible in income
     as OID but would not be includible again when the interest is
     actually received. 

          If the Offered Certificates are in fact issued at a greater
     than de minimis discount or are treated as having been issued
     with OID under the Regulations, the following rules will apply.
     The excess of the "stated redemption price at maturity" of an
     Offered Certificate over the original issue price (in this case,
     the initial offering price at which a substantial amount of the
     Offered Certificates are sold to the public) will constitute OID.
     A Certificate Owner must include OID in income as interest over
     the term of the Offered Certificate under a constant yield 
     method. In general, OID must be included in income in advance of
     the receipt of cash representing that income. In the case of a
     debt instrument as to which the repayment of principal may be
     accelerated as a result of the prepayment of other obligations
     securing the debt instrument (a "Prepayable Instrument"), the
     periodic accrual of OID is determined by taking into account both
     the prepayment assumptions used in pricing the debt instrument
     and the prepayment experience. If this provision applies to a
     Class of Certificates (which is not clear), the amount of OID
     which will accrue in any given "accrual period" may either
     increase or decrease depending upon the actual prepayment rate.
     Accordingly, each Certificate Owner should consult its own tax
     advisor regarding the impact to it of the OID rules if the
     Offered Certificates are issued with OID. Under the Regulations,
     a holder of a Certificate issued with de minimis OID must include
     such OID in income proportionately as principal payments are made
     on a Class of Certificates. 

          A holder who purchases an Offered Certificate at a discount
     from its adjusted issue price may be subject to the "market
     discount" rules of the Code. These rules provide, in part, for
     the treatment of gain attributable to accrued market discount as
     ordinary income upon the receipt of partial principal payments or
     on the sale or other disposition of the Offered Certificate, and
     for the deferral of interest deductions with respect to debt
     incurred to acquire or carry the market discount Offered Certifi-
     cate. 

          A subsequent holder who purchases an Offered Certificate at
     a premium may elect to amortize and deduct this premium over the
     remaining term of the Offered Certificate in accordance with
     rules set forth in Section 171 of the Code. 

     SALE OF A CERTIFICATE 

          In general, a Certificate Owner will recognize gain or loss
     upon the sale, exchange, redemption, or other taxable disposition
     of an Offered Certificate measured by the difference between (i)
     the amount of cash and the fair market value of any property
     received (other than amounts attributable to, and taxable as,
     accrued interest) and (ii) the Certificate Owner's tax basis in
     the Offered Certificate (as increased by any OID or market
     discount previously included in income by the holder and de-
     creased by any deductions previously allowed for amortizable bond
     premium and by any payments reflecting principal or OID received
     with respect to such Certificate). Subject to the market discount
     rules discussed above and to the one-year holding requirement for
     long-term capital gain treatment, any such gain or loss generally
     will be long-term capital gain, provided that the Offered Certif-
     icate was held as a capital asset and provided, further, that if
     the rules applicable to Prepayable Instruments apply, any OID not
     previously accrued will be treated as ordinary income. The
     maximum ordinary income rate for individuals, estates, and trusts
     exceeds the maximum long-term capital gains rate for such taxpay-
     ers. In addition, capital losses generally may be used only to
     offset capital gains. 

     TAX CHARACTERIZATION OF THE TRUST 

          The Pooling and Servicing Agreement permits the issuance of
     Classes of Certificates that are treated for Federal income tax
     purposes either as indebtedness or as an interest in a partner-
     ship. Accordingly, the Trust could be characterized either as (i)
     a security device to hold Receivables securing the repayment of
     the Certificates of all Series or (ii) a partnership in which the
     Transferor and certain classes of Certificateholders are part-
     ners, and which has issued debt represented by other Classes of
     Certificates (including, unless otherwise specified in a Supple-
     ment, the Offered Certificates). In connection with the issuance
     of Certificates of any Series, Special Tax Counsel will  render
     an opinion to the Bank, based on the assumptions and qualifica-
     tions set forth therein, that under then current law, the issu-
     ance of the Certificates of such Series will not cause the Trust
     to be characterized for Federal income tax purposes as an associ-
     ation (or publicly traded partnership) taxable as a corporation. 

          The opinion of Special Tax Counsel with respect to Offered
     Certificates and the Trust will not be binding on the courts or
     the IRS. It is possible that the IRS could assert that, for
     purposes of the Code, the transaction contemplated by this
     Prospectus and a related Prospectus Supplement constitutes a sale
     of the Receivables (or an interest therein) to the Certificate
     Owners of one or more Series or Classes and that the proper
     classification of the legal relationship between the Bank and
     some or all of the Certificate Owners or Certificateholders of
     one or more Series resulting from the transaction is that of a
     partnership (including a publicly traded partnership), a publicly
     traded partnership taxable as a corporation, or an association
     taxable as a corporation. The Transferor currently does not
     intend to comply with the Federal income tax reporting require-
     ments that would apply if any Classes of Certificates were
     treated as interests in a partnership or corporation (unless, as
     is permitted by the Pooling and Servicing Agreement, an interest
     in the Trust is issued or sold that is intended to be classified
     as an interest in a partnership). 

          If the Trust were treated in whole or in part as a partner-
     ship in which some or all Certificate Owners of one or more
     Series were partners, that partnership could be classified as a
     publicly traded partnership taxable as a corporation. A partner-
     ship will be classified as a publicly traded partnership taxable
     as a corporation if equity interests therein are traded on an
     "established securities market," or are "readily tradeable" on a
     "secondary market" or its "substantial equivalent" unless certain
     exceptions apply. One such exception would apply if the Trust is
     not engaged in a "financial business" and 90% or more of its
     income consists of interest and certain other types of  passive
     income. Because Treasury regulations do not clarify the meaning
     of a "financial business" for this purpose, it is unclear whether
     this exception applies. The Transferor has taken and intends to
     take measures designed to reduce the risk that the Trust could be
     classified as a publicly traded partnership taxable as a corpora-
     tion by reason of trading of interests in the Trust other than
     the Offered Certificates and other certificates with respect to
     which an opinion is rendered that such certificates constitute
     debt for Federal income tax purposes. However, there can be no
     assurance that the Trust could not become a publicly traded
     partnership, because certain of the actions necessary to comply
     with such exceptions are not fully within the control of the
     Transferor. Furthermore, certain Series issued prior to May 2,
     1995 may not be able to be conformed to the measures taken by the
     Transferor with respect to Series issued on or after that date. 

          If a transaction were treated as creating a partnership
     between the Transferor and the Certificate Owners or Certificate-
     holders of one or more Series, the partnership itself would not
     be subject to Federal income tax (unless it were to be character-
     ized as a publicly traded partnership taxable as a corporation);
     rather, the partners of such partnership, including the Certifi-
     cate Owners or Certificateholders of such Series, would be taxed
     individually on their respective distributive shares of the
     partnership's income, gain, loss, deductions and credits. The
     amount and timing of items of income and deductions of a Certifi-
     cate Owner could differ if the Offered Certificates were held to
     constitute partnership interests, rather than indebtedness.
     Moreover, unless the partnership were treated as  engaged in a
     trade or business, an individual's share of expenses of the
     partnership would be miscellaneous itemized deductions that, in
     the aggregate, are allowed as deductions only to the extent they
     exceed two percent of the individual's adjusted gross income, and
     would be subject to reduction under Section 68 of the Code if the
     individual's adjusted gross income exceeded certain limits. As a
     result, the individual might be taxed on a greater  amount of
     income than the stated rate on the Offered Certificates. Finally,
     if the partnership were a publicly traded  partnership that
     qualifies for exemption from taxation as a corporation, all or a
     portion of any taxable income allocated to a Certificate Owner
     that is a pension, profit-sharing or employee benefit plan or
     other tax-exempt entity (including an individual retirement
     account) may, under certain circumstances, constitute "unrelated
     business taxable income" which generally would be taxable to the
     holder under the Code. Partnership characterization also may have
     adverse state and local income or franchise tax consequences for
     a Certificate Owner. 

          If it were determined that a transaction created an entity
     classified as an association or as a publicly traded partnership
     taxable as a corporation, the Trust would be subject to Federal
     income tax at corporate income tax rates on the income it derives
     from the Receivables, which would reduce the amounts available
     for distribution to the Certificate Owners, possibly including
     Certificate Owners of a Class that is treated as indebtedness.
     Such classification may also have adverse state and local tax
     consequences that would reduce amounts available for distribution
     to Certificate Owners. Cash distributions to the Certificate
     Owners (except any Class not recharacterized as an equity inter-
     est in an association) generally would be treated as dividends
     for tax purposes to the extent of such deemed corporation's
     earnings and profits. 

     RECENT LEGISLATION 

          Recently enacted provisions of the Code provide for the
     creation of a new type of entity for federal income tax purposes,
     the "financial asset securitization investment trust" ("FASIT").
     However, these provisions are not effective until September 1,
     1997, and many technical issues concerning FASITs must be ad-
     dressed by Treasury regulations. Although transition rules permit
     an entity in existence on August 31, 1997, such as the Trust, to
     elect FASIT status, at the present time it is not clear how
     outstanding interests of such an entity would be treated  subse-
     quent to such an election. The Pooling and Servicing Agreement
     may be amended in accordance with the provisions thereof to
     provide that the Transferor may cause a FASIT election to be made
     for the Trust if the Transferor delivers to the Trustee an
     opinion of counsel to the effect that, for Federal income tax
     purposes, (i) the issuance of FASIT regular interests 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, (ii) following such issuance
     the Trust will not be deemed to be an association (or publicly
     traded partnership) taxable as a corporation and (iii) such
     issuance will not cause or constitute an event in which gain or
     loss would be recognized by any Certificateholder or the Trust. 

     FOREIGN INVESTORS 

          As set forth above, it is expected that Special Tax Counsel
     will render an opinion, upon issuance, that the Offered Certifi-
     cates will be treated as debt for U.S. Federal income tax purpos-
     es. The following information describes the U.S. Federal income
     tax treatment of investors that are not U.S. persons ("Foreign
     Investors") if the Offered Certificates are treated as debt. The
     term "Foreign Investor" means any person other than (i) a citizen
     or resident of the United States, (ii) a corporation, partnership
     or other entity organized in or under the laws of the United
     States or any political subdivision thereof, (iii) an estate the
     income of which is includible in gross income for U.S. Federal
     income tax purposes, regardless of its source or (iv) a trust the
     income of which is includible in gross income for U.S. Federal
     income tax purposes, regardless of its source or, for tax years
     beginning after December 31, 1996 (and, if a trustee so elects,
     for tax years ending after August 20, 1996), a trust if a U.S.
     court is able to exercise primary supervision over the adminis-
     tration of such trust and one or more U.S. fiduciaries have the
     authority to control all substantial decisions of such trust. 

          Interest, including OID, paid to a Foreign Investor will be
     subject to U.S. withholding taxes at a rate of 30% unless (x) the
     income is "effectively connected" with the conduct by such
     Foreign Investor of a trade or business in the United States or
     (y) the Foreign Investor and each securities clearing organiza-
     tion, bank, or other financial institution that holds the Offered
     Certificates on behalf of the customer in the ordinary course of
     its trade or business, in the chain between the Certificate Owner
     and the U.S. person otherwise required to withhold the U.S. tax,
     complies with applicable identification requirements and, in
     addition (i) the non-U.S. Certificate Owner does not actually or
     constructively own 10 percent or more of the total combined
     voting power of all classes of stock of the Transferor entitled
     to vote (or of a profits or capital interest of a trust charac-
     terized as a partnership), (ii) the non-U.S. Certificate Owner is
     not a controlled foreign corporation that is related to the
     Transferor (or a trust treated as a partnership) through stock
     ownership, (iii) the non-U.S. Certificate Owner is not a bank
     receiving interest described in Code Section 881(c)(3)(A), (iv)
     such interest is not contingent interest described in Code
     Section 871(h)(4), and (v) the non-U.S. Certificate Owner does
     not bear certain relationships to any holder of the Exchangeable
     Transferor Certificate other than the Transferor or any holder of
     the Certificates of any Series not  properly characterized as
     debt. Applicable identification requirements generally will be
     satisfied if there is delivered to a securities clearing organi-
     zation (i) IRS Form W-8 signed under penalties of perjury by the
     Certificate Owner, stating that the Certificate Owner is not a
     U.S. person and providing such Certificate Owner's name and
     address, (ii) IRS Form 1001, signed by the Certificate Owner or
     such Certificate Owner's agent, claiming exemption from withhold-
     ing under an applicable tax treaty, or (iii) IRS Form 4224 signed
     by the Certificate Owner or such owner's agent, claiming exemp-
     tion from withholding of tax on income effectively connected with
     the conduct of a trade or  business in the United States; provid-
     ed that in any such case (x) the applicable form is delivered
     pursuant to applicable procedures and is properly transmitted to
     the United States entity otherwise required to withhold tax and
     (y) none of the entities receiving the form has actual knowledge
     that the Certificate Owner is a U.S. person. 

          Recently proposed Treasury regulations (the "Proposed
     Regulations") could affect the procedures to be followed by a
     Foreign Investor in complying with United States Federal with-
     holding, backup withholding and information reporting rules. The
     Proposed Regulations are not currently effective but, if final-
     ized in their current form, would be effective for payments made
     after December 31, 1997. Prospective investors are urged to
     consult their tax advisors regarding the effect, if any, of the
     Proposed Regulations on the purchase, ownership, and disposition
     of the Offered Certificates. 

          A Certificate Owner that is a nonresident alien or foreign
     corporation will not be subject to U.S. Federal income tax on
     gain realized upon the sale, exchange, or redemption of an
     Offered Certificate, provided that (i) such gain is not effec-
     tively connected with the conduct of a trade or business in the
     United States, (ii) 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
     sale, exchange, or redemption occurs, and (iii) in the case of
     gain representing accrued interest, the conditions described in
     the second preceding paragraph are satisfied. 

          If the interests of the Certificate Owners of a Series were
     reclassified as interests in a partnership (not taxable as a
     corporation), such recharacterization could cause a Foreign
     Investor to be treated as engaged in a trade or business in the
     United States. In such event the Certificate Owner of such Series
     would be required to file a Federal income tax return and, in
     general, would be subject to Federal income tax, including branch
     profits tax in the case of a Certificateholder that is a corpora-
     tion, on its net income from the partnership. Further, the
     partnership would be required, on a quarterly basis, to pay
     withholding tax equal to the sum, for each foreign partner, of
     such foreign partner's distributive share of "effectively con-
     nected" income of the partnership multiplied by the highest  rate
     of tax applicable to that foreign partner. The tax withheld from
     each foreign partner would be credited against such foreign
     partner's U.S. Federal income tax liability. 

          If the Trust were taxable as a corporation, distributions to
     foreign persons, to the extent treated as dividends, would
     generally be subject to withholding at the rate of 30%, unless
     such rate were reduced by an applicable tax treaty. 

                           STATE AND LOCAL TAXATION

          The discussion above does not address the tax treatment of
     the Trust, the Certificates of any Series, or the Certificate
     Owners of any Series under state tax laws. Prospective investors
     are urged to consult their own tax advisors regarding state and
     local tax treatment of the Trust and the Certificates of any
     Series, and the consequences of purchase, ownership or disposi-
     tion of the Certificates of any Series under any state or local
     tax law. 

                             ERISA CONSIDERATIONS

          Section 406 of ERISA and Section 4975 of the Code prohibit a
     pension, profit sharing or other employee benefit plan from
     engaging in certain transactions involving "plan assets" with
     persons that are "parties in interest" under ERISA or "disquali-
     fied persons" under the Code with respect to the plan. ERISA also
     imposes certain duties on persons who are fiduciaries of plans
     subject to ERISA and prohibits certain transactions between a
     plan and parties in interest with respect to such plans. Under
     ERISA, any person who exercises any authority or control respect-
     ing the management or disposition of the assets of a plan is
     considered to be a fiduciary of such plan (subject to certain
     exceptions not here relevant). A violation of these "prohibited
     transaction" rules may generate excise tax and other liabilities
     under ERISA and the Code for such persons. 

          Plan fiduciaries must determine whether the acquisition and
     holding of the Certificates of a Series and the operations of the
     Trust would result in direct or indirect prohibited transactions
     under ERISA and the Code. The operations of the Trust could
     result in prohibited transactions if Benefit Plans that purchase
     the Certificates of a Series are deemed to own an interest in the
     underlying assets of the Trust. There may also be an improper 
     delegation of the responsibility to manage Benefit Plan assets if
     Benefit Plans that purchase the Certificates are deemed to own an
     interest in the underlying assets of the Trust. 

          Pursuant to a final regulation (the "Final Regulation")
     issued by the Department of Labor ("DOL") concerning the defini-
     tion of what constitutes the "plan assets" of an employee benefit
     plan subject to ERISA or the Code, or an individual retirement
     account ("IRA") (collectively referred to as "Benefit Plans"),
     the assets and properties of certain entities in which a Benefit
     Plan makes an equity investment could be deemed to be assets of
     the Benefit Plan in certain circumstances. Accordingly, if
     Benefit Plans purchase Certificates of a Series, the Trust  could
     be deemed to hold plan assets unless one of the exceptions under
     the Final Regulation is applicable to the Trust. 

          The Final Regulation only applies to the purchase by a
     Benefit Plan of an "equity interest" in an entity. Assuming that
     interests in Certificates of a Series are equity interests, the
     Final Regulation contains an exception that provides that if a
     Benefit Plan acquires a "publicly-offered security," the issuer
     of the security is not deemed to hold plan assets. A publicly-
     offered security is a security that is (i) freely transferable,
     (ii) part of a class of securities that is owned by 100 or more
     investors independent of the issuer and of one another and (iii)
     either is (A) part of a class of securities registered under
     Section 12(b) or 12(g) of the Exchange Act or (B) 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. In addition, the Final Regula-
     tion provides that if a Benefit Plan invests in an "equity
     interest" of an entity that is neither a "publicly-offered
     security" nor a security issued by an  investment company regis-
     tered under the Investment Company Act, the Benefit Plan's assets
     include both the equity interest and an undivided interest in
     each of the entity's underlying assets, unless it is established
     that equity participation by "benefit plan investors" is not
     "significant" or that another exception applies. 

          Under the Final Regulation, equity participation in an
     entity by "benefit plan investors" is "significant" on any date
     if, immediately after the most recent acquisition of any equity
     interest in the entity (other than a publicly-offered class of
     equity), 25% or more of the value of any class of equity inter-
     ests in the entity (other than a publicly-offered class) is held
     by "benefit plan investors." For purposes of this determination,
     the value of equity interests held by a person (other than a
     benefit plan investor) that has discretionary authority or
     control with respect to the assets of the entity or that provides
     investment advice for a fee with respect to such assets (or any
     affiliate of such person) is disregarded. The term "benefit plan
     investor" is defined in the Final Regulation as (a) any employee
     benefit plan (as defined in Section 3(3) of ERISA), whether or
     not it is subject to the provisions of Title I of ERISA, (b) any
     plan described in Section 4975(e)(1) of the Code and (c) any
     entity whose underlying assets include plan assets by reason of a
     plan's investment in the entity. 

          Unless otherwise specified in the related Prospectus Supple-
     ment, it is anticipated that interests in the Certificates of a
     Series will meet the criteria of publicly-offered securities as
     set forth above. Unless otherwise specified in the related
     Prospectus Supplement, the underwriters expect (although no
     assurances can be given) that interests in each Class of Certifi-
     cates of each Series offered hereby will be held by at least 100
     independent investors at the conclusion of the offering for such
     Series; there are no restrictions imposed on the transfer of
     interests in the Certificates of such Series; and interests in
     the Certificates of such Series will be sold as part of an
     offering pursuant to an effective registration statement under
     the Securities Act and then will be timely registered under the
     Exchange Act. 

          If interests in the Certificates of a Series fail to meet
     the criteria of publicly-offered securities or investment by
     benefit plan investors becomes significant and the Trust's assets
     are deemed to include assets of Benefit Plans that are Certifi-
     cateholders, transactions involving the Trust and "parties in
     interest" or "disqualified persons" with respect to such plans
     might be prohibited under Section 406 of ERISA and Section 4975
     of the Code unless an exemption is applicable. In addition, the
     Transferor or any underwriter of such Series may be considered to
     be a party in interest, disqualified person or fiduciary with
     respect to an investing Benefit Plan. Accordingly, an investment
     by a Benefit Plan in Certificates may be a prohibited transaction
     under ERISA and the Code unless such investment is subject to a
     statutory or administrative exemption. Thus, for example, if a
     participant in any Benefit Plan is a cardholder of one of the
     Accounts, under DOL interpretations the purchase of interests in
     Certificates by such plan could constitute a prohibited transac-
     tion. Five class exemptions issued by the DOL that could apply in
     such event are DOL Prohibited Transaction Exemption ("PTE") 84-l4
     (Class Exemption for Plan Asset Transactions  Determined by
     Independent Qualified Professional Asset Managers), 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), 95-60
     (Class Exemption for Certain Transactions  Involving Insurance
     Company General Accounts) and 96-23 (Class Exemption for Plan
     Asset Transactions Determined by In-House Asset Managers). There
     is no assurance that these exemptions, even if all of the condi-
     tions specified therein are satisfied, or any other exemption
     will apply to all transactions involving the Trust's assets. 
   
          IN LIGHT OF THE FOREGOING, FIDUCIARIES OF A BENEFIT PLAN
     CONSIDERING THE PURCHASE OF INTERESTS IN CERTIFICATES OF ANY
     SERIES SHOULD CONSULT THEIR OWN COUNSEL AS TO WHETHER THE ASSETS
     OF THE TRUST WHICH ARE REPRESENTED BY SUCH INTERESTS WOULD BE
     CONSIDERED PLAN ASSETS, AND WHETHER, UNDER THE GENERAL FIDUCIARY
     STANDARDS OF INVESTMENT PRUDENCE AND DIVERSIFICATION, AN INVEST-
     MENT IN CERTIFICATES OF ANY SERIES IS APPROPRIATE FOR THE BENEFIT
     PLAN TAKING INTO ACCOUNT THE OVERALL INVESTMENT POLICY OF THE
     BENEFIT PLAN AND THE COMPOSITION OF THE BENEFIT PLAN'S INVESTMENT
     PORTFOLIO. In addition, fiduciaries should consider the conse-
     quences that would apply if the Trust's assets were considered
     plan assets, the applicability of exemptive relief from the
     prohibited transaction rules and whether all conditions for
     such exemptive relief would be satisfied. 
    
          In particular, insurance companies considering the purchase
     of Certificates of any Series should consult their own employee
     benefits counsel or other appropriate counsel with respect to the
     United States Supreme Court's decision in John Hancock Mutual
     Life Insurance Co. v. Harris Trust & Savings Bank, 114 S. Ct. 517
     (1993) ("John Hancock") and the applicability of PTE 95-60. In
     John Hancock, the Supreme Court held that assets held in an 
     insurance company's general account may be deemed to be "plan
     assets" under certain circumstances; however, PTE 95-60 may
     exempt some or all of the transactions that could occur as the
     result of the acquisition and holding of the Certificates of a
     Series by an insurance company general account from the penalties
     normally associated with prohibited transactions. Accordingly,
     investors should analyze whether John Hancock and PTE 95-60 or
     any other exemption may have an impact with respect to their
     purchase of the Certificates of any Series. 

          In addition, insurance companies considering the purchase of
     Certificates using assets of a general account should consult
     their own employee benefits counsel or other appropriate counsel
     with respect to the effect of the Small Business Job Protection
     Act of 1996 which added a 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 DOL 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 intended 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. Section 401(c) also provides that,
     except in the case of avoidance of the General Account  Regula-
     tions 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. 

                             PLAN OF DISTRIBUTION

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

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

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

          Each Underwriting Agreement will provide that the Transferor
     will indemnify the related underwriters against certain liabili-
     ties, including liabilities under the Securities Act of 1933, as
     amended. The place and time of delivery for any Series of Certif-
     icates in respect of which this Prospectus is delivered will be
     set forth in the accompanying Prospectus Supplement. 

                                 LEGAL MATTERS

          Certain legal matters relating to the issuance of the
     Certificates will be passed upon for the Transferor by David L.
     Nelson, Vice President and Associate General Counsel of First
     USA, Inc., and by special counsel, Skadden, Arps, Slate, Meagher
     & Flom LLP, New York, New York. Certain legal matters relating to
     the issuance of the Certificates and ERISA matters will be passed
     upon for the underwriters by Skadden, Arps, Slate, Meagher & Flom
     LLP, New York, New York. 


                         INDEX OF TERMS FOR PROSPECTUS

                                                                   PAGE
                                                                 -------
     Accounts  . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
     Accumulation Period . . . . . . . . . . . . . . . . . . . . .  10
     Additional Accounts . . . . . . . . . . . . . . . . . . . . . . 6
     Amortization Period . . . . . . . . . . . . . . . . . . . . . . 4
     Annual Membership Fees  . . . . . . . . . . . . . . . . . . . . 5
     Banc One  . . . . . . . . . . . . . . . . . . . . . . . . . .  26
     Bank  . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 8
     Bank Portfolio  . . . . . . . . . . . . . . . . . . . . . . . . 3
     Benefit Plans . . . . . . . . . . . . . . . . . . . . . . . .  58
     BIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
     Capital Trust . . . . . . . . . . . . . . . . . . . . . . . .  27
     Cash Advances . . . . . . . . . . . . . . . . . . . . . . . .  22
     Cash Collateral Account . . . . . . . . . . . . . . . . . . .  47
     Cash Collateral Guaranty  . . . . . . . . . . . . . . . . . .  47
     Cede  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
     Cedel . . . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Cedel Participants  . . . . . . . . . . . . . . . . . . . . .  30
     Certificate Owner . . . . . . . . . . . . . . . . . . . . . 2, 52
     Certificate Rate  . . . . . . . . . . . . . . . . . . . . . . . 4
     Certificateholder . . . . . . . . . . . . . . . . . . . . . 2, 29
     Certificates  . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     Class . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     Closing Date  . . . . . . . . . . . . . . . . . . . . . . . . . 8
     Code  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
     Collection Account  . . . . . . . . . . . . . . . . . . . . 8, 37
     Collateral Invested Amount  . . . . . . . . . . . . . . . . .  47
     Commission  . . . . . . . . . . . . . . . . . . . . . . . . . . 2
     Companion Series  . . . . . . . . . . . . . . . . . . . .  12, 33
     Controlled Accumulation Amount  . . . . . . . . . . . . . . .  10
     Controlled Amortization Amount  . . . . . . . . . . . . . . . . 9
     Controlled Amortization Period  . . . . . . . . . . . . . . . . 9
     Controlled Deposit Amount . . . . . . . . . . . . . . . . . .  10
     Controlled Distribution Amount  . . . . . . . . . . . . . . . . 9
     Cooperative . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Credit Line Checks  . . . . . . . . . . . . . . . . . . . . .  22
     Default Amount  . . . . . . . . . . . . . . . . . . . . . . .  39
     Defaulted Account . . . . . . . . . . . . . . . . . . . . . 5, 39
     Definitive Certificates . . . . . . . . . . . . . . . . . . .  31
     Depositaries  . . . . . . . . . . . . . . . . . . . . . . . .  29
     Depository  . . . . . . . . . . . . . . . . . . . . . . . . .  28
     Determination Date  . . . . . . . . . . . . . . . . . . . . .  39
     Disclosure Document . . . . . . . . . . . . . . . . . . . . . . 6
     Discount Receivable Collections . . . . . . . . . . . . . . .  38
     Discount Receivables  . . . . . . . . . . . . . . . . . . . 5, 38
     Distribution Account  . . . . . . . . . . . . . . . . . . . .  37
     Distribution Date . . . . . . . . . . . . . . . . . . . . . . . 8
     DOL . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
     DTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
     Eligible Account  . . . . . . . . . . . . . . . . . . . . . .  36
     Eligible Receivable . . . . . . . . . . . . . . . . . . . . .  36
     Enhancement . . . . . . . . . . . . . . . . . . . . . . . . . . 3
     Enhancement Provider  . . . . . . . . . . . . . . . . . . . .  46
     ERISA . . . . . . . . . . . . . . . . . . . . . . . . . . . .  13
     Euroclear . . . . . . . . . . . . . . . . . . . . . . . . . .  30
     Euroclear Operator  . . . . . . . . . . . . . . . . . . . . . .30
     Euroclear Participants  . . . . . . . . . . . . . . . . . . .  30
     Euroclear System  . . . . . . . . . . . . . . . . . . . . . .  30
     Excess Finance Charge Collections . . . . . . . . . . . . . .  11
     Excess Principal Collections  . . . . . . . . . . . . . . . .  33
   
     Exchange  . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
     Exchange Act  . . . . . . . . . . . . . . . . . . . . . . . . . 2
     Exchangeable Transferor Certificate . . . . . . . . . . . . . . 4
     FASIT . . . . . . . . . . . . . . . . . . . . . . . . . . . .  56
     FDIA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
     FDIC  . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
     FDR . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  20
     Final Regulation  . . . . . . . . . . . . . . . . . . . . . .  58
     Finance Charge Account  . . . . . . . . . . . . . . . . . . .  37
     Finance Charge Receivables  . . . . . . . . . . . . . . . . . . 5
     First USA Financial . . . . . . . . . . . . . . . . . . . . .  25
     First USA Paymentech  . . . . . . . . . . . . . . . . . . .    26
     Foreign Investors . . . . . . . . . . . . . . . . . . . . . .  56
     Full Invested Amount  . . . . . . . . . . . . . . . . . .  12, 39
     Funding Period  . . . . . . . . . . . . . . . . . . . . .  11, 39
     FUSA  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
     General Account Regulations . . . . . . . . . . . . . . . . .  59
     Holders . . . . . . . . . . . . . . . . . . . . . . . . . . .  31
     Indirect Participants . . . . . . . . . . . . . . . . . . . .  29
     Ineligible Receivable . . . . . . . . . . . . . . . . . . . .  35
     Initial Closing Date  . . . . . . . . . . . . . . . . . . . .  35
     Initial Invested Amount . . . . . . . . . . . . . . . . . . .  12
     Interchange . . . . . . . . . . . . . . . . . . . . . . . . .  23
     Interest Funding Account  . . . . . . . . . . . . . . . . . .  32
     Interest Period . . . . . . . . . . . . . . . . . . . . . . . . 8
     Invested Amount . . . . . . . . . . . . . . . . . . . . . . . . 4
     Investor Charge-Off . . . . . . . . . . . . . . . . . . . . .  40
     Investor Default Amount . . . . . . . . . . . . . . . . . . .  39
     Investor Interest . . . . . . . . . . . . . . . . . . . . . . . 4
     Investor Percentage . . . . . . . . . . . . . . . . . . . . . . 5
     Investor Servicing Fee  . . . . . . . . . . . . . . . . . . . . 8
     IRA . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  58
     IRS . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52
     John Hancock  . . . . . . . . . . . . . . . . . . . . . . . .  59
     L/C Bank  . . . . . . . . . . . . . . . . . . . . . . . . . .  48
     Merchant Services . . . . . . . . . . . . . . . . . . . . . .  26
     Merger  . . . . . . . . . . . . . . . . . . . . . . . . . . .  26
     Merger Agreement  . . . . . . . . . . . . . . . . . . . . . .  26
     Minimum Aggregate Principal Receivables . . . . . . . . . . .  24
     Minimum Transferor Interest . . . . . . . . . . . . . . . . .  24
     Monthly Interest  . . . . . . . . . . . . . . . . . . . . . .  11
     Monthly Period  . . . . . . . . . . . . . . . . . . . . . . 8, 32
     Monthly Periodic Rate . . . . . . . . . . . . . . . . . . . .  22
     Moody's . . . . . . . . . . . . . . . . . . . . . . . . . . .  37
     Octagon . . . . . . . . . . . . . . . . . . . . . . . . . . .  50
     Offered Certificates  . . . . . . . . . . . . . . . . . . . .  52
     OID . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  53
     Original Cut Off Date . . . . . . . . . . . . . . . . . . . . . 4
     Other Charges . . . . . . . . . . . . . . . . . . . . . . . . . 5
     Participants  . . . . . . . . . . . . . . . . . . . . . . . .  29
     Pay Out Event . . . . . . . . . . . . . . . . . . . . . . . .  41
     Periodic Finance Charges  . . . . . . . . . . . . . . . . . . . 5
     Permitted Investments . . . . . . . . . . . . . . . . . . . .  38
     Pooling and Servicing Agreement . . . . . . . . . . . . . . . . 3
     Pre-Funding Account . . . . . . . . . . . . . . . . . . .  12, 39
     Pre-Funding Amount  . . . . . . . . . . . . . . . . . . .  12, 39
     Prepayable Instrument . . . . . . . . . . . . . . . . . . . .  54
     Principal Account . . . . . . . . . . . . . . . . . . . . . .  37
     Principal Commencement Date . . . . . . . . . . . . . . . . . . 9
     Principal Funding Account . . . . . . . . . . . . . . . . . .  10
     Principal Receivables . . . . . . . . . . . . . . . . . . . . . 5
     Principal Terms . . . . . . . . . . . . . . . . . . . . . . .  34
     Proposed Regulations  . . . . . . . . . . . . . . . . . . . .  57
     Prospectus Supplement . . . . . . . . . . . . . . . . . . . . . 1
     PTE . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  59
     Purchases . . . . . . . . . . . . . . . . . . . . . . . . . .  22
     Qualified Institution . . . . . . . . . . . . . . . . . . . .  38
     Rapid Amortization Period . . . . . . . . . . . . . . . . . .  10
     Rating Agency . . . . . . . . . . . . . . . . . . . . . . . .  13
     Receivables . . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     Record Date . . . . . . . . . . . . . . . . . . . . . . . . .  28
     Recoveries  . . . . . . . . . . . . . . . . . . . . . . . . .  23
     Regulations . . . . . . . . . . . . . . . . . . . . . . . . .  53
     Removed Accounts  . . . . . . . . . . . . . . . . . . . . . 6, 37
     Reserve Account . . . . . . . . . . . . . . . . . . . . . . .  48
     Revolving Period  . . . . . . . . . . . . . . . . . . . . . . . 8
     RTC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  15
     RTC Policy Statement  . . . . . . . . . . . . . . . . . . . .  50
     SAIF  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  38
     Scheduled Payment Date  . . . . . . . . . . . . . . . . . . . . 9
     Securities Act  . . . . . . . . . . . . . . . . . . . . . . . . 1
     Senior Certificates . . . . . . . . . . . . . . . . . . . . . . 4
     Series  . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     Series Closing Date . . . . . . . . . . . . . . . . . . . . .  34
     Series Cut Off Dates  . . . . . . . . . . . . . . . . . . . .  34
     Service Transfer  . . . . . . . . . . . . . . . . . . . . . .  43
     Servicer  . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
     Servicer Default  . . . . . . . . . . . . . . . . . . . . . .  43
     Special Tax Counsel . . . . . . . . . . . . . . . . . . . . .  52
     Spread Account  . . . . . . . . . . . . . . . . . . . . . . .  48
     Standard & Poor's . . . . . . . . . . . . . . . . . . . . . .  37
     Stated Series Termination Date  . . . . . . . . . . . . . . .  40
     Subordinated Certificates . . . . . . . . . . . . . . . . . . . 4
     Supplement  . . . . . . . . . . . . . . . . . . . . . . . . . . 3
     Terms and Conditions  . . . . . . . . . . . . . . . . . . . .  31
     Transfer Date . . . . . . . . . . . . . . . . . . . . . . . .  39
     Transferor  . . . . . . . . . . . . . . . . . . . . . . . . . . 3
     Transferor Amount . . . . . . . . . . . . . . . . . . . . . . . 4
     Transferor Interest . . . . . . . . . . . . . . . . . . . . . . 4
     Transferor Percentage . . . . . . . . . . . . . . . . . . . .  28
     Trust . . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     Trust Portfolio . . . . . . . . . . . . . . . . . . . . . . .  24
     Trustee . . . . . . . . . . . . . . . . . . . . . . . . . .  1, 3
     UCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  49
     Unallocated Principal Collections . . . . . . . . . . . . . .  39
     Underwriting Agreement  . . . . . . . . . . . . . . . . . . .  60
     Yield Factor  . . . . . . . . . . . . . . . . . . . . . . . .  38
    

                                    PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

     ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION

            The following is an itemized list of the estimated expenses
     to be incurred in connection with the offering of the securities
     being offered hereunder other than underwriting discounts and
     commissions.
   
          Registration Fee . . . . . . . . . . . . . . . . .  $ 4,545,454.55
          Printing and Engraving . . . . . . . . . . . . . .  $ 1,100,000.00
          Trustee's Fees . . . . . . . . . . . . . . . . . .  $    88,000.00
          Legal Fees and Expenses  . . . . . . . . . . . . .  $ 1,700,000.00
          Accountant's Fees and Expenses . . . . . . . . . .  $   300,000.00
          Rating Agency Fees . . . . . . . . . . . . . . . .  $ 4,541,000.00
          Miscellaneous Fees . . . . . . . . . . . . . . . .  $   110,000.00
           Total  . . . . . . . . . . . . . . . . . . . . .   $12,384,454.55
    
     ITEM 15.  INDEMNIFICATION OF OFFICERS AND DIRECTORS

          Article Twelfth of the Bank's Restated Certificate of Incorpo-
     ration provides that the Bank shall indemnify and hold harmless to
     the fullest extent authorized by the Delaware General Corporation
     Law, as the same exists or may hereafter be amended (but, in the
     case of any such amendment, only to the extent that such amendment
     permits the Bank to provide broader indemnification rights than
     permitted prior thereto), any person who was or is made a party or
     is threatened to be made a party to or is otherwise involved in any
     action, suit or proceeding, whether civil, criminal, administrative
     or investigative by reason of the fact that he or she is or was a
     director or officer of the Bank or is or was serving at the request
     of the Bank as a director, officer, employee or agent of another
     corporation or of a partnership, joint venture, trust or other
     enterprise, including service with respect to an employee benefit
     plan (hereinafter an "indemnitee") whether the basis of such
     proceeding is alleged action in an official capacity as a director,
     officer, employee or agent or in any other capacity while serving
     as a director, officer, employee or agent, against all expense,
     liability and loss (including, attorney's fees, judgments, fines,
     ERISA excise taxes or penalties and amounts paid in settlement)
     reasonably incurred or suffered by such indemnitee in connection
     therewith and such indemnification shall continue as an indemnitee
     who has ceased to be a director, officer, employee or agent and
     shall inure to the benefit of the indemnitee's heirs, executors and
     administrators; provided, however, that except as provided in
     paragraph (C) of such Article Twelfth with respect to proceedings
     to enforce rights to indemnification, the Bank shall indemnify any
     such indemnitee in connection with a proceeding (or part thereof)
     initiated by such indemnitee only if such proceeding (or part
     thereof) was authorized by the Board of Directors of the Bank. 
     Article Twelfth further provides that the right to indemnification
     conferred therein shall be contract rights and shall include the
     right to be paid by the Bank the expenses incurred in defending any
     such proceeding in advance of its final disposition; provided,
     however, that, if the Delaware General Corporation Law requires, an
     advancement of expenses incurred by an indemnitee in his or her
     capacity as a director shall be made only upon delivery to the Bank
     of an undertaking, by or on behalf of such indemnitee, to repay all
     amounts so advanced if it shall ultimately be determined by final
     judicial decision from which there is no further right to appeal
     that such indemnitee is not entitled to be indemnified for such
     expenses under Article Twelfth or otherwise.

          Article Twelfth provides that the rights to indemnification
     and to the advancement of expenses conferred in Article Twelfth
     shall not be exclusive of any other right that those seeking
     indemnification may have or hereafter acquire under any statute,
     the Certificate of Incorporation, bylaw, agreement, vote of stock-
     holders or disinterested directors or otherwise.

          Article Twelfth also provides that the Bank may, to the extent
     authorized by its board of directors, grant rights to indemnifica-
     tion and to the advancement of expenses to any employee or agent of
     the Bank to the fullest extent provided to directors and officers
     under Article Twelfth.

          Article Twelfth also provides that the Bank shall have the
     power to maintain insurance at its expense, to protect itself and
     any such indemnitee against any expense, liability or loss, whether
     or not the Bank would have the power to indemnify such person
     against such expense, liability, or loss under the Delaware General
     Corporation Law.

          Section 145 of the Delaware General Corporation Law provides
     generally and in pertinent part that a Delaware corporation may
     indemnify its directors and officers against expenses, judgments,
     fines and settlements actually and reasonably incurred by them in
     connection with any civil, criminal, administrative, or investiga-
     tive suit or action, except actions by or in the right of the
     corporation if, in connection with the matters in issue, they acted
     in good faith and in a manner they reasonably believed to be in or
     not opposed to the best interests of the corporation, and in
     connection with any criminal suit or proceeding, if in  connection
     with the matters in issue, they had no reasonable cause to believe
     their conduct was unlawful.  Section 145 further provides that in
     connection with the defense or settlement of any action by or in
     the right of the corporation, a Delaware corporation may indemnify
     its directors and officers against any expenses actually and
     reasonably incurred by them if, in connection with the matters in
     issue, they acted in good faith in a manner they reasonably be-
     lieved to be in or not opposed to the best interests of the corpo-
     ration, except that no indemnification may be made with respect to
     any claim, issue or matter as to which such person has been ad-
     judged liable to the corporation unless the Court of Chancery or
     the court in which such action or suit is brought approves such
     indemnification.   Section 145 further permits a Delaware corpora-
     tion to grant its directors and officers additional rights of
     indemnification through bylaw provisions and otherwise, and to
     purchase indemnity insurance on behalf of its directors and offi-
     cers.

          Article Eleventh of the Bank's Certificate of Incorporation
     eliminates the personal liability of directors of the Bank for
     monetary damages for breach of fiduciary duties to the full extent
     permitted by Delaware law.

          Section 102(b)(7) of the Delaware General Corporation Law
     provides that a Delaware corporation may eliminate or limit the
     personal liability of a director to the corporation or its stock-
     holders for monetary damages for breach of fiduciary duty as
     director, provided that such corporation shall not eliminate or
     limit the liability of a director: (i) for any breach of the
     director's duty of loyalty to the corporation or its stockholders;
     (ii) for acts or omissions not in good faith or which involve
     intentional misconduct or a knowing violation of law; (iii) under
     SECTION 174 of the Delaware General Corporation Law; or (iv) for any
     transaction from which the director derived an improper personal
     benefit.

     ITEM 16.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

        (a) Exhibits

          1.1  Form of Underwriting Agreement. (Incorporated herein by
               reference to Exhibit 1.1 of Registration Statement No.
               33-74304 of First USA Bank).

          3.1   Certificate of Incorporation of the Bank.  (Incorporated
               herein by reference to Exhibit 3.1 of Registration State-
               ment No. 33-50600 of First USA Bank).

          3.2  Bylaws of the Bank.  (Incorporated herein by reference to
               Exhibit 3.2 of Registration Statement No. 33-50600 of
               First USA Bank).

          4.1  Pooling and Servicing Agreement and related agreements as
               exhibits thereto  (incorporated herein by reference to
               Exhibit 4.1 of Registration Statement No. 33-50600 of
               First USA Bank); the first, second and third amendments
               thereto (incorporated herein by reference to Exhibit 4.1
               of Registration Statement No. 33-99362 of First USA
               Bank); and the fourth and fifth amendments thereto.*
   
          5.1  Opinion of David L. Nelson with respect to legality.

          8.1  Opinion of Skadden, Arps, Slate, Meagher & Flom LLP with
               respect to tax matters.

          23.1 Consent of David L. Nelson included in his opinions,
               filed as Exhibit 5.1.

          23.2 Consent of Skadden, Arps, Slate, Meagher & Flom LLP
               included in its opinions filed as Exhibit 8.1.
      ____________________
        *   Previously filed.

        (b)  Financial Statements

          All financial statements, schedules and historical financial
     information have been omitted as they are not applicable.
    
     ITEM 17.  UNDERTAKINGS

          The undersigned Registrant hereby undertakes as follows:


          (a)  To file, during any period in which offers or sales are
     being made, a post-effective amendment to this registration state-
     ment: (i) to include any prospectus required by Section 10(a)(3) of
     the Securities Act; (ii) to reflect in the prospectus any facts or
     events arising after the effective date of the registration state-
     ment (or the most recent post-effective amendment thereof) which,
     individually or in the aggregate, represent a fundamental change in
     the information set forth in the registration statement; (iii) to
     include any material information with respect to the plan of
     distribution not previously disclosed in the  registration state-
     ment or any material change to such information in the registration
     statement; provided, however, that (a)(i) and (a)(ii) will not
     apply if the information required to be included in a post-effec-
     tive amendment by those sub-paragraphs is contained in periodic
     reports filed by the registrant pursuant to Section 13 or 15(d) of
     the Securities Exchange Act of 1934 that are incorporated by
     reference in this registration statement.

          (b)  That, for the purpose of determining any liability under
     the Securities Act of 1933, each such post-effective amendment
     shall be deemed to be a new registration statement relating to the
     securities offered therein, and the offering of such securities at
     that time shall be deemed to be the initial bona fide offering
     thereof.

          (c)  To remove from registration by means of a post-effective
     amendment any of the securities being registered which remain
     unsold at the termination of the offering.

          (d)  That, for purposes of determining any liability under the
     Securities Act of 1933, each filing of the registrant's annual
     report pursuant to Section 13(a) or 15(d) of the Securities Ex-
     change Act of 1934 (and, where applicable, each filing of an
     employee benefit plan's annual report pursuant to Section 15(d) of
     the Securities Exchange Act of 1934) that is incorporated by
     reference in the registration statement shall be deemed to be a new
     registration statement relating to the securities offered therein,
     and the offering of such securities at that time shall be deemed to
     be the initial bona fide offering thereof.

          (e)  Insofar as indemnification for liabilities arising under
     the Securities Act may be permitted to directors, officers and
     controlling persons of the Registrant pursuant to the provisions
     described under Item 15 above, or otherwise, the Registrant has
     been advised that in the opinion of the Securities and Exchange
     Commission such indemnification is against public policy as ex
     pressed in the Securities Act and is, therefore, unenforceable.  In
     the event that a claim for indemnification against such liabilities
     (other than the payment by the Registrant of expenses incurred or
     paid by a director, officer or controlling person of the Registrant
     in the successful defense of any action, suit or proceeding) is
     asserted by such director, officer or controlling person in connec-
     tion with the securities being registered, the Registrant will
     unless in the opinion of its counsel the matter has been settled by
     controlling precedent, submit to a court of appropriate jurisdic-
     tion the question whether such indemnification by it is against
     public policy as expressed in the Securities Act and will be
     governed by the final adjudication of such issue.

          (f)  For purposes of determining any liability under the
     Securities Act, the information omitted from the form of prospectus
     filed as part of this Registration statement in reliance upon Rule
     430A and contained in form of prospectus filed by the Registrant
     pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities
     Act shall be deemed to be part of this Registration Statement as of
     the time it was declared effective.

          (g)  For the purpose of determining any liability under the
     Securities Act, each post-effective amendment that contains a form
     of prospectus shall be deemed to be a new registration statement
     relating to the securities offered therein, and the offering of
     such securities at that time shall be deemed to be the initial bona
     fide offering thereof.


                                  SIGNATURES
   
          Pursuant to the requirements of the Securities Act of 1933,
     the Registrant certifies that it has reasonable grounds to believe
     that it meets all of the requirements for filing on Form S-3 and
     has duly caused this Registration Statement to be signed on its
     behalf by the undersigned, thereunto duly authorized, in the City
     of Dallas, State of Texas, on April 21, 1997.
    
                              FIRST USA BANK
                              as Transferor and Servicer
                              (Registrant)
   
                              By /s/ W. Todd Peterson  
                                 -----------------------
                                 W. Todd Peterson
                                 Vice President

    

          Pursuant to the Requirements of the Securities Act of 1933,
     this Registration Statement has been signed on April 21, 1997 by
     the following persons in the capacities and on the dates indicated.

                                FIRST USA BANK

     SIGNATURE                                TITLE

     PRINCIPAL EXECUTIVE OFFICER:

     *--------------------           Chairman of the Board and   April 21, 1997
     Richard W. Vague                Chief Executive Officer


     PRINCIPAL FINANCIAL AND 
       ACCOUNTING OFFICER:

     *--------------------           Executive Vice President    April 21, 1997
     George P. Hubley

     DIRECTORS:

     *--------------------                                       April 21, 1997
     Jack M. Antonini

     *--------------------                                       April 21, 1997
     Randy L. Christofferson

     *--------------------                                       April 21, 1997
     George P. Hubley

     *--------------------                                       April 21, 1997
     Pamela H. Patsley

     *--------------------                                       April 21, 1997
     John C. Tolleson

     *--------------------                                       April 21, 1997
     Richard W. Vague
    
     __________
     *  The undersigned, by signing his name hereto, does hereby sign
        this Amendment No. 1 to the Registration Statement on behalf of
        each of the above-indicated officers and directors of the Regis-
        trant pursuant to a power of attorney signed by such directors
        and officers.

                                       /s/ David L. Nelson
                                       ------------------
                                       David L. Nelson
                                       Attorney-in-fact


                                 EXHIBIT INDEX

      Exhibit No.      Description                      Page No.

           1.1    Form of Underwriting Agreement   Incorporated by refer-
                                                   ence to Exhibit 1.1 of
                                                   Registration Statement
                                                   No. 33-74304 of First
                                                   USA Bank

           3.1    Certificate of Incorporation     Incorporated by refer-
                   of the Bank                     ence to Exhibit 3.1 of
                                                   Registration Statement
                                                   No. 33-50600 of First
                                                   USA Bank

           3.2    By-laws of the Bank              Incorporated by refer-
                                                   ence to Exhibit 3.2 of
                                                   Registration Statement
                                                   No. 33-50600 of First
                                                   USA Bank

           4.1*   Pooling and Servicing Agreement  Incorporated by refer-
                  and related agreements as exhib- ence to Exhibit 4.1 of
                  its thereto; the first, second   Registration State-
                  and third amendments thereto;    ments No. 33-50600 and
                  and the fourth and fifth amend-  No. 33-99362 of First
                  ments thereto                    USA Bank

           5.1    Opinion of counsel of David L.
                  Nelson
   
           8.1    Opinion of Skadden, Arps, Slate,
                  Meagher & Flom LLP with respect
                  to tax matters

           23.1   Consent of David L. Nelson
                  (included in his opinion filed
                  as Exhibit 5.1)

           23.2   Consent of Skadden, Arps, Slate,
                  Meagher & Flom LLP (included in
                  its opinion filed as Exhibit
                  8.1)

      ____________

     *  Previously filed.
    






                                                        EXHIBIT 5.1

                                        April 22, 1997

          First USA Bank
          201 North Walnut
          Wilmington, Delaware  19801

                    Re:     Registration Statement on Form S-3
                            (Registration No. 333-24227)      
                            ----------------------------------

          Ladies and Gentlemen:

                    I am Associate General Counsel to First USA,
          Inc. and have acted as counsel to First USA Bank, a
          Delaware banking corporation (the "Bank"), in connection
          with the transfer of receivables ("Receivables") generat-
          ed from time to time in a portfolio of VISA and
          MasterCard revolving credit card accounts by the Bank to
          The Bank of New York (Delaware), as trustee (the "Trust-
          ee") for the First USA Credit Card Master Trust (the
          "Trust") formed pursuant to a Pooling and Servicing
          Agreement, dated as of September 1, 1992 (the "Pooling
          and Servicing Agreement") between the Bank, as transferor
          and as servicer of the Receivables, and the Trustee, as
          amended, in exchange for certain Asset Backed Certifi-
          cates (the "Certificates"), each such Certificate evi-
          dencing a fractional undivided interest in the Trust,
          which Certificates will be offered and sold pursuant to
          the Registration Statement filed on Form S-3 (Registra-
          tion No. 333-24227), as amended from time to time (the
          "Registration Statement") being filed concurrently here-
          with under the Securities Act of 1933.

                    In connection herewith, I have examined and
          relied upon the forms of the Pooling and Servicing Agree-
          ment and the Underwriting Agreement filed as exhibits to
          the Registration Statement.  I also have examined such
          corporate records, certificates and other documents, and
          reviewed such questions of law as I deemed appropriate.

                    In rendering the following opinions, I have
          assumed the accuracy and truthfulness of all public
          records of the Bank and of all certifications, documents
          and other proceedings examined by me that have been
          produced by officials of the Bank acting within the scope
          of their official capacities, without verifying the
          accuracy or truthfulness of such representations.  I also
          have assumed the genuineness of such signatures appearing
          upon such public records, certifications, documents and
          proceedings.  In addition, I have assumed that the Under-
          writing Agreement will be executed and delivered in
          substantially the form filed as an exhibit to the Regis-
          tration Statement, and that the Certificates will be sold
          as described therein.

                    I express no opinion as to the laws of any
          jurisdiction other than the laws of the State of Texas
          and the federal laws of the United States of America,
          except to the extent the matters of Delaware corporate
          law are involved in the opinions set forth below.  With
          respect to any opinions concerning Delaware corporate
          law, you are aware that I am not admitted to the Bar in
          the State of Delaware and I am not an expert in the law
          of such jurisdiction, and that such opinions concerning
          Delaware corporate law are based upon my general (al-
          though not necessarily complete) familiarity with the
          Delaware General Corporation Law as a result of my prior
          involvement in transactions involving such law.

                    Based upon and subject to the foregoing, it is
          my opinion that when a particular series of Certificates
          to be issued under the Registration Statement has been
          duly and validly authorized by the Bank, and when such
          Certificates are executed by the Trustee in accordance
          with the provisions of the Pooling and Servicing Agree-
          ment and are paid for by the Underwriters pursuant to the
          Underwriting Agreement, such series of Certificates will
          be legally issued, fully paid and non-assessable.

                    I hereby consent to the filing of this opinion
          as an exhibit to the Registration Statement and to the
          reference to me under the heading "Legal Matters" in the
          Prospectus included in the Registration Statement without
          implying or admitting that I am an "expert" within the
          meaning of the Securities Act of 1933, as amended, or
          other rules and regulations of the Securities Act of
          1933, as amended, or other rules and regulations of the
          Securities and Exchange Commission issued thereunder with
          respect to any part of the Registration Statement includ-
          ing this exhibit.

                                      Sincerely,


                                      /s/ David L. Nelson
                                      David L. Nelson
                                      Vice President
                                      and Associate General Counsel






                                                        EXHIBIT 8.1

                                        April 22, 1997

          First USA Bank
          201 North Walnut Street
          Wilmington, Delaware  19801

                         Re:  Registration Statement No. 333-24227
                              on Form S-3 relating to First USA
                              Credit Card Master Trust            
                              ------------------------------------

          Ladies and Gentlemen:

                    In connection with the filing of Registration
          Statement No. 333-24227 on Form S-3 relating to First USA
          Credit Card Master Trust (the "Registration Statement")
          with the Securities and Exchange Commission, you have
          requested our opinion regarding certain descriptions of
          tax consequences contained in the form of prospectus (the
          "Prospectus") included in the Registration Statement.

                    Our opinion is based on an examination of the
          Prospectus, the Pooling and Servicing Agreement, dated as
          of September 1, 1992 between First USA Bank as Transferor
          and Servicer and The Bank of New York (Delaware) (as
          successor to The Bank of New York as successor to
          NationsBank, N.A.), as Trustee, as amended (the "Agree-
          ment") and such other documents, instruments and informa-
          tion as we considered necessary.  Our opinion is also
          based upon the Internal Revenue Code of 1986, as amended,
          administrative rulings, judicial decisions, Treasury
          regulations and other applicable authorities.  The statu-
          tory provisions, regulations and interpretations on which
          our opinion is based are subject to changes, and such
          changes could apply retroactively.  In addition, there
          can be no assurance that positions contrary to those
          stated in our opinion may not be taken by the Internal
          Revenue Service.

                    We also note that the Prospectus and the Agree-
          ment do not relate to a specific transaction.  According-
          ly, the above-referenced description of Federal income
          tax consequences may, under certain circumstances, re-
          quire modification in the context of an actual transac-
          tion.

                    Based on the foregoing, we hereby confirm that
          the statements in the Prospectus under the headings
          "Prospectus Summary-Tax Status," "Certain U.S. Federal
          Income Tax consequences," and "State and Local Taxation,"
          subject to the qualifications set forth therein, accu-
          rately describe the material federal and Delaware income
          tax consequences to holders of the offered Certificates,
          under existing law and the assumptions stated therein.

                    We express no opinion with respect to the
          matters addressed in this letter other than as set forth
          above.

                    We consent to the filing of this opinion as an
          exhibit to the Registration Statement.

                                        Very truly yours,


                                        /s/ Skadden, Arps, Slate,
                                             Meagher & Flom LLP



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