STRUCTURED PRODUCTS CORP
424B5, 1997-09-17
SECURITY BROKERS, DEALERS & FLOTATION COMPANIES
Previous: JPM PIERPONT FUNDS, 497, 1997-09-17
Next: BANKUNITED FINANCIAL CORP, S-3, 1997-09-17





PROSPECTUS SUPPLEMENT
(To Prospectus Dated September 15, 1997)

TIERS{SM} ASSET-BACKED SECURITIES, SERIES CHAMT TRUST 1997-7

            $352,980,000 FIXED RATE NOTES, CLASS A

STRUCTURED PRODUCTS CORP.
DEPOSITOR

TIERS{sm}  Asset-Backed  Securities, Series CHAMT 1997-7 Trust (the "Issuer" or
the "Trust") will be formed  pursuant  to  the  trust  agreement,  dated  as of
September  15,  1997,  as  supplemented  by  the Series CHAMT 1997-7 Supplement
(together,  the  "Trust  Agreement"), between Structured  Products  Corp.  (the
"Company") and Delaware Trust  Capital  Management, Inc. as trustee (the "Owner
Trustee").  The Trust will issue the $352,980,000 aggregate principal amount of
Fixed Rate Notes, Class A (the "Notes") offered  hereby.   The  Trust will also
issue $10,920,000 aggregate principal amount of its Floating Rate Certificates,
Class B (the "Certificates"), which are being offered privately and  not  being
offered hereby.  The Notes will be issued pursuant to an Indenture, dated as of
September 15, 1997, as supplemented by a series supplement thereto dated as  of
September  15,  1997  (together,  the "Indenture"), between the Trust and First
Trust of New York, National Association,  as trustee (the "Indenture Trustee").
The net proceeds to the Trust from the sale of the Notes (together with the net
proceeds of the sale of the Certificates) will  be  applied  to the purchase of
$363,900,000 aggregate principal amount of Class A Floating Rate  Asset  Backed
Certificates, Series 1996-4 (the "Term Assets") issued by the Chase Credit Card
Master  Trust  (the  "Term  Assets  Issuer")  and  having  the  characteristics
described in a prospectus dated November 6, 1996 and a supplement thereto dated
November  6,  1996  (together, the "Term Assets Prospectus").  The Term  Assets
were  issued  and  sold   as   part  of  an  underwritten  public  offering  of
$1,400,000,000 aggregate principal  amount  of  such  securities on November 6,
1996.  The Term Assets are obligations of the Term Assets Issuer.

The Term Assets will be acquired by the Company and sold  to  the  Trust.   The
Trust's  rights  in,  to  and  under  the  Term  Assets  will be pledged to the
Indenture Trustee for the benefit of the Noteholders pursuant to the Indenture.
Distributions   of  principal  and  interest  on  the  Certificates   will   be
subordinated in priority to payments due on the Notes as described herein.

Interest will accrue  on  the  Notes  at a fixed rate equal to 6.688% per annum
payable in arrears on the 15th day of each  month  (or,  if  such  day is not a
Business Day, the next succeeding Business Day) (each, a "Distribution  Date"),
commencing  October 15, 1997.  "Business Day" means any day on which commercial
banks are open for business (including dealings in foreign exchange and foreign
currency deposits)  in  New  York,  New  York, Wilmington, Delaware and London,
England.  The principal of the Notes will  be  payable  (unless earlier paid as
described herein) on November 15, 2003 (or, if such day is  not a Business Day,
the next succeeding Business Day) (the "Scheduled Final Distribution Date").

The  principal of the Notes will be subject to prepayment as described  herein,
in whole  or  in part, on each Distribution Date, commencing February 15, 1999,
on the basis of  the  applicable  Monthly  Amortization  Rate  set forth in the
Prepayment Calculation Table (each as defined herein).  The
                                             (COVER CONTINUED ON NEXT PAGE)
                                  -------

THE  NOTES  REPRESENT  INTERESTS IN OR OBLIGATIONS OF THE TRUST ONLY AND DO NOT
REPRESENT AN OBLIGATION OF OR INTEREST IN THE COMPANY OR ANY OF ITS AFFILIATES.
THE NOTES DO NOT REPRESENT A DIRECT OBLIGATION OF THE TERM ASSETS ISSUER OR ANY
OF ITS AFFILIATES.

THE NOTES HAVE NOT BEEN  APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
COMMISSION  OR ANY STATE SECURITIES  COMMISSION  NOR  HAS  THE  SECURITIES  AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON THE ACCURACY
OR  ADEQUACY  OF   THIS   PROSPECTUS   SUPPLEMENT   OR   THE  PROSPECTUS.   ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                                   -------
AN  INVESTMENT  IN  THE  NOTES  INVOLVES  CERTAIN  RISKS THAT EACH  PROSPECTIVE
INVESTOR SHOULD CONSIDER PRIOR TO MAKING AN INVESTMENT IN THE NOTES.  SEE "RISK
FACTORS" HEREIN AND IN THE PROSPECTUS.

The Underwriter has agreed to purchase the Notes from  the  Company  at 100% of
the  Note  Principal Amount thereof plus accrued interest, if any, at the  Note
Interest Rate  calculated  from  September  15,  1997  (the  "Original Issuance
Date"),  subject  to  the  terms  and  conditions set forth in the Underwriting
Agreement referred to herein.  The Underwriter proposes to offer the Notes from
time  to  time  for  sale in negotiated transactions  or  otherwise  at  prices
determined at the time of sale.  See "Method of Distribution."

The Notes are offered  subject to receipt and acceptance by the Underwriter, to
prior sale and to the Underwriter's  right  to  reject any order in whole or in
part  and  to  withdraw,  cancel or modify the offer  without  notice.   It  is
expected that delivery of the Notes will be made in book-entry form through the
facilities of The Depository  Trust  Company  on or about the Original Issuance
Date against payment therefor in same-day funds.

{SM}  Salomon  Brothers Inc has filed an application  with  the  United  States
Patent and Trademark Office for the registration of the "TIERS" service mark.

SALOMON BROTHERS INC

The date of this Prospectus Supplement is September 15, 1997.

Monthly Amortization Rate for any month will be derived from the PSA Index Rate
(as defined herein)  for  the  aggregate  outstanding 30-year Federal Home Loan
Mortgage Corporation Gold 8.0% mortgage participation  certificates  issued  in
calendar  year  1995.   Variations  in  the rate of payment of the Notes may be
significant.  The Notes are also subject  to  mandatory  prepayment under other
circumstances as described herein.  See "Mandatory Prepayment of the Notes."

The Issuer will enter into the Swap Agreement with the Swap  Counterparty (each
as defined herein) pursuant to which the Issuer will agree to exchange payments
received with respect to the Term Assets and Eligible Investments  (as  defined
herein)  for  payments  from  the  Swap  Counterparty in an amount equal to the
interest and principal due on the Notes.

Losses realized on the Term Assets and Eligible  Investments  will  be borne by
the holders of the Notes in the manner described herein.  As and to the  extent
described  herein,  losses realized on the Term Assets and Eligible Investments
will be borne by the  holders  of  the  Certificates before such losses will be
borne by the holders of the Notes.  See "Description of the Notes -- Allocation
of Losses; Subordination."  The Term Assets Issuer is not participating in, and
will not receive any proceeds in connection with, the offering made hereby.

There is currently no secondary market for  the  Notes,  and  there  can  be no
assurance  that  a  secondary market for the Notes will develop or, if its does
develop,  that  it will  continue.   See  "Risk  Factors"  herein  and  in  the
Prospectus.

The Notes initially  will be represented by certificates registered in the name
of  CEDE & Co., as nominee  of  The  Depository  Trust  Company  ("DTC").   The
interests  of  beneficial  owners  of  such  Notes  will be represented by book
entries  on  the  records  of  participating  members of DTC  ("Participants").
Definitive certificates will be available for such  Notes  only  in the limited
circumstances  described  herein.   See  "Description  of  the Notes-Definitive
Notes."
                                                         (END OF COVER PAGE)

                                -------

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

THE NOTES OFFERED BY  THIS  PROSPECTUS  SUPPLEMENT  WILL  CONSTITUTE A SEPARATE
SERIES OF NOTES BEING OFFERED BY THE COMPANY PURSUANT TO ITS  PROSPECTUS, DATED
SEPTEMBER  15,  1997, OF WHICH THIS PROSPECTUS SUPPLEMENT IS A PART  AND  WHICH
ACCOMPANIES THIS  PROSPECTUS  SUPPLEMENT.   THE  PROSPECTUS  CONTAINS IMPORTANT
INFORMATION  REGARDING  THIS  OFFERING  WHICH  IS  NOT  CONTAINED  HEREIN,  AND
PROSPECTIVE  INVESTORS  ARE  URGED  TO  READ THE PROSPECTUS AND THIS PROSPECTUS
SUPPLEMENT IN FULL.  IN PARTICULAR, INVESTORS  SHOULD  CONSIDER  CAREFULLY  THE
FACTORS SET FORTH UNDER "RISK FACTORS" IN THE PROSPECTUS AND IN THIS PROSPECTUS
SUPPLEMENT.

UNTIL  DECEMBER  15,  1997,  ALL  DEALERS  EFFECTING TRANSACTIONS IN THE NOTES,
WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED TO DELIVER A
PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO  WHICH  IT  RELATES.  THIS DELIVERY
REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS
SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

<PAGE>
                               SUMMARY OF TERMS

      The following summary does not purport to be complete and is qualified in
its  entirety  by  reference  to  the detailed information appearing  elsewhere
herein and in the Prospectus.  Certain  capitalized  terms used and not defined
herein have the meanings specified elsewhere in this Prospectus  Supplement or,
to  the  extent  not  defined  herein,  have  the  meanings  specified  in  the
Prospectus.

Securities Offered..........   The  TIERS{SM}  Asset-Backed  Securities, Series
                               CHAMT   1997-7,   offered   hereby  consist   of
                               $352,980,000 principal amount  of  the  Issuer's
                               Fixed  Rate  Notes, Class A (the "Notes").   The
                               Notes will be  denominated  and  payable in U.S.
                               dollars (the "Specified Currency")  and  will be
                               issued  in  minimum denominations of $1,000  and
                               multiples of  $1,000  in  excess  thereof.   The
                               Issuer  is  also  issuing  privately $10,920,000
                               principal   amount   of   its   Floating    Rate
                               Certificates, Class B (the "Certificates").  The
                               Certificates  are  being  issued  privately in a
                               separate  offering  and  are  not being  offered
                               hereby.

The Issuer..................   TIERS  Asset-Backed  Securities,   Series  CHAMT
                               Trust  1997-7,  a  Delaware business trust  (the
                               "Trust" or the "Issuer").   The  Trust  will  be
                               established  pursuant  to  the  trust agreement,
                               dated as of September 15, 1997, as  supplemented
                               by the Series CHAMT 1997-7 Supplement  dated  as
                               of  September  15,  1997  (together,  the "Trust
                               Agreement"),  between  the  Company and Delaware
                               Trust Capital Management, Inc.,  as trustee (the
                               "Owner Trustee").

Depositor...................   Structured  Products  Corp. (the "Company"),  an
                               indirect, wholly owned subsidiary of Salomon Inc
                               and an affiliate of Salomon  Brothers  Inc,  the
                               underwriter  of  the  Notes (the "Underwriter").
                               See "The Company" in the Prospectus.

Issuer Assets...............   The assets of the Issuer will consist of (i) the
                               Term  Assets  (as  defined   herein),  (ii)  the
                               Derivative Assets, consisting  of  the  Issuer's
                               rights  under  the  Swap  Agreement  (as defined
                               herein),  (iii)  Eligible Investments made  from
                               time to time out of  amounts held by the Issuer,
                               and   (iv)  all  proceeds   of   the   foregoing
                               (collectively, the "Deposited Assets").

 (a)  Term Assets...........   Chase Credit  Card Master Trust Class A Floating
                               Rate Asset Backed  Certificates,  Series 1996-4,
                               in    the    aggregate   principal   amount   of
                               $363,900,000  (the  "Term  Assets").   The  Term
                               Assets have the  characteristics  described in a
                               prospectus   dated   November  6,  1996  and   a
                               supplement  thereto  dated   November   6,  1996
                               (together,  the "Term Assets Prospectus").   The
                               Term Assets were  issued  and sold as part of an
                               underwritten public offering  of  $1,400,000,000
                               aggregate principal amount of such securities on
                               November 6, 1996.  Interest on the  Term  Assets
                               accrues  at  the  Term  Assets  Rate (as defined
                               herein)  for  each Term Assets Interest  Accrual
                               Period (as defined  herein)  and is scheduled to
                               be  paid  on each Term Assets Distribution  Date
                               (as  defined   herein).   The  entire  principal
                               amount of the Term  Assets  is  scheduled  to be
                               paid  on  the  Term  Assets Distribution Date in
                               November 2003 (the "Term  Assets Scheduled Final
                               Distribution  Date").  See "Description  of  the
                               Term Assets."

  (b)  Derivative Assets....   An  ISDA  Master  Agreement,   together  with  a
                               related schedule and confirmations, entered into
                               by the Issuer with the Swap Counterparty  on the
                               Original  Issuance  Date  (together,  the  "Swap
                               Agreement").  Pursuant to the Swap Agreement, on
                               each  Distribution  Date the Issuer and the Swap
                               Counterparty will be  obligated to make payments
                               to   one  another  as  described   herein.   See
                               "Description of the Swap Agreement."

Swap Counterparty...........   Westdeutsche  Landesbank  Girozentrale, New York
                               Branch (the "Swap Counterparty").


THE NOTES

Interest....................   Interest will accrue on each  Note on the unpaid
                               principal  amount  thereof (the "Note  Principal
                               Amount") at the fixed  rate  of 6.688% per annum
                               (the  "Note Interest Rate"), calculated  on  the
                               basis of a 360-day year consisting of twelve 30-
                               day months,  and  will be payable monthly on the
                               15th day of each month  (or, if any such date is
                               not a Business Day, then  on the next succeeding
                               Business  Day),  commencing  October   15,  1997
                               (each,  a "Distribution Date"). Accrued interest
                               in respect  of each Interest Accrual Period will
                               be   payable   in   arrears   on   the   related
                               Distribution Date  and  on  the  Scheduled Final
                               Distribution    Date    (as   defined   herein).
                               "Interest Accrual Period" means, with respect to
                               any  Distribution  Date,  the  period  from  and
                               including the preceding Distribution  Date  (or,
                               in  the  case  of the initial Distribution Date,
                               from and including  the  Original Issuance Date)
                               to but excluding such Distribution  Date.   If a
                               Distribution Date as originally scheduled is not
                               a Business Day and interest is to be paid on the
                               next  succeeding  Business  Day,  no  additional
                               interest  shall  accrue  in the related Interest
                               Accrual Period for the number of additional days
                               to such succeeding Business Day.

                               In certain circumstances described  herein under
                               "Description of the Notes - Deferred  Interest,"
                               interest   on   the   Notes   may  be  deferred.
                               Noteholders   will  not  be  entitled   to   any
                               additional payment in respect of any such delay.

Principal...................   The outstanding  principal  amount of the Notes,
                               consisting  of  the  portion,  if  any,  of  the
                               principal of the Notes that has not been prepaid
                               as described under "Mandatory Prepayment  of the
                               Notes,"  will  be  payable  on November 15, 2003
                               (or, if such day is not a Business Day, the next
                               succeeding Business Day) (the  "Scheduled  Final
                               Distribution  Date").  However, all or a portion

                                          S-2
<PAGE>

                               of the principal  of  the  Notes  is  subject to
                               prepayment  in  the  circumstances  and  in  the
                               manner   described   herein.    See   "Mandatory
                               Prepayment of the Notes." If an Indenture  Event
                               of  Default  (as  defined herein) occurs (in the
                               absence  of  any  Swap   Early  Termination  (as
                               defined herein)), the Indenture Trustee may, and
                               at the written request of  the  holders  of  not
                               less than a majority in Note Principal Amount of
                               the   Notes   will,  declare  the  Notes  to  be
                               immediately due  and  payable,  subject  to  the
                               prior  written  consent of the Swap Counterparty
                               under certain circumstances.  If  a  Swap  Early
                               Termination  occurs, the entire unpaid principal
                               amount of the  Notes  will  become automatically
                               immediately   due  and  payable.    In   certain
                               circumstances,  principal repayment of the Notes
                               may be adversely  affected by loss experience of
                               the Term Assets.  See  "Description of the Notes
                               -- Principal."

Payments....................   Payments  on  the Notes will  be  made  on  each
                               Distribution Date  and  (unless earlier paid) on
                               the    Scheduled   Final   Distribution    Date.
                               Payments  on  the  Notes  will  be  made  to the
                               Noteholders   in  whose  names  the  Notes  were
                               registered on the day immediately preceding each
                               Distribution  Date,   except   in   the  limited
                               circumstances  in  which  Definitive  Notes  are
                               issued as described herein.

Mandatory Prepayment
  of the Notes..............   The  Notes  will  be  subject to prepayment,  in
                               whole  or  in part, on each  Distribution  Date,
                               commencing on  the Distribution Date in February
                               1999,  as  described   herein   in   an   amount
                               determined    based    on   applicable   Monthly
                               Amortization Rate set forth  in  the  Prepayment
                               Calculation Table (each as defined herein).  The
                               Monthly  Amortization Rate for any month will be
                               derived from  the  PSA  Index  Rate  (as defined
                               herein)  for  the aggregate outstanding  30-year
                               Federal Home Loan Mortgage Corporation ("FHLMC")
                               Gold  8.0% mortgage  participation  certificates
                               issued  in  calendar  year  1995 (the "Reference
                               Securities").  See "Mandatory  Prepayment of the
                               Notes."  Variations in the rate of prepayment of
                               the   Notes  may  be  significant.   See   "Risk
                               Factors."

Optional Redemption.........   At  its   option,   the  Swap  Counterparty  may
                               purchase  all of the Term  Assets  and  Eligible
                               Investments  of  the Issuer, at a price equal to
                               the amount that is sufficient to pay 100% of the
                               principal of and all  accrued  interest  on  the
                               Notes and the Certificates, whereupon the Issuer
                               shall   redeem   the   Notes  in  full,  on  any
                               Distribution   Date  on  which   the   aggregate
                               principal amount of the Term Assets remaining in
                               the  Trust  (before   giving   effect   to   any
                               distributions  on  such date) would be less than
                               10% of the aggregate  principal  amount  of  the
                               Term Assets as of the Original Issuance Date See
                               "Description of the Notes-Optional Redemption."

Form of Notes...............   Book-entry   certificates  with  The  Depository
                               Trust Company ("DTC"), except in certain limited
                               circumstances.     See   "Description   of   the
                               Notes-Definitive Notes."   Distributions thereon
                               will be settled in immediately  available funds.
                               See "Description of the Notes - Global Notes."

Security Interests             All of the Issuer's right, title and interest in
                               and to the Term Assets and Eligible  Investments

                                          S-3
<PAGE>

                               will  be  pledged by the Issuer to the Indenture
                               Trustee  for  the  holders  of  the  Notes  (the
                               "Noteholders")  and for the Swap Counterparty in
                               order to secure the  Issuer's  obligations under
                               the Notes and the Swap Agreement.   The Issuer's
                               rights under the Swap Agreement will  be pledged
                               to the Indenture Trustee for the Noteholders  to
                               secure the Issuer's obligations on the Notes.

Indenture Trustee...........   First  Trust  of  New York, National Association
                               will act as trustee  (the  "Indenture  Trustee")
                               pursuant to the Indenture.

Rating......................   It  is a condition to the issuance of the  Notes
                               that  they  be  rated "Aaa" by Moody's Investors
                               Service, Inc. ("Moody's").   The  rating  of the
                               Notes by Moody's addresses the likelihood of the
                               timely payment of principal and interest on  the
                               Notes.   There  is no assurance that such rating
                               will continue for  any period of time or that it
                               will not be revised or withdrawn entirely by the
                               rating agency if, in its judgment, circumstances
                               (including, without  limitation,  the  rating of
                               the  Swap  Counterparty) so warrant.  A revision
                               or withdrawal of such rating may have an adverse
                               effect on the  market  price  of  the  Notes.  A
                               security rating is not a recommendation  to buy,
                               sell or hold securities.

Certain Federal Income
  Tax Consequences..........   The  Trust  will be provided with an opinion  of
                               Federal Tax Counsel (as defined herein) that the
                               Notes constitute indebtedness for Federal income
                               tax purposes.   Such  opinion  is subject to the
                               conditions,  qualifications and the  assumptions
                               specified in the  opinion  and  this  Prospectus
                               Supplement.   See  "Certain  Federal Income  Tax
                               Consequences."

ERISA Considerations........   Plans  (as  defined  herein) will  generally  be
                               permitted to purchase  the  Notes.  However, any
                               Plan fiduciary considering whether  to  purchase
                               the  Notes  on  behalf  of a Plan should consult
                               with  its counsel and other  advisors  regarding
                               the applicability  of the relevant provisions of
                               the Employee Retirement  Income  Security Act of
                               1974, as amended, and the Internal  Revenue Code
                               of 1986, as amended, and the availability of any
                               exemptions.  See "ERISA Considerations."


THE SWAP AGREEMENT

Calculation Agent...........   The Swap Counterparty.

Swap Payments...............   Under the Swap Agreement, the Issuer will pay to
                               the  Swap  Counterparty  amounts  equal  to  the
                               payments of interest received on the Term Assets
                               (including any deferred interest), and the  Swap
                               Counterparty  will  pay  to  the  Issuer on each
                               Distribution Date amounts equal to  the interest
                               payable  on the Notes on such date.  If  on  any
                               Distribution  Date  the  amount  received by the
                               Issuer on the Term Assets and paid  to  the Swap
                               Counterparty is less than the scheduled interest
                               thereon, the Swap Counterparty shall reduce  its
                               payment  to  the  Issuer  by  the amount of such
                               deficiency.


                                          S-4
<PAGE>

                               In addition, on each Distribution  Date on which
                               a   Mandatory   Prepayment  Amount  (as  defined
                               herein) is due, the  Issuer will pay to the Swap
                               Counterparty an amount  equal  to  the  proceeds
                               received   from  the  sale  of  Term  Assets  or
                               Eligible Investments or any combination thereof,
                               at  the  direction  of  the  Swap  Counterparty,
                               having an  aggregate  principal balance equal to
                               that month's Mandatory Prepayment Amount and the
                               Swap Counterparty will  pay  to  the  Issuer  an
                               amount   equal   to  such  Mandatory  Prepayment
                               Amount.

Early Amortization of the
  Term Assets; Eligible
  Investments...............   In  the  event  of a  Term  Assets  Amortization
                               Event, the Indenture  Trustee  will reinvest the
                               principal proceeds, if any, of the  Term  Assets
                               in Eligible Investments at the direction of  the
                               Swap Counterparty.  Unless there is an Indenture
                               Event  of  Default, the proceeds of the Eligible
                               Investments   will   not  be  available  to  pay
                               interest on the Notes  (including  any  deferred
                               interest),  but  will  be retained by the Issuer
                               until liquidated in connection  with a mandatory
                               prepayment   of   the   Notes.   See  "Mandatory
                               Prepayment  of  the  Notes".    The   Issuer  is
                               required  under  the  Swap Agreement to pay  all
                               earnings  on Eligible Investments  to  the  Swap
                               Counterparty.

Asset Impairment Event......   If  an  Asset   Impairment   Event  occurs,  the
                               Indenture Trustee will be obligated  to sell the
                               Term  Assets  and to use the proceeds from  such
                               sale (and the amount  of  any  scheduled payment
                               received from the Swap Counterparty)  to: FIRST,
                               pay  to  the  Swap  Counterparty  any  scheduled
                               payment  then  due  under  the  Swap  Agreement;
                               SECOND,  to redeem the Notes, together with  any
                               accrued interest  thereon;  and  THIRD, to remit
                               the   balance,   if  any,  to  the  Issuer   for
                               application  in  accordance   with   the   Trust
                               Agreement.   "Asset  Impairment  Event"  will be
                               defined  in  the Swap Agreement to mean that  on
                               the Scheduled  Final  Distribution  Date for the
                               Term  Assets,  the  Note  Notional  Amount   (as
                               defined  herein  under  "Mandatory Prepayment of
                               the  Notes  --  Monthly Prepayment"),  less  all
                               losses  (if any) on  Eligible  Investments  that
                               became defaulted  investments while owned by the
                               Issuer,  is  less  than   the   aggregate   Note
                               Principal Amount of the Notes on such date.   If
                               such  an  Asset  Impairment  Event  occurs,  the
                               Noteholders  will not recover the full principal
                               amount of their Notes.
THE TERM ASSETS

Term Assets.................   Chase Credit Card Master Trust, Class A Floating
                               Rate Asset Backed  Certificates,  Series  1996-4
                               (the   "Term  Assets").   The  Term  Assets  are
                               denominated  and  payable  in  U.S. dollars (the
                               "Term  Assets  Currency")  and  were  issued  in
                               minimum  denominations  of  $1,000 and  integral
                               multiples in excess thereof.

Term Assets Issuer..........   Chase Credit Card Master Trust (the "Term Assets
                               Issuer").   The  Term  Assets  were   issued  on

                                          S-5
<PAGE>
                               November  14,  1996  (the  "Term Assets Original
                               Issue Date") pursuant to a pooling and servicing
                               agreement,   as   supplemented   by   a   series
                               supplement,  each dated as of November  6,  1996
                               (the  "Term  Assets   Agreement"),  among  Chase
                               Manhattan  Bank USA, National  Association  (the
                               "Term Assets  Seller"), The Chase Manhattan Bank
                               (the "Term Assets Servicer") and The Bank of New
                               York, as trustee (the "Term Assets Trustee").

Term Assets Interest........   The Term Assets  will  accrue interest at a rate
                               equal to 0.13% per annum  above  one-month LIBOR
                               (the  "Term  Assets  Rate") during each  monthly
                               accrual period (each,  a  "Term  Assets Interest
                               Accrual Period").  Interest on the  Term  Assets
                               is payable on the 15th day of each month (or, if
                               such  15th  day  is not a Business Day, the next
                               succeeding Business  Day)  (each, a "Term Assets
                               Distribution Date").

Term Assets Distributions...   Principal of the Term Assets  is scheduled to be
                               repaid  on  the  Term  Assets  Scheduled   Final
                               Distribution   Date.    Prior   to   such  date,
                               collections  on the underlying Receivables  will
                               be held during the period commencing October 31,
                               2002 (the "Term  Assets  Controlled Accumulation
                               Period")   for  distribution   in   respect   of
                               principal in  accordance  with  the  Term Assets
                               Agreement,  unless the Term Assets Servicer  has
                               elected to postpone the commencement of the Term
                               Assets   Controlled   Accumulation   Period   in
                               accordance  with  the  terms  of the Term Assets
                               Agreement.     As   used   herein,   the    term
                               "Receivables" has  the  meaning specified in the
                               Term Assets Agreement.












                                          S-6
<PAGE>


                                 RISK FACTORS

      LIMITED LIQUIDITY.  There is currently no secondary market for the Notes.
While  the  Underwriter  intends  to  make  a  market in the Notes  upon  their
issuance, it is under no obligation to do so.  There  can  be no assurance that
any secondary market for the Notes will develop or, if a secondary  market does
develop, that it will provide the holders of Notes with liquidity of investment
or that it will continue for the life of the Notes.

      LIMITED  ASSETS.   The  Notes are obligations of the Issuer only and  are
payable solely from payments made  on,  or  other  proceeds  of,  the Deposited
Assets.   None  of  the  Depositor, the Swap Counterparty, the holders  of  the
Certificates or any of their  affiliates  or any other person or entity will be
obligated  to make payments on the Notes.  Consequently,  the  holders  of  the
Notes must rely  solely  on  collections in respect of the Deposited Assets for
payments on the Notes.  If collections  in respect of the Deposited Assets, net
of  any  amounts owed by the Issuer to the  Swap  Counterparty,  the  Indenture
Trustee and  the  Owner  Trustee,  are  insufficient  to  make all payments and
distributions due in respect of the Notes, there will be no other assets of the
Issuer available for payment of any shortfall and, following realization on the
Deposited Assets, any obligation of the Issuer to pay such  shortfall  will  be
extinguished.

      THE  SWAP AGREEMENT.  The purchase of the Notes involves risks associated
with the Swap  Agreement  and  the Swap Counterparty.  If the Swap Counterparty
fails to make payments due to the  Issuer  under the Swap Agreement, the Issuer
will  be unable to meet its obligations in respect  of  the  Notes.   The  Swap
Agreement  may  be  terminated  early  in  accordance  with  its terms upon the
occurrence  of  certain "Events of Default" or "Termination Events"  thereunder
(as described herein) (each, a "Swap Termination Event").

      Upon the occurrence  of  certain  Swap  Termination Events under the Swap
Agreement,  the  Issuer  or the Swap Counterparty  may  be  liable  to  make  a
termination payment to the  other  (regardless, if applicable, of which of such
parties may have caused such termination).   The amount of any such termination
payment will be based on the market value of the Swap Agreement computed on the
basis of market quotations of the cost of entering  into swap transactions with
the  same  terms and conditions that would have the effect  of  preserving  the
respective full  payment  obligations  of  the  parties, in accordance with the
procedures  set  forth  in the Swap Agreement.  Any  such  termination  payment
could, if interest rates have changed significantly, be substantial.

      Upon the occurrence  of  a  Swap  Termination Event, the principal of the
Notes  will  be  declared  or become automatically  due  and  payable  and  the
Indenture Trustee will be obligated  to  sell the Term Assets (and any Eligible
Investments) as described under "Description  of  the Indenture -- Liquidations
of Term Assets and Eligible Investments." In any such event, the ability of the
Issuer to pay principal and interest on the Notes will depend on (a) the prices
at  which  the  Term Assets and Eligible Investments are  liquidated,  (b)  the
amount of the termination  payment  (if  any)  which  may  be  due  to the Swap
Counterparty  from  the Issuer under the Swap Agreement, and (c) the amount  of
the termination payment,  if  any, which may be due to the Issuer from the Swap
Counterparty under the Swap Agreement.  If the net proceeds from liquidation of
the  Term  Assets and Eligible Investments  are  not  sufficient  to  make  all
payments due  in  respect  of  the  Notes  and  for  the  Issuer  to  meet  its
obligations,  if any, in respect of the termination of the Swap Agreement, then
such amounts will  be  applied  in  accordance  with  the  priority of payments
described herein and the claims of the Swap Counterparty in respect of such net
proceeds will rank higher in priority than the claims of the  Noteholders.  See
"Description of the Notes-Priority of Payments."

      THE TERM ASSETS.  The Term Assets represent interests in  the Term Assets
Issuer only and do not represent interests in or obligations of the  Issuer  or
any  affiliate  of  the  Issuer.   If  the  Term Assets Issuer fails to pay any
amounts due on the Term Assets, then investors in the Notes could incur losses,
inasmuch as the Deposited Assets of the Issuer  available  for  payment  of the
Notes  will  be limited as described above under "Limited Assets."  Prospective
investors should  avail  themselves of the same information concerning the Term
Assets Seller, the Term Assets  Servicer  and  the Term Assets as they would if
they  were  purchasing  the Term Assets or similar  investments  backed  by  or
representing interests in  Receivables.  Certain factors in respect of the Term
Assets  that  should  be specially  considered  by  prospective  investors  are
discussed under "Risk Factors" in Appendix A.

                                          S-7
<PAGE>

      MATURITY  ASSUMPTIONS.    The  risk  of  uncertainty  in  the  timing  of
prepayment of principal of the Notes  is  dependent on, among other things, the
rate of principal prepayments of the Base Mortgage  Loans  (as  defined herein)
underlying  the  Reference  Securities.   See  "The Reference Securities."   In
deciding  whether to purchase the Notes, investors  should  satisfy  themselves
that they understand  the prepayment risks associated with mortgage securities.
In  addition, an investor  should  purchase  Notes  only  after  performing  an
analysis  of the Reference Securities based upon the investor's own assumptions
as to future  rates  of prepayment and the effect of the Prepayment Calculation
Table.  See "The Reference Securities."

      EARLY PREPAYMENT  RISK.   The  principal  of the Notes will be prepaid as
described herein, in whole or in part, on any Distribution  Date  on  or  after
February 15, 1999.  The Monthly Amortization Rate for any month will depend  on
the rate of prepayment of the Base Mortgage Loans, the effect of the Prepayment
Calculation  Table  and  on  other  factors  described herein.  The formula for
calculating prepayments on the Notes may result  in a rate of prepayment on the
Notes for any Distribution Date that differs significantly  from the prepayment
rate on the Reference Securities.  In addition, the Notes are  subject to early
redemption  in  whole  at  the  option of the Swap Counterparty (the  "Optional
Redemption")  in certain circumstances.   See  "Description  of  the  Notes  --
Optional Redemption."

      EFFECT OF  PREPAYMENT  CALCULATION  TABLE.   The  PSA  Index Rate and the
Prepayment  Calculation  Table  will  determine the rate of prepayment  of  the
Notes.  As illustrated in the Prepayment  Calculation  Table,  if the PSA Index
Rate for any month is equal to or less than 100%, the Monthly Amortization Rate
for  such  month  will  be 0%. At PSA Index Rates above 100%, the corresponding
Monthly Amortization Rates  will increase.  If the PSA Index Rate for any month
is equal to or greater than 575%,  the Monthly Amortization Rate for such month
will be 22.50%.

      YIELD CONSIDERATIONS.  The yield  to  maturity for each of the Notes will
depend upon the purchase price thereof, the rate  of  principal  prepayments on
the  Base Mortgage Loans, the effect of the Prepayment Calculation  Table,  the
Optional  Redemption and the actual characteristics of the Base Mortgage Loans.
Generally,  if  the  actual  rate  of prepayments on the Base Mortgage Loans is
slower than the rate anticipated by  an  investor  who  purchased  Notes  at  a
discount,  the  actual yield to such investor may be lower than such investor's
anticipated yield.   If  the  actual  rate  of prepayments on the Base Mortgage
Loans is faster than the rate anticipated by an investor who purchased Notes at
a  premium, the actual yield to such investor  also  may  be  lower  than  such
investor's  anticipated yield.  As described above, beginning in February 1999,
variations in the rate of prepayment of the Notes may be significant.

      The timing  of  changes  in the rate of principal prepayments on the Base
Mortgage Loans (and, thus, the rate  of  prepayment  of  the  Notes)  also  may
significantly  affect  the  yield  to  an investor, even if the average rate of
principal  prepayments is consistent with  such  investor's  expectations.   In
general, the  earlier  the  payment  of principal, the greater the effect on an
investor's yield to maturity.  Investors  must  make  their own decisions as to
the  appropriate  assumptions, including payment assumptions,  to  be  used  in
deciding whether to  purchase  the  Notes.   See  "  --  Effect  of  Prepayment
Calculation Table" above.

      PREPAYMENT CONSIDERATIONS AND RISKS RELATING TO THE REFERENCE SECURITIES.
The rate of principal prepayments on the Reference Securities (as reflected  in
the  PSA  Index  Rate) will include prepayments and liquidations resulting from
default, casualty or condemnation and payments made pursuant to any guaranty of
payment by, or option  to  repurchase of, FHLMC.  In general, when the level of
prevailing interest rates declines  sufficiently relative to the interest rates
on fixed rate mortgage loans, the rate  of  prepayment  is  likely to increase,
although  the  prepayment  rate  is  influenced  by a number of other  factors,
including  general  economic  conditions and homeowner  mobility.   Based  upon
published  information,  the  rate  of  prepayments  on  30-year  single-family
mortgage loans has fluctuated significantly  in recent years.  Accordingly, the
Issuer  cannot estimate what the prepayment experience  of  the  Base  Mortgage
Loans will be.

      Acceleration  of  mortgage  payments  as  a  result  of  transfers of the
mortgaged property is another factor affecting prepayment rates.   The FHLMC PC
Offering  Circular  (as defined herein) indicates under "Mortgage Purchase  and
Servicing Standards --  Mortgage  Servicing  --  Assumption and Due-on-Transfer

                                          S-8
<PAGE>


Policies" therein that most of the mortgage loans  that FHLMC purchases contain
"due-on-transfer" clauses permitting automatic acceleration  upon a transfer of
the   mortgaged   property   or   an   interest   therein   regardless  of  the
creditworthiness  of  the  transferee.   The  FHLMC  PC Offering Circular  also
indicates  that,  except  in  the  case  of  certain as of transfers  described
therein, FHLMC generally requires its servicers to enforce such due-on-transfer
clauses and to demand full payment of the remaining  principal  balance  of the
related  mortgage  to  the extent permitted under the securities instrument and
state and federal law.

      REINVESTMENT RISK.   As  described  herein, the rate of prepayment of the
Notes depends on a number of factors, including  the  PSA  Index Rate (which in
turn reflects the rate of prepayments on the Reference Securities),  the effect
of  the Prepayment Calculation Table and the Optional Redemption.  Accordingly,
it is  not  possible  to  predict the rate at which the principal amount of the
Notes will be redeemed.  Moreover,  since prevailing interest rates are subject
to fluctuation, there can be no assurance  that  investors in the Notes will be
able  to  reinvest the payments thereon at yields equalling  or  exceeding  the
yield on the  Notes.   It is possible that yields on such reinvestments will be
lower, and may be significantly  lower, than the yield on the Notes.  Investors
in the Notes should consider the related  reinvestment  risk  in light of other
investments that may be available to such investors.


                        DESCRIPTION OF THE TERM ASSETS

            The Term Assets consist of the Class A Floating Rate  Asset  Backed
Certificates,  Series 1996-4 issued by Chase Manhattan Credit Card Master Trust
(the "Term Assets Issuer").  The table below sets forth certain characteristics
of the Term Assets.   The  table does not purport to be complete and is subject
to, and qualified in its entirety  by  reference to, the Term Assets Prospectus
pursuant to which the Term Assets were offered and sold.

<TABLE>
<CAPTION>
<S>                                                      <C>
Term Assets Issuer..................................   Chase Credit Card Master Trust
Term Assets Seller..................................   Chase Manhattan Bank USA, National Association
Term Assets Servicer................................   The Chase Manhattan Bank
Term Assets Trustee.................................   The Bank of New York
Designation.........................................   Series 1996-4, Class A
Percentage of total Term Assets pool................   100%
Term Assets Scheduled Final Distribution Date.......   Term Assets Distribution Date in November 2003
Term Assets Certificate Rate........................   LIBOR + 0.13%
Term Assets Distribution Date.......................   15th day of each month
Commencement of Controlled
   Accumulation Period..............................   October 31, 2002
Term Assets Ratings.................................   Aaa by Moody's and AAA by Standard & Poor's
</TABLE>

      This Prospectus Supplement, together  with  the  accompanying Prospectus,
sets forth certain relevant terms with respect to the Term Assets, but does not
provide detailed information with respect to the Term Assets.   Appendix  A  to
this  Prospectus  Supplement  contains excerpts from the Term Assets prospectus
and  supplement  thereto,  each  dated  November  6,  1996  (the  "Term  Assets
Prospectus"), pursuant to which the  Term  Assets  were offered and sold.  This
Prospectus Supplement and the accompanying Prospectus  relate only to the Notes
offered hereby and do not relate to the Term Assets.

      The Term Assets Issuer is subject to the information  requirements of the
Exchange Act.  Accordingly, the Term Assets Issuer is required  to file reports
and other information with respect to the Term Assets Issuer, including monthly
servicer  reports  ("Term  Assets Servicer Reports") regarding the Receivables,
with the Commission.  Copies  of  such  reports  and  other  information may be
inspected and copies are available at certain offices of the Commission  at the
address listed under "Available Information" in the Term Assets Prospectus.

      Neither  the  Company nor the Underwriter participated in the preparation
of the Term Assets Servicer  Reports.   Such  reports and information will have
been prepared by the Term Assets Issuer and will  not be independently verified

                                          S-9
<PAGE>


by the Company or the Underwriter.  There can be no  assurance that events have
not occurred which would affect the accuracy or completeness  of any statements
included  in  the  Term  Assets  Servicer Reports or in the publicly  available
documents filed by or on behalf of the Term Assets Issuer.

      Although the Company has no  reason to believe the information concerning
the Term Assets, the Term Assets Issuer,  or  the Term Assets Prospectus is not
reliable, the Company has not verified either its accuracy or its completeness.
Such information is as of the date of the Term Assets Prospectus and comparable
information if given as of the date hereof may be different.

      Set forth below is certain information excerpted  and summarized from the
Term Assets Prospectus relating to the Term Assets.

GENERAL

      The  Term  Assets  have  been issued pursuant to the master  pooling  and
servicing agreement, as supplemented  by  a series supplement, each dated as of
November  6,  1996  (the "Term Assets Agreement"),  entered  into  among  Chase
Manhattan Bank USA, National  Association (the "Term Assets Seller"), The Chase
Manhattan Bank (the "Term Assets  Servicer")  and  The  Bank  of  New  York, as
trustee (the "Term Assets Trustee").  See Appendix A for further description of
the Term Assets Issuer.  The following summary describes certain general  terms
of  such  Term  Assets Agreement, but investors should refer to the Term Assets
Agreement itself for all the terms governing the Term Assets.

      The Term Assets  represent  an  undivided  interest  in  the  Term Assets
Issuer,  including  the  right  to  a percentage of cardholder payments on  the
Receivables underlying such issue of  the  Term Assets.  The assets of the Term
Assets  Issuer  include a pool of credit card  Receivables  arising  under  the
Accounts, funds due  or  to become due in respect of the Receivables, monies on
deposit in certain accounts  of  the Term Assets Issuer, the right to draw upon
various  enhancements  and  the  right  to  receive  certain  interchange  fees
attributed to cardholder charges for  merchandise.   The  Term Assets represent
the right to receive payments of interest for the related Term  Assets Interest
Accrual  Period  at  the  applicable  Term Assets Certificate Rate (as  defined
herein)  for each interest period from Finance  Charge  Receivables  and  other
amounts available;  therefor,  and  payments  of  principal  on the Term Assets
Scheduled  Final  Distribution  Date  (or, under certain limited circumstances,
during  the  period  commencing with a Term  Assets  Amortization  Event)  from
principal collections of the Receivables.

      The Term Assets  Seller holds the interest in the Receivables of the Term
Assets Issuer not represented  by  the  Term  Assets  and  any  other series of
securities issued by the Term Assets Issuer.  The Term Assets Seller  holds  an
undivided  interest  in  the  Term  Assets  Issuer  (the  "Seller's Interest"),
including  the  right  to  a  percentage  of  all  cardholder payments  on  the
Receivables.

INTEREST DISTRIBUTIONS

      The  Term  Assets bear interest at a rate (the "Term  Assets  Certificate
Rate") equal to 0.13%  per  annum above the London interbank offered quotations
for one-month United States dollar  deposits  ("LIBOR").   LIBOR  is determined
according  to  Telerate  Page  3750 of the Dow Jones Telerate Service (or  such
other page as may replace Telerate Page 3750 on that service for the purpose of
displaying London interbank offered rates of major banks). Interest on the Term
Assets is calculated on the basis  of  the actual number of days in the related
interest  period  and  a 360-day year.  Interest  at  the  applicable  rate  is
required to be distributed to the holders of the Term Assets.

PRINCIPAL DISTRIBUTIONS

      Principal distributions  due  to  the  holders  of  the  Term  Assets are
scheduled  to  be paid on the Term Assets Distribution Date in November,  2003,
but  may  be  distributed  earlier  or  later  than  such  date  under  certain
circumstances.   If a Pay Out Event (as such term is defined in the Term Assets

                                          S-10
<PAGE>


Prospectus) (a "Term  Assets  Amortization  Event")  occurs with respect to the
Term  Assets, monthly distributions of principal to the  holders  of  the  Term
Assets  will  begin  on  the  first Term Assets Distribution Date following the
occurrence  of  such  Term  Assets   Amortization   Event.   See  "Term  Assets
Amortization Events" below.

OPTIONAL REPURCHASE BY TERM ASSETS SELLER

      The Term Assets are subject to optional repurchase  by  the  Term  Assets
Seller  on  or  after  any  Term Assets Distribution Date on which the investor
interest of the holders of the Term Assets is reduced to an amount less than or
equal to 5% of the initial amount of such investor interest.

INVESTOR PERCENTAGE AND SELLER'S PERCENTAGE

      Pursuant to the Term Assets  Agreement,  all  amounts  collected  on  the
Receivables  will  be allocated between the investor interest of the holders of
the Term Assets, the investor interest of any other non-seller interests in the
Term Assets Issuer, the investor interest of any other series, and the seller's
interest by reference  to  the  investor  percentage of the holders of the Term
Assets,  the  investor  percentage  of  such other  non-seller  interests,  the
investor percentage of any other series, and the Seller's Percentage.

      The "Seller's Percentage" in all cases  means the excess of 100% over the
aggregate investor percentages of all Series then outstanding.

REDUCTION OF INVESTOR INTEREST

      Receivables  in  defaulted  Accounts  may result  in  reductions  of  the
investor  interest  of  the  holders  of  the Term  Assets,  depending  on  the
sufficiency  of  excess spread, reallocated principal  collections  and  credit
enhancement available therefor.  If the investor interest of the holders of the
Term Assets has been  so reduced, it will be reimbursed on any Transfer Date by
the amount of excess spread  allocated  and  available  for  such  purpose,  as
described in the Term Assets Prospectus.

ALLOCATION OF COLLECTIONS

      The  Term Assets Servicer will deposit any payments collected by the Term
Assets Servicer  with  respect  to the Receivables and will generally allocate,
deposit and distribute such amounts as follows:

            (a)   an amount equal  to the applicable Seller's Percentage of the
                  aggregate  amount  of   deposits   in  respect  of  Principal
                  Receivables  and  Finance  Charge Receivables,  respectively,
                  will be paid to the holder of the Seller's Certificate;

            (b)   an amount equal to the applicable  investor percentage of the
                  aggregate  amount  of  such deposits in  respect  of  Finance
                  Charge Receivables will  be deposited into an account for the
                  benefit of the holders of  the  Term  Assets  and  the  other
                  holders of the investor interests in the Term Assets Issuer;

            (c)   during the revolving period, an amount generally equal to the
                  applicable  investor percentage of collections in respect  of
                  Principal Receivables  will  be  paid  to  the  holder of the
                  Collateral  Interest,  with  the  balance treated as  "Shared
                  Principal Collections" and applied  as  set forth in the Term
                  Assets Prospectus;

            (d)   during  the  Term Assets Controlled Accumulation  Period,  an
                  amount  equal  to   the  applicable  investor  percentage  of
                  collections  in respect  of  Principal  Receivables  will  be

                                          S-11
<PAGE>

                  deposited into  the  Principal Funding Account (as defined in
                  the Term Assets Prospectus);

            (e)   after the occurrence of  a Term Assets Amortization Event, an
                  amount  equal  to  the  applicable   investor  percentage  of
                  collections  in  respect  of  Principal Receivables  will  be
                  distributed to the holders of the Term Assets.

      "Principal  Receivables"  generally  consist  of   amounts   charged   by
cardholders for goods and services, cash advances and consolidation or transfer
of  balances  from  other credit cards.  "Finance Charge Receivables" generally
consist of monthly periodic  charges and amounts charged to Accounts in respect
of certain credit card fees, including   cash  advance  fees,  late fees, over-
limit  fees,  annual membership fees and all other fees billed to  cardholders,
including administrative fees.

CREDIT ENHANCEMENT

      The Class  B  Floating Rate Asset Backed Certificates, Series 1996-4 (the
"Class B Certificates")  issued  by  the Term Assets Issuer, and the collateral
interest  (the "Collateral Interest") deposited  by  the  Term  Assets  Seller,
contemporaneously  with  the  issuance  of  the  Term  Assets constitute credit
enhancement for the Term Assets.  The Class B Certificates  and  the Collateral
Interest are subordinated to the extent necessary to fund certain payments with
respect to the Term Assets.

TERM ASSETS AMORTIZATION EVENTS

      The following is a summary of the Term Assets Amortization Events (all of
which are "Pay-Out Events" as described in the Term Assets Prospectus):

            (a)   failure  on  the part of the Term Assets Seller to  make  any
                  payment or deposit on the date required under the Term Assets
                  Agreement (or  within  five  days  thereafter), or a material
                  failure by the Term Assets Seller to  perform  covenants  and
                  agreements  of  the  Term  Assets  Seller  in the Term Assets
                  Agreement  within the time periods given in the  Term  Assets
                  Agreement;

            (b)   material breaches  of  certain representations, warranties or
                  covenants or failure to  observe  or  perform  in  a material
                  respect  (after  applicable  grace  periods) any covenant  or
                  agreement under the Term Assets Agreement;

            (c)   any  reduction  of  the  portfolio  yield  or  excess  spread
                  (averaged over any three consecutive  months) to a rate below
                  a certain rate provided in the Term Assets Agreement for such
                  period;

            (d)   a failure by the Term Assets Seller to  convey Receivables to
                  the  Term  Assets  Issuer  when required by the  Term  Assets
                  Agreement;

            (e)   occurrence  of  a material default  (after  applicable  grace
                  periods) by the Term  Assets  Servicer in connection with its
                  acting  as the Servicer for the  Receivables  underlying  the
                  Term Assets;

            (f)   insufficient  funds  in  the  account  maintained by the Term
                  Assets  Trustee  to pay the Term Assets on  the  Term  Assets
                  Scheduled Final Distribution Date;

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

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


                                          S-12
<PAGE>


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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

      The  Term  Assets  Servicer  is  paid  a  monthly  fee  for its servicing
activities  and  to reimburse to it for its expenses (a "Term Assets  Servicing
Fee").  The Term Assets  Servicing  Fee  will  be  allocated among the Seller's
Interest and the investor interests of all series issued  by  the  Term  Assets
Issuer.

      The Term Assets Servicer will pay from its servicing compensation certain
expenses  incurred  in  connection  with  servicing  the Receivables including,
without limitation, payment of the fees and disbursements  of  the  Term Assets
Trustee  and  independent  accountants  and  other fees which are not expressly
stated in the related Term Assets Agreement to  be  payable  by the Term Assets
Issuer or the holders of Term Assets.

TAX CONSIDERATIONS RELATING TO THE TERM ASSETS

      The Term Assets evidence an interest in a trust fund created  by the Term
Assets  Agreement.   Prospective  investors  should be aware that the purchase,
ownership or disposition of the Term Assets or  any  interest  therein involves
certain United States Federal income tax consequences not described  herein and
as  to  which  Rogers  &  Wells, special tax counsel to the Depositor, has  not
provided  any  opinions.   In  particular,  an  opinion  was  rendered  by  the
respective tax counsel to the underlying transaction that the Term Assets would
be treated as debt instruments  for  federal  income  tax  purposes and, in the
discussion  set forth herein and for purposes of its opinion  described  below,
Federal Tax Counsel  has  relied  upon  the description of such opinions in the
Term  Assets  Prospectus.  Prospective investors  are  urged  to  consider  the
discussion of Federal  income  tax  consequences  in the Term Assets Prospectus
relating  to  the  Term Assets for a discussion of the  United  States  Federal
income tax consequences  of the purchase, ownership and disposition of the Term
Assets and of the tax treatment of the Term Assets Issuer.

RATINGS OF THE TERM ASSETS

      The Term Assets have  been rated "Aaa" by Moody's and "AAA" by Standard &
Poor's.  Any rating of the Term  Assets  is  not  a recommendation to purchase,
hold or sell the Term Assets or the Notes, and there can be no assurance that a
rating will remain for any given period of time or  that  a  rating will not be
revised   or  withdrawn  entirely  by  a  rating  agency  if  in  its  judgment
circumstances in the future so warrant.

THE TERM ASSETS SELLER

      Chase  Manhattan Bank, USA, National Association ("Chase USA"), a wholly-
owned banking  subsidiary  of  The  Chase  Manhattan Corporation ("Chase"), was
originally incorporated under the laws of Delaware in 1982 and is headquartered
in Wilmington, Delaware.  Chase USA is currently  chartered  as a national bank
and  as such is regulated primarily by the Comptroller of the Currency.   Chase
USA's  activities  are  predominantly  related to credit card lending and other
forms of unsecured consumer lending.

      Chase is a bank holding company the principal bank subsidiary of which is
The Chase Manhattan Bank, a New York State bank.

      The principal executive office of  Chase  USA  is located at 802 Delaware
Avenue, Wilmington, Delaware 19801, telephone number (302) 575-5000.

SALOMON BROTHERS INC AND THE TERM ASSETS SELLER

      From time to time, Salomon Brothers Inc may be engaged by the Term Assets
Seller  or  affiliates  thereof  as an underwriter or placement  agent,  in  an


                                          S-13
<PAGE>


advisory  capacity or in other business  arrangements.   In  addition,  Salomon
Brothers Inc  or  another  affiliate  of the Company may make a market in other
outstanding securities of the Term Assets Issuer.


                                  THE ISSUER

GENERAL

      TIERS Asset-Backed Securities, Series  CHAMT  Trust 1997-7 will be formed
as  a  business  trust  established  under the laws of the  State  of  Delaware
pursuant  to  the  Trust  Agreement,  dated   as  of  September  15,  1997,  as
supplemented by the Series CHAMT 1997-7 Supplement  dated  as  of September 15,
1997 (together, the "Trust Agreement"), between the Company and  Delaware Trust
Capital Management, Inc. (the "Owner Trustee"). The Issuer is being  formed for
the  principal  purposes  of issuing the Notes and the Certificates, purchasing
the Term Assets and Eligible Investments (as defined herein), entering into and
performing the Swap Agreement,  collecting  and making payments, and activities
incidental to the foregoing.  The Trust Agreement  (and the Certificates issued
thereunder) will be governed by and construed in accordance  with  the  laws of
the State of Delaware.

      Concurrently with the execution and delivery of the Trust Agreement,  the
Company  will  sell  the  Term Assets to the Issuer.  The Issuer will issue the
Notes and the Certificates  and apply the net proceeds thereof to purchase such
Term Assets and will pledge the  Term  Assets to the Indenture Trustee pursuant
to the Indenture.

      The Term Assets will have been purchased  by the Company in the secondary
market  (either directly or through an affiliate of  the  Company).   The  Term
Assets will  not  be  acquired  from  the  Term  Assets  Issuer  as part of any
distribution by or pursuant to any agreement with the Term Assets  Issuer.  The
Term  Assets Issuer is not participating in this offering and will not  receive
any of the proceeds of the sale of the Term Assets to the Company.

OWNER TRUSTEE

      Delaware  Trust  Capital  Management, Inc. is the Owner Trustee under the
Trust Agreement.  The address of  the  Owner  Trustee is 900 Market Street, 2nd
Floor, Wilmington, Delaware 19801, Attention: Corporate Trust Administration.

ADMINISTRATION

      First  Trust  of  New  York,  National Association  will  enter  into  an
Administration Agreement with the Issuer  pursuant  to  which  it  will  act as
administrator  (the  "Administrator").   The  Administrator  will agree, to the
extent provided in such Administration Agreement, to enforce the Swap Agreement
at the direction of the Issuer and to provide and perform other  administrative
services  for the Issuer.  The Administrator will be appointed in lieu  of  any
other administrative  agent  or  custodian  and no Administrative Agent or Sub-
Administrative Agent (each as defined in the  Prospectus)  will be appointed by
the Issuer.  Fees of the Administrator will be paid by the Company and will not
constitute a claim on the Deposited Assets of the Issuer.


                           DESCRIPTION OF THE NOTES

      THE FOLLOWING SUMMARIES DESCRIBING CERTAIN PROVISIONS OF THE NOTES DO NOT
PURPORT TO BE COMPLETE AND ARE SUBJECT TO, AND ARE QUALIFIED  IN THEIR ENTIRETY
BY REFERENCE TO, THE PROSPECTUS AND TO THE PROVISIONS OF THE INDENTURE.

      The  Notes  will be issued pursuant to an Indenture, to be  dated  as  of
September 15, 1997,  as  supplemented by a supplemental indenture thereto dated
as of September 15, 1997 (together,  the  "Indenture"),  between the Issuer and
First  Bank  of  New  York,  National  Association, as trustee (the  "Indenture
Trustee").

                                          S-14
<PAGE>


      The Notes will be issued as a single  Class  of  Notes, designated as the
Fixed Rate Notes, Class A, on the Original Issuance Date.   The  Notes  will be
denominated,  and  distributions  with respect thereto will be payable, in U.S.
dollars (the "Specified Currency").   The  Notes will be issued, maintained and
transferred on the book-entry records of DTC  and  its  Participants in minimum
denominations of $1,000 and multiples of $1,000 in excess thereof.

INTEREST

      Interest will accrue on each Note on the unpaid principal  amount thereof
(the "Note Principal Amount") at the fixed rate of 6.688% per annum  (the "Note
Interest Rate"), calculated on the basis of a 360-day year consisting of twelve
30-day months and will be payable monthly on the 15th day of each month (or, if
any such date is not a Business Day, then on the next succeeding Business Day),
commencing October 15, 1997 (each, a "Distribution Date").  Accrued interest in
respect  of  each  Interest  Accrual  Period will be payable in arrears on  the
related  Distribution Date and on the Scheduled  Final  Distribution  Date  (as
defined  herein).   "Interest  Accrual  Period"  means,  with  respect  to  any
Distribution  Date,  the  period  from and including the preceding Distribution
Date (or, in the case of the initial  Distribution Date, from and including the
Original  Issuance  Date)  to  but excluding  such  Distribution  Date.   If  a
Distribution Date as originally scheduled is not a Business Day and interest is
to be paid on the next succeeding  Business  Day,  no additional interest shall
accrue in the related Interest Accrual Period for the number of additional days
to such succeeding Business Day.

      A  failure  to pay interest due on the Notes on  any  Distribution  Date,
which failure continues  for five Business Days, constitutes an Indenture Event
of Default, provided that  if  interest  on the Notes is deferred in accordance
with the provisions described below under  "Deferred  Interest,"  such deferred
interest  will  not  be  considered  to  be  "due" until the Distribution  Date
following the date when the related deferred interest  on  the  Terms Assets is
received by the Issuer.

DEFERRED INTEREST

      If any amount of interest which would otherwise be payable  on  the  Term
Assets is deferred under the terms and conditions thereof, an equivalent amount
(determined by the Calculation Agent in accordance with the Swap Agreement)  of
interest  in  respect  of  the  Notes  and  Certificates will be deferred.  Any
deferred interest on the Notes will become payable  on  the  Distribution  Date
following  the  date  when  the related deferred interest on the Term Assets is
received by the Issuer.  Noteholders  will  not  be  entitled to any additional
payment in respect of any such delay.

PRINCIPAL

      The outstanding principal amount of the Notes, consisting of the portion,
if any, of the principal of the Notes that has not been  prepaid  as  described
under  "Mandatory  Prepayment of the Notes", will be paid on November 15,  2003
(or, if such day is  not  a Business Day) the next succeeding Business Day (the
"Scheduled Final Distribution  Date").   However,  all  or  a  portion  of  the
principal  of  the  Notes is expected to be prepaid in the circumstances and in
the  manner  described  herein.   See  "Mandatory  Prepayment  of  the  Notes."
Further, if an  Indenture  Event  of Default occurs (in the absence of any Swap
Early Termination (as defined herein)),  the  Indenture Trustee may, and at the
written request of the holders of a majority of  the  principal  of  the  Notes
will, declare the Notes to be immediately due and payable, subject to the prior
written consent of the Swap Counterparty under certain circumstances. If a Swap
Early  Termination occurs, the entire unpaid principal amount of the Notes will
automatically   become   immediately  due  and  payable.   Notwithstanding  the
foregoing, the occurrence  of  chargeoffs  on  Receivables  underlying the Term
Assets,  unless  offset  by recoveries or other credit support features,  would
reduce amounts owed by the  Swap  Counterparty and could cause ultimate receipt
of principal by the Noteholders to  be less certain and, if net chargeoffs were
material, could result in receipt of  less than all principal by Noteholders by
the  Scheduled Final Distribution Date.   See  "Risk  Factors"  and  "Mandatory
Prepayment of the Notes."


                                          S-15
<PAGE>


PAYMENTS

      Payments  on  the Notes will be made to the Noteholders in whose name the
Notes were registered  on the day immediately preceding each Distribution Date,
except in the limited circumstances  in  which  Definitive  Notes are issued as
described herein (each, a "Record Date").  See "Definitive Notes."

OPTIONAL REDEMPTION

      At its option, the Swap Counterparty may purchase all of  the Term Assets
and Eligible Investments of the Issuer, at a price equal to the amount  that is
sufficient  to  pay 100% of the principal and all accrued interest on the Notes
and the Certificates,  whereupon  the Issuer shall redeem the Notes in full, on
any Distribution Date on which the  aggregate  principal  amount  of  the  Term
Assets  remaining  in the series of the Trust is less than 10% of the aggregate
principal amount of  the  Term  Assets as of the Original Issuance Date (before
giving effect to distributions to be made on such date).

PRIORITY OF PAYMENTS

      Amounts received in respect  of  the  Term  Assets  (other  than payments
received  in  respect  of  a  Term  Assets  Amortization Event, which shall  be
allocated to Eligible Investments and applied  as  described  herein  solely in
respect  of payments of principal) and amounts received in respect of the  Swap
Agreement   will  be  applied  on  each  Distribution  Date  to  the  following
distributions  in the following order of priority (the "Priority of Payments"),
solely to the extent of Available Funds (as defined below) on such Distribution
Date:

      FIRST, to  the  Swap  Counterparty,  any amounts due pursuant to the Swap
      Agreement;

      SECOND, to the Noteholders, any interest due on the Notes;

      THIRD, to the Noteholders, any principal due on the Notes;

      FOURTH,  to  the  Issuer,  to  be  distributed  to  the  holders  of  the
Certificates, any interest due on the Certificates; and

      FIFTH,  to  the  Issuer,  to  be  distributed   to  the  holders  of  the
Certificates, any principal due on the Certificates.

      There can be no assurance that the Available Funds  on  any  Distribution
Date  will  be sufficient to make all required distributions on the Notes.   To
the extent Available  Funds  are  not sufficient to make any such distributions
due on the Notes, any shortfall will  be carried over and will be distributable
on the next Distribution Date on which  sufficient  funds  exist  to  pay  such
shortfalls.  For purposes hereof, "Available Funds" means, for any Distribution
Date, the sum of all amounts received on or with respect to the Term Assets and
the  Swap  Agreement  on such Distribution Date (and on any other day since the
preceding Distribution Date).

ALLOCATION OF LOSSES; SUBORDINATION

      The subordination  provided  by  the  Certificates is designed to protect
holders of the Notes from certain losses and  other  shortfalls with respect to
the Deposited Assets.  As a result, losses and other shortfalls with respect to
the Deposited Assets will be borne by the Notes only if  such  losses and other
shortfalls  are not so covered or if the coverage in respect thereof  has  been
exhausted.

GLOBAL NOTES

      The  Notes   will   initially  be  represented  by  one  or  more  global
certificates registered in  the  name  of the nominee of DTC (together with any

                                          S-16
<PAGE>


successor  clearing agency selected by the  Company,  the  "Clearing  Agency"),
except as provided  below.   The  Company  has  been informed by DTC that DTC's
nominee  will be CEDE & Co. ("CEDE").  No holder of  any  such  Note  (a  "Note
Owner") will  be  entitled to receive a certificate representing such persons's
interest, except as set forth below under "Definitive Notes."  Unless and until
Definitive Notes are  issued  under the limited circumstances described herein,
all references to actions by holders with respect to any such Notes shall refer
to  actions  taken  by  DTC  upon  instructions  from  its  Participants.   See
"Definitive Notes" below and "Description  of  Securities-Global Securities" in
the Prospectus.

      Under the rules, regulations and procedures  creating  and  affecting DTC
and  its  operations,  DTC  will  take action permitted to be taken by a  "Note
Owner" only at the direction of one  or  more Participants to whose DTC account
such Notes are credited.  Additionally, DTC will take such actions with respect
to specified Voting Rights only at the direction  and on behalf of Participants
whose holdings of such Notes evidence such specified  Voting  Rights.   DTC may
take  conflicting  actions  with  respect  to Voting Rights, to the extent that
Participants whose holdings of Notes evidence  such  Voting  Rights,  authorize
divergent action.

DEFINITIVE NOTES

      Definitive  Notes  will  be  issued  to  Note  Owners  or their nominees,
respectively,  rather  than  to  DTC  or  its nominee, only if (i) the  Company
advises the Indenture Trustee in writing that  DTC is no longer willing or able
to discharge properly its responsibilities as Clearing Agency with respect to a
class of Notes and the Company is unable to locate  a  qualified  successor  or
(ii)  the  Company,  at  its  option, elects to terminate the book-entry system
through DTC.

      Upon the occurrence of any  event  described in the immediately preceding
paragraph, the Indenture Trustee is required  to notify all Participants of the
availability through DTC of Definitive Notes.   Upon  surrender  by  DTC of the
definitive   global   certificates   representing  the  Notes  and  receipt  of
instructions for re-registration, the Indenture Trustee will reissue such Notes
as Definitive Notes issued in the respective  principal  amounts  owned  by the
individual  owners  of  such  Notes,  and thereafter the Indenture Trustee will
recognize the holders of such Definitive Notes as holders under the Indenture.

      If Definitive Notes are issued, payments  or  distributions  of principal
and  interest  on  the  Definitive  Notes will be made by the Indenture Trustee
directly to the holders in whose names  the Definitive Notes were registered on
the related Record Date.  For purposes of  any  Definitive Notes, "Record Date"
means  the last Business Day of the month prior to  the  month  in  which  such
payment  occurs  (or, with respect to the first Distribution Date, the Original
Issuance Date).  Payments  or distributions will be made by wire transfer to an
account specified in writing  by  the holder and reasonably satisfactory to the
Indenture Trustee or by check mailed  to  the  address  of  each  holder  as it
appears  on  the  register maintained by the Indenture Trustee, except that the
final payment on any  Definitive  Note  will be made only upon presentation and
surrender  of  such Definitive Note on the  date  for  such  final  payment  or
distribution at  such  office  or agency as is specified in the notice of final
distribution to holders.  The Indenture  Trustee  will  provide  such notice to
holders  not  later  than the fifth day of the month of the final distribution.
The holder of such a Definitive  Note may transfer such Note by surrendering it
at the office or agency maintained by the Indenture Trustee.


                       MANDATORY PREPAYMENT OF THE NOTES

MONTHLY PREPAYMENT

      Beginning  on  the  February 15,  1999  Distribution  Date  and  on  each
Distribution Date thereafter until the principal amount of the Notes is paid in
full, the Issuer will prepay  a  pro  rata  portion  of  the  then  outstanding
principal amount of each Note (which prepayment may range from 0.00%  to 22.50%
of such outstanding principal amount) on the basis of calculations described in
the  following  paragraph.  The principal amount of the Notes to be prepaid  on


                                          S-17
<PAGE>


any applicable Distribution Date as described herein (the "Mandatory Prepayment
Amount") will vary  based  in part on the monthly prepayment rate (the "Monthly
Amortization  Rate")  specified   in  the  Prepayment  Calculation  Table  that
corresponds to the PSA Index Rate for  such  month.  The PSA Index Rate for any
month reflects the unscheduled rate of reduction  in aggregate principal amount
of  outstanding 30-year Federal Home Loan Mortgage Corporation  ("FHLMC")  Gold
8.0%  mortgage  participation  certificates  issued  in calendar year 1995 (the
"Reference Securities").  The Mandatory Payment Amount  may also vary depending
on  the  amount  of the Class A Investor Charge-Offs (as defined  in  the  Term
Assets Prospectus) through such date.

      CALCULATION  OF  PREPAYMENT AMOUNTS.  On each Distribution Date beginning
with the February 15, 1999  Distribution  Date, the Issuer will prepay Notes in
an  amount  equal to the Mandatory Prepayment  Amount.   "Mandatory  Prepayment
Amount" means, for any Distribution Date, an amount equal to the product of (i)
the Note Notional Amount on such Distribution Date (before giving effect to any
distributions  on  such  date) multiplied by (ii) the Monthly Amortization Rate
that corresponds to the PSA Index Rate for the month in which such Distribution
Date occurs.  "Note Notional  Amount" will be defined in the Indenture to mean,
with  respect to any Distribution  Date,  the  amount  of  principal  that  the
Noteholder  of  such  Note  would receive on such date (taking into account the
subordination of the Certificates)  if  all of the principal of the Receivables
underlying the Term Assets owned by the Issuer  were  to  be paid on such date,
excluding  charge-offs, but including recoveries, computed (in  each  case)  as
contemplated  by the Term Assets Agreement.  See Appendix A hereto and the Term
Assets Prospectus.   The  Note  Principal Amount immediately following any such
Distribution Date will be calculated  by  multiplying  the  original  principal
amount  of  the  Notes  by  the  Note  Current  Factor (as defined herein).  In
connection with the calculation of prepayment amounts, the determination of the
PSA  Index Rate, Monthly Amortization Rate, prepayment  amounts,  Note  Current
Factor, and outstanding principal amount of Notes each month by the Calculation
Agent,  the Indenture Trustee or the Administrator, as applicable, on behalf of
the Issuer will, absent manifest error, be final and binding.

      As  illustrated in the Prepayment Calculation Table below, an increase in
the PSA Index  Rate  for  the month of a particular Distribution Date generally
results in an increase in the  Monthly  Amortization Rate (and thus an increase
in the percentage of the then outstanding  principal  amount of the Notes to be
prepaid on such date).  Conversely, a decrease in the PSA  Index  Rate  for the
month of a particular Distribution Date generally results in a decrease in  the
Monthly  Amortization  Rate  (and thus a decrease in the percentage of the then
outstanding principal amount of  the  Notes to be prepaid on such date).  If on
any  Distribution  Date  the  Optional  Redemption  takes  effect,  the  entire
outstanding principal amount of the Notes  will be prepaid on such date.  Thus,
variations in the rate of prepayment of the  Notes  from  month to month may be
significant.

                                          S-18

<PAGE>


PREPAYMENT CALCULATION TABLE


<TABLE>
<CAPTION>
                   Monthly                      Monthly                      Monthly
    PSA Index    Amortization   PSA Index    Amortization    PSA Index     Amortization
     Rate(%)        Rate(%)       Rate(%)      Rate (%)       Rate (%)       Rate (%)
    ---------    ------------   ---------    ------------    ---------     -------------
<S>     <C>            <C>         <C>           <C>              <C>         <C>
      0-100          0.000         157           1.596            214        3.192  
       101           0.028         158           1.624            215        3.220
       102           0.056         159           1.652            216        3.248
       103           0.084         160           1.680            217        3.276
       104           0.112         161           1.708            218        3.304
       105           0.140         162           1.736            219        3.332
       106           0.168         163           1.764            220        3.360
       107           0.196         164           1.792            221        3.388
       108           0.224         165           1.820            222        3.416
       109           0.252         166           1.848            223        3.444 
       110           0.280         167           1.876            224        3.472
       111           0.308         168           1.904          225-325      3.500    
       112           0.336         169           1.932            326        3.570 
       113           0.364         170           1.960            327        3.640
       114           0.392         171           1.988            328        3.710
       115           0.420         172           2.016            329        3.780  
       116           0.448         173           2.044            330        3.850
       117           0.476         174           2.072            331        3.920
       118           0.504         175           2.100            332        3.990 
       119           0.532         176           2.128            333        4.060
       120           0.560         177           2.156            334        4.130
       121           0.588         178           2.184            335        4.200 
       122           0.616         179           2.212            336        4.270
       123           0.644         180           2.240            337        4.340
       124           0.672         181           2.268            338        4.410 
       125           0.700         182           2.296            339        4.480
       126           0.728         183           2.324            340        4.550
       127           0.756         184           2.352            341        4.620 
       128           0.784         185           2.380            342        4.690
       129           0.812         186           2.408            343        4.760
       130           0.840         187           2.436            344        4.830 
       131           0.868         188           2.464            345        4.900
       132           0.896         189           2.492            346        4.970
       133           0.924         190           2.520            347        5.040 
       134           0.952         191           2.548            348        5.110
       135           0.980         192           2.576            349        5.180
       136           1.008         193           2.604            350        5.250 
       137           1.036         194           2.632            351        5.320
       138           1.064         195           2.660            352        5.390
       139           1.092         196           2.688            353        5.460 
       140           1.120         197           2.716            354        5.530
       141           1.148         198           2.744            355        5.600
       142           1.176         199           2.772            356        5.670 
       143           1.204         200           2.800            357        5.740
       144           1.232         201           2.828            358        5.810
       145           1.260         202           2.856            359        5.880 
       146           1.288         203           2.884            360        5.950
       147           1.316         204           2.912            361        5.020
       148           1.344         205           2.940            362        6.090 
       149           1.372         206           2.968            363        6.160
       150           1.400         207           2.996            364        6.230
       151           1.428         208           3.024            365        6.300 
       152           1.456         209           3.052            366        6.370
       153           1.484         210           3.080            367        6.440
       154           1.512         211           3.108            368        6.510 
       155           1.540         212           3.136            369        6.580
       156           1.568         213           3.164            370        6.650

</TABLE>				S-19
<PAGE>
<TABLE>
<CAPTION>
                   Monthly                      Monthly                      Monthly
    PSA Index    Amortization   PSA Index    Amortization    PSA Index     Amortization
     Rate(%)        Rate(%)       Rate(%)      Rate (%)       Rate (%)       Rate (%)
    ---------    ------------   ---------    ------------    ---------     -------------
<S>    <C>            <C>         <C>            <C>           <C>            <C>
       371           6.720         431          11.200            491       15.780
       372           6.790         432          11.275            492       15.860
       373           6.860         433          11.350            493       15.940
       374           6.930         434          11.425            494       16.020
       375           7.000         435          11.500            495       16.100
       376           7.075         436          11.575            496       16.180
       377           7.150         437          11.650            497       16.260
       378           7.225         438          11.725            498       16.340
       379           7.300	   439		11.800		  499       16.420
       380           7.375	   440		11.875		  500	    16.500
       381           7.450	   441		11.950		  501	    16.580
       382           7.525	   442		12.025		  502	    16.660
       383           7.600	   443		12.100		  503	    16.740
       384           7.675	   444		12.175		  504	    16.820
       385           7.750	   445		12.250		  505	    16.900
       386           7.825	   446		12.325		  506	    16.980
       387           7.900	   447		12.400		  507	    17.060
       388           7.975	   448		12.475		  508	    17.140
       389           8.050	   449		12.550		  509	    17.220
       390           8.125	   450		12.625		  510	    17.300
       391           8.200	   451		12.700		  511	    17.380
       392           8.275	   452		12.775		  512	    17.460
       393           8.350	   453		12.850		  513	    17.540
       394           8.425	   454		12.925		  514	    17.620
       395           8.500	   455		12.000		  515	    17.700
       396           8.575	   456		13.075		  516	    17.780
       397           8.650	   457		13.150		  517	    17.880
       398           8.725	   458		13.225		  518	    17.940
       399           8.800	   459		13.300		  519	    18.020
       400           8.875	   460		13.375	          520	    18.100
       401           8.950	   461		13.450		  521	    18.180
       402           9.025	   462		13.525		  522	    18.260
       403           9.100	   463		13.800	          523	    18.340
       404           9.175	   464		13.675		  524	    18.420
       405           9.250	   465		13.750		  525	    18.500
       406           9.325	   466		13.825		  526	    18.580
       407           9.400	   467		13.900		  527	    18.660
       408           9.475	   468		13.975		  528	    18.740
       409           9.550	   469		13.050		  529	    18.820
       410           9.625	   470		14.125	          530       18.900
       411           9.700	   471		14.200		  531	    18.980
       412           9.775	   472		14.275		  532	    19.060
       413           9.860	   473		14.350		  533       19.140
       414           9.925	   474		14.425		  534	    19.220
       415          10.000	   475		14.500		  535	    19.300
       416          10.075	   476		14.580		  536	    19.380
       417          10.150	   477		14.660		  537	    19.460
       418          10.225	   478		14.740	          538	    19.540
       419          10.300	   479		14.820		  539	    19.620
       420          10.375	   480		14.900		  540	    19.700
       421          10.450	   481		14.980		  541	    19.780
       422          10.525	   482		14.060		  542	    19.860
       423          10.600	   483		15.140		  543       19.940
       424          10.675	   484		15.220		  544	    20.020
       425          10.750	   485		15.300		  545       20.100
       426          10.825	   486		15.380            546       20.180
       427          10.900	   487		15.460		  547       20.260
       428          10.975	   488		15.540		  548	    20.340
       429          11.050	   489		15.620		  549	    20.420
       430          11.125	   490		15.700		  550	    20.500
</TABLE>

					S-20
<PAGE>

<TABLE>
<CAPTION>
                   Monthly                      Monthly                      Monthly
    PSA Index    Amortization   PSA Index    Amortization    PSA Index     Amortization
     Rate(%)        Rate(%)       Rate(%)      Rate (%)       Rate (%)       Rate (%)
    ---------    ------------   ---------    ------------    ---------     -------------
       <S>           <C>           <C>           <C>              <C>         <C>
       551          20.580         560          21.300            569       21.020
       552          20.660         561          21.380            570       22.100
       553          20.740         562          21.460            571       21.180     
       554          20.820         563          21.540            572       21.260        
       555          20.900         564          21.620            573       21.340       
       556          20.980         565          21.700            574       22.420
       557          20.060         566          21.780            575       22.500       
       558          21.140         567          21.860                                     
       559          21.220         568          21.940               

</TABLE>

      The "Note Current Factor" is a number (carried to eight decimal places)
that represents the portion of the aggregate original Note Principal Amount of
the Notes then outstanding.  The Note Principal Amount of any Note at any time
will be equal to the denomination of such Note multiplied by the Note Current
Factor.  Until any portion of the Note Principal Amount of the Notes has been
prepaid, the Note Current Factor will be 1.00000000.  Commencing on the
February 15, 1999 Distribution Date, the Note Current Factor for any
Distribution Date will represent the portion of the aggregate original Note
Principal Amount of the Notes then outstanding after giving effect to the
amount to be prepaid on such Distribution Date.  The Indenture Trustee will
maintain the Note Current Factor and will adjust it in connection with each
prepayment of the Notes.

      DETERMINATION OF PSA INDEX RATE.  The "PSA Index Rate" means, with
respect to any Distribution Date (in the following order of priority):

      (i)   the rate that appears as of 3:00 p.m. (New York City time) on the
related Prepayment Determination Date (as defined below) on the Reference
Bloomberg Page (as defined below) under the column heading "1 MO" opposite the
row "PSA";

      (ii)   if such rate does not appear on the Reference Bloomberg Page as of
3:00 p.m. (New York City time) on such Prepayment Determination Date, the
Calculation Agent will request FHMLC to provide a quotation of the monthly
prepayment speed (calculated according to the PSA Standard Prepayment Model (as
defined herein)) for the Reference Securities for the applicable month.  If
FHMLC provides such quotation, the PSA Index Rate will be the quotation
provided by FHMLC;

      (iii) if the Calculation Agent determines that FHMLC has not provided
such quotation by 5:00 p.m. on the second Business Day following such
Prepayment Determination Date, the Calculation Agent will request five major
securities dealers selected by the Calculation Agent to provide a quotation of
the monthly prepayment speed (calculated according to the PSA Standard
Prepayment Model) for the Reference Securities for the applicable month.  If at
least two such quotations are so provided, then the PSA Index Rate will be the
arithmetic mean (rounded to the nearest whole integer and rounding up in the
event the fractional amount is equal to or greater than 0.5) determined by the
Calculation Agent of the quotations so obtained (and, if five such quotations
are provided, eliminating the highest quotation (or, in the event of equality,
one of the highest) and lowest quotation (or, in the event of equality, one of
the lowest)).  If only one quotation is so provided, the PSA Index Rate will be
the quotation so provided; and

      (iv)  If no such quotation is provided as requested in clause (iii)
above, then the PSA Index Rate will be the PSA Index Rate determined with
respect to the Distribution Date preceding the applicable Distribution Date
(or, in the case of the first Distribution Date, the monthly prepayment speed
(calculated according to the PSA Standard Prepayment Model) for the Reference
Securities obtained from the sources specified in clauses (i)-(iii) above, in
that order, with respect to the most recent month for which such information is
available.

                                          S-21

<PAGE>

      "Reference Bloomberg Page" means the display designated as page "A013"
and titled "Reference Collateral 30-year Gold 8.00, Issued in 1995" (or such
other page selected by the Calculation Agent as may replace page "A013" for the
purpose of displaying the monthly prepayment speed (calculated based on the PSA
Standard Prepayment Model) for the Reference Securities) on the Bloomberg
Financial Markets Service (or such other service selected by the Calculation
Agent as may replace such service).

      "PSA Standard Prepayment Model" or "PSA" means the methodology set forth
under "Mortgage Prepayment Models -- THE PSA STANDARD PREPAYMENT MODEL" in the
"Uniform Practices for the Clearance and Settlement of Mortgage-Backed
Securities and Other Related Securities of the Public Securities Association."

      The "Prepayment Determination Date" for any Distribution Date on which a
payment or prepayment of principal on the Notes is due will be the first
Business Day of the month in which such Distribution Date occurs.

      The calculation of the PSA Index Rate, which involves numerous mortgage
pools, may differ among dealers and other market participants, which
differences may be significant.  The Issuer reserves the right, exercisable by
the Indenture Trustee in its sole discretion on behalf of the Issuer, to
determine whether any modification in PSA methodology or in the timing or
procedures affecting publication or dissemination of the PSA prepayment rate
for the Reference Securities warrants an adjustment to the foregoing
calculation procedures, whereupon such procedures will be deemed to be amended
as so determined by the Indenture Trustee; provided that no change in such
procedures will be effective without the written consent of the Swap
Counterparty.

      CERTAIN ADDITIONAL INFORMATION ABOUT THE PSA STANDARD PREPAYMENT MODEL.
Prepayments of mortgage loans commonly are measured relative to a prepayment
standard or model.  The model used herein with respect to the Base Mortgage
Loans is the PSA Standard Prepayment Model.  100% PSA assumes prepayment rates
of 0.2% per annum of the then unpaid principal balance of such pool of mortgage
loans in the first month of the life of such mortgage loans and an additional
0.2% per annum in each month thereafter until the 30th month.  Beginning in the
30th month and in each month thereafter during the life of such mortgage loans,
100% PSA assumes a constant prepayment rate of 6% per annum.  Multiples may be
calculated from this prepayment rate sequence.  For example, 150% PSA assumes
prepayment rates will be 0.3% per annum in month one, 0.6% per annum in month
two, and increasing by 0.3% in each succeeding month until reaching a rate of
9% per annum in month 30 and remaining constant at 9% per annum thereafter.
Similarly, 200% PSA assumes prepayment rates will be 0.4% per annum in month
one, 0.8% per annum in month two, and increasing by 0.4% in each succeeding
month until reaching a rate of 12% per annum in month 30 and remaining constant
at 12% per annum thereafter. 0% PSA assumes no prepayments.  Having the PSA
Standard Prepayment Model as an industry standard allows actual prepayment
experiences of pools of mortgage loans to be expressed by reference to such
model.

      THE PSA STANDARD PREPAYMENT MODEL DOES NOT PURPORT TO BE AN HISTORICAL
DESCRIPTION OF THE PREPAYMENT EXPERIENCE OF ANY POOL OF MORTGAGE LOANS OR A
PREDICTION OF THE ANTICIPATED RATE OF PREPAYMENT OF ANY POOL OF MORTGAGE LOANS,
INCLUDING THE BASE MORTGAGE LOANS.  IT IS HIGHLY UNLIKELY THAT THE BASE
MORTGAGE LOANS WILL PREPAY AT ANY CONSTANT PERCENTAGE OF PSA OR AT ANY OTHER
CONSTANT RATE.

LIQUIDATIONS OF TERM ASSETS AND ELIGIBLE INVESTMENTS

      In connection with any Distribution Date on which a Mandatory Prepayment
Amount will be due, the Administrator is required to sell in accordance with
the Sale Procedures (as defined herein) Term Assets and Eligible Investments,
or any combination thereof, at the direction of the Swap Counterparty, having
an aggregate principal balance equal to that month's Mandatory Prepayment
Amount.  The proceeds of such sale will be paid to the Swap Counterparty and
the Swap Counterparty, pursuant to the Swap Agreement, will pay to the Issuer
an amount equal to the Mandatory Prepayment Amount.  See "Description of the
Indenture- Liquidations of Term Assets & Eligible Investments".

                                          S-22
<PAGE>


NOTICE OF PREPAYMENT

      No notice of prepayment will be given to the Noteholders in connection
with the payment of any Mandatory Prepayment Amount.


                         DESCRIPTION OF THE INDENTURE

      THE FOLLOWING SUMMARY OF CERTAIN PROVISIONS OF THE INDENTURE DOES NOT
PURPORT TO BE COMPLETE AND IS SUBJECT TO, AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO, THE PROVISIONS OF THE INDENTURE.  SEE "DESCRIPTION OF THE NOTES"
HEREIN AND "DESCRIPTION OF THE INDENTURE" IN THE PROSPECTUS.

COLLECTION ACCOUNT

      All interest distributions on the Term Assets and each payment received
by the Indenture Trustee under the Swap Agreement will be deposited promptly in
the Collection Account and distributed on each Distribution Date in accordance
with the Priority of Payments.

COLLATERAL ACCOUNT

      Any principal distributions on the Term Assets will be deposited promptly
in the Collateral Account and invested by the Indenture Trustee in Eligible
Investments, as identified by the Swap Counterparty.  Neither the Term Assets
nor any Eligible Investments held in the Collateral Account will be available
to pay interest due on the Notes if amounts in the Collection Account are at
any time insufficient to make such payments.  Rather, such amounts are intended
to be liquidated only in connection with the payment of Mandatory Prepayment
Amounts or upon the occurrence of an Indenture Event of Default.

      "Eligible Investments" means any one or more of the following obligations
or securities, provided that the total return specified by the terms of each
such obligation or security is at least equal to the purchase price thereof:
(i) direct obligations of, and obligations fully guaranteed by, the United
States; (ii) demand and time deposits in, certificates of deposit of, or
banker's acceptances issued by any depository institution or trust company
(including the Indenture Trustee or any agent or affiliate of the Indenture
Trustee acting in their respective commercial capacities) incorporated under
the laws of the United States or any State and subject to supervision and
examination by Federal and/or State banking authorities so long as the
commercial paper and/or the short-term debt obligations of such depository
institution or trust company (or, in the case of a depository institution which
is the principal subsidiary of a holding company, the commercial paper or other
short-term debt obligations of such holding company) at the time of such
investment or contractual commitment providing for such investment rated not
less than A-1+ from Standard & Poor and P1 from Moody's; (iii) commercial paper
having at the time of such investment, a rating of not less than A-1+ from
Standard & Poor and P1 from Moody's; (iv) investments in money market funds
having a rating from the Rating Agency in the highest investment category
granted thereby (including funds for which the Indenture Trustee or any of its
Affiliates is investment manager or advisor or otherwise may have an interest)
at the time such investment; and (v) investments in asset-backed securities
issued pursuant to a pooling and servicing agreement, master pooling agreement,
trust agreement or indenture, having at the time of such investment ratings of
AAA from S&P and Aaa from Moody's.

      Eligible Investments may include, without limitation, those investments
for which the Indenture Trustee, the Owner Trustee or an affiliate thereof
provides services.  All Eligible Investments shall mature no later than the
Scheduled Final Payment Date for the Notes.

LIQUIDATIONS OF TERM ASSETS AND ELIGIBLE INVESTMENTS

      In connection with any Distribution Date on which a Mandatory Prepayment
Amount will be due on the Notes, Term Assets or Eligible Investments or a

                                          S-23
<PAGE>

combination thereof, in each case as designated by the Swap Counterparty, will
be liquidated and sold by the Indenture Trustee pursuant to the Sale Procedures
as specified in the Indenture in an aggregate principal amount equal to the
principal amount of the Notes to be prepaid on such date as described under
"Mandatory Prepayment -- Monthly Prepayment."  "Sale Procedures" means, in
connection with any sale of Term Assets or Eligible Investments, procedures
pursuant to which the Administrator, on behalf of the Issuer, shall sell such
securities to the highest bidders among not less than three solicited bidders
in the relevant markets for such securities (one of which bidders may (but need
not) be Salomon Brothers Inc, SwapCo. Inc., the Swap Counterparty or any of
their respective affiliates and which bidders need not be limited to recognized
broker dealers). In the sole, good faith judgement of the Administrator, bids
may be evaluated on the basis of bids for all or any portion of the securities
being sold or any other basis selected in good faith by the Administrator.

REPORTS TO NOTEHOLDERS

      The Indenture Trustee will mail to each Noteholder, at such Noteholder's
written request, at its address listed on the Note Register maintained with the
Indenture Trustee a monthly report stating (i) the amounts of principal and
interest, respectively, paid on each $1,000 in Note Principal Amount of Notes,
(ii) the aggregate Note Principal Amount, (iii) the Note Current Factor, and
(iv) the outstanding balance of the Term Assets and the Eligible Investments,
if any.

INDENTURE EVENTS OF DEFAULT

      With respect to the Notes, an "Event of Default" under the Indenture
(each, an "Indenture Event of Default") will consist of the following: (i) a
default for five Business Days or more in the payment of any interest on any
Note when the same becomes due and payable; provided that if interest on the
Notes is deferred in accordance with the provisions described under
"Description of the Notes -- Deferred Interest," such deferred interest will
not be considered "due and payable" within the meaning of this clause (i) until
the Distribution Date following the date when the related deferred interest on
the Term Assets is received by the Issuer; (ii) a default in the payment of the
principal of or any installment of the principal of any Note when the same
becomes due and payable by reason of mandatory prepayment or otherwise; (iii) a
default in the observance or performance of any covenant or agreement of the
Issuer made in the Indenture and the continuation of any such default for a
period of 30 days after notice thereof is given to the Issuer by the Indenture
Trustee or the Swap Counterparty or to the Issuer, the Swap Counterparty and
the Indenture Trustee by the holders of at least 25% of the Note Principal
Amount of the Notes; (iv) any representation or warranty made by the Issuer in
the Indenture or in any certificate delivered pursuant thereto or in connection
therewith having been incorrect in a material respect as of the time made, and
the circumstance in respect of which such representation or warranty was
incorrect not having been cured within 30 days after notice thereof is given to
the Issuer by the Indenture Trustee or the Swap Counterparty or to the Issuer,
the Swap Counterparty and the Indenture Trustee by the holders of at least 25%
of the Note Principal Amount of the Notes then outstanding; (v) certain events
of bankruptcy, insolvency, receivership or liquidation of the Issuer, or (vi)
the occurrence of a Swap Early Termination.

RIGHTS UPON INDENTURE EVENT OF DEFAULT

      If is an Indenture Event of Default occurs due to late payment or
nonpayment of interest due on the Notes, additional interest will accrue on
such unpaid interest at the interest rate on the Notes (to the extent lawful)
until such interest is paid.  Such additional interest on unpaid interest will

                                          S-24
<PAGE>


be due at the time such interest is paid.  If there is an Event of Default due
to late payment or nonpayment of principal on the Notes, interest will continue
to accrue on such principal at the interest rate on the Notes until such
principal is paid.

      If an Indenture Event of Default occurs and is continuing (other than an
Indenture Event of Default that constitutes a Swap Early Termination), the
Indenture Trustee may and, at the written request of the holders of a majority
of the principal of the Notes then outstanding will, declare the principal of
the Notes to be immediately due and payable, subject to the prior written
consent of the Swap Counterparty.  Such declaration may, under certain
circumstances, be rescinded by the holders of a majority of the outstanding
principal of the Notes then outstanding, subject to the prior written consent
of the Swap Counterparty.  If a Swap Early Termination occurs, the entire
unpaid principal amount of the Notes will become immediately due and payable
automatically.

      If an Indenture Event of Default occurs and is continuing (other than by
reason of a Swap Early Termination), the Indenture Trustee (subject to the next
paragraph) may institute proceedings to collect amounts due or foreclose on
property of the Issuer, exercise remedies as a secured party, sell the Term
Assets or elect to have the Issuer maintain possession of the Term Assets and
continue to apply collections on the Term Assets; provided, however, that (i)
the Indenture Trustee shall not be obligated to act on behalf of any Term
Assets obligor and (ii) if the Swap Counterparty has given instructions to
the Indenture Trustee with respect to such proceedings, remedies or actions,
and no Swap Default as to which the Swap Counterparty is the defaulting
party or Termination Event as to which the Swap Counterparty is the Affected
Party shall have occurred, the Indenture Trustee shall follow such
instructions and shall disregard any contrary instructions.  If an
Indenture Event of Default due to a Swap Early Termination occurs and
is continuing or upon an acceleration of the Notes, the Indenture
Trustee is required to liquidate the Term Assets and any Eligible Invest-
ments in compliance with the Indenture.  The amount distributed to any
Noteholder upon such liquidation will equal the lesser of (i) its Pro Rata
Share of (A) the proceeds of the liquidation of the Term Assets and the
Eligible Investments minus (B) the sum of (1) any termination payment owed by
the Issuer to the Swap Counterparty under the Swap Agreement and (2) any other
unpaid expenses incurred by the Issuer; and (ii) 100% of the outstanding
principal amount of such Note plus accrued interest thereon (such lesser
amount, the "Liquidation Price").  "Pro Rata Share" means the percentage
obtained by dividing (i) the outstanding principal amount of such Note by (ii)
the outstanding principal amount of all of the Notes plus the aggregate
principal amount of all of the Certificates.

      The Indenture Trustee will be under no obligation to exercise any of the
rights or powers under the Indenture at the request or direction of any of the
holders of the Notes or the Swap Counterparty, if the Indenture Trustee
reasonably believes it will not be adequately indemnified against the costs,
expenses and liabilities which might be incurred by it in complying with such
request.  Subject to certain limitations contained in the Indenture, if a Swap
Default as to which the Swap Counterparty is the defaulting party or a
Termination Event as to which the Swap Counterparty is the Affected Party shall
have occurred. the holders of a majority of the outstanding principal of the
Notes will have the right to direct the time, method and place of conducting
any proceeding or any remedy available to the Indenture Trustee.  With the
prior written consent of the Swap Counterparty, the holders of a majority of
the principal of the Notes then outstanding may, in certain cases, waive any
default with respect thereto, except (i) a default in the payment of principal
or interest, (ii) a default in respect of a covenant or provision of the
Indenture that cannot be modified without the waiver or consent of all of the
holders of the outstanding principal of the Notes or (iii) the occurrence of a
Swap Early Termination.

      No holder of a Note will have the right to institute any proceeding with
respect to the Indenture, unless (i) such holder previously has given the
Indenture Trustee written notice of a continuing Indenture Event of Default,
(ii) the holders of not less than 25% of the outstanding principal of the Notes
have made written request to the Indenture Trustee to institute such proceeding
in its own name as Indenture Trustee, (iii) such holder or holders have offered
the Indenture Trustee reasonable indemnity satisfactory to the Indenture
Trustee, (iv) the Indenture Trustee has for 60 days failed to institute such
proceeding, (v) no direction inconsistent with such written request has been
given to the Indenture Trustee during the 60-day period by the holders of a
majority of the outstanding principal of the Notes and (vi) the Swap
Counterparty's prior written consent has been obtained (unless a Swap Default
on its part has occurred).  Notwithstanding the foregoing, the Swap
Contemporary will agree, and each Noteholder, by its acceptance of its Note,
will be deemed to have agreed, that, prior to the date that is one year and one
day after payment in full of the Notes, it will not institute, nor join in the
institution of, any insolvency proceeding against or affecting the Issuer.

      In addition, each of the Indenture Trustee and each Noteholder, by its
acceptance of Notes, will covenant that they will not at any time institute
against the Issuer or the Company any bankruptcy, reorganization or other
proceeding under any federal or state bankruptcy or similar law in connection
with the Notes, the Swap Agreement, the Indenture, the Trust Agreement or any
related agreement.


                                          S-25
<PAGE>


      With respect to the Issuer, neither the Indenture Trustee nor the Owner
Trustee in their capacities as trustees, nor any holder of a Certificate
representing an ownership interest in the Issuer, nor any of their respective
owners, beneficiaries, agents, officers, directors, employees, affiliates,
successors or assigns will be personally liable for the payment of the
principal of or interest on the Notes or for the agreements of the Issuer
contained in the Indenture.

CERTAIN COVENANTS

      The Issuer will not, among other things, (i) except as expressly
permitted by the Indenture, sell, transfer, exchange or otherwise dispose of
any of the assets of the Issuer unless directed to do so by the Indenture
Trustee, (ii) claim any credit on or make any deduction from the principal and
interest payable in respect of the Notes (other than amounts withheld under the
Code or applicable state law) or assert any claim against any present or former
holder of Notes because of the payment of taxes levied or assessed upon the
Issuer, (iii) except as contemplated pursuant to the Indenture, dissolve or
liquidate in whole or in part, (iv) permit the validity or effectiveness of the
Indenture to be impaired or permit any person to be released from any covenants
or obligations with respect to the Notes under the Indenture except as may be
expressly permitted thereby or (v) permit any lien, charge, excise, claim,
security interest, mortgage or other encumbrance to be created on or extend to
or otherwise arise upon or burden the assets of the Issuer or any part thereof,
or any interest therein or the proceeds thereof, except as permitted by the
Trust Agreement or the Indenture.

      The Issuer may not engage in any activity other than as specified under
"The Issuer" herein.  The Issuer will not incur, assume or guarantee any
indebtedness other than indebtedness incurred pursuant to the Trust Agreement
and the Indenture.

SATISFACTION AND DISCHARGE OF INDENTURE

      The Indenture will be discharged (subject to surviving rights of
indemnity) with respect to the collateral securing the Notes upon the delivery
to the Indenture Trustee for cancellation of all the Notes or, with certain
limitations, upon deposit with the Indenture Trustee of funds sufficient for
the payment in full of the Notes, and any amounts due to the Swap Counterparty.

MODIFICATION OF INDENTURE

      With the consent of the holders of a majority of the outstanding
principal amount of the Notes and the consent of the Swap Counterparty, the
Trust and the Indenture Trustee may execute a supplemental indenture to add
provisions to, change in any manner or eliminate any provisions of, the
Indenture, or modify (except as provided below) in any manner the rights of the
Noteholders.

      Without the consent of the holder of each outstanding Note affected
thereby and the consent of the Swap Counterparty, however, no supplemental
indenture will: (i) change the date of payment of any installment of principal
of or interest on any Note, or reduce the principal amount thereof or the
interest rate thereon, change the provisions of the Indenture relating to the
application of collections on, or the proceeds of the sale of, the Term Assets
to payment of principal of or interest on the Notes, or change any place of
payment where, or the coin or currency in which, any Note or the interest
thereon is payable, or impair the right to institute suit for the enforcement
of the provisions of the Indenture requiring the application of funds available
therefor, as provided in the Indenture, to the payment of any such amount due
on the Notes on or after the respective due dates thereof, (ii) reduce the
percentage of the outstanding principal of the Notes required to direct the
Indenture Trustee to sell or liquidate the Term Assets pursuant to the terms of
the Indenture; (iii) reduce the percentage of the outstanding principal amount
of the Notes, the consent of the holders of which is required for any
supplemental indenture or the consent of the holders of which is required for

                                          S-26
<PAGE>

any waiver of compliance with certain provisions of the Indenture or of certain
defaults thereunder and their consequences as provided for in the Indenture;
(iv) modify or alter the provisions of the Indenture regarding the definition
of the term "Outstanding"; (v) decrease the percentage of the aggregate
principal amount of Notes required to amend the sections of the Indenture which
specify the applicable percentage of aggregate principal amount of the Notes
necessary to amend the Indenture or certain other related agreements; (vi)
permit any modification of the provisions of the Indenture in such a manner to
affect the calculation of the amount of any payment of interest or principal
due on any Note on any Distribution Date (including the calculation of any of
the individual components of such calculation) or (vii) permit the creation of
any lien ranking prior to or on a parity with the lien of the Indenture with
respect to any of the collateral for the Notes or, except as otherwise
permitted or contemplated in the Indenture, terminate the lien of the Indenture
on any such collateral or deprive the holder of any Note of the security
afforded by the lien of the Indenture.

      The Issuer and the Indenture Trustee may also enter into supplemental
indentures, without obtaining the consent of the Noteholders, for the purpose
of, among other things, adding any provisions to or changing in any manner or
eliminating any of the provisions of the Indenture or of modifying in any
manner the rights of the Noteholders; provided that such action will not
materially and adversely affect the interest of any Noteholder or the Swap
Counterparty as evidenced by a legal opinion satisfactory to the Swap
Counterparty and the Indenture Trustee.

VOTING RIGHTS

      At all times, the voting rights of Noteholders under the Indenture will
be allocated among the Notes pro rata in accordance with their respective Note
Principal Amounts.

GOVERNING LAW

      The Notes and the Indenture will be governed by and construed in
accordance with the laws of the state of New York.

THE INDENTURE TRUSTEE

      First Trust of New York, National Association, a national banking
corporation, will act as trustee pursuant to the Indenture.  The Indenture
Trustee's offices are located at 100 Wall Street, Suite 1600, New York, New
York 10005 and its telephone number is (212) 361-2510.

CERTAIN MATTERS REGARDING THE INDENTURE TRUSTEE AND THE COMPANY

      Neither the Company, the Indenture Trustee nor any director, officer or
employee of the Company or the Indenture Trustee will be under any liability to
the Issuer or the Noteholders for any action taken or for refraining from the
taking of any action in good faith pursuant to the Indenture or for errors in
judgment; provided, however, that none of the Indenture Trustee, the Company
and any director, officer or employee thereof will be protected against any
liability which would otherwise be imposed by reason of willful misconduct, bad
faith or negligence in the performance of duties or by reason of reckless
disregard of obligations and duties under the Indenture.  The Indenture Trustee
and/or its affiliates may receive compensation in connection with the Indenture
Trustee's investment of proceeds of Term Assets in certain Eligible Investments
as provided in the Indenture.

      All persons into which the Indenture Trustee may be merged or with which
it may be consolidated, or to whom its assets may be sold substantially as an
entirety, or any person resulting from such merger, consolidation, or sale,
will be the successor of the Indenture Trustee under the Indenture.

                                          S-27
<PAGE>


                       DESCRIPTION OF THE SWAP AGREEMENT

      THE FOLLOWING SUMMARY DESCRIBES CERTAIN TERMS OF THE SWAP AGREEMENT.  THE
SUMMARY DOES NOT PURPORT TO BE COMPLETE AND IS SUBJECT TO, AND QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO, THE PROVISIONS OF THE SWAP AGREEMENT.

PAYMENTS UNDER THE SWAP AGREEMENT

      On the Original Issuance Date, the Issuer will enter into a 1992
International Swaps and Derivatives Association, Inc. ("ISDA") Master Agreement
(Multi Currency-Cross Border) (such agreement, the "1992 Master Agreement")
with the Swap Counterparty, as modified to reflect the transactions described
below and certain terms of the Notes (the 1992 Master Agreement, as so
modified, the "Swap Agreement").  The Swap Agreement will incorporate certain
relevant standard definitions published by ISDA.

      Under the Swap Agreement, the Issuer will pay to the Swap Counterparty,
on each Distribution Date, an amount equal to the payments of interest received
on the Term Assets (including any deferred or penalty interest), and the Swap
Counterparty will pay to the Issuer on each Distribution Date amounts equal to
the interest payable on the Notes on such date.  If, on any Distribution Date,
the amount received by the Issuer on the Term Assets and paid to the Swap
Counterparty is less than the scheduled interest thereon, the Swap Counterparty
shall reduce its payment to the Issuer by the amount of such deficiency.

      In addition, on each Distribution Date on which a Mandatory Prepayment
Amount is due, the Issuer will pay to the Swap Counterparty an amount equal to
the proceeds from the sale of Term Assets or Eligible Investments (as defined
herein) or any combination thereof (at the direction of the Swap Counterparty)
having an aggregate principal balance equal to that month's Mandatory
Prepayment Amount and the Swap Counterparty will pay to the Issuer an amount
equal to the Mandatory Prepayment Amount.

      Unless the Swap Agreement is terminated early (a "Swap Early
Termination") as described under "-- Swap Early Termination," the Swap
Agreement will terminate on the earlier of (i) the Scheduled Final Distribution
Date and (ii) the date on which the principal of all of the Notes is prepaid as
described under "Mandatory Prepayment of the Notes -- Monthly Prepayment".

SCHEDULED FINAL DISTRIBUTION DATE; ASSET IMPAIRMENT EVENT

      On the Scheduled Final Distribution Date, unless an Asset Impairment
Event has occurred, the Term Assets and Eligible Investments will be sold in
accordance with the Sale Procedures and paid to the Swap Counterparty and the
Swap Counterparty will pay to the Issuer the aggregate Note Principal Amount
and Certificate principal balance, plus accrued interest on the Notes and
Certificates.  If, however, an Asset Impairment Event occurs, the Indenture
Trustee will be obligated to sell the Term Assets and to use the proceeds from
such sale (and the amount of any scheduled payment in respect of interest
received from the Swap Counterparty) to: FIRST, pay to the Swap Counterparty
any scheduled payment then due under the Swap Agreement; SECOND, to redeem the
Notes, together with any accrued interest thereon; and THIRD, to remit the
balance, if any, to the Issuer for application in accordance with the Trust
Agreement.  "Asset Impairment Event" will be defined in the Swap Agreement to
mean that on the Scheduled Final Distribution Date for the Term Assets, the
Note Notional Amount (as defined herein under "Mandatory Prepayment of the
Notes -- Monthly Prepayment"), less all losses (if any) on Eligible Investments
that became defaulted investments while owned by the Issuer, is less than the
aggregate Note Principal Amount of the Notes on such date.  If such an Asset
Impairment Event occurs, the Noteholders will not recover the full principal
amount of their Notes.

CONDITIONS PRECEDENT

      The respective obligations of the Swap Counterparty and the Issuer to pay
any amount due under the Swap Agreement will be subject to the following
conditions precedent: (i) no Swap Default (as defined below under "-Swap

                                          S-28
<PAGE>


Defaults") or event that with the giving of notice or lapse of time or both
would become a Swap Default shall have occurred and be continuing and (ii) no
Termination Event (as defined below under "Swap Termination Events") has
occurred.

SWAP DEFAULTS

      "Events of Default" under the Swap Agreement (each, a "Swap Default") are
limited to: (i) the failure of the Issuer or the Swap Counterparty to pay any
amount when due under the Swap Agreement after giving effect to the applicable
grace period, if any, (ii) the occurrence of certain events of insolvency or
bankruptcy of the Issuer or the Swap Counterparty and (iii) an acceleration of
the Notes upon an Indenture Event of Default.

SWAP TERMINATION EVENTS

      In addition to certain standard early termination events under the 1992
Master Agreement, including "Illegality" as described in Sections 5(b)(i) of
the 1992 Master Agreement, "Termination Events" under the Swap Agreement
consist of the following: (i) the occurrence of an Optional Redemption of the
Notes, (ii) payment in full of the Note Principal Amount and the certificate
principal balance (a "Prepayment Event").

SWAP EARLY TERMINATION

      Upon the occurrence of any Swap Default under the Swap Agreement, the
non-defaulting party will have the right to designate an Early Termination Date
(as defined in the Swap Agreement) upon the occurrence and continuance of such
Swap Default.  Upon the occurrence of a Swap Termination Event, an "Early
Termination Date" (as defined in the Swap Agreement) may be designated by one
of the parties (as specified in each case in the Swap Agreement) and will occur
only upon notice and, in certain cases, after any Affected Party (as defined in
the Swap Agreement) has used reasonable efforts to transfer its rights and
obligations under the Swap Agreement to a related entity within a limited
period after notice has been given of the Termination Event, all as set forth
in the Swap Agreement.  Upon the occurrence of (i) any Swap Default arising
from any action taken, or failure to act, by the Swap Counterparty, or (ii) a
Termination Event with respect to which the Swap Counterparty is the Affected
Party, the Indenture Trustee may by notice to the Swap Counterparty designate
an Early Termination Date with respect to the Swap Agreement.

      Upon an Early Termination Date under the Swap Agreement caused by a Swap
Default or an Illegality, the Issuer or the Swap Counterparty may be liable to
make a termination payment to the other (regardless, if applicable, of which of
such parties may have caused such termination).  Such termination payment will
be calculated on the basis that the Issuer is the Affected Party (as defined in
the Swap Agreement) except in the case of early termination by reason of
default by the Swap Counterparty or an Illegality with respect to the Swap
Counterparty.  The amount of any such termination payment will be based on the
market value of the Swap Agreement computed on the basis of market quotations
of the cost of entering into swap transactions with the same terms and
conditions that would have the effect of preserving the respective full payment
obligations of the parties in accordance with the procedures set forth in the
Swap Agreement.  Any such termination payment could, if interest rates have
changed significantly, be substantial.  No termination payment will be due if
the Swap Termination Event is an Optional Redemption of the Notes or a
Prepayment Event (as defined above).

      If an Early Termination Date occurs or is designated, the principal of
the Notes will be declared or become automatically due and payable and the
Indenture Trustee will be obligated to sell the Term Assets as described under
"Description of the Indenture - Liquidations of Term Assets and Eligible
Investments."  In any such event, the ability of the Issuer to pay principal
and interest on the Notes will depend (a) on the price at which the Term Assets
and Eligible Investment are liquidated, (b) on the amount of the termination
payment, if any, which may be due to the Swap Counterparty from the Issuer
under the Swap Agreement, and (c) on the amount of the termination payment, if
any, which may be due to the Issuer from the Swap Counterparty under the Swap
Agreement.  If the net proceeds from liquidation of the Term Assets and

                                          S-29
<PAGE>


Eligible Investments are not sufficient to make all payments due in respect of
the Notes and for the Issuer to meet its obligations, if any, in respect of the
termination of the Swap Agreement, then such amounts will be applied in
accordance with the priority of payments described herein and the claims of the
Swap Counterparty in respect of such net proceeds will rank higher in priority
than the claims of the Noteholders.  See "Description of the Notes -- Priority
of Payments."

TAXATION

      Neither the Issuer nor the Swap Counterparty is obligated under the Swap
Agreement to gross up payments if withholding taxes are imposed on payments
made under the Swap Agreement.

      In the event that any withholding tax is imposed on payments due to the
Issuer on the Term Assets or payments by the Issuer under the Swap Agreement,
the Swap Counterparty will be entitled to deduct amounts in the same proportion
(as calculated in accordance with the Swap Agreement) from subsequent payments
due from it.

ASSIGNMENT

      Neither the Issuer nor the Swap Counterparty is permitted to assign,
novate or transfer as a whole or in part any of its rights, obligations or
interests under the Swap Agreement.

THE SWAP COUNTERPARTY

      Westdeutsche Landesbank Girozentrale ("WestLB"), which traces its history
to 1832, was created by the merger of two central banks, or Landesbanks (German
State Banks), in the State of North Rhine-Westphalia, the Federal Republic of
Germany ("Germany") on January 1, 1969.  As a German universal bank, WestLB
provides commercial and investment banking services regionally, nationally and
internationally to public, corporate and bank customers.  West LB is the
largest of the Landesbanks and, on the basis of total assets at December 31,
1996, was the third largest bank in Germany.  At December 31, 1996, WestLB had
total assets of approximately DM349.8 billion (approximately U.S. $225.0
billion).

      The New York Branch of WestLB ("West LB New York") is licensed and
subject to supervision and regulation by the Superintendent of Banks of the
State of New York.  WestLB New York is examined by the New York State Banking
Department and is subject to banking laws and regulations applicable to a
foreign bank that operates a New York branch.

      Upon written request, WestLB will provide without charge to each person
to whom this Prospectus is delivered a copy of its most recent annual report.
Written request for such annual reports or any additional information
concerning WestLB should be directed to Westdeutsche Landesbank Girozentrale,
New York Branch, 1211 Avenue of the Americas, New York, New York  10036,
Attention:  Branch Management.


        WEIGHTED AVERAGE LIFE OF THE NOTES AND MATURITY CONSIDERATIONS

      Weighted average life refers to the average length of time, weighted by
principal, that will elapse from the date of delivery of a security to the date
each dollar of principal is repaid to the investor.

      The weighted average life of the Notes will be influenced by, among other
factors, the rate at which principal prepayments (including principal
prepayments, liquidations due to default, casualty and condemnation and
payments made pursuant to any guaranty of payment by, or option to repurchase
of, FHLMC) are made on the Base Mortgage Loans, the effect of the Prepayment
Calculation Table and the Optional Redemption.  Prepayments on the Base
Mortgage Loans will be applied to principal distributions on the Reference
Securities and, accordingly, will affect the PSA Index Rate (which, after
giving effect to the Prepayment Calculation Table, will determine the rate of
prepayment of the Notes as described herein).  As illustrated in the Prepayment
Calculation Table, if the PSA Index Rate for any month is equal to or less than
100%, the Monthly Amortization Rate for such month will be 0.00%. At PSA Index
Rates above 225%, the corresponding Monthly Amortization Rates will increase.

                                          S-30
<PAGE>


If the PSA Index Rate for any month is equal to or greater than 575%, the
Monthly Amortization Rate for such month will be 22.50%. Thus, variations in
the rate of prepayment of the Notes from month to month may be significant.
The effect of the foregoing factors on the Notes may vary at different times
during the lives of the Notes.  Accordingly, no assurance can be given as to
the weighted average lives of the Notes.

      The Scheduled Final Distribution Date for the Notes is the date not later
than which the principal amount of the Notes is required to be fully paid.  As
described above, the actual final payment of the Notes may occur earlier, and
could occur significantly earlier, than the Scheduled Final Distribution Date.
However, there can be no assurance that the final payment of principal of the
Notes will occur prior to the Scheduled Final Distribution Date.

      In addition, if the aggregate outstanding principal amount of the Term
Assets immediately after any Distribution Date would be less than 10% of the
aggregate original principal amount of the Term Assets as of the Original
Issuance Date, then the entire remaining principal amount of the Notes,
together with accrued interest thereon, may be prepaid by the Issuer on such
Distribution Date.  See "Description of the Notes -- Optional Redemption."

                           THE REFERENCE SECURITIES

      The Offering Circular for FHLMC Mortgage Participation Certificates
relating to the Reference Securities (the "FHLMC PC Offering Circular"), which
sets forth the general characteristics of the Reference Securities, indicates
that the Reference Securities represent undivided interests in pools of
conventional, level payment, first-lien, single-family, fixed-rate residential
mortgage loans having original maturities of up to 30 years (the "Base Mortgage
Loans").  The FHLMC PC Offering Circular further provides that principal and
interest on the Base Mortgage Loans are to be passed through monthly,
commencing on the 15th day of the month following the month of the initial
issuance of the Reference Securities (or, if such 15th day is not a business
day, on the first business day next succeeding such 15th day).  A description
of the method for calculating the amount of principal to be passed through in a
particular month in respect of the Reference Securities is set forth in the
FHLMC PC Offering Circular under "PC Security Structure -- Payments on PCs -
Calculation of Payments for Gold PCs."

      Based solely on information made available by FHLMC, the Base Mortgage
Loans have the additional characteristics set forth in the table below as of
August 1, 1997.  The Issuer has made no independent verification of such
information.  Certain other data specific to the Reference Securities currently
are made available by FHLMC through the FHLMC Investor Inquiry Department
(telephone 800-336-3672).

      Approximate WAC(1)...................................8.576%
      Approximate WALA(2)...............................28 months
      Approximate WARM(3)..............................322 months

- ----------------
      (1)   WAC is the weighted average coupon calculated by FHLMC, which is
            the average of the mortgage coupons of the Base Mortgage Loans,
            weighted by the corresponding principal balance.
      (2)   WALA is the weighted average loan age calculated by FHLMC, which is
            the average of the number of months since origination of the Base
            Mortgage Loans, weighted by the corresponding principal balances.
            FHLMC measures the loan age of a mortgage loan by reference to the
            due dates of monthly payments.  A mortgage loan that has not
            reached its first due date has a loan age of zero months (even if a
            month or more has elapsed since its actual date of origination); a
            mortgage loan that has reached its first due date but not its
            second has a loan age of one month; and so forth.
      (3)   WARM is the weighted average remaining term to maturity calculated
            by FHLMC, which is the average of the remaining terms to maturity
            of the Base Mortgage Loans, weighted by the corresponding principal
            balance.

      ALTHOUGH THE PRINCIPAL AMOUNT OF NOTES PREPAYABLE ON A PARTICULAR
DISTRIBUTION DATE IS RELATED TO PRINCIPAL PREPAYMENTS ON THE REFERENCE
SECURITIES (AS REFLECTED IN THE PSA INDEX RATE FOR SUCH MONTH), THE NOTES ARE
NOT SECURED BY THE REFERENCE SECURITIES.

                                          S-31
<PAGE>


               PREPAYMENT AND ADDITIONAL STRUCTURING ASSUMPTIONS
                              AND DECREMENT TABLE

      The following tables indicate the percentages of original principal
amount of the Notes, respectively, that would be outstanding after each of the
dates shown at various PSA Index Rates after application of the Prepayment
Table and the corresponding weighted average lives of the Notes.  The tables
have been prepared on the basis of the Additional Structuring Assumptions (as
defined below).  However, the Base Mortgage Loans will not necessarily have the
characteristics assumed, nor are the Base Mortgage Loans likely to prepay at a
constant percentage of PSA.  Moreover, diverse remaining terms to maturity of
the Base Mortgage Loans could produce slower or faster principal payments than
indicated in the table at the specified PSA Index Rates, even if the weighted
average maturity of the Base Mortgage Loans is identical to the weighted
average maturity specified in the Additional Structuring Assumptions.

      Unless otherwise specified, the information in the following tables has
been prepared on the basis of the following assumptions (such assumptions, the
"Additional Structuring Assumptions"):

<circle> the Base Mortgage Loans prepay at the PSA Index Rates specified in the
         related table;

<circle> the Original Issuance Date for the Notes is September 15, 1997;

<circle> the first payment of principal on the Notes occurs on February 15,
         1999; and

<circle> the Optional Redemption occurs upon the earliest permitted
         Distribution Date.

           PERCENT OF ORIGINAL PRINCIPAL AMOUNT OF NOTES OUTSTANDING

<TABLE>
<CAPTION>
  PRINCIPAL
   PAYMENT                                        PSA Index Rate
    Date
                          100%          135%          175%          225%          325%        375%         475%         575%
  ---------               ----          ----          ----          ----          ----        ----         ----         ----
<S>                       <C>           <C>           <C>           <C>           <C>          <C>         <C>          <C>
Initial Percent.....      100           100           100           100          100          100          100          100
September 15, 1998..      100           100           100           100          100          100          100          100
September 15, 1999..      100            92            84            75           75           56           29           13
September 15, 2000..      100            82            65            49           49           23            4            1
September 15, 2001..      100            73            51            32           32           10            1            0
September 15, 2002..      100            65            39            21           21            4            0            0
September 15, 2003..      100            58            30            14           14            2            0            0
September 15, 2004..        0             0             0             0            0            0            0            0
Weighted Average
 Life (years)*.....       6.2            5.0           4.1           3.4          3.4          2.5          1.9          1.7
</TABLE>
____________
*  Determined  as  specified under "Weighted Average Life of the Notes and
   Maturity Considerations" herein.


                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      The following is a  general  discussion  of  certain  Federal  income tax
consequences  of  the purchase, ownership, and disposition of the Notes  by  an
initial Noteholder.   This summary is based upon laws, regulations, rulings and
decisions currently in  effect,  all  of  which  are  subject  to  change.  The
discussion  does not deal with all Federal tax consequences applicable  to  all
categories of  investors,  some  of  which may be subject to special rules.  In
addition, this summary is generally limited  to  investors  who  will  hold the
Notes as "capital assets" (generally, property held for investment) within  the
meaning  of  Section 1221 of the Internal Revenue Code of 1986, as amended (the
"Code") and who  do  not hold their Notes as part of a "straddle," "hedging" or
"conversion transaction."   Investors  should consult their own tax advisors to
determine the Federal, state, local and other tax consequences of the purchase,
ownership and disposition of the Notes.


                                          S-32
<PAGE>


      The Issuer will be provided with an  opinion  of Rogers & Wells ("Federal
Tax Counsel") regarding certain Federal income tax matters discussed below.  An
opinion of Federal Tax Counsel, however, is not binding on the Internal Revenue
Service (the "Service") or the courts.  Prospective investors  should note that
no rulings have been or will be sought from the Service with respect  to any of
the  Federal  income tax consequences discussed below, and no assurance con  be
given that the Service will not take contrary positions.

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

      TREATMENT  OF  THE  NOTES  AS  INDEBTEDNESS.   Each  Noteholder,  by  its
acceptance  of  a  Note, and the Indenture Trustee, in executing the Indenture,
have agreed to treat  the  Notes  as  indebtedness for Federal and state income
tax, franchise tax and transfer and similar  tax purposes.  Federal Tax Counsel
will  deliver its opinion that the Notes constitute  indebtedness  for  Federal
income  tax  purposes.  The discussion below assumes that such characterization
of the Notes is correct.

      GENERAL.  The discussion below assumes that all payments on the Notes are
denominated in  U.S. dollars, and that the interest formula for the Notes meets
the requirements  for  "qualified  stated  interest" under Treasury regulations
(the "OID regulations") relating to original  issue  discount ("OID"), and that
any OID on the Notes (I.E., any excess of the principal  amount  of  the  Notes
over  their issue price) is DE MINIMIS (I.E., less than 1/4% of their principal
amount  multiplied  by  the  number  of full years included in their term), all
within the meaning of the OID regulations.

      INTEREST INCOME ON THE NOTES.  Based  on the above assumptions, except as
discussed in the following paragraph, the Notes  will  not be considered issued
with  OID.   The  stated interest thereon will be taxable to  a  Noteholder  as
ordinary interest income  when  received  or  accrued  in  accordance with such
Noteholder's method of tax accounting.  Under the OID regulations,  a holder of
a Note issued with a DE MINIMIS  amount of OID must include such OID in income,
as principal payments are made on the Note.

      It  is  possible, however, that interest on the Notes (together with  any
discount at the  time  of  issuance)  should  be  treated  as  OID because such
interest  is  subject  to  deferral  in  certain  limited  circumstances.  (See
"Description of the Notes- Interest Deferral".)  A Noteholder  must include OID
in income over the term of the Note under a constant interest method that takes
into  account  the compounding of interest.  Under the Code, OID is  calculated
and accrued using  prepayment  assumptions  where payments on a debt instrument
may be accelerated by reason of prepayments of  other obligations securing such
debt instrument (or, to the extent provided in regulations,  by reason of other
events).   The legislative history to the provision of the Code  provides  that
the same prepayment  assumptions  used  to  price  a debt instrument be used to
calculate  OID,  as  well as to accrue market discount  and  amortize  premium.
Here, the Notes do not  technically  fit within the provisions of the Code that
require  the  use  of a prepayment assumption  but  there  are  no  regulations
extending this special  OID  rule  to  debt  instruments  similar to the Notes.
Nevertheless, since the Notes' rate of prepayment is based  upon the paydown of
the Reference Securities and the rate of prepayment of the Reference Securities
will  be  used  in pricing the Notes, the Indenture Trustee intends  to  report
income to Noteholders on the basis that the Notes have no OID, it will use that
prepayment assumption  in  accordance with the PSA Standard Prepayment Model if
required to do so.  See "Certain  Additional Information About the PSA Standard
Prepayment Model" herein.

      SALE OR DISPOSITION.  If a Noteholder  sells  a Note, the Noteholder will
recognize gain or loss in an amount equal to the difference  between the amount
realized on the sale and the Noteholder's adjusted tax basis in  the Note.  The
adjusted  tax  basis  of  a  Note  to  a  particular Noteholder will equal  the
Noteholder's cost for the Note, increased by  any  market discount, acquisition
discount, OID and gain previously included by such Noteholder  in  income  with
respect  to  the  Note  and  decreased  by  the  amount  of  principal payments
previously received by such Noteholder with respect to such Note and the amount
of  interest payments representing OID previously included by such  Noteholder.
Any such  gain  or  loss  will  be  capital  gain  or  loss,  except  for  gain

                                          S-33
<PAGE>


representing  accrued  interest  and  accrued  market  discount  not previously
included  in  income.   Capital  losses  generally  may be used only to  offset
capital  gains.  Such capital gain or loss will be long-term  capital  gain  or
loss if the Noteholder is considered to have held a Note for more than eighteen
months at  the time of disposition.  Individual Noteholders also may be subject
to tax at a  reduced rate on capital gain attributable Notes held for more than
one year at the time of the disposition.

      FOREIGN NOTEHOLDERS.  Interest payments made (or accrued) to a Noteholder
who is a nonresident  alien,  foreign  corporation  or  other non-United States
person (a "foreign person") generally will be considered  "portfolio interest,"
and  generally  will  not be subject to United States Federal  income  tax  and
withholding tax, if the  interest is not effectively connected with the conduct
of a trade or business within  the  United States by the foreign person and the
foreign person (i) is not actually or constructively a "10 percent shareholder"
of the Trust or the Seller (including  a  holder  of  10%  of  the  outstanding
Certificates)  or a "controlled foreign corporation" with respect to which  the
Trust or the Seller  is  a  "related person" within the meaning of the Code and
(ii) provides the Indenture Trustee  or  other person who is otherwise required
to  withhold  U.S.  Federal  income  tax with respect  to  the  Notes  with  an
appropriate statement (on Form W-8 or  a  similar form), signed under penalties
of perjury, certifying that the beneficial  owner  of  the  Note  is  a foreign
person and providing the foreign person's name and address.  If a Note  is held
through   a   securities  clearing  organization  or  certain  other  financial
institutions, the  organization  or institution may provide the relevant signed
statement to the withholding agent; in that case, however, the signed statement
must be accompanied by a Form W-8  or  substitute  form provided by the foreign
person that owns the Note.  If such interest is not portfolio interest, then it
will be subject to United States Federal income and  withholding  tax at a rate
of  30  percent,  unless  reduced  or eliminated pursuant to an applicable  tax
treaty.

      Any capital gain realized on the  sale,  redemption,  retirement or other
taxable  disposition of a Note by a foreign person will be exempt  from  United
States Federal  income  and withholding tax, provided that (i) such gain is not
effectively connected with  the  conduct  of  a trade or business in the United
States  by the foreign person and (ii) in the case  of  an  individual  foreign
person, the  foreign person is not present in the United States for 183 days or
more in the taxable year.

      BACKUP WITHHOLDING.  Each Noteholder (other than an exempt holder such as
a corporation,  tax-exempt  organization,  qualified pension and profit-sharing
trust,  individual  retirement  account  or  nonresident   alien  who  provides
certification as to status as a nonresident) will be required to provide, under
penalties of perjury, a certificate containing the Noteholder's  name, address,
correct Federal taxpayer identification number and a statement that  the holder
is  not  subject to backup withholding.  Should a nonexempt Noteholder fail  to
provide the  required  certification, the Trust will be required to withhold 31
percent of the amount otherwise  payable  to the holder, and remit the withheld
amount  to  the Service as a credit against the  holder's  federal  income  tax
liability.

      POSSIBLE ALTERNATIVE TREATMENT OF THE NOTES.  If, contrary to the opinion
of Federal Tax  Counsel,  the Service successfully asserted that one or more of
the Notes did not represent  debt for Federal income tax purposes the Notes may
be treated as equity interests  in a partnership.  Under such characterization,
the Issuer should not be subject  to  Federal  income  tax  and  should  not be
treated  as  a  publicly  traded  partnership  that is taxable as a corporation
because  the Trust would meet certain qualifying  income  tests.   Nonetheless,
treatment  of  the  Notes  as equity interests in such a partnership could have
adverse tax consequences to  certain  holders.   For example, income to certain
tax-exempt organizations (including pension funds)  might  be  "unrelated  debt
financed  income"  (if the Trust had other indebtedness) or "unrelated business
income."  In addition, income to foreign Noteholders generally would be subject
to Federal income tax  and  Federal  income  tax  return filing and withholding
requirements, and individual holders might be subject to certain limitations on
their ability to deduct their share of Issuer expenses.


                           STATE TAX CONSIDERATIONS

      In addition to the Federal income tax consequences  described in "Certain
Federal  Income Tax Consequences" herein, potential investors  should  consider
the  state   income   tax  consequences  of  the  acquisition,  ownership,  and
disposition of the Notes  offered  hereunder.   State  income  law  may  differ
substantially from the corresponding Federal tax law, and this discussion  does
not  purport  to  describe  any  aspect  of  the  income tax laws of any state.
Therefore, potential investors should consult their  own  advisors with respect
to the various tax consequences of investments in the Notes offered hereunder.

                                          S-34
<PAGE>



                             ERISA CONSIDERATIONS

      The  Employee  Retirement  Income  Security  Act  of  1974,   as  amended
("ERISA"), and the Code, as applicable, impose certain requirements on  (i)  an
employee  benefit  plan  (as  defined  in  Section  3(3) of ERISA), (ii) a plan
described  in  Section  4975(e)(l)  of  the  Code  or (iii)  any  entity  whose
underlying assets include plan assets by reason of a  plan's  investment in the
entity  (each,  a "Plan").  Before investing in Notes, a Plan fiduciary  should
determine whether  such  an  investment  is  permitted under the governing Plan
instruments and is appropriate for the Plan in view of, among other things, its
overall  investment  policy  and the composition  and  diversification  of  its
portfolio.  Any Plan fiduciary  considering  whether  to  purchase the Notes on
behalf of a Plan should consult with its counsel and other  advisors  regarding
the  applicability  of  the  provisions  of  ERISA  and the Code.  Based on the
reasoning of the United States Supreme Court's decision  in  JOHN  HANCOCK LIFE
INS.  CO.  V.  HARRIS  TRUST AND SAVINGS BANK, 510 U.S. 86 (1993), an insurance
company investing assets  held  in  its  general  account might be treated as a
Plan.

      Certain  provisions of ERISA and the Code prohibit  certain  transactions
involving  the assets  of  a  Plan  and  persons  who  have  certain  specified
relationships  to  the Plan ("parties in interest") within the meaning of ERISA
or "disqualified persons"  within  the  meaning  of  the  Code).   Thus, a Plan
fiduciary  considering  an  investment  in  a Note should specifically consider
whether  such  an investment might constitute or  give  rise  to  a  prohibited
transaction under  ERISA  or  the Code, and whether any relevant exception from
the prohibited transaction provisions of ERISA and the Code might apply.

      The  United States Department  of  Labor  has  issued  final  regulations
concerning the  definition  of what constitutes the assets of Plan for purposes
of ERISA and the prohibited transaction provisions of the Code (the "Plan Asset
Regulation").  The Plan Asset  Regulation  describes  the  circumstances  under
which the assets of an entity in which a Plan invests will be considered to  be
"plan assets" such that any person who exercises control over such assets would
be  subject  to  ERISA's fiduciary standards.  Under the Plan Asset Regulation,
generally when a Plan  invests  in  another  entity,  the  Plan's assets do not
include, solely by reason of such investment, any of the underlying  assets  of
the  entity.   However,  the  Plan  Asset  Regulation  provides that, if a Plan
acquires an "equity interest" in an entity that is neither  a "publicly-offered
security"  (as defined therein) nor a security issued by an investment  company
registered under  the  Investment Company Act of 1940, the assets of the entity
will be treated as assets of the Plan investor unless certain exceptions apply.
If the Notes were deemed to be equity interests and no statutory, regulatory or
administrative exemption  apply,  the  Trust  could  be considered to hold plan
assets by reason of a Plan's investment in the Notes.   Such  plan assets would
include  an  undivided interest in any assets held by the Trust.   In  such  an
event, the obligations  and  other  responsibilities  of  Plan  sponsors,  Plan
fiduciaries,  Plan  administrators,  and  parties  in interest and disqualified
persons under Parts 1 and 4 of Subtitle B of Title I  of ERISA and Section 4975
of the Code, as applicable, may be expanded, and there  may  be  an increase in
their liability under these and other provisions of ERISA and the  Code (except
to  the extent (if any) that a favorable statutory or administrative  exemption
or exception  applies).   In  addition, various providers of fiduciary or other
services to the Trust, and any  other  parties  with  authority or control with
respect  to  the  Trust,  could be deemed to be Plan fiduciaries  or  otherwise
parties in interest or disqualified  persons  by  virtue  of their provision of
such  services.  For example, the Owner Trustee and the Indenture  Trustee  and
other persons, in providing services with respect to the Trust's subject to the
fiduciary  assets,  may  be  parties  in interest and disqualified persons with
respect  to  such  Plans. Under the Plan Asset  Regulation,  the  term  "equity
interest" is defined as any interest in an entity other than an instrument that
is treated as indebtedness  under  "applicable  local  law"  and  which  has no
"substantial  equity  features."  Although the Plan Assets Regulation is silent
with respect to the question  of  which  law constitutes "applicable local law"
and which has no "substantial equity features."   No  assurance  is given as to
whether the assets of the Trust would be deemed to be the assets of  Plans that
become Note holders.

      ANY  PLAN  (AS WELL AS ANY EMPLOYEE BENEFIT PLAN NOT SUBJECT TO ERISA  OR
SECTION 4975 OF THE  CODE)  PROPOSING  TO ACQUIRE NOTES SHOULD CONSULT WITH ITS
OWN COUNSEL AND OTHER ADVISORS REGARDING  ERISA  AND  SECTION  4975 OF THE CODE

                                          S-35
<PAGE>


(AND,  IN  THE  CASE  OF  EMPLOYEE  BENEFIT  PLANS  NOT  SUBJECT TO ERISA,  ANY
ADDITIONAL  CONSIDERATION ACTIVITY UNDER THE CODE AND UNDER  STATE,  LOCAL  AND
FOREIGN LAWS), AND ALL OTHER APPROPRIATE CONSIDERATIONS.


                            METHOD OF DISTRIBUTION

      Subject  to  the  terms  and  conditions  set  forth  in the Underwriting
Agreement, dated as of September 15, 1997 (the "Underwriting  Agreement"),  the
Company  has  agreed  to  sell,  and  Salomon Brothers Inc (an affiliate of the
Company) (the "Underwriter") has agreed to purchase, the Notes.

      Salomon Brothers Inc has agreed,  subject to the terms and conditions set
forth in the Underwriting Agreement, to purchase  all  Notes  offered hereby if
any of such Notes are purchased.

      The Company has been advised by the Underwriter that it proposes to offer
the Notes from time to time in negotiated transactions or otherwise  at varying
prices  to be determined at the time of sale.  The Underwriter may effect  such
transactions  by  selling  Notes  through  dealers and such dealers may receive
compensation in the form of underwriting discounts,  concessions or commissions
from the Underwriter and any dealers that participate  with  the Underwriter in
the distribution of Notes may be deemed to be underwriters, and  any  profit on
the  resale  of  Notes  by  them may be deemed to be underwriting discounts  or
commissions under the Securities Act.

      The Underwriting Agreement  provides  that the Company will indemnify the
Underwriter against certain civil liabilities,  including liabilities under the
Securities Act, or will contribute to payments the  Underwriter may be required
to make in respect thereof.

      Salomon   Brothers  Inc  is  an  affiliate  of  the  Company,   and   the
participation by  Salomon  Brothers  Inc  in the offering of the Notes complies
with  Schedule  E  of  the By-Laws of the National  Association  of  Securities
Dealers, Inc. regarding underwriting securities of an affiliate.


                              RATING OF THE NOTES

      It is a condition  to  the  issuance of the Notes that the Notes be rated
Aaa by Moody's (the "Rating Agency").   The  rating addresses the likelihood of
the  receipt  by  Noteholders  of payments required  under  the  Indenture,  as
applicable, and are based primarily  on  the  credit  quality  of the Deposited
Assets and of the Swap Counterparty, as well as on the rights of holders of the
Notes  with  respect  to  collections and losses with respect to the  Deposited
Assets.  The rating of the  Notes  does  not,  however,  constitute a statement
regarding  the  occurrence  or frequency of redemptions or prepayments  on,  or
extensions of the maturity of,  the  Term  Assets,  the corresponding effect on
yield to investors, or whether investors in the Notes may fail to recover fully
their initial investment.

      A security rating is not a recommendation to buy, sell or hold securities
and  may  be  subject to revision or withdrawal at any time  by  the  assigning
Rating Agency.   Each  security rating should be evaluated independently of any
other security rating.

      The Company has not  requested a rating on the Notes by any rating agency
other than the Rating Agency.  However, there can be no assurance as to whether
any other rating agency will  rate the Notes, or, if does, what rating would be
assigned by any such other rating  agency.   A  rating  on the Notes by another
rating agency, if assigned at all, may be lower than the  ratings  assigned  to
the Notes by the Rating Agency.



                                          S-36
<PAGE>


                                 LEGAL MATTERS

      Certain  legal  matters with respect to the Notes will be passed upon for
the Company and the Underwriter by Rogers & Wells, New York, New York.





                                          S-37


<PAGE>


                            INDEX OF DEFINED TERMS


1992 Master Agreement ....................................................S-28
Additional Structuring Assumptions .......................................S-32
Asset Impairment Event ....................................................S-5
Available Funds ..........................................................S-16
Base Mortgage Loans .......................................................S-8
Business Day ..............................................................S-1
CEDE        ..............................................................S-17
Certificates ..............................................................S-1
Chase       ..............................................................S-13
Chase USA   ..............................................................S-13
Class B Certificates .....................................................S-12
Clearing Agency ..........................................................S-16
Code        ..............................................................S-32
Collateral Interest ......................................................S-11
Company     ...............................................................S-1
Controlled foreign corporation ...........................................S-34
Deposited Assets ..........................................................S-1
Distribution Date ...................................................S-2, S-15
DTC         ..........................................................S-2, S-3
Early Termination Date ...................................................S-29
Eligible Investments .....................................................S-23
ERISA       ..............................................................S-35
Events of Default ........................................................S-29
Federal Tax Counsel ......................................................S-33
FHLMC       .........................................................S-3, S-18
FHLMC PC Offering Circular ...............................................S-31
Finance Charge Receivables ...............................................S-12
Foreign person ...........................................................S-34
Germany     ..............................................................S-30
Indenture   ...............................................................S-1
Indenture Event of Default ...............................................S-24
Indenture Trustee ...............................................S-1, S-4, S-5
Interest Accrual Period ...................................................S-2
ISDA        ..............................................................S-28
Issuer      ...............................................................S-1
Liquidation Price ........................................................S-25
Mandatory Prepayment Amount ..............................................S-18
Monthly Amortization Rate ................................................S-17
Moody's     .........................................................S-4, S-36
Note Current Factor ......................................................S-21
Note Interest Rate ..................................................S-2, S-15
Note Notional Amount .....................................................S-18
Note Owner  ..............................................................S-17
Note Principal Amount ...............................................S-2, S-15
Noteholders ...............................................................S-3
Notes       ...............................................................S-1
OID         ..............................................................S-33
OID regulations ..........................................................S-33
Optional Redemption .......................................................S-8
Original Issuance Date ....................................................S-1

                                          S-38
<PAGE>


Original Issue Date .......................................................S-3
Owner Trustee .............................................................S-1
Participants ..............................................................S-2
Parties in interest ......................................................S-35
Pay-Out Events ...........................................................S-12
Plan        ..............................................................S-35
Plan Asset Regulation ....................................................S-35
Plan assets ..............................................................S-35
Portfolio interest .......................................................S-34
Prepayment Determination Date ............................................S-22
Prepayment Event .........................................................S-29
Principal Funding Account ................................................S-11
Principal Receivables ....................................................S-12
Priority of Payments .....................................................S-16
Pro Rata Share ...........................................................S-25
PSA Index Rate ...........................................................S-21
PSA Standard Prepayment Model ............................................S-22
Rating Agency ............................................................S-36
Receivables ...............................................................S-6
Record Date ..............................................................S-16
Reference Bloomberg Page .................................................S-22
Reference Securities ................................................S-3, S-18
Sale Procedures ..........................................................S-22
Scheduled Final Distribution Date ..............................S-1, S-2, S-15
Securities  ...............................................................S-1
Seller's Interest ........................................................S-10
Seller's Percentage ................................................S-10, S-11
Service     ..............................................................S-33
Specified Currency ........................................................S-1
Swap Agreement ......................................................S-2, S-28
Swap Counterparty .........................................................S-2
Swap Default .............................................................S-29
Swap Early Termination ...................................................S-28
Swap Termination Event ....................................................S-7
Term Asset Prospectus .....................................................S-1
Term Assets ..........................................................S-1, S-5
Term Assets Agreement ...............................................S-6, S-10
Term Assets Amortization Event ...........................................S-10
Term Assets Certificate Rate .............................................S-10
Term Assets Controlled Accumulation Period ................................S-6
Term Assets Currency ......................................................S-5
Term Assets Distribution Dates ............................................S-6
Term Assets Interest Accrual Period .......................................S-6
Term Assets Issuer ...................................................S-1, S-5
Term Assets Original Issue Date ...........................................S-5
Term Assets Prospectus ....................................................S-1
Term Assets Rate ..........................................................S-6
Term Assets Scheduled Final Distribution Date .............................S-2
Term Assets Seller ..................................................S-6, S-10
Term Assets Servicer ................................................S-6, S-10
Term Assets Servicer Reports ..............................................S-9
Term Assets Trustee .................................................S-6, S-10
Termination Events .......................................................S-29


                                          S-39
<PAGE>


Trust       ...............................................................S-1
Trust Agreement ...........................................................S-1
Underwriter .........................................................S-1, S-36
Underwriting Agreement ...................................................S-36
Unrelated business income ................................................S-34
Unrelated debt financed income ...........................................S-34
West LB New York .........................................................S-30
WestLB      ..............................................................S-30





                                          S-40


<PAGE>

                            APPENDIX A

         Excerpt from Prospectus and Prospectus Supplement
                    each dated November 6, 1996




                  CHASE CREDIT CARD MASTER TRUST
         CLASS A FLOATING RATE ASSET BACKED CERTIFICATES,
                           SERIES 1996-4

<PAGE>

                           RISK FACTORS

      Potential investors should consider, among other things, the risk factors
discussed  under  "Risk Factors" beginning on page 22 in the Prospectus and the
following risk factors in connection with the purchase of the Certificates.

      FLOATING RATE  RISK.   Certain  of the Accounts in the Trust have finance
charges  set  at  a  variable  rate above a  designated  prime  rate  or  other
designated index.  The Class A Certificate  Rate  and  the  Class B Certificate
Rate are each based upon LIBOR.  If there is a decline in such  prime  rate  or
other  designated  index  which  does not coincide with a decline in LIBOR, the
amount of collections of Finance Charge  Receivables  on  such  Accounts may be
reduced, whereas the amounts payable as Class A Monthly Interest  and  Class  B
Monthly  Interest and other amounts required to be funded out of collections of
Finance Charge Receivables will not be similarly reduced.

      Certain  of the Accounts in the Trust have finance charges set at a fixed
rate.  If LIBOR  increases, the amounts payable as Class A Monthly Interest and
Class B Monthly Interest  and  other  amounts  required  to  be  funded  out of
collections of Finance Charge Receivables will increase, whereas the amount  of
collections of Finance Charge Receivables on such Accounts will remain the same
unless and until the rates on such Accounts are reset.

      CERTIFICATE  RATING.   Any rating assigned to the Class A Certificates or
the Class B Certificates by a  Rating  Agency will reflect such Rating Agency's
assessment of the likelihood that Certificateholders of such Class will receive
the payments of interest and principal required to be made under the Agreement,
in the case of principal on or prior to the Series 1996-4 Termination Date, and
in the case of interest, on each Distribution  Date.  The ratings will be based
primarily  on  an assessment of the Receivables in  the  Trust  (including  the
eligibility criteria  for the transfer of Receivables in Additional Accounts to
the Trust), of the amounts held in any trust account for the benefit of Class A
Certificateholders or Class  B  Certificateholders,  as the case may be, of the
terms  of  the  Collateral  Interests  and,  with  respect  to   the   Class  A
Certificates, the subordination of the Class B Certificates.  However, any such
rating  will  not  address the possibility of the occurrence of a Pay Out Event
with respect to such  Class, the possibility of the imposition of United States
withholding tax with respect  to  non-U.S. Certificateholders or the likelihood
of payment of principal on the Class  A  Scheduled  Payment Date or the Class B
Scheduled Payment Date.  The rating will not be a recommendation  to  purchase,
hold or sell Class A Certificates or Class B Certificates, and such rating will
not  comment as to the marketability of such Certificates, any market price  or
suitability  for  a particular investor.  There is no assurance that any rating
will remain for any given period of time or that any rating will not be lowered
or withdrawn entirely  by  a  Rating Agency if in such Rating Agency's judgment
circumstances so warrant.

      The Bank will request a rating for the Class A Certificates of AAA or its
equivalent and a rating for the  Class  B  Certificates  of  at  least A or its
equivalent  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 either the Class A Certificates or
the Class B Certificates, and, if so,  what  such  rating  would  be.  A rating
assigned  to either the Class A Certificates or the Class B Certificates  by  a
rating agency  that  has  not  been requested by the Bank to do so may be lower
than the rating assigned by a Rating  Agency  pursuant  to  the Bank's request.
Only  a  rating  agency  that  has  been requested to rate either the  Class  A
Certificates or the Class B Certificates will be a "Rating Agency" for purposes
of such Certificates.


				A-1
<PAGE>

                     [FROM PAGE  22  IN  THE  PROSPECTUS]


      Potential investors should consider,  among  other  things, the following
risk factors in connection with the purchase of the Certificates.

      LIMITED LIQUIDITY.  It is anticipated that, to the extent  permitted, the
underwriters of any Series of Certificates offered hereby will make a market in
such  Certificates,  but  in  no  event  will any such underwriter be under  an
obligation  to  do so.  There 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.

      TRANSFER OF RECEIVABLES.  A court could treat the transfer of Receivables
to each  Trust  as the grant of a security interest in such Receivables for the
benefit of holders  of  Certificates issued by such Trust.  The Transferor will
represent and warrant in each Agreement that the transfer of the Receivables to
the related Trust is either  a  valid  assignment of the related Receivables to
such Trust or the grant to the related Trust  of  a  security  interest in such
Receivables.   The  Transferor  will take, with respect to each Trust,  certain
actions as are required under Delaware  or New York law, as the case may be, to
perfect each such Trust's security interest in the related Receivables, and the
Transferor will warrant that, if the transfer  to  such Trust is deemed to be a
grant  to  such  Trust of a security interest in the related  Receivables,  the
Trustee will have  a  first  priority perfected security interest therein, and,
subject  to the limitations described  in  the  penultimate  sentence  of  this
paragraph, in the proceeds thereof (subject, in each case, to certain potential
tax liens  referred  to  under "Description of the Certificates-Representations
and Warranties").  Nevertheless,  if  the transfer of Receivables to a Trust is
deemed to create a security interest therein, a tax or government lien or other
nonconsensual  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 addition, while CMB or Chase USA  is  the
Servicer, collections will be commingled  with  such  bank's  general funds and
used  for  its  benefit prior to each Distribution Date.  Accordingly,  in  the
event of the insolvency  of Chase USA or CMB, as the case may be, the Trust may
not have a perfected security  interest in such collections.  If the short-term
deposit rating of Chase USA or CMB, as the case may be, is reduced below A-1 or
P-1 by the applicable Rating Agency,  such  bank  will  be  obligated  to cease
commingling collections and commence depositing collections into the Collection
Account  within  two  business days after the date of processing.  See "Certain
Legal Aspects of the Receivables-Transfer of Receivables."

      CERTAIN MATTERS RELATING  TO  RECEIVERSHIP.   Chase USA is chartered as a
national bank and is primarily subject to regulation  and  supervision  by  the
United  States  Comptroller  of the Currency (the "Comptroller").  If Chase USA
becomes  insolvent  or  is  in  an   unsound  condition  or  if  certain  other
circumstances occur, the Comptroller is  authorized  to  appoint  the  FDIC  as
receiver.   The  Federal  Deposit  Insurance  Act  ("FDIA"),  as amended by the
Financial Institutions Reform, Recovery and Enforcement Act of 1989 ("FIRREA"),
sets  forth  certain  powers  that  the FDIC may exercise as receiver  for  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 compensatory damages" as described  below)  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 such a conservator or  receiver.   If,  however, the conservator or receiver
were to assert that the security interest was  unperfected or unenforceable. or


				A-2
<PAGE>

were  to  require  the  Trustee to establish its right  to  those  payments  by
submitting to and completing  the  administrative  claims procedure established
under FIRREA, or the conservator or receiver were to request a stay of judicial
proceedings with respect to the Transferor as provided  under FIRREA, 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 a
conservator  or  receiver,  FIRREA  provides that a claim  for  the  repudiated
obligation is limited to "actual direct  compensatory damages" determined as of
the date of the appointment of the conservator or receiver (which in most cases
are  expected to include the outstanding principal  on  the  Certificates  plus
interest  accrued  thereon to the date of payment).  The FDIC has not adopted a
formal policy statement  on payment of principal and interest on collateralized
borrowings of banks which  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 principal owed plus interest 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  a conservator or
receiver  of  the Transferor repudiated its 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  a  conservator or receiver were appointed for the Transferor, then  a
Pay Out Event  would  occur  with  respect  to all Series then outstanding and,
pursuant  to  the related Agreement, new Principal  Receivables  would  not  be
transferred to  the  related  Trust, and the Trustee would sell the Receivables
(unless otherwise instructed by  holders  of  more  than  50%  of  the Investor
Interest  of  each  Series of Certificates, or with respect to any Series  with
more than one Class,  of  each  Class,  and  any  other Person specified in the
related Agreement or a Series Supplement), thereby causing early termination of
the Trust and a loss to Certificateholders of a Series  if  the net proceeds of
such   sale   allocable   to   such   Series   were  insufficient  to  pay  the
Certificateholders of such Series in full.  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.  A conservator or receiver
may also have the power  to  cause  the  early  sale of the Receivables and the
early  retirement  of  the  Certificates  of each Series  or  to  prohibit  the
continued transfer of Principal Receivables to a Trust.  If no Servicer Default
other than the conservatorship or receivership  of  the  Servicer  exists,  the
conservator  or  receiver for the Servicer may have the power to prevent either
the Trustee or the  Certificateholders  from  appointing  a  successor Servicer
under   the   related   Agreement.    See   "Certain   Legal   Aspects  of  the
Receivables-Certain Matters Relating to Receivership."

      CONSUMER  PROTECTION LAWS; LITIGATION.  The Accounts and the  Receivables
are subject to numerous  federal, state and local consumer protection laws that
impose requirements on the  making  and collection of consumer loans.  Congress
and the states may enact new laws and  amendments  to existing laws to regulate
further  the  credit card and consumer credit industry  or  to  reduce  finance
charges or other  fees  or  charges  applicable  to credit card accounts.  Such
laws, as well as any new laws or rulings which may  be  adopted,  may adversely
affect  the  Servicer's  ability  to  collect  on  the  Receivables or maintain
previous levels of monthly periodic finance charges and other credit card fees.
In addition, during recent years, there has been increased  consumer  awareness
with  respect  to the level of finance charges and fees and other practices  of
credit card issuers  and  other  consumer revolving loan providers.  Federal or
state legislation could be enacted which would impose additional limitations on
the monthly periodic finance charges  or  other fees or charges relating to the
Accounts.  One potential effect of any legislation  which  regulates the amount
of  interest  and  other  charges that may be assessed on credit  card  account
balances would be to reduce  the  Portfolio  Yield  on  the  Accounts.  If such
legislation were to result in a significant reduction in the Portfolio Yield, a
Pay  Out Event could occur, in which case the Rapid Amortization  Period  would
commence.  See "Description of the Certificates-Pay Out Events."

      Pursuant  to  each  Agreement,  the  Transferor  will  covenant to accept
reassignment, subject to certain conditions described under "Description of the
Certificates-Representations and Warranties," of each Receivable  that does not
comply in all material respects with all requirements of applicable  law.   The
Transferor  will  make certain other representations and warranties relating to
the  validity and enforceability  of  the  Receivables.   However,  it  is  not
anticipated  that  the  Trustee  will  make  any  examination  of  the  related
Receivables or the records relating thereto for the purpose of establishing the

					A-3

<PAGE>


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
applicable cure period is that the  Transferor  will  be  obligated  to  accept
reassignment, subject to certain conditions described under "Description of the
Certificates-Representations  and  Warranties,"  of  the  Receivables  affected
thereby.   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 when there are no
funds available from any Credit  Enhancement or other source.  See "Description
of  the Certificates-Defaulted Receivables;  Rebates  and  Fraudulent  Charges;
Investor Charge-Offs."

      COMPETITION  IN  THE  CREDIT  CARD INDUSTRY.  The credit card industry is
highly competitive.  As new credit card  issuers  enter  the market and issuers
seek  to  expand  their  share  of  the  market,  there  is  increased  use  of
advertising,  target  marketing  and pricing competition.  Each Trust  will  be
dependent upon the Transferor's continued  ability to generate new Receivables.
If the rate at which new Receivables are generated  declines  significantly and
the  Transferor is unable to designate Additional Accounts with  respect  to  a
Trust, a Pay Out Event could occur with respect to each Series relating to such
Trust,  in  which  case the Rapid Amortization Period with respect to each such
Series would commence.

      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,  a
Principal  Amortization  Period or an Accumulation Period for a Series or Class
thereof with respect to a Trust will be dependent upon the continued generation
of new Receivables to be conveyed  to such 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  each  Trust  and may also affect payment patterns.  In addition,  increased
convenience use (which occurs when cardholders pay their balances in full every
month and thus avoid  all  finance  charges  on  their purchase balances) would
decrease the effective yield on the Accounts.  In addition, changes in periodic
finance  charges  can  alter  the  monthly  payment rates  of  cardholders.   A
significant decrease in such monthly payment  rate  could  slow  the  return or
accumulation of principal during an Amortization Period or Accumulation Period.
See "Maturity Assumptions."

      SOCIAL, TECHNOLOGICAL AND ECONOMIC FACTORS.  Changes in use of credit and
payment   patterns   by   customers  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 and relative interest rates.
Cardholders  whose  accounts  are  included in the Bank Portfolio have  billing
addresses in all 50 states and the District of Columbia.  The Bank, however, is
unable to determine and has no basis  to  predict  whether,  or to what extent,
social, technological or economic factors will affect future use  of  credit 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 Supplement, if collections
of Finance Charge  Receivables  allocable  to  the Certificates of a Series are
insufficient  to  cover  required  amounts  due  with  respect  to  the  Senior
Certificates  of  such  Series,  the  Investor Interest  with  respect  to  the
Subordinated Certificates will be reduced,  resulting  in  a  reduction  of the
portion   of  collections  of  Finance  Charge  Receivables  allocable  to  the


					A-4
<PAGE>

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  a  Trust due to  the  insolvency  of  the  Transferor  or  the
appointment of a conservator  or  receiver  for  the  Transferor, or due to the
inability  of  the  Trustee  to  act as or find a successor  Servicer  after  a
Servicer Default, 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 Subordinated Certificateholders.

      EFFECTS   OF  PREPAYMENT  DISTINCTIONS   AMONG   CLASSES.    Classes   of
Certificates may  be  issued  to  which  may  be  allocated  the  risk of early
repayment  within  a  Series.   With  respect  to such a Class, a Holder  of  a
Certificate  of such Class will be more likely to  receive  prepayment  of  his
Certificate than  would  otherwise be the case.  In such event such Holder will
not  receive the benefit of  the  Certificate  Rate  for  the  period  of  time
originally  expected  on  the  amount  of  any such repayment.  There can be no
assurance that the Holder will be able to reinvest  the  proceeds  at a similar
rate  of  return  and  at  a similar risk level.  Assuming that a Holder  could
identify  an  identical reinvestment  opportunity,  an  early  repayment  could
benefit a Holder  who  acquired  a  Certificate of such Class at a discount and
harm a Holder who acquired a Certificate of such Class at a premium.

      EFFECT ON CERTAIN PRE-FUNDED SERIES  OF  ABILITY  TO  GENERATE ADDITIONAL
RECEIVABLES.   With  respect to Certificates of a Series having  a  Class  that
employs a Pre-Funding  Account  in  anticipation of the Transferor transferring
additional Receivables to the related  Trust,  if,  and to the extent that, the
requisite  amount of such Receivables are not created  during  the  Pre-Funding
Period specified  in  the related Prospectus Supplement, the Certificateholders
of such Class will receive  the balance remaining in the Pre-Funding Account at
the  end  of  the Pre-Funding Period  as  an  early  repayment  of  Certificate
principal.  See  "Risk  Factors-Competition  in  the  Credit Card Industry" and
"-Payments and Maturity" and "Description of Certificates-Funding  Period."  In
such event the Holder of such a Certificate will not receive the benefit of the
Certificate  Rate  for  the period of time originally expected on the amount of
such early repayment.  See  "Risk  Factors-Effects  of  Prepayment Distinctions
among Classes."

      ABILITY TO CHANGE TERMS OF THE ACCOUNTS.  Pursuant to each Agreement, the
Transferor  does not transfer to the related Trust the Accounts  but  only  the
Receivables arising  in the Accounts.  As owner of the Accounts, the Transferor
retains 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, including changing the annual  percentage
rate from a fixed  rate  to  a  variable rate.  The Bank offers cardholders the
option of having finance charges  accrue  based on a fixed or variable periodic
rate.  The Bank currently allows its cardholders to switch from one rate option
to the other, but expects to discontinue this  option  by January 1997.  To the
extent that there is an increase in the proportion of Receivables  in  variable
rate  Accounts,  the  effective  yield  on  such  Accounts  will be affected by
fluctuations  in the prime rate, and decreases in the prime rate  could  reduce
the yield on such  Accounts.  A decrease in the monthly periodic finance charge
and a reduction in credit card or other fees would decrease the effective yield
on the Accounts with respect to a Trust and could result in the occurrence of a
Pay Out Event with respect  to  each  Series  relating  to  such  Trust and the
commencement of the Rapid Amortization Period with respect to each such Series.
Unless  otherwise  specified  in the related Prospectus Supplement, under  each
Agreement the Transferor will agree  that,  except as otherwise required by law
or as is deemed by the Transferor to be necessary  in  order  to  maintain  its
credit  card  business,  based  upon a good faith assessment by it, in its sole
discretion, of the nature of the  competition  in that business, the Transferor
will  not  reduce the annual percentage rate of the  monthly  periodic  finance
charges assessed  on  the  related  Receivables  or  other  fees on the related
Accounts if, as a result of such reduction, the Portfolio Yield  for any Series
as  of such date would be less than the Base Rate for such Series.   The  terms
"Portfolio  Yield"  and  "Base Rate" for each Series will have the meanings set


				A-5
<PAGE>


forth in the Prospectus Supplement  relating to each such Series.  In addition,
unless otherwise specified in the related Prospectus Supplement, each Agreement
will  provide that the Bank may change  the  terms  specified  in  the  related
Prospectus Supplement, each Agreement will provide that the Bank may change the
terms of  the  contracts  relating  to the related 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, credit card fees,  and  charge
offs),  if  such  change (i)  would  not,  in  the  reasonable  belief  of  the
Transferor, cause a  Pay Out Event for any related Series to occur, and (ii) is
made applicable 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 related Accounts which are subject to such change.
In servicing the Accounts, the Servicer will be 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  or  in  any
Prospectus  Supplement,  there  will  be  no  restrictions  on the Transferor's
ability  to change the terms of the Accounts.  There can be no  assurance  that
changes in  applicable  law,  changes  in  the  marketplace or prudent business
practice might not result in a determination by the  Transferor to take actions
which would change the Account terms.

      BASIS  RISK.   A  portion of the Accounts in a Trust  will  have  finance
charges  set  at a variable  rate  above  a  designated  prime  rate  or  other
designated index.   The Certificate Rate applicable to a Series of Certificates
issued by such Trust  may  be based upon an index other than such prime rate or
other designated index.  If  there  is  a  decline  in such prime rate or other
designated index which does not coincide with a decline in the index upon which
the  Certificate  Rate is based, the amount of collections  of  Finance  Charge
Receivables on such  Accounts  may  be  reduced, whereas the amounts payable as
Monthly Interest on such Series of Certificates  and  other amounts required to
be funded out of collections of Finance Charge Receivables with respect to such
Series will not be similarly reduced.

      MASTER TRUST CONSIDERATIONS.  Each Trust, as a master  trust,  may  issue
Series  from  time  to  time.   While the Principal Terms of any Series will be
specified in a Series Supplement,  the  provisions  of a Series Supplement and,
therefore, the terms of any additional Series, will not be subject to the prior
review by or consent of, holders of the Certificates  of  any previously issued
Series.   Such  Principal Terms may include methods for determining  applicable
investor percentages  and allocating collections, provisions creating different
or additional security  or  other  Credit Enhancement, provisions subordinating
such  Series  to  another Series or other  Series  (if  the  Series  Supplement
relating to such Series  so permits) to such Series, and any other amendment or
supplement to the related  Agreement  which  is  made  applicable  only to such
Series.   It is a condition precedent to the issuance of any additional  Series
by a Trust that each Rating Agency that has rated any outstanding Series issued
by such Trust  deliver written confirmation to the Trustee that such additional
issuance 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 of any other Series.  See "Description  of  the
Certificates-Exchanges."

      ADDITION OF TRUST ASSETS.  The Transferor expects, and in some cases will
be  obligated,  to designate Additional Accounts, the Receivables in which will
be conveyed to a  Trust.   Such  Additional  Accounts  are  expected to include
accounts originated using criteria different from those which  were  applied to
the  Accounts  designated  on  the  Cut-Off  Date  related  to such Trust or to
previously-designated   Additional   Accounts,   because  such  accounts   were
originated  at a different date, under different underwriting  criteria  or  by
different institutions,  or  represent  a separate segment of the Bank's credit
card  business.   Consequently,  there  can be  no  assurance  that  Additional
Accounts  designated  in the future will be  of  the  same  credit  quality  as
previously-designated Accounts.   In addition, each Agreement provides that the
Bank may add Participations to a Trust.  The designation of Additional Accounts
and Participations will be subject  to  the  satisfaction of certain conditions
described  herein  under  "Description  of the Certificates-Addition  of  Trust
Assets."

      CONTROL.  Subject to certain exceptions,  the  Certificateholders of each
Series may take certain actions, or direct certain actions  to  be taken, under
the related Agreement or the related Series Supplement.  However,  the  related
Agreement   or  related  Series  Supplement  may  provide  that  under  certain
circumstances  the  consent  or  approval  of  a  specified  percentage  of the
aggregate  Investor  Interest of other Series or of the Investor Interest of  a
specified Class of such  other  Series  will  be  required  to  direct  certain
actions,  including requiring the appointment of a successor Servicer following
a Servicer Default, amending the related Agreement in certain circumstances and
directing a  repurchase  of  all  outstanding Series upon the breach of certain
representations and warranties by the  Transferor.   Certificateholders of such
other  Series may have interests which do not coincide  in  any  way  with  the
interests  of  Certificateholders of the subject Series.  In such instances, it
may be difficult  for  the  Certificateholders  of  such  Series to achieve the
results from the vote that they desire.

      CERTIFICATE RATING.  Any rating assigned to the Certificates  of a Series
or  a Class by a Rating Agency will reflect such Rating Agency's assessment  of
the likelihood  that Certificateholders of such Series or Class (including each
Series that includes  a  Pre-Funding  Account)  will  receive  the  payments of
interest and principal required to be made under the Agreement, in the  case of
principal  on  or prior to the scheduled maturity date set forth in the related

					A-6
<PAGE>


Prospectus Supplement,  and in the case of interest, on the applicable interest
payment dates.  The ratings  will  be  based  primarily on an assessment of the
Receivables in the Trust (including the eligibility  criteria  for the transfer
of Receivables in Additional Accounts to the Trust), of the amounts held in any
trust  account for the benefit of any Series or Class (including  in  any  Pre-
Funding  Account)  and the availability of any Enhancement with respect to such
Series or Class.  However,  any such rating will not address the possibility of
the occurrence of a Pay Out Event  with  respect to such Class or Series or the
possibility of the imposition of United States  withholding tax with respect to
non-U.S.  Certificateholders.   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 Certificates, any market price
or  suitability  for  a particular investor.  There is no  assurance  that  any
rating will remain for  any given period of time or that any rating will not be
lowered or withdrawn entirely  by  a  Rating  Agency if in such Rating Agency's
judgment circumstances so warrant.

      The  Transferor  will  request  a rating of each  Class  of  Certificates
offered hereby 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 a
Rating Agency pursuant to the Transferor's request.   Only rating agencies that
have been requested to rate a particular Series will be  a  "Rating Agency" for
purposes of such Series.

      CREDIT  ENHANCEMENT.   Although Credit 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 Credit Enhancement is reduced to zero, Certificateholders
of the Series or Class  thereof  covered  by  such Credit Enhancement will bear
directly the credit and other risks associated with their undivided interest in
the  Trust.  Unless otherwise specified in the related  Prospectus  Supplement,
Credit  Enhancement  available  to  one Series issued under a Trust will not be
available to any other Series under such Trust.  See "Credit Enhancement."

      BOOK-ENTRY  REGISTRATION.  Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the  Certificates  of  each  Series  initially  will be
represented  by  one  or  more Certificates registered in the name of Cede, the
nominee for DTC, and will not  be  registered  in  the names of the Certificate
Owners or their nominee.  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 each
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.   See  "Description  of  the
Certificates-Book-Entry Registration" and "-Definitive Certificates."



					A-7
<PAGE>

                       CHASE USA'S CREDIT CARD PORTFOLIO

GENERAL

      The Receivables to be conveyed to the Trust by the Transferor pursuant to
the Agreement have  been or will be generated from transactions made by holders
of  MasterCard and VISA  credit  card  accounts  selected  by  the  Transferor,
including premium accounts and standard accounts, from the Bank Portfolio.

DELINQUENCY AND LOSS EXPERIENCE

      The  Bank  considers an account delinquent if a payment due thereunder is
not received by the  Bank  by the date of the statement following the statement
on which the amount is first stated to be due.

      Efforts to collect delinquent  credit  card  receivables  are made by the
Bank's   account  management  department,  collection  agencies  and  attorneys
retained by the Bank.  For a description of the Bank's collection practices and
policies,  see  "Chase  USA's  Credit  Card Activities-Collection of Delinquent
Accounts" in the Prospectus.

      The Bank's policy is to charge off  an  account  during the billing cycle
immediately following the cycle in which such account became  one hundred fifty
(150)  days delinquent.  If the Bank receives notice that a cardholder  is  the
subject  of a bankruptcy proceeding, the Bank charges off such account upon the
earlier of  seventy-five  (75)  days  after receipt of such notice and the time
period set forth in the previous sentence.

      Effective June 1, 1996, Chase USA  acquired  the  credit card business of
Chemical Bank.  In anticipation of such acquisition, Chase  USA  eliminated, as
of  April 1, 1996, certain exceptions to its charge-off policy and  expects  to
eliminate  certain  other exceptions in the fourth quarter of 1996.  The Bank's
current charge-off policy represents a change from Chemical Bank's prior policy
pursuant to which Chemical  Bank would charge off an account during the billing
cycle immediately following the  cycle in which such account became one hundred
eighty (180) days delinquent.  As  a  result  of  this  change  in  policy (the
"Charge-Off  Policy  Change"), approximately two months of contractual  charge-
offs were recorded in  the  April  1996  Monthly  Period  with  respect  to the
Chemical   Bank   Portfolio.   Net  charge-offs  as  a  percentage  of  average
receivables outstanding for the Chemical Bank Portfolio for such Monthly Period
were 10.28%.  If the Charge-Off Policy Change had not occurred, net charge-offs
as a percentage of  average  receivables  outstanding  for  the  Chemical  Bank
Portfolio   for   such  Monthly  Period  would  have  been  5.79%.   See  "Risk
Factors-Ability to Change Terms of Accounts."

      The following  tables  set  forth the delinquency and loss experience for
each  of  the  periods shown for the Chemical  Bank  Portfolio  and  the  Chase
Portfolio.  As of the beginning of the day on October 21, 1996, the Receivables
in the Trust Portfolio  represented approximately 56.95% of the Bank Portfolio.
77.42% of the Principal Receivables  in  the  Trust  Portfolio  arose  from the
Chemical  Bank  Portfolio  and 22.58% of the Principal Receivables in the Trust
Portfolio arose from the Chase  Portfolio.   Because  the  Trust  Portfolio  is
comprised  of substantially all of the Chemical Bank Portfolio and a portion of
the Chase Portfolio, actual delinquency and loss experience with respect to the
Receivables may be different from that set forth below.




					A-8
<PAGE>

<TABLE>
<CAPTION>

                                        DELINQUENCY EXPERIENCE
                                        CHEMICAL BANK PORTFOLIO
                                        (DOLLARS IN THOUSANDS)
                                                                December 31,
		                               -----------------------------------------------------------------------------

                     September 30, 1996              1995                      1994                    1993
                                  PERCENTAGE                PERCENTAGE               PERCENTAGE                 PERCENTAGE
                     DELINQUENT   OF TOTAL      DELINQUENT  OF TOTAL      DELINQUENT  OF TOTAL      DELINQUENT   OF TOTAL
                       AMOUNT    RECEIVABLES(2)   AMOUNT   RECEIVABLES(2)   AMOUNT   RECEIVABLES(2)  AMOUNT    RECEIVABLES(2)
                     ----------  -------------- ---------- -------------- ---------- -------------- ---------- --------------
<S>                 <C>          <C>           <C>         <C>           <C>        <C>          <C>        <C>
NUMBER OF DAYS
  Delinquent(1)
- ---------------
  30 to 59 Days        $191,722      1.75%       $166,346      1.55%      $127,705      1.43%       $105,645      1.53%
  60 to 89 Days         137,757      1.26         115,538      1.07         81,811      0.92          67,605      0.98
  90 Days or More       266,443      2.44         268,404      2.50        172,760      1.94         158,978      2.30
                     ----------     ------      ----------    ------      ---------    ------       ---------    ------
        TOTAL          $595,922      5.45%       $550,288      5.12%      $382,276      4.28%       $332,228      4.81%
                     ==========     ======      ==========    ======      =========    ======       =========    ======
__________________
(1)  Number of  days  delinquent means the number of days after the first billing date following the original billing date.
     For example, 30 days delinquent means that no payment was received within 60 days after the original billing date.  If
     the Delinquent Amount  had  been calculated based on the arithmetic average of the amount of delinquent receivables as
     of the last day of each month during the period indicated, the Delinquent Amount and Delinquent Amount as a Percentage
     of Total Receivables for each  of  the  years  ended December 31, 1995, 1994 and 1993 would have been $446,169,000 and
     4.54%, $339,333,000 and 4.46%, and $320,561,000 and 5.25%, respectively.
(2)  Delinquencies are calculated as a percentage of outstanding receivables as of the end of the month.
</TABLE>

<TABLE>
<CAPTION>

                                       DELINQUENCY EXPERIENCE
                                           CHASE PORTFOLIO
                                      (DOLLARS IN THOUSANDS)
                                                                 December 31,
                                               ------------------------------------------------------------------------------


                     September 30, 1996              1995                      1994                    1993
                     -------------------------- ------------------------- -------------------------- ------------------------
                                  PERCENTAGE                PERCENTAGE                 PERCENTAGE                PERCENTAGE
                     DELINQUENT   OF TOTAL      DELINQUENT  OF TOTAL       DELINQUENT  OF TOTAL      DELINQUENT   OF TOTAL
                     AMOUNT       RECEIVABLES(2)   AMOUNT   RECEIVABLES(2)   AMOUNT   RECEIVABLES(2)   AMOUNT   RECEIVABLES(2)
                     ----------  -------------- ---------- -------------- ---------- -------------- ---------- --------------
<S>                     <C>          <C>           <C>         <C>           <C>        <C>            <C>          <C>
NUMBER OF DAYS
  Delinquent(1)
- -----------------
  30 to 59 Days        $195,077      1.45%       $209,412      1.63%      $176,616      1.70%        $173,686      1.71%
  60 to 89 Days         122,755      0.91         126,115      0.98        114,950      1.10          110,962      1.09
  90 Days or
     Greater            202,463      1.51         237,500      1.85        209,606      2.01          237,557      2.34
                     ----------     ------      ----------    ------      ---------    ------        ---------    ------
        TOTAL          $520,295      3.87%       $573,027      4.46%      $501,172      4.81%        $522,205      5.14%
                     ==========     ======      ==========    ======      =========    ======        =========    ======
_______________
(1)  Number of days delinquent means the number of days  after  the first billing date following the original billing date.
     For example, 30 days delinquent means that no payment was received within 60 days after the original billing date.
(2)  Delinquencies are calculated as a percentage of outstanding receivables as of the end of the month.
</TABLE>





					A-9
<PAGE>
<TABLE>
<CAPTION>
                                         LOSS EXPERIENCE
                                     CHEMICAL BANK PORTFOLIO
                                      (DOLLARS IN THOUSANDS)

                                                     NINE MONTHS
                                                        ENDED                          Year Ended December 31,
                                                      SEPTEMBER 30,    ---------------------------------------------------
                                                         1996           1995              1994              1993
					             --------------    -------------- ----------------- ------------------
<S>                                                        <C>               <C>               <C>               <C>
Average Receivables Outstanding(1)................    $10,642,593        $9,780,301        $7,540,565        $6,075,287
Gross Losses(2)(3)................................        569,002           462,038           366,104           349,522
Recoveries........................................         48,490            46,858            44,479            35,525
Net Losses........................................        520,512           415,180           321,625           313,997
Net Losses as a Percentage of Average Receivables
  Outstanding(4)..................................          6.52%             4.25%             4.27%             5.17%
___________________________
(1) Average Receivables Outstanding is the average of the daily receivable balance during the period indicated.
(2) Gross Losses shown include only the principal portion of charged-off receivables.
(3) Gross Losses do not include the amount of any reductions in  Average Receivables Outstanding due to fraud, returned
   goods or customer disputes.  Gross Losses do not include certain  reserves established against future charge-offs of
   accounts affected by changes in Chase USA's charge-off policy.
(4) The percentage reflected for the nine months ended September 30, 1996 is an annualized figure.
</TABLE>
<TABLE>
<CAPTION>
                                            LOSS EXPERIENCE
                                            CHASE PORTFOLIO
                                        (DOLLARS IN THOUSANDS)

                                                    NINE MONTHS
                                                      ENDED                          Year Ended December 31,
                                                    SEPTEMBER 30,        -----------------------------------------------
                                                      1996                   1995               1994              1993
                                                    -------------        -----------------------------------------------
<S>                                                      <C>               <C>               <C>               <C>
Average Receivables Outstanding(1)................    $12,833,263       $11,223,195        $9,766,339        $9,590,435
Gross Losses(2)(3)................................        441,205           469,306           456,622           501,301
Recoveries........................................         41,936            43,766            41,060            44,168
Net Losses........................................        399,269           425,540           415,562           457,133
Net Losses as a Percentage of Average Receivables        
   Outstanding(4)  					    4.15%             3.79%             4.26%             4.77%
___________________________
(1)  Average Receivables Outstanding is the average of the daily receivable balance during the period indicated.
(2)  Gross Losses shown include only the principal portion of charged-off receivables.
(3)  Gross  Losses  do not include the amount of any reductions in Average Receivables Outstanding due to fraud, returned
     goods or customer  disputes.  Gross Losses do not include certain reserves established against future charge-offs of
     accounts affected by changes in Chase USA's charge-off policy.
(4)  The percentage reflected for the nine months ended September 30, 1996 is an annualized figure.
</TABLE>

INTERCHANGE

      The Transferor will  be required, pursuant to the terms of the Agreement,
to  transfer  to the Trust a percentage  of  Interchange  (as  defined  in  the
Prospectus).  Interchange  arising from the Bank Portfolio will be allocated to
the Trust based upon the same  ratio which the aggregate amount of purchases of
merchandise and services relating  to  the  Accounts  made  during such Monthly
Period bears to the aggregate amount of purchases of merchandise  and  services
relating   to   the  Bank  Portfolio  with  respect  to  such  Monthly  Period.
Interchange allocated  to  the  Trust will be treated as collections of Finance
Charge Receivables.  MasterCard and  VISA  may  from  time  to  time change the
amount  of  Interchange reimbursed to banks issuing their credit cards.   Under
the circumstances  described  herein, Interchange will be used to pay a portion
of the Investor Servicing Fee required  to  be paid on each Transfer Date.  See
"Description  of  the  Certificates-Servicing  Compensation   and   Payment  of
Expenses"  herein and "Chase USA's Credit Card Activities-Interchange"  in  the
Prospectus.

					A-10

<PAGE>


RECOVERIES

      The Transferor  will be required, pursuant to the terms of the Agreement,
to transfer to the Trust a percentage of the recoveries on charged-off accounts
in the Bank Portfolio ("Recoveries").   Recoveries  will  be  allocated  to the
Certificates  on the basis of the percentage equivalent of the ratio which  the
amount of the aggregate  principal  amount  of  Principal Receivables (prior to
giving effect to any reduction thereof for Finance Charge Receivables which are
Discount Option Receivables) bears to the aggregate  principal  balance  of the
Bank  Portfolio.   Recoveries  allocated  to  the  Trust  will  be  treated  as
collections  of  Finance  Charge  Receivables.   See  "Chase  USA's Credit Card
Portfolio-Delinquency and Loss Experience" herein and "Chase USA's  Credit Card
Activities-Collection of Delinquent Accounts" in the Prospectus.






					A-11
<PAGE>


                               THE RECEIVABLES

      The Receivables conveyed to the Trust arise in Accounts selected  by  the
Bank from the Chemical Bank Portfolio on the basis of criteria set forth in the
Agreement  as  applied  on  the  Cut-Off  Date  and, with respect to Additional
Accounts, is of the related date of their designation  (the "Trust Portfolio").
Pursuant  to the 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 designated pursuant to the Agreement must be
Eligible Accounts as of the  date  the  Transferor  designates such accounts as
Additional Accounts.  The Transferor will be required  to  designate Additional
Accounts, to the extent available, (a) to maintain the Transferor  Interest  so
that during any period of 30 consecutive days, the Transferor Interest averaged
over that period equals or exceeds the Minimum Transferor Interest for the same
period  and  (b)  to  maintain,  for  so  long  as  certificates  of any Series
(including  the Certificates) remain outstanding, the sum of (i) the  aggregate
amount of Principal Receivables and (ii) the principal amount on deposit in the
Excess Funding Account equal to or greater than the Minimum Aggregate Principal
Receivables.   "Minimum Transferor Interest" for any period means 7% of the sum
of (i) the average  Principal  Receivables for such period and (ii) the average
principal  amount  on deposit in the  Excess  Funding  Account,  the  Principal
Funding Account and  any  other account specified from time to time pursuant to
the Agreement or any Series Supplement for such period; PROVIDED, HOWEVER, that
the Transferor may reduce the  Minimum  Transferor Interest to not less than 2%
of  the  sum  of  the amounts specified in clauses  (i)  and  (ii)  above  upon
satisfaction of the  Rating Agency Condition and certain other conditions to be
set forth in the Agreement.  "Minimum Aggregate Principal Receivables" means an
amount equal to the sum  of  the  numerators  used  to  calculate  the Investor
Percentages  with  respect  to  the  allocation  of  Collections  of  Principal
Receivables for each Series then outstanding minus the amount on deposit in the
Excess  Funding  Account  as  of the date of determination; provided, that  the
Minimum Aggregate Principal Receivables  may  be  reduced to a lesser amount at
any  time  if the Rating Agency Condition is satisfied.   The  Transferor  will
convey  the  Receivables   then  existing  or  thereafter  created  under  such
Additional Accounts to the Trust.   Further,  pursuant  to  the  Agreement, the
Transferor will have the right (subject to certain limitations and  conditions)
to  designate  certain  Removed Accounts and to require the Trustee to reconvey
all  Receivables in such Removed  Accounts  to  the  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 Transferor on the Cut-Off  Date  plus any Additional Accounts
minus  any  Removed  Accounts.  As of the Cut-Off Date  and,  with  respect  to
Receivables in Additional  Accounts, as of the related date of their conveyance
to the Trust, and on the date  any  new Receivables are created, the Transferor
will  represent  and  warrant  to  the Trust  that  the  Receivables  meet  the
eligibility requirements specified in  the  Agreement.  See "Description of the
Certificates-Representations and Warranties" in the Prospectus.

      The Receivables in the Trust Portfolio, as of the beginning of the day on
October  21, 1996, included $13,529,958,576.60  of  Principal  Receivables  and
$267,806,952.11 of Finance Charge Receivables, consisting of $10,474,378,415.57
of Principal Receivables from the Chemical Bank Portfolio and $3,055,580,161.03
of Principal Receivables from the Chase Portfolio.  The Accounts had an average
Principal  Receivable  balance  of  $1,650.34  and  an  average credit limit of
$5,796.69.   The percentage of the aggregate total Receivable  balance  to  the
aggregate total  credit  limit was 29.03%.  The average age of the Accounts was
approximately 60.43 months.   As  of  the  beginning  of the day on October 21,
1996,  cardholders  whose  Accounts  are  included in the Trust  Portfolio  had
billing addresses in all 50 States and the  District  of  Columbia.   As of the
beginning  of the day on October 21, 1996, 76.94% of the Accounts were standard
accounts  and  23.06%  were  premium  accounts,  and  the  aggregate  Principal
Receivable  balances of standard accounts and premium accounts, as a percentage
of  the  total   aggregate  Principal  Receivables,  were  66.53%  and  33.47%,
respectively.

      The following tables summarize the Trust Portfolio by various criteria as
of  the  beginning of  the  day  on  October  21,  1996.   Because  the  future
composition  of  the Trust Portfolio may change over time, these tables are not
necessarily indicative  of  the  composition  of  the  Trust  Portfolio  at any
subsequent time.


					A-12
<PAGE>
<TABLE>
<CAPTION>


                                       COMPOSITION BY ACCOUNT BALANCE
                                              TRUST PORTFOLIO
                                                             PERCENTAGE OF                             PERCENTAGE OF
                                         NUMBER OF           TOTAL NUMBER        RECEIVABLES             TOTAL
                                         ACCOUNTS            OF ACCOUNTS         OUTSTANDING           RECEIVABLES
					----------------     ---------------  -----------------       ----------------
<S>                                            <C>                  <C>               <C>                     <C>
Account Balance
- ---------------
Credit Balance                                    96,059             1.17%     $(10,461,072.43)                (0.08)%
No Balance                                     2,365,163            28.85                  0.00                  0.00
$0.01 to $1,500.00                             2,983,746            36.39      1,485,357,813.18                 10.77
$1,500.01 to $5,000.00                         1,834,154            22.37      5,400,775,096.51                 39.14
$5,000.01 to $10,000.00                          819,537            10.00      5,754,457,269.01                 41.71
$10,000.01 to $20,000.00                          99,010             1.21      1,151,053,516.85                  8.34
Over $20,000.00                                      639             0.01         16,582,905.59                  0.12
					----------------     ---------------  -----------------        ----------------
     TOTAL                                     8,198,308           100.00%   $13,797,765,528.71                100.00%
					================     =============== ==================        ================
</TABLE>
<TABLE>
<CAPTION>
                                        COMPOSITION BY CREDIT LIMIT
                                              TRUST PORTFOLIO

                                                             PERCENTAGE OF                             PERCENTAGE OF
                                         NUMBER OF           TOTAL NUMBER        RECEIVABLES             TOTAL
                                         ACCOUNTS            OF ACCOUNTS         OUTSTANDING           RECEIVABLES
					----------------     ---------------  -----------------       ----------------
<S>                                            <C>                  <C>               <C>                     <C>
Credit Limit
- ------------
$0.00                                              6,804             0.08%          $233,664.95               0.00%
$0.01 to $1,500.00                             1,153,776            14.07        600,273,613.10               4.35
$1,500.01 to $5,000.00                         2,879,089            35.12      3,585,217,863.55              25.99
$5,000.01 to $10,000.00                        3,438,175            41.94      6,973,828,399.59              50.54
Over $10,000.00                                  720,464             8.79      2,638,211,987.52              19.12
					----------------     ---------------  -----------------        ---------------
     TOTAL                                     8,198,308           100.00%   $13,797,765,528.71             100.00%
					================     =============== ==================        ================
</TABLE>
<TABLE>
<CAPTION>

                                   COMPOSITION BY PERIOD OF DELINQUENCY
                                              TRUST PORTFOLIO
                                                             PERCENTAGE OF                             PERCENTAGE OF
                                         NUMBER OF           TOTAL NUMBER        RECEIVABLES             TOTAL
                                         ACCOUNTS            OF ACCOUNTS         OUTSTANDING           RECEIVABLES
					----------------     ---------------  -----------------       ----------------
<S>                                            <C>                  <C>               <C>                     <C>
Payment Status
- ---------------
Current to 29 days delinquent                  7,701,405            93.94%   $12,357,457,808.77              89.56%
30 to 59 days delinquent                         280,055             3.42        772,269,477.54               5.60
60 to 89 days delinquent                          81,303             0.99        225,219,752.02               1.63
90 to 119 days delinquent                         48,319             0.59        151,094,636.52               1.10
120 days delinquent or more                       87,226             1.06        291,723,853.86               2.11
					----------------     ---------------  -----------------        ---------------
     TOTAL                                     8,198,308           100.00%   $13,797,765,528.71             100.00%
					================     =============== ==================        ================
</TABLE>
<TABLE>
<CAPTION>

                                   COMPOSITION BY ACCOUNT SEASONING (1)
                                            TRUST PORTFOLIO
                                                             PERCENTAGE OF                             PERCENTAGE OF
                                         NUMBER OF           TOTAL NUMBER        RECEIVABLES             TOTAL
                                         ACCOUNTS            OF ACCOUNTS         OUTSTANDING           RECEIVABLES
					----------------     ---------------  -----------------       ----------------
<S>                                            <C>                  <C>               <C>                     <C>
Account Age
- -----------
Not More than 6 Months                           449,725             5.49%     $618,450,426.24            4.48%
Over 6 Months to 12 Months                       612,935             7.47       862,532,753.69            6.25
Over 12 Months to 24 Months                    1,851,373            22.58     2,904,801,831.20           21.05
Over 24 Months to 36 Months                    2,098,205            25.59     2,935,168,250.74           21.27
Over 36 Months to 48 Months                      494,864             6.04       928,105,905.56            6.73
Over 48 Months to 60 Months                      284,421             3.47       505,645,018.98            3.67
Over 60 Months to 120 Months                   1,013,083            12.36     2,365,421,790.89           17.14
Over 120 Months                                1,393,702            17.00     2,677,639,551.41           19.41
					----------------     ---------------  -----------------        ---------------
     TOTAL                                     8,198,308           100.00%  $13,797,765,528.71          100.00%
					================     =============== ==================        ================
_______________
(1) Account age is determined by the number of months elapsed since the account was originally opened, except that with
   respect to Chemical Bank Portfolio accounts which were converted from standard  to  premium accounts, account age is
   determined by the number of months since the account was converted.
</TABLE>

					A-13

<PAGE>
<TABLE>
<CAPTION>

                                    GEOGRAPHIC DISTRIBUTION OF ACCOUNTS
                                             TRUST PORTFOLIO
                                                               PERCENTAGE OF                                PERCENTAGE OF
                                              NUMBER OF        TOTAL NUMBER      RECEIVABLES                    TOTAL
State                                          Accounts         of Accounts      Outstanding                 Receivables
- -----				             -------------   -------------- ------------------            ----------------
<S>                                               <C>                <C>               <C>                       <C>
New York.........................              1,243,862            15.17%  $2,100,613,760.63                   15.22%
California.......................              1,137,339            13.87    2,093,628,467.60                   15.17
Texas............................                536,652             6.55      913,410,762.19                    6.62
Florida..........................                537,997             6.56      848,788,004.02                    6.15
New Jersey.......................                498,221             6.08      832,983,068.86                    6.04
Illinois.........................                488,955             5.96      799,963,224.07                    5.80
Massachusetts....................                296,110             3.61      507,156,752.30                    3.67
Ohio.............................                305,115             3.72      478,239,069.83                    3.46
Pennsylvania.....................                253,017             3.09      403,851,982.42                    2.92
Michigan.........................                220,123             2.69      367,075,235.65                    2.66
Virginia.........................                175,124             2.14      302,277,244.03                    2.19
Indiana..........................                175,583             2.14      277,435,432.70                    2.01
Maryland.........................                165,377             2.02      271,796,191.60                    1.97
Connecticut......................                145,883             1.78      256,971,929.08                    1.86
Georgia..........................                124,762             1.52      214,761,560.55                    1.56
North Carolina...................                129,740             1.58      203,163,774.32                    1.47
Minnesota........................                111,090             1.36      185,676,657.64                    1.35
Washington.......................                 98,524             1.20      175,530,308.56                    1.27
Missouri.........................                102,349             1.25      167,966,499.79                    1.22
Tennessee........................                103,158             1.26      163,780,963.86                    1.19
Wisconsin........................                 96,277             1.17      152,768,031.58                    1.11
Arizona..........................                 84,431             1.03      152,082,848.07                    1.10
Louisiana........................                108,741             1.33      149,516,018.95                    1.08
Colorado.........................                 82,607             1.01      148,967,557.64                    1.08
Alabama..........................                 88,370             1.08      134,262,744.28                    0.97
Oregon...........................                 65,157             0.80      113,841,319.51                    0.83
Kentucky.........................                 77,257             0.94      112,187,227.42                    0.81
Oklahoma.........................                 57,700             0.70       97,935,470.93                    0.71
Nevada...........................                 45,960             0.56       96,027,161.65                    0.70
South Carolina...................                 59,254             0.72       94,799,228.43                    0.69
Rhode Island.....................                 57,785             0.70       94,740,826.97                    0.69
Kansas...........................                 42,802             0.52       78,015,423.10                    0.57
Arkansas.........................                 48,922             0.60       73,990,260.52                    0.54
New Hampshire....................                 35,466             0.43       70,306,380.20                    0.51
Mississippi......................                 48,242             0.59       67,572,950.75                    0.49
Iowa.............................                 41,333             0.50       62,446,359.78                    0.45
Hawaii...........................                 33,459             0.41       57,703,586.51                    0.42
New Mexico.......................                 36,351             0.44       57,663,098.10                    0.42
Maine............................                 26,148             0.32       47,319,483.00                    0.34
Nebraska.........................                 25,666             0.31       43,196,580.56                    0.31
Utah.............................                 25,572             0.31       43,062,835.19                    0.31
West Virginia....................                 24,864             0.30       38,139,594.04                    0.28
Vermont..........................                 18,189             0.22       33,949,565.32                    0.25
Idaho............................                 18,746             0.23       33,941,555.41                    0.25
Delaware.........................                 16,512             0.20       31,030,848.80                    0.22
District of Columbia.............                 16,150             0.20       27,465,020.78                    0.20
Alaska...........................                 12,199             0.15       26,762,833.11                    0.19
Montana..........................                 14,653             0.18       24,465,691.02                    0.18
Wyoming..........................                  9,810             0.12       18,086,375.48                    0.13
North Dakota.....................                  9,540             0.12       15,066,551.64                    0.11
South Dakota.....................                  9,594             0.12       14,695,397.27                    0.11
Other............................                 11,570             0.14       20,685,813.00                    0.15
					      ----------          -------  ------------------                 -------

     TOTAL                                     8,198,308           100.00% $13,797,765,528.71                  100.00%
</TABLE>

						A-14


<PAGE>
                            MATURITY CONSIDERATIONS

      The  Agreement  provides that Class A Certificateholders will not receive
payments of principal until  the  Class A Scheduled Payment Date, or earlier in
the event of a Pay Out Event which  results  in  the  commencement of the Rapid
Amortization   Period.    The   Agreement   also   provides   that    Class   B
Certificateholders  will  not  receive payments of principal until the Class  B
Scheduled Payment Date, or earlier  in  the  event  of  a  Pay  Out Event which
results in the commencement of the Rapid Amortization Period (in  either  case.
only  after the Class A Investor Interest has been paid in full).  The Class  B
Certificateholders  will  not  begin to receive payments of principal until the
final principal payment on the Class A Certificates has been made.

      CONTROLLED  ACCUMULATION  PERIOD.   On  each  Transfer  Date  during  the
Controlled Accumulation Period prior  to  the  payment  of the Class A Investor
Interest in full, an amount equal to, for each Monthly Period, the least of (a)
the  Available  Investor  Principal  Collections,  (b) the "Controlled  Deposit
Amount" for such Monthly Period, which is equal to the  sum  of  the Controlled
Accumulation Amount for such Monthly Period and the Accumulation Shortfall,  if
any,  for  such  Monthly  Period and (c) the Class A Adjusted Investor Interest
prior to any deposits on such  day,  will be deposited in the Principal Funding
Account (the "Principal Funding Account") established by the Servicer until the
principal amount on deposit in the Principal  Funding  Account  (the "Principal
Funding  Account  Balance")  equals the Class A Investor Interest.   After  the
Class A Investor Interest has  been  paid  in  full,  or  following  the  first
Transfer Date upon which the Principal Funding Account Balance has increased to
the  amount  of  the  Class  A  Investor Interest, Available Investor Principal
Collections,  to the extent required,  will  be  distributed  to  the  Class  B
Certificateholders  on  each Distribution Date beginning, during the Controlled
Accumulation Period, on the  Class  B Scheduled Payment Date, until the earlier
of the date the Class B Investor Interest  has been paid in full and the Series
1996-4 Termination Date.  After the Class A  Investor  Interest and the Class B
Investor  Interest  have each been paid in full, Available  Investor  Principal
Collections, to the extent  required,  will  be  distributed  to the Collateral
Interest  Holder  on  each  Transfer  Date  until the earlier of the  date  the
Collateral Interest has been paid in full and  the  Series  1996-4  Termination
Date.  Amounts in the Principal Funding Account are expected to be available to
pay the Class A Investor Interest on the Class A Scheduled Payment Date.  After
the  payment  of  the  Class  A  Investor  Interest in full, Available Investor
Principal Collections are expected to be available  to pay the Class B Investor
Interest  on the Class B Scheduled Payment Date.  Although  it  is  anticipated
that collections  of  Principal  Receivables will be available on each Transfer
Date  during the Controlled Accumulation  Period  to  make  a  deposit  of  the
applicable  Controlled  Deposit  Amount  and that the Class A Investor Interest
will be paid to the Class A Certificateholders on the Class A Scheduled Payment
Date  and  the  Class  B  Investor  Interest  will  be  paid  to  the  Class  B
Certificateholders  on  the Class B Scheduled Payment  Date,  respectively,  no
assurance can be given in this regard.  If the amount required to pay the Class
A Investor Interest or the  Class  B Investor Interest in full is not available
on the Class A Scheduled Payment Date  or  the  Class B Scheduled Payment Date,
respectively, a Pay Out Event will occur and the Rapid Amortization Period will
commence.

      RAPID  AMORTIZATION  PERIOD.   If  a  Pay  Out Event  occurs,  the  Rapid
Amortization Period will commence and any amount on  deposit  in  the Principal
Funding  Account  will  be  paid  to  the  Class  A  Certificateholders  on the
Distribution  Date  in  the  month  following  the  commencement  of  the Rapid
Amortization  Period.   In  addition,  to  the extent that the Class A Investor
Interest  has not been paid in full. the Class  A  Certificateholders  will  be
entitled to  monthly  payments  of  principal  equal  to the Available Investor
Principal  Collections  until  the earlier of the date on  which  the  Class  A
Certificates have been paid in full  and  the  Series  1996-4 Termination Date.
After the Class A Certificates have been paid in full and  if the Series 1996-4
Termination  Date  has  not occurred, Available Investor Principal  Collections
will be paid to the Class  B  Certificates  on each Distribution Date until the
earlier of the date on which the Class B Certificates  have  been  paid in full
and the Series 1996-4 Termination Date.

      PAY  OUT EVENTS.  A Pay Out Event occurs, either automatically  or  after
specified notice,  upon  (a)  the  failure  of  the  Transferor to make certain
payments or transfers of funds for the benefit of the Certificateholders within
the  time  periods stated in the Agreement, (b) material  breaches  of  certain


					A-15
<PAGE>

representations,  warranties  or  covenants  of  the  Transferor,  (c)  certain
insolvency  events involving the Transferor, (d) a reduction in the average  of
the Portfolio  Yields  for any three consecutive Monthly Periods to a rate that
is less than the average  of  the  Base  Rates  for  such period, (e) the Trust
becoming an "investment company" within the meaning of  the  Investment Company
Act  of  1940,  as  amended,  (f)  the  failure  of  the  Transferor to  convey
Receivables arising under Additional Accounts or Participations  to  the  Trust
when  required by the Agreement, (g) the occurrence of a Servicer Default which
would  have   a   material   adverse  effect  on  the  Certificateholders,  (h)
insufficient monies in the Distribution  Account  to  pay  the Class A Investor
Interest  or  the  Class B Investor Interest in full on the Class  A  Scheduled
Payment Date or the  Class  B  Scheduled Payment Date, respectively, or (i) the
Transferor becomes unable for any  reason  to transfer Receivables to the Trust
in accordance with the provisions of the Agreement.   See  "Description  of the
Certificates-Pay Out Events."  The term "Base Rate" means, with respect to  any
Monthly  Period,  the  annualized  percentage  equivalent  of  a  fraction, the
numerator  of  which  is the sum of the Class A Monthly Interest, the  Class  B
Monthly Interest and the  Collateral  Monthly  Interest,  each  for the related
Interest  Period, and the Investor Servicing Fee for such Monthly  Period,  and
the denominator  of  which is the Investor Interest as of the close of business
on the last day of such Monthly Period.  The term "Portfolio Yield" means, with
respect to any Monthly  Period,  the  annualized  percentage  equivalent  of  a
fraction,  the  numerator  of which is the sum of collections of Finance Charge
Receivables, Principal Funding  Investment  Proceeds and amounts withdrawn from
the Reserve Account deposited into the Finance  Charge Account and allocable to
the  Certificates  and  the  Collateral  Interest  for   such  Monthly  Period,
calculated on a cash basis after subtracting the Investor  Default  Amount  for
such  Monthly  Period, and the denominator of which is the Investor Interest as
of the close of business on the last day of such Monthly Period.

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


<TABLE>
<CAPTION>
                                     CARDHOLDER MONTHLY PAYMENT RATES
                                         CHEMICAL BANK PORTFOLIO

                                                    NINE MONTHS
                                                       ENDED             Year Ended December 31,
                                                    SEPTEMBER 30,    ---------------------------------------
                                                       1996	         1995           1994          1993
                                                    ------------     ------------ ------------- ------------
<S>                                                    <C>              <C>            <C>            <C>

Highest Month                                          10.99%         11.91%         13.12%        10.89%
Lowest Month                                           10.11%         10.06%         11.16%         9.30%
Monthly Average(1)                                     10.54%         11.00%         12.08%         9.97%
__________________________
(1) Monthly Averages shown are expressed  as  an  arithmetic average of the payment rates for each month during the
period indicated.

</TABLE>

<TABLE>
<CAPTION>

                                        CARDHOLDER MONTHLY PAYMENT RATES
                                                 CHASE PORTFOLIO

                                                    NINE MONTHS
                                                       ENDED                   Year Ended December 31,
                                                    SEPTEMBER 30,       ------------------------------------
                                                      1996               1995           1994           1993
                                                    -------------       --------- -------------- -----------
<S>                                                     <C>              <C>            <C>            <C>
Highest Month                                           13.19%         12.82%         12.98%        12.40%
Lowest Month                                            11.01%         10.20%         10.70%        10.53%
Monthly Average(1)                                      12.07%         11.43%         11.71%        11.43%
___________________________
(1)  Monthly  Averages  shown are expressed as an arithmetic average of the payment rates for each month during the
period indicated.
</TABLE>


					A-16


<PAGE>
      The  Bank  determines  the  minimum  monthly payment with respect to each
account by multiplying the combined new balance of purchases and cash advances,
less  any  disputed  amounts,  by  any  of  (i) 2.000%  (1/50  expressed  as  a
percentage), (ii) 2.083% (1/48 expressed as a percentage) or (iii) 1.666% (1/60
expressed as a percentage), depending upon the  account.   Beginning in January
1997,  the  Bank  expects  to  calculate  the minimum monthly payment  for  the
majority of accounts by multiplying the combined  new  balance of purchases and
cash  advances,  less  any  disputed amounts, by 2.000% (1/50  expressed  as  a
percentage).  If the amount so  calculated  is less than $10.00 it is increased
to $10.00.  The sum of such amount and any past  due amounts equals the minimum
payment amount.  The minimum payment amount, however,  is  never  more than the
new balance.

      There  can be no assurance that the cardholder monthly payment  rates  in
the future will  be  similar  to the historical experience set forth above.  In
addition, the amount of collections of Receivables may vary from month to month
due to seasonal variations, general  economic  conditions and payment habits of
individual  cardholders.   There  can  be  no  assurance  that  collections  of
Principal Receivables with respect to the Trust  Portfolio  will  be similar to
the  historical experience set forth above or that deposits into the  Principal
Funding  Account  or  the  Distribution Account, as applicable, will be made in
accordance with the applicable  Controlled  Accumulation  Amount.  If a Pay Out
Event  occurs,  the  average  life  of the Certificates could be  significantly
reduced or increased.

      Because there may be a slowdown  in  the  payment  rate below the payment
rates used to determine the Controlled Accumulation Amounts, or a Pay Out Event
may occur which would initiate the Rapid Amortization Period,  there  can be no
assurance that the actual number of months elapsed from the date of issuance of
the Class A Certificates and the Class B Certificates to their respective final
Distribution  Dates  will  equal  the  expected number of months.  As described
under "Description of the Certificates-Postponement  of Controlled Accumulation
Period,"  the Servicer may shorten the Controlled Accumulation  Period.   There
can be no assurance  that  there  will  be  sufficient  time  to accumulate all
amounts necessary to pay the Class A Investor Interest and the Class B Investor
Interest  on  the  Class  A  Scheduled  Payment Date and the Class B  Scheduled
Payment  Date,  respectively.   See  "Risk  Factors-Certificate   Rating"   and
"Maturity  Considerations"  herein  and "Risk Factors-Payments and Maturity" in
the Prospectus.


                        RECEIVABLE YIELD CONSIDERATIONS

      The gross revenues from finance  charges  and  fees billed to accounts in
the Chemical Bank Portfolio for each of the three calendar  years  contained in
the  period  ended  December  31,  1995  and  for  the  nine-month period ended
September 30, 1996 are set forth in the following table.   The historical yield
figures   in  the  following  tables  are  calculated  on  an  accrual   basis.
Collections  of  Receivables  included in the Trust will be on a cash basis and
may not reflect the historical  yield  experience in the table.  During periods
of  increasing delinquencies or periodic  payment  deferral  programs,  accrual
yields  may exceed cash amounts accrued and billed to cardholders.  Conversely,
cash yields  may exceed accrual yields as amounts collected in a current period
may include amounts  accrued  during  prior  periods.   However, the Transferor
believes  that during the three calendar years contained in  the  period  ended
December 31, 1995 and the nine-month period ended September 30, 1996, the yield
on an accrual  basis closely approximated the yield on a cash basis.  The yield
on both an accrual  and  a  cash  basis  will  be affected by numerous factors,
including the monthly periodic finance charges on  the  Receivables, the amount
of the annual membership fees and other fees, changes in  the  delinquency rate
on the Receivables and the percentage of cardholders who pay their  balances in
full  each month and do not incur monthly periodic finance charges.  See  "Risk
Factors" in the Prospectus.



					A-17
<PAGE>

<TABLE>
<CAPTION>


                                           PORTFOLIO YIELD
                                       CHEMICAL BANK PORTFOLIO
                                        (DOLLARS IN THOUSANDS)

                                                 NINE MONTHS
                                                   ENDED                        Year Ended December 31,
                                                 SEPTEMBER 30,           --------------------------------------------
                                                   1996		           1995             1994             1993
					         -------------           ------------ ------------- -----------------
<S>                                                 <C>                    <C>               <C>               <C>

Finance Charges and Fees Billed(1)(2)            $1,388,552              $1,745,079        $1,388,724        $1,146,379
Average Receivables Outstanding(3)              $10,642,593              $9,780,301        $7,540,565        $6,075,287
Yield from Finance Charges and Fees                   17.38%                  17.84%            18.42%            18.87%
  Billed(4)(5)
___________________________
(1)  Finance  Charges  and  Fees  Billed  include  periodic  and  minimum finance charges, annual membership fees, late
     charges,  cash advance transaction fees, Interchange, overlimit  fees  and  fees  for  returned  checks  and  cash
     advances.
(2)  Finance  Charges  and  Fees  Billed  are presented net of adjustments made pursuant to the Bank's normal servicing
     procedures, including removal of incorrect  or disputed finance charges and reversal of finance charges accrued on
     charged-off accounts.
(3)  Average Receivables Outstanding is the average of the daily receivable balance during the period indicated.
(4)  Yield from Finance Charges and Fees Billed is calculated as a percentage of Average Receivables Outstanding.
(5)  The percentage reflected for the nine months ended September 30, 1996 is an annualized figure.

</TABLE>


					A-18
<PAGE>


     The  gross  revenues from finance charges and fees relating to accounts in
the Chase Portfolio  for  each of the three years contained in the period ended
December 31, 1995 and for the  nine-month  period  ended September 30, 1996 are
set forth in the following table.  The historical yield  figures  in  the table
are calculated on an accrual basis.  Collections of Receivables included in the
Trust  will be on a cash basis.  The yield on both an accrual and a cash  basis
will be  affected  by  numerous factors, including the monthly periodic finance
charges on the Receivables,  the  amount  of  the  annual membership fees, cash
advance fees and other fees, Interchange, changes in  the  delinquency  rate on
the  Receivables  and  the percentage of cardholders who pay their balances  in
full each month and do not incur monthly periodic finance charges.  Due to such
factors and the factors  discussed  under  "-Loss  and  Delinquency Experience"
above,  there  can  be  no  assurance  that  the  revenue  experience  for  the
Receivables in the future will be similar to the historical  experience  of the
Chase Portfolio included in the table set forth below.

<TABLE>
<CAPTION>


                                            PORTFOLIO YIELD
                                            CHASE PORTFOLIO
                                        (DOLLARS IN THOUSANDS)


                                                 NINE MONTHS
                                                   ENDED                        Year Ended December 31,
                                                 SEPTEMBER 30,           --------------------------------------------
                                                   1996		           1995             1994             1993
					         -------------           ------------ ------------- -----------------
<S>                                                 <C>                    <C>               <C>               <C>
Finance Charges and Fees Billed(1)(2)            $1,531,511               $1,886,803       $1,798,895        $1,895,218
Average Receivables Outstanding(3)              $12,833,263              $11,223,195       $9,766,339        $9,590,435
Yield from Finance Charges and Fees 
  Billed (4)(5)		                              15.90%                   16.81%           18.42%            19.76%
                     
___________________________
(1)  Finance Charges and Fees Billed include periodic and minimum finance charges, annual membership fees, late
     charges, cash advance transaction fees, Interchange, overlimit fees, insurance commissions and fees for returned
     checks and cash advances.
(2)  Finance Charges and Fees Billed are presented net of adjustments made pursuant to the Bank's normal servicing
     procedures, including removal of incorrect or disputed finance charges and reversal of finance charges accrued on
     charged-off accounts.
(3)  Average Receivables Outstanding is the average of the daily receivable balance during the period indicated.
(4)  Yield from Finance Charges and Fees Billed is calculated as a percentage of Average Receivables Outstanding.
(5)  The percentage reflected for the nine months ended September 30, 1996 is an annualized figure.
</TABLE>


					A-18

<PAGE>
     Revenues  vary  for  each account based on the type and volume of activity
for each account.  Because  the  Trust  Portfolio is comprised of substantially
all of the Chemical Bank Portfolio and a portion of the Chase Portfolio, actual
yield with respect to Receivables may be  different  from that set forth above.
See  "Chase USA's Credit Card Portfolio" herein and "Chase  USA's  Credit  Card
Activities" in the Prospectus.


                      CHASE USA'S CREDIT CARD ACTIVITIES

GENERAL

     The  Bank  Portfolio  consists  of  MasterCard and VISA accounts that were
originated prior to June 1, 1996 (the "Account Transfer Date") by Chemical Bank
(the  "Old  Chemical Bank Portfolio"), the portfolio  of  MasterCard  and  VISA
accounts that  have  been  originated on and after the Account Transfer Date by
Chase USA and that had certain  data  processing  functions performed through a
credit card processor, First Data Resources, Inc. ("FDR")  (the  "New  Chemical
Bank  Portfolio,"  and  together  with  the  Old  Chemical  Bank Portfolio, the
"Chemical  Bank  Portfolio"),  the  MasterCard  and  VISA  accounts  that  were
originated  prior  to  the Account Transfer Date by Chase USA (the  "Old  Chase
Portfolio") and the portfolio  of  MasterCard  and VISA accounts that have been
originated on and after the Account Transfer Date  and  that,  prior to October
20, 1996, had data processing functions performed on the systems  of  Chase USA
rather than by FDR (the "New Chase Portfolio" and, together with the Old  Chase
Portfolio,   the  "Chase  Portfolio").   On  the  Account  Transfer  Date,  the
MasterCard and  VISA  accounts  comprising  the  Chemical  Bank  Portfolio were
transferred  from  Chemical Bank to Chase USA.  The accounts processed  by  FDR
during the period from  June  1,  1996  through October 20, 1996 were primarily
accounts arising under origination programs initiated by Chemical Bank prior to
the Account Transfer Date; accounts processed  by  Chase USA during such period
were primarily accounts arising under origination programs  initiated  by Chase
USA, either prior to or after the Account Transfer Date.

     The  Receivables which the Bank will convey to each Trust pursuant to  the
related Agreement  have  been  and  will be generated from transactions made by
holders of certain VISA and MasterCard  credit card accounts, which are regular
accounts, and certain Gold VISA and MasterCard  and  GrandElite  Gold  VISA and
MasterCard credit card accounts, which are premium accounts, including in  each
case cobranded accounts.  Premium cards are targeted at individuals with higher
levels  of  income.  The Bank services these accounts at its facilities located
in Hicksville, New York; Brooklyn, New York; Tempe, Arizona and Tampa, Florida.
Certain data  processing  and  administrative  functions  associated  with  the
servicing of the Chemical Bank Portfolio have been, and since October 20, 1996,
on  behalf  of  the  entire  Bank  Portfolio  are,  performed through FDR.  See
"-Description of FDR."

     Pursuant to a master pooling and servicing agreement  dated  as of June 1,
1991  between  Chase  USA,  as  seller and servicer, and Yasuda Bank and  Trust
Company (U.S.A.) as trustee, the  Chase Manhattan Credit Card Master Trust (the
"Chase Manhattan Trust") has issued several series of asset backed certificates
(each such series, a "Chase Manhattan  Series")  evidencing undivided interests
in  receivables  generated  by  certain accounts in the  Chase  Portfolio  (the
"Securitized Chase Portfolio").   As long as any Chase Manhattan Series remains
outstanding, receivables in accounts  which  remain  in  the  Securitized Chase
Portfolio  will  not  be  available  for  addition to the Trusts, although  the
Transferor  would be permitted to add Participations  in  the  Chase  Manhattan
Trust   to   the   assets   of   the   Trusts.    See   "Description   of   the
Certificates-Addition of Trust Assets."

     Accounts  in  the  Chase  Portfolio which are not in the Securitized Chase
Portfolio have been added and are  expected  to  be  added  in  the  future and
accounts in the New Chase Portfolio are expected to be added, at some  time  in
the  future,  to  the  Trusts.   There  can be no assurance, however, that such
accounts will be added or that, if added, the receivables in such accounts will
constitute a material portion of the Receivables in the Trusts.

     In addition, accounts in the Chase Portfolio,  the  Chemical Portfolio and
the  New  Chase Portfolio were originated under policies and  procedures  which
differed from  each other in certain respects.  The Bank does not expect any of
these differences  to  have  a material adverse effect on the credit quality of
the Receivables in the Trusts or on the interests of the Certificateholders.

				A-19
<PAGE>


ACQUISITION AND USE OF THE CREDIT CARD ACCOUNTS

     The accounts were generated  under  the  VISA  U.S.A.,  Inc.  ("VISA")  or
MasterCard  International  Inc.  ("MasterCard International") programs and were
originated, purchased by, or otherwise transferred to, the Bank.  The Bank is a
member of VISA and of MasterCard International.   MasterCard  International and
VISA license their respective marks permitting financial institutions  to issue
credit  cards  to  their customers.  In addition, MasterCard International  and
VISA provide clearing  services  facilitating exchange of payments among member
institutions and networks linking members' credit authorization systems.

     The VISA and MasterCard credit  cards  are issued as part of the worldwide
VISA  and  MasterCard  International  systems, and  transactions  creating  the
receivables through the use of the credit  cards are processed through the VISA
and MasterCard International authorization and settlement systems.

     The  VISA  and  MasterCard  credit  cards from  which  the  Accounts  were
established may be used to purchase goods and services, to obtain cash advances
and  to  consolidate and transfer account balances  from  other  credit  cards.
Cardholders  make  purchases when using a credit card to buy goods or services.
A cash advance is made  when  a  credit  card  is  used  to  obtain cash from a
financial institution, from an automated teller machine, by a check drawn on an
Account or through the use of overdraft protection.  Amounts due  with  respect
to  purchases, cash advances and transfers of account balances will be included
in the Receivables.

     The  VISA  and  MasterCard  credit  card  accounts  owned by the Bank were
principally generated through:  (a) direct mail and telemarketing  solicitation
for  accounts on a pre-screened credit basis, (b) applications mailed  directly
to prospective  cardholders,  (c)  applications  made  available to prospective
cardholders at the Bank's branch banking facilities and  point of sale outlets,
(d) applications generated by advertising on television, radio and in magazines
and (e) purchases of accounts from other credit card issuers.

     In  each  case where an account is generated through an  application,  the
Bank  reviews  the   application   for   completeness   and   creditworthiness.
Applications  provide  information  to  the Bank on the applicant's  employment
history,  income  and  residence  status.   In   addition   to   reviewing  the
application,  the Bank obtains a credit report issued by an independent  credit
reporting agency  with  respect  to  the  applicant.   In  the  event there are
discrepancies  between  the  application  and the credit report, the  Bank  may
resolve the inconsistency regarding the applicant  by  contacting  employers or
credit  references.   The  Bank generally evaluates the ability of an applicant
for a VISA or MasterCard credit  card  account to repay credit card balances by
applying  a  credit  scoring  system  using  models  developed  by  independent
consulting firms and proprietary models and data.   Credit  scoring is intended
to provide a general indication, based on the information available,  including
data  provided  from  applications  and  credit  bureaus,  of  the  applicant's
likelihood  to repay his or her obligations.  Credit scoring assigns values  to
the information  provided  in  each  applicant's  application and credit bureau
report and then estimates the associated credit risk.   The  score  at which an
applicant  will  be approved correlates to the Bank's credit risk tolerance  at
the time of approval.   The  Bank  personnel  and outside consultants regularly
review the predictive accuracy of the scoring models.

     Once an application to open an account is approved an initial credit limit
is established for the account based on the applicant's  credit  score  and the
applicant's level of income.  At least once per year a systematic evaluation of
cardholder  payment and behavioral information is used to determine eligibility
for automatic  credit  line  increases.   Credit  limits may be adjusted at the
request of the applicant, subject to the Bank's independent  evaluation  of the
applicant's payment and usage history.

     The Bank also generates new accounts through direct mail and telemarketing
solicitation  campaigns  directed at individuals who have been pre-screened  by
the Bank.  A list of prospects from a variety of sources are screened at one or
more credit bureaus in accordance  with  the  Bank's credit criteria, including
previous payment patterns and longevity of account  relationships.  Individuals
qualifying  for  pre-screened  direct  mail or telemarketing  solicitation  are
conditionally offered the Bank's credit  card  without  having  to  complete  a

					A-20
<PAGE>


detailed  application.   Various  credit  limits  are offered to members of the
group being solicited, which are based upon the prospective cardholder's credit
profile  and  the  level  of  existing and potential indebtedness  relative  to
inferred income based on geographic and demographic characteristics.

     Each  cardholder is subject  to  an  agreement  governing  the  terms  and
conditions of  the accounts.  Pursuant to such agreement, the Bank reserves the
right to change or terminate any terms, conditions, services or features of the
accounts (including  increasing  or  decreasing periodic finance charges, other
charges or minimum payments) and to sell  or  transfer  the  accounts  and  any
amounts owed on such accounts to another creditor.

     The  Bank has added, and may continue to add, accounts to its portfolio by
purchasing credit card accounts from other financial institutions.  Credit card
accounts that  have  been  purchased  by  the Bank were originally opened using
criteria established by the institution from  which the accounts were purchased
or by the institution from which the selling institution  originally  purchased
the  accounts and may not have been subject to the same level of credit  review
as accounts established by the Bank.  Following acquisition, purchased accounts
are evaluated  against the same criteria utilized by the Bank to maintain Bank-
originated accounts  to  determine whether any of the purchased accounts should
be closed immediately.  Any  of the purchased accounts failing the criteria are
closed and no further purchases  or  cash  advances  are authorized.  All other
such  accounts  remain  open, subject to the same criteria  the  Bank  uses  to
evaluate Bank-originated  accounts.   The  credit  limits  on such accounts are
based  initially  on  the  limits  established  or  maintained  by the  selling
institution.   Following acquisition, credit limits on purchased accounts  will
be adjusted based on the criteria applied to Bank-originated accounts.

BILLING AND PAYMENTS

     The Accounts  have  various  billing  and  payment  structures,  including
varying  minimum payment levels and fees.  Monthly billing statements are  sent
by the Bank,  using  FDR  as its service bureau, to cardholders.  The following
information reflects the current  billing  and  payment  characteristics of the
Accounts.  When an account is established, it is randomly assigned to a billing
cycle.   Currently.  there  are 20 billing cycles.  Each billing  cycle  has  a
separate monthly billing date  at  which  time  the  activity  in  the  related
accounts  during the month ending on such billing date are processed and billed
to cardholders.

     The Bank  determines  the  minimum  monthly  payment  with respect to each
account by multiplying the combined new balance of purchases and cash advances,
less  any  disputed  amounts,  by  any  of  (i)  2.000%  (1/50 expressed  as  a
percentage), (ii) 2.083% (1/48 expressed as a percentage) or (iii) 1.666% (1/60
expressed as a percentage), depending upon the account.  Beginning  in  January
1997,  the  Bank  expects  to  calculate  the  minimum  monthly payment for the
majority of accounts by multiplying the combined new balance  of  purchases and
cash  advances,  less  any  disputed  amounts, by 2.000% (1/50 expressed  as  a
percentage).  If the amount so calculated  is  less than $10.00 it is increased
to $10.00.  The sum of such amount and any past  due amounts equals the minimum
payment  amount.  The minimum payment, however, is  never  more  than  the  new
balance.

     A  daily   periodic  finance  charge  is  assessed  on  certain  Principal
Receivables for each  billing   cycle.   Daily  periodic  finance charges for a
billing cycle are not assessed on Principal Receivables which  arise  from  new
purchases  made  during  such  billing cycle if either on the first day of such
billing cycle there was no purchase  balance  outstanding  or  if  the purchase
balance  outstanding  on  the  first day of such billing cycle is paid in  full
during such billing cycle or if  on the last day of such billing cycle there is
no purchase balance outstanding.  The daily periodic finance charge assessed on
cash advances and applicable purchase balances is calculated by multiplying (i)
the  average daily cash advance and  applicable  purchase  balance  during  the
billing cycle by (ii) the applicable daily periodic finance charge by (iii) the
number  of  days  in  the  billing cycle.  A monthly periodic finance charge is
assessed for certain Principal  Receivables.   This  monthly  periodic  finance
charge assessed on cash advances and applicable purchase balances is calculated
by  multiplying  (i)  the  average  daily  cash advance and applicable purchase
balance  during  the  billing  cycle by (ii) the  applicable  monthly  periodic
finance charge.  Cash advances are  included  in the average daily cash advance
balance and purchases are included in the average  daily  purchase balance from
the date such advance or purchase occurs or, in certain circumstances,  on  the
first  day  of  the  billing  cycle  following  the billing cycle in which such


					A-21
<PAGE>

advance or purchase occurs.  The annual percentage rate for fixed rate accounts
ranges from 14.5% per annum to 18.8% per annum.   The current annual percentage
rate for variable rate accounts is based on the Wall  Street Journal prime rate
plus a spread generally ranging from 8.4% to 11.4%.  To  the  extent  that  the
amount  of  any  finance  charge  applicable to an account balance is less than
$0.50, the Bank increases such amount to $0.50.

     The Bank may change the periodic  finance  charge  rate  at  any time.  In
addition,  cardholders  currently  have  the  option of electing to switch  the
applicable  rate  from  fixed  to  variable  and  vice   versa,  effective  for
transactions  on  or  after the date the election is processed,  although  such
option is expected to be discontinued by January 1997.

     The Bank generally assesses an annual membership fee of $20.00 for regular
accounts,  $40.00 for premium  fixed  rate  accounts  and  $45.00  for  premium
variable rate  accounts.   The  Bank  currently allows cardholders to request a
refund of the unused portion of the annual  fee if the account is closed within
the  first  six months after it is opened and it  is  not  delinquent  and  the
account balance  does  not  exceed the credit limit, but expects to discontinue
this option by January 1997.  The Bank may waive the annual membership fees, or
a portion thereof, in connection  with  solicitations  of new accounts (and has
done  so for portions of recent solicitations) or when the  Bank  determines  a
waiver  to  be  necessary  to operate its credit card business on a competitive
basis.  In addition to the annual  membership fee, the Bank may charge accounts
certain other fees including (i) a late  fee  of  $18.00  with  respect  to any
unpaid  monthly  payment  if  the  Bank  does  not receive the required minimum
monthly  payment  by  the payment due date set forth  on  the  monthly  billing
statement and the amount  of  the  past  due payment is $2.00 or more (provided
that no late fee is assessed if the minimum  payment is paid prior to the first
day of the following billing cycle, including  any  minimum  payment  due  with
respect  to cash advances); (ii) a cash advance fee of 2% of the amount of each
cash advance,  but  such  cash  advance  fee  shall  not be less than $2.00 nor
greater than $20.00; (iii) a fee of $15.00 for each check written on an account
(a cash advance) which is returned to the Bank as a result of the account being
delinquent  or  overdrawn;  (iv)  a fee of $18.00 with respect  to  each  check
submitted by a cardholder in payment of an account which is dishonored; and (v)
an overlimit charge of $18.00 if, at  the  end  of the billing cycle, the total
amount owed for principal, or on and after January  1,  1997  the  total amount
owed  for  principal  and  finance  charges,  in respect of purchases and  cash
advances exceeds the cardholder's credit line.

     Payments  by cardholders to the Bank on the  Accounts  are  processed  and
applied first to  any  billed  fees  and  other  amounts not subject to finance
charges,  next to billed and unpaid finance charges  and  then  to  billed  and
unpaid transactions in the order determined by the Bank.  Any excess is applied
to unbilled  transactions  in  the  order  determined  by  the Bank and then to
unbilled  finance  charges.   There  can  be  no assurance that daily  periodic
finance charges, fees and other charges will remain  at  current  levels in the
future.   See  "Description of the Certificates-Collection and Other  Servicing
Procedures."

COLLECTION OF DELINQUENT ACCOUNTS

     The Bank considers  an  account  delinquent if a payment due thereunder is
not received by the Bank by the date of  the  statement following the statement
on which the amount is first stated to be due.   The Bank classifies an account
as "over limit" if its posted balance exceeds its credit limit.

     Efforts  to collect delinquent credit card receivables  are  made  by  the
Bank's personnel  and  collection  agencies and attorneys retained by the Bank.
Collection procedures are determined  by  an  adaptive control system that uses
statistical models and basic account financial  information  to  determine  the
steps  to  be  followed  at various stages of delinquency.  Generally, the Bank
includes a request for payment  of overdue amounts on billing statements issued
after the account becomes delinquent.   In  addition, after a period determined
by  the  control system, the Bank mails a separate  notice  to  the  cardholder
notifying  him  or her of the delinquency and possible revocation of the credit
card and requesting  payment  of  the  delinquent amount.  Collection personnel
generally  initiate  telephone  contact  with  cardholders  whose  credit  card


					A-22
<PAGE>

accounts have become 30 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.   Based  upon  the  control
system, the Bank  may  suspend  an  account  as early as the date on which such
account becomes 30 days or more delinquent and  generally  does  so by the time
the  account  becomes  50  days delinquent.  100 days after an account  becomes
delinquent the credit card is  automatically  canceled.   Based  on  the Bank's
analysis  of  a cardholder's behavior through the control system, the Bank  may
take any or all  of  the  above  actions  at an earlier point in time.  In some
cases, depending on the financial profile of  the  cardholder  and  the  stated
reason for and magnitude of a delinquency, the Bank may enter into arrangements
with  a  delinquent  cardholder  to  extend  or  otherwise  change  the payment
schedule.

     The  Bank's  policy  is to charge off an account during the billing  cycle
immediately following the cycle  in which such account became one hundred fifty
(150) days delinquent.  If the Bank  receives  notice  that a cardholder is the
subject  of  a  bankruptcy proceeding, the Bank charges off  such  cardholder's
account upon the earlier of seventy-five (75) days after receipt of such notice
and the time period set forth in the previous sentence.

     Under the terms  of an Agreement, Recoveries may be included in the assets
of the Trust to the extent,  if any, specified in the applicable Supplement for
any Series.

DESCRIPTION OF FDR

     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.

INTERCHANGE

     Creditors  participating in the VISA and MasterCard  associations  receive
certain fees ("Interchange")  as  partial  compensation for taking credit risk,
absorbing fraud losses and funding receivables  for  a  limited period prior to
initial  billing.   Under  the  VISA  and  MasterCard  systems,  a  portion  of
Interchange  in connection with cardholder charges for goods  and  services  is
passed from banks  which  clear  the  transactions for merchants to credit card
issuing banks.  Interchange fees are set  annually  by  MasterCard and VISA and
are based on the number of credit card transactions and the  amount charged per
transaction.  MasterCard and VISA may from time to time change  the  amount  of
Interchange  reimbursed  to  banks  issuing their credit cards.  The Transferor
will be required, pursuant to the terms  of  the  Agreement, to transfer to the
Trust a percentage of Interchange.  Interchange will be allocated to the Trust,
on  the basis of the percentage equivalent of the ratio  which  the  amount  of
purchases of merchandise and services relating to the Accounts made during such
Monthly  Period  bears  to  the  total  amount  of purchases of merchandise and
services relating to the Bank Portfolio with respect  to  such  Monthly Period.
Interchange  allocated to the Trust will be treated as collections  of  Finance
Charge Receivables.

RECOVERIES

     The Transferor  will  be required, pursuant to the terms of the Agreement,
to transfer to the Trust a percentage  of  the  Recoveries.  Recoveries will be
allocated to the Trust on the basis of the percentage  equivalent  of the ratio
which  the  amount  of  the aggregate principal amount of Principal Receivables
(prior to giving effect to any reduction thereof for Finance Charge Receivables
which are Discount Option Receivables) bears to the aggregate principal balance
of the Bank Portfolio.  Recoveries  allocated  to  the Trust will be treated as
collections of Finance Charge Receivables.



					A-23


<PAGE>

PROSPECTUS
Notes
Trust Certificates
Trust Shares
(Issuable in Series)
Structured Products Corp.

The  Notes  (the  "Notes")  and  Trust  Certificates  or  Shares  (either,  the
"Certificates"  and,  collectively  with  the  Notes, the "Securities") offered
hereby and by supplements (each a "Prospectus Supplement")  to  this Prospectus
will  be offered from time to time in one or more series (each a "Series")  and
in one  or  more  classes  within  each  such  Series  (each a "Class") with an
aggregate  initial  public  offering  price  or  purchase  price   of   up   to
$1,000,000,000  or  the  equivalent thereof in one or more foreign or composite
currencies, including the  European  Currency Unit ("ECU").  Securities of each
respective Series and Class will be offered  on  terms  to be determined at the
time of sale as described in the related Prospectus Supplement accompanying the
delivery of this Prospectus.  Securities may be sold for  United States dollars
or  for  one  or  more foreign or composite currencies, and the  principal  of,
premium, if any, and  any  interest  to be distributed in respect of Securities
may be payable in United States dollars  or in one or more foreign or composite
currencies.  Each Series and Class of Securities  may be issuable as individual
securities in registered form without coupons ("Registered  Securities")  or in
bearer form with or without coupons attached ("Bearer Securities") or as one or
more global securities in registered or bearer form (each a "Global Security").

Each Series of Notes or Certificates will be secured by or represent beneficial
ownership  interests  in  a  pool  of  credit  card,  charge card or debit card
receivables or one or more securities representing an interest in or secured by
a  pool of such receivables (the "Term Assets"), together  with  certain  other
assets  described herein and in the related Prospectus Supplement (such assets,
together  with  the  Term  Assets,  the  "Deposited  Assets") to be (i) sold by
Structured Products Corp. (the "Company") to a business  trust,  owner trust or
other  special  purposes,  bankruptcy-remote entity established by the  Company
(any such entity, an "SPV"),  and  pledged to the trustee (the "Trustee") named
in the related Prospectus Supplement for the benefit of holders of the Notes of
such Series pursuant to an indenture  and  a  series  supplement  thereto  with
respect  to  a given Series (collectively, the "Indenture") between the SPV, as
issuer, and the  Trustee,  (ii)  deposited  in  or  transferred to a trust (the
"Trust")  for  the benefit of holders of Certificates of  such  Series  by  the
Company pursuant  to a trust agreement or pooling and servicing agreement and a
series supplement thereto  with  respect  to  a given Series (collectively, the
Trust  Agreement")  among  the  Company,  as  depositor   or   transferor,  the
administrative agent, if any (the "Administrative Agent"), the servicer, if any
(the  "Servicer")  and the Trustee.  If so specified in the related  Prospectus
Supplement, Certificates  representing  beneficial  interests in the applicable
SPV will also be offered hereby.  The Term Assets may consist of one or more of
the following:  (i) one or more pools of revolving credit  card, charge card or
debit  card receivables (collectively, the "Receivables") generated  or  to  be
generated in the ordinary course of business in a portfolio of revolving credit
card, charge  card  or  debit  card accounts (collectively, the "Accounts"), or
(ii) a publicly issued asset backed security or pool of asset backed securities
("Credit  Card  Securities")  representing   an   interest  in  or  secured  by
Receivables.   The Term Assets consisting of Credit  Card  Securities  will  be
purchased by the  Company, the SPV or the Trust in the secondary market (either
directly or through an affiliate of the Company), and will not be acquired from
the issuer thereof  as part of any distribution by or pursuant to any agreement
with such issuer.  If  so  specified  in  the  related Prospectus Supplement, a
Series of Securities may also include or be secured  by, or the holders of such
Securities (the "Securityholders") may have the benefit  of, any combination of
insurance  policies,  letters of credit, reserve accounts and  other  types  of
rights or assets designed  to  support or ensure the servicing and distribution
of  amounts  due  in respect of the  Deposited  Assets  (collectively,  "Credit
Support").  See "Description  of  Securities"  and  "Description  of  Deposited
Assets and Credit Support."

Each Class of Securities of any Series will represent the right, which might be
senior to those of one or more of the other Classes of such Series, to  receive
specified portions of payments of principal, interest and certain other amounts
on  the  Deposited  Assets  in  the  manner described herein and in the related
Prospectus Supplement.  A Series may include  two  or more Classes differing as
to  the  timing,  sequential  order  or amount of distributions  of  principal,
interest  or  premium  and  one  or more Classes  within  such  Series  may  be
subordinated in certain respects to the Classes of such Series.

Except  as  otherwise  provided  herein   and   in  the  applicable  Prospectus
Supplement, the Company's only recourse obligations with respect to each Series
of  Securities  will  be,  pursuant to certain representations  and  warranties
concerning the Deposited Assets, to assign and deliver the Deposited Assets and
Certain related documents to  the  applicable  SPV  or  Trustee and, in certain
cases, to provide for the Credit Support, if any.  The principal obligations of
an  Administrative  Agent,  if  any  is  named  in  the  applicable  Prospectus
Supplement,  with  respect to a Series of Securities will be  pursuant  to  its
contractual administrative  obligations and, only as and to the extent provided
in the related Prospectus Supplement,  its  obligation  to  make  certain  cash
advances  in  the  event of payment delinquencies on the Deposited Assets.  See
"Description of the Securities - Advances in Respect of Delinquencies."

The Securities of each  Series  will  not represent a recourse obligation of or
interest in the Company, any SPV, any Administrative  Agent  or  any  of  their
respective affiliates, except to the limited extent described herein and in the
related  Prospectus  Supplement.   Neither  the  Securities  nor  the Deposited
Assets  (unless  otherwise  specified  in such Prospectus Supplement)  will  be
guaranteed or insured by any governmental  agency or instrumentality, or by the
Company, any SPV, any Administrative Agent or their respective affiliates.

Prospective  investors  should  consider  the factors  set  forth  under  "Risk
Factors" on pages 3 through 8.

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

THESE SECURITIES HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY  THE SECURITIES AND
EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION 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.

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

The  Securities  may  be  offered  and sold to or through underwriters, through
dealers or agents or directly to purchasers,  as  more  fully  described  under
"Plan  of  Distribution"  and  in  the  related  Prospectus  Supplement.   This
Prospectus  may  not  be  used to consummate sales of Securities offered hereby
unless accompanied by a Prospectus Supplement.

- --------------
Salomon Brothers Inc
- -------------------------------------------------------------------------------
The date of this Prospectus is September 15, 1997

<PAGE>


                             PROSPECTUS SUPPLEMENT

      The Prospectus Supplement  relating  to  a  Series  of  Securities  to be
offered  thereby  and  hereby will set forth, among other things, the following
with  respect to such Series:   (a)  the  specific  designation  and  aggregate
principal  amount,  (b)  the currency or currencies in which the principal (the
"Specified  Principal Currency"),  premium,  if  any  (the  "Specified  Premium
Currency"),  and   any   interest   (the  "Specified  Interest  Currency")  are
distributable (the Specified Principal Currency, the Specified Premium Currency
and  the Specified Interest Currency being  collectively  referred  to  as  the
"Specified  Currency"),  (c)  the  number  of  Classes of such Series and, with
respect  to  each  Class of such Series, its designation,  aggregate  principal
amount  or,  if  applicable,  notional  amount  and  authorized  denominations,
(d) certain information concerning the type, characteristics and specifications
of the Deposited Assets  and  any  Credit  Support  for  such  Series or Class,
(e) the relative rights and priorities of each such Class (including the method
for allocating collections from the Deposited Assets to the Securityholders  of
each  Class  and  the  relative ranking of the claims of the Securityholders of
each Class to such Deposited  Assets),  (f)  the  name  of  the Trustee and the
Administrative  Agent, if any, for such Series, (g) the Note Interest  Rate  or
Pass-Through Rate  (each  as  defined  below)  or  the  terms  relating  to the
applicable   method   of  calculation  thereof,  (h)  the  time  and  place  of
distribution (each such  date  a  "Distribution Date") of any interest, premium
(if any) and/or principal, (i) the  date  of  issue,  (j)  the  scheduled final
Distribution  Date,  if  applicable, (k) the offering price, (l) any  exchange,
whether mandatory or optional,  the  redemption  terms  and  any other specific
terms  of  Securities  of  each  such  Series  or  Class.  See "Description  of
Securities-General" for a listing of other items that  may  be specified in the
applicable Prospectus Supplement.


                             AVAILABLE INFORMATION

      The  Company  is  subject  to  the  informational  requirements   of  the
Securities  Exchange  Act  of  1934,  as  amended  (the "Exchange Act"), and in
accordance therewith files reports and other information  with  the  Securities
and  Exchange  Commission  (the  "Commission").   Reports and other information
concerning  the Company can be inspected and copied  at  the  public  reference
facilities maintained  by  the Commission at Room 1024, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at the Commission's Regional Offices at Seven World
Trade Center, New York, New  York  10048,  and  Northwestern Atrium Center, 500
West  Madison  Street, Suite 1400, Chicago, Illinois  60661.   Copies  of  such
material can be  obtained  upon  written  request  addressed to the Commission,
Public Reference Section, 450 Fifth Street, N.W., Washington,  D.C.  20549,  at
prescribed rates.  The Company does not intend to send any financial reports to
Securityholders.

      The  Company  has  filed  with the Commission a registration statement on
Form  S-3  (together  with  all  amendments  and  exhibits,  the  "Registration
Statement") under the Securities Act  of  1933,  as  amended  (the  "Securities
Act"),  relating to the Securities.  This Prospectus does not contain  all  the
information set forth in the Registration Statement, certain parts of which are
omitted in  accordance  with  the rules and regulations of the Commission.  For
further information, reference is hereby made to the Registration Statement.


                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      All documents filed by the  Company  pursuant to Section 13(a), 13(c), 14
or 15(d) of the Exchange Act subsequent to the  date  of  this  Prospectus  and
prior  to  the termination of the offering of the Securities shall be deemed to
be incorporated  by  reference  in  this  Prospectus.   Any statement contained
herein or in a document incorporated or 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  herein  or  in  any
subsequently filed document which also  is  or  is deemed to be incorporated by
reference herein modifies or supersedes such statement.   Any such statement so
modified  or  superseded  shall  not  be  deemed,  except  as  so  modified  or
superseded, to constitute a part of this Prospectus.

      The Company will provide without charge to each person to whom  a copy of
this  Prospectus  is  delivered,  on  the  written  or oral request of any such
person, a copy of any or all of the documents incorporated herein by reference,
except  the exhibits to such documents (unless such exhibits  are  specifically
incorporated by reference in such documents).  Written requests for such copies
should be  directed  to  the Secretary of Structured Products Corp., in care of
Salomon Inc, Seven World Trade  Center,  New  York,  New York 10048.  Telephone

<PAGE>


requests  for  such  copies should be directed to the Secretary  of  Structured
Products Corp. at (212) 783-7000.


                          REPORTS TO SECURITYHOLDERS

      The Trustee will  mail  (or  cause  to be mailed) reports concerning each
Series of the Trust to all Securityholders  of  the  related Series on or about
each Distribution Date.  See "Description of the Trust  Agreement  - Reports to
Securityholders;  Notice"  and  "Description  of  the  Indenture  - Reports  to
Noteholders; Notice."


                        IMPORTANT CURRENCY INFORMATION

      Purchasers  are  required  to  pay  for  each  Security  in the Specified
Principal Currency for such Security.  Currently, there are limited  facilities
in the United States for conversion of U.S. dollars into foreign currencies and
vice  versa,  and  banks  do  not  currently offer non-U.S. dollar checking  or
savings account facilities in the United  States.   However,  if requested by a
prospective purchaser of a Security having a Specified Principal Currency other
than U.S. dollars, Salomon Brothers Inc (the "Offering Agent") will arrange for
the exchange of U.S. dollars into such Specified Principal Currency  to  enable
the purchaser to pay for such Security.  Such request must be made on or before
the  fifth  Business  Day  (as defined below) preceding the date of delivery of
such Security or by such later  date  as  is  determined by the Offering Agent.
Each such exchange will be made by the Offering Agent on such terms and subject
to such conditions, limitations and charges as the Offering Agent may from time
to  time establish in accordance with its regular  foreign  exchange  practice.
All costs of exchange will be borne by the purchaser.

      References  herein to "U.S. dollars," "U.S.$," "USD," "dollar" or "$" are
to the lawful currency of the United States.


                                 RISK FACTORS

      LIMITED LIQUIDITY.   There  will  be  no  market for any Series (or Class
within such Series) of Securities prior to the issuance  thereof, and there can
be no assurance that a secondary market will develop or, if  it  does  develop,
that  it  will  provide  Securityholders  with  liquidity of investment or will
continue for the life of such Securities.

      LIMITED OBLIGATIONS AND INTERESTS.  The Securities  will  not represent a
recourse  obligation  of  or interest in the Company, any SPV or any  of  their
respective affiliates.  The  Securities  of  each Series will not be insured or
guaranteed by any government agency or instrumentality,  the  Company, any SPV,
any  Person affiliated with the Company or any SPV, or any other  Person.   The
obligations,  if  any,  of  the  Company  with respect to the Securities of any
Series will only be pursuant to certain limited representations and warranties.
The Company does not have, and is not expected  in  the  future  to  have,  any
significant  assets  with  which to satisfy any claims arising from a breach of
any representation or warranty.   If, for example, the Company were required to
repurchase a Term Assets with respect  to  which  the  Company  has  breached a
representation  or  warranty, its only sources of funds to make such repurchase
would  be  from  funds  obtained   from  the  enforcement  of  a  corresponding
obligation, if any, on the part of the  seller  of  such  Term  Assets  to  the
Company,  or  from  a  reserve  fund  established  to  provide  funds  for such
repurchases.   The Company has no obligation to establish or maintain any  such
reserve fund.

      CREDIT SUPPORT;  LIMITED  ASSETS.   Although any Series (or Class of such
Series) of Securities may include or be secured  by,  or the Securityholders of
such Securities may have the benefit of, certain assets  which  are designed to
support  the  payment  upon,  or otherwise ensure the servicing or distribution
with respect to, the Deposited  Assets  related  to  such  Series  or  Class as
described in the related Prospectus Supplement, the Securities do not represent
recourse  obligations  of  the Company, any SPV, any Administrative Agent,  any
Servicer or any of their respective  affiliates and, unless otherwise specified
in the applicable Prospectus Supplement,  are  not insured or guaranteed by the

					2
<PAGE>

Company,  any  SPV,  any  Administrative  Agent, any  Servicer,  any  of  their
affiliates  or  any  other  person  or entity.   Accordingly,  Securityholders'
receipt of distributions in respect of  the  Securities will depend entirely on
the performance of an receipt of payments with  respect to the Deposited Assets
and any Credit Support identified in the related  Prospectus  Supplement.   See
"Description of Deposited Assets and Credit Support."

      PAYMENTS  AND MATURITY.  The timing of distributions of interest, premium
(if any) and principal  of  any  Series (or of any Class within such Series) of
Securities may be affected by a number of factors, including the performance of
the  related  Deposited  Assets,  the   extent   of   any  early  amortization,
acceleration  of  payment  rate,  slow  down of payment rate  or  extension  of
maturity  or amortization with respect to  the  related  Deposited  Assets  (or
portion thereof)  and the manner and priority in which the collections from the
Term Assets and any  other Deposited Assets are allocated to each Class of such
Series.  Certain of these factors may be influenced by a variety of accounting,
tax, economic, social  and  other  factors.  The Receivables may be paid at any
time and there can be no assurance that  there  will be new Receivables created
in the Accounts, that additional Receivables will  be  available  or  that  any
particular   pattern  of  accountholder  repayments  will  occur.   The  actual
principal payment  rate on the Receivables will depend on, among other factors,
the rate of accountholder  repayments,  the  timing of the receipt of repayment
and the rate of default by accountholders.  Accountholder monthly payment rates
with respect to the Accounts are dependent upon a variety of factors, including
seasonal purchasing and payment habits of accountholders,  the  availability of
other sources of credit, general economic conditions, tax laws and the terms of
the  Accounts (which are subject to change by the owner of such Accounts).   No
assurance  can  be  given  as  to  the  accountholder  payment rates which will
actually occur in any future period.  The actual principal  payment rate on the
Credit  Card  Securities  will,  similarly, depend on the payment  and  default
performance  with  respect  to  the Receivables  underlying  such  Credit  Card
Securities.  As a result of the foregoing,  no  assurance  can  be given that a
Security  will  receive  its  final  principal  payment  when expected or  that
principal payments with respect to a Security will follow any expected pattern.

      A  decline in the amount of Receivables in the Accounts  for  any  reason
(including  the  decision by accountholders to use competing sources of credit,
an economic downturn  or  other  factors)  could result in the occurrence of an
early amortization event with respect to a Security  (such  an event, an "Early
Amortization  Event") and the commencement of the principal repayment  of  such
Security earlier  than expected (an "Early Amortization Period").  A decline in
the amount of Receivables  in  the  Accounts relating to a Credit Card Security
for  any reason (including the decision  by  accountholders  to  use  competing
sources  of  credit, an economic downturn or other factors) could result in the
occurrence of  an  early amortization event, pay out event or liquidation event
with respect to a Credit  Card  Security  (such  an event, a "Term Assets Early
Amortization Event") and the commencement of the principal  repayment  of  such
Credit  Card  Security earlier than expected (a "Term Assets Early Amortization
Period").  See  the  related  Prospectus  Supplement  for a discussion of other
events,   including   events   relating   to   portfolio  yield,  breaches   of
representations and warranties, insolvency or bankruptcy and investment company
status, which might lead to the commencement of  the  Early Amortization Period
with  respect to a Security or the Term Assets Early Amortization  Period  with
respect to a Credit Card Security.

      CERTAIN  LEGAL ASPECTS.  Each seller of Receivables (each, a "Seller") to
the Company will warrant in its pooling and servicing agreement, master pooling
and servicing agreement,  sale  and  servicing  agreement  or  trust  agreement
(collectively,  an "Agreement") that the transfer of the Receivables by  it  is
and will be either  a  valid  transfer  and  assignment of all right, title and
interest in the Receivables by it is and will  be  either  a valid transfer and
assignment of all right, title and interest in the Receivables and all proceeds
thereof  or  the grant of a security interest in the Receivables.   The  Seller
will take certain  actions required to perfect the interest in the Receivables.
The Seller will warrant that if the transfer by it of the Receivables is deemed
to be a grant of security  interest  in  the Receivables, there will be a first
priority  perfected  security  interest  therein.    If  the  transfer  of  the
Receivables and all proceeds thereof is deemed to created  a  security interest
therein,  a  tax  or  government lien on property of the Seller arising  before
Receivables come into existence  may  have  priority  over   the Trust's or the
SPV's interest in such Receivables.

      If any Seller is a regulated financial institution, to the  extent that a
Seller grants a security interest in the Receivables and that security interest
is validly perfected before any insolvency of the Seller and is not  granted or
taken  in  contemplation  of insolvency or with the intent to hinder, delay  or

					3
<PAGE>


defraud the Seller or its creditors,  that  security  interest  should  not  be
subject  to avoidance in the event of insolvency and receivership, and payments
to the Trust  or  the SPV with respect to the Receivables should not be subject
to recovery by a conservator  or  receiver  for  the  Seller.  If, however, the
conservator or receiver were to assert a contrary position,  or were to require
the Company, the Trust or the SPV to establish its right to those  payments  by
submitting  to  and  completing the administrative claims procedure established
under the Financial Institutions  Reform,  Recovery and Enforcement Act of 1989
("FIRREA"),  or  the  conservator  or  receiver  were  to  request  a  stay  of
proceedings  with respect to the Seller as provided  under  FIRREA,  delays  in
payments on the  Securities  and  possible  reductions  in  the  amount of this
payments could occur.  In the event of a servicer default under the  Agreement,
if  a  conservator or receiver is appointed for the servicer of the Receivables
(the "Servicer"),  and  no  servicer default other than such conservatorship or
receivership or insolvency of  the Servicer exists, the conservator or receiver
may  have  the  power to prevent the  transfer  of  servicing  to  a  successor
Servicer.  If a conservator  or receiver were appointed for the Seller pursuant
to the Agreement, new principal  receivables would not be transferred under the
Agreement and the Receivables (or  a  portion  thereof) allocated in accordance
with  the Agreement would be sold, thereby causing  early  termination  of  the
Agreement  and  a loss to Securityholders if the net proceeds of such sale were
insufficient to pay  such  Securities in full.  Upon the occurrence of an Early
Amortization Event, if a conservator  or  receiver was appointed for the Seller
and no Early Amortization Event other than  such  conservatorship, receivership
or insolvency of the Seller existed, the conservator  or  receiver may have the
power to prevent the early sale, liquidation or disposition  of the Receivables
and  the  commencement  of  the  Early  Amortization  Period.   In addition,  a
conservator  or  receiver  for  the  Seller  may have the power to cause  early
payment of the Securities.

      If any Seller acquired the Receivables from  the  originator  thereof  or
other  entity  subject  to  the  U.S.  Bankruptcy  Code  (any  such  entity, an
"Originator"),  the Originator will have warranted that the sale of Receivables
by it to the Seller  is  a  valid  sale.  Notwithstanding the foregoing, if the
Originator were to become a debtor in  a  bankruptcy  case  and  a  creditor or
trustee  in  bankruptcy  of  the Originator or the Originator were to take  the
position  that  the  sale  of  the   Receivables   to   the  Seller  should  be
recharacterized  as  a  pledge, then delays in payments of collections  on  the
Receivables could occur or  (should  a  court  rule  in favor of such creditor,
trustee  or  the Originator) reductions in the amount of  such  payments  could
result.

      Assuming the transaction between an Originator and a Seller is treated as
a  sale,  the assets  of  the  Seller  would  not  generally  be  part  of  the
Originator's  bankruptcy  estate and would not be available to the Originator's
creditors.  Thee can be no  assurance,  however,  that a creditor or trustee in
bankruptcy  of the Originator might not seek a court  order  consolidating  the
assets and liabilities  of  the  Seller  with  those  of  the  Originator.   If
successfully  sought, such an order might make a Seller's assets (including the
Receivables)  available  to  the  Originator's  creditors  in  bankruptcy.   In
addition, the U.S.  Court  of  Appeals for the Tenth Circuit has concluded that
accounts receivable sold by a debtor  prior  to  a filing for bankruptcy remain
property of the debtor's bankruptcy estate.

      The foregoing considerations regarding the insolvency  or bankruptcy of a
Seller or Originator of Receivables will also be applicable to  the issuer (the
"Term Assets Issuer") of a Credit Card Security or the person or  persons  from
which  such  Term  Assets Issuer acquired the Receivable underlying such Credit
Card Security.

      CONSUMER PROTECTION LAWS.  The relationship of cardholder and card issuer
is extensively regulated  by  Federal  and state consumer protection laws.  The
most significant of these laws include the  Federal Truth-in-Lending Act, Equal
Credit Opportunity Act, Fair Credit Reporting  Act,  Electronic  Funds Transfer
Act and, to the extent that a Seller is a bank, the National Bank  Act, as well
as  the  banking  statutes  of  the  state  in  which  the bank is located, and
comparable statutes in the states in which cardholders reside.   These statutes
impose  disclosure  requirements  when  an  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
practice in extending credit, and impose certain  limitations  on  the  type of
account-related  charges  that  may  be assessed.  Federal legislation requires
card issuers to disclose to consumers  the  interest  rates,  annual cardholder
fees,  grace  periods,  and balance calculation methods associated  with  their
accounts.  Cardholders are  entitled  under  current  law  to have payments and
credits applied to the account promptly to receive prescribed  notices  and  to
have billing errors resolved promptly.

      Various   proposed  laws  and  amendments  to  existing  laws  have  been
introduced in Congress  and  certain  state  and  local  legislatures  that, if
enacted, would further regulate the credit card industry.

      The  Company  or the SPV may be liable for certain violations of consumer
protection laws that apply to the Receivables, either as assignee of the Seller
with respect to obligations  arising before transfer of the Receivables or as a

					4
<PAGE>


party directly responsible for  obligations  arising  after  the  transfer.  In
addition,  a  cardholder  may be entitled to assert such violations by  way  of
setoff against his obligation to pay the amount of Receivables owing.  A Seller
will covenant in the Agreement  to accept the transfer of all Receivables in an
Account if any Receivable in such account has not been created in compliance in
all material respects with the requirements of such laws, if such noncompliance
has a material adverse effect on  the  interest  of  securityholders under such
Agreement.  Each Agreement will also provide for the Trust to be indemnified by
the Seller or Servicer, among other things, for any liability arising from such
violations.

      Application of Federal and state bankruptcy and  debtor relief laws would
affect  the interest of the Securityholders in the Receivables,  if  such  laws
result in any Receivables being written off as uncollectible.

      CERTAIN  LEGAL  CONCERNS  APPLICABLE  TO  ACCOUNTS.  In October 1991, the
United States District Court for the State of Massachusetts held that Greenwood
Trust Company (a federally-insured, Delaware-chartered  bank  that  issues  the
Discover  credit  card) was prohibited by Massachusetts law from assessing late
charges on credit card accounts of Massachusetts residents.  On August 6, 1992,
that decision was reversed  by the United States Court of Appeals for the First
Circuit, which held that the  Massachusetts  law  was  preempted by federal law
permitting  the  charges  in question.  In November 1992, the  Commonwealth  of
Massachusetts petitioned the  United  States  Supreme Court to accept the case.
On  January  11,  1993,  the  U.S. Supreme court denied  the  petition  of  the
Commonwealth to review the decision  of the First Circuit.  Since October 1991,
a number of lawsuits and administrative  actions  have  been  filed  in several
states against out-of-state banks (both federally insured state-chartered banks
and  federally  insured  national  banks)  which  issue  cards.   These actions
challenge  various  fees  and charges (such as late fees, over-the-limit  fees,
returned  payment check fees  and  annual  membership  fees)  assessed  against
residents of  the states in which such suites were filed, based on restrictions
or prohibitions under such states' laws alleged to be applicable to the out-of-
state cards issuers.   There  can  be no assurance that one of the Sellers will
not  be  named  as a defendant in future  lawsuits  or  administrative  actions
challenging the fees  and  charges which it assesses residents of other states.
The California Supreme Court  in  March  1992 refused to review a lower court's
determination that the practice by Wells Fargo  Bank of charging its cardholder
over-the-limit  and  late payment fees violated California  laws  that  require
banks to limit such charges  to  their costs.  Such actions and similar actions
which may be brought in other states  as  a result of such actions, if resolved
adversely to card issuers, could have the effect  of  limiting certain charges,
other  than  periodic finance charges, that could be assessed  on  accounts  of
residents of such  states  and  could  require  card issuers to pay refunds and
civil penalties with respect to charges previously  imposed  on  cardholders in
such  states.   Consequently,  such actions could have an adverse impact  on  a
Seller's  card  operations.   One  potential  effect  of  any  such  litigation
involving a Seller, if successful, would  be  to  reduce the portfolio yield on
the affected Receivables.  If such a reduction occurs,  an  Early  Amortization
Event or Term Assets Early Amortization Event may occur.

      COMPETITION.   The  credit  card  and  charge  card industries are highly
competitive.   There  is  increased  competitive  use  of  advertising,  target
marketing and pricing competition in interest rates and annual  cardholder fees
as both traditional and new credit card and charge card issuers seek  to expand
or to enter the market.  As a result of this competition, certain major  credit
card  and  charge card issuers may assess finance charges for selected portions
of their portfolios  at  rates lower than the rates currently being assessed on
the Accounts.  A Seller's ability to compete in the credit card and charge card
industry will affect its ability to generate new Receivables.  In addition, the
generation of Receivables  by  a  Seller  may be partly or completely dependent
upon sales at one or more retail stores.  In  such  a  case, competition in the
retail  industry  will  also  affect  the  Seller's  ability  to  generate  new
Receivables.

      BASIC  RISK.   If  so  specified in the related Prospectus Supplement,  a
portion of the Accounts will have  finance charges set at a variable rate above
a designated prime rate or other designated  index.   A Series offered pursuant
hereto  may bear interest at a fixed rate or at a floating  rate  based  on  an
index other  than  the  prime  rate  or  other designated index.  If there is a
decline in the prime rate or other designated  index, the amount of collections

					5
<PAGE>


of  finance charge Receivables on such Accounts may  be  reduced,  whereas  the
amounts  payable  as  interest  on such Series and other amounts required to be
funded out of finance charge Receivables with respect to such Series may not be
similarly reduced.  In such a case, an Early Amortization Event with respect to
such Series or a Term Assets Early  Amortization Event with respect to a Credit
Card Security underlying such Series may occur.

      SOCIAL, GEOGRAPHIC AND ECONOMIC  FACTORS.   Changes  in card use, payment
patters  and the rate of defaults by cardholder may result from  a  variety  of
social, economic  and geographic factors.  Economic factors include the rate of
inflation and relative  interest  rates  offered  for  various  types of loans.
Adverse  changes  in  economic  conditions in any states where cardholders  are
located could have a direct impact  on  the  timing and amount of payments on a
Series.   The  Company  is unable to determine and  has  no  basis  to  predict
whether, or to what extent,  economic, social or geographic factors will affect
future card use or repayment patters or payments on the Securities of a Series.
New credit card issuers have been  entering the market while other issuers have
been  seeking  to expand market share  through  increased  advertising,  target
marketing and pricing  competition.   Additionally,  the  use  of  incentive or
affinity  programs  (e.g.,  gift  awards for card usage) may affect card  usage
patters.

      A SELLER'S ABILITY TO CHANGE  TERMS  OF  THE RECEIVABLES.  Any Seller may
have the right to determine the finance charges  and the other fees and charges
which  will  be  applicable from time to time on its  Accounts,  to  alter  the
minimum monthly payment required under the Accounts and to change various other
terms of its agreements  with  cardholders  with  respect  to  the Accounts.  A
decrease in the finance charges and the other fees and charges assessed  on the
Accounts would decrease the effective yield on the Accounts and could result in
the  occurrence of an Early Amortization Event with respect to a Series offered
pursuant  hereto  or  a  Term Assets Early Amortization Event with respect to a
Credit Card Security underlying  such  Series  and  commencement  of  an  Early
Amortization Period or Term Assets Early Amortization Period, as applicable.

      Under an Agreement, a Seller may agree that, unless required by law or as
is otherwise necessary, in its good faith judgment, to maintain its credit card
business  on a competitive basis, it will not reduce the annual percentage rate
at which finance  charges are assessed on the Receivables or the other fees and
changes assessed on  the  Accounts,  if, as a result of such reduction, the Net
Portfolio Yield as of such date would  be  less  than the Base Rate.  The terms
"Base  Rate"  and  "Net Portfolio Yield" have the meanings  set  forth  in  the
Prospectus Supplement  reacting  to  each Series.  The Seller may also covenant
that it will change the terms relating  to  the  Accounts only if the change is
made applicable to the comparable segment of the accounts owned and serviced by
the  Seller with characteristics the same as or substantially  similar  to  the
Account,  except  as  otherwise  restricted  by  the  terms  of  the applicable
cardholder  agreement.   In  servicing  Accounts, a Servicer will generally  be
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 set forth above, there are generally  no  restrictions  on  the ability of a
Seller to change the terms of the Accounts or the Receivables.  There can be no
assurance that changes in applicable law, changes in the marketplace or prudent
business practice might not result in a determination by a Seller  to  decrease
finance  charges  or  other  fees  and  charges  for existing accounts, or take
actions which would otherwise change the terms of  the Accounts.  The foregoing
considerations are also generally applicable to the  Receivables  and  Accounts
relating to a Credit Card Security.

      IMPACT  OF  ADDITIONAL  ACCOUNTS.  A Seller may be permitted to designate
additional Accounts ("Additional  Accounts")  the  Receivables of which will be
conveyed to the Company, a SPV or Trust on a discrete basis or automatically as
such  Additional  Accounts  are  created.   There  can  be  no  assurance  that
Receivables in such Additional Accounts will be of the same  credit  quality as
those Receivables previously conveyed to an SPV or a Trust.  In particular, the
Receivables  in  the  Additional  Accounts  may  be  originated using different
criteria, be originated by a different Originator and  be  of  a different type
than those in the previously designated Accounts.  The foregoing considerations
are  also  generally applicable to the Receivables and Accounts relating  to  a
Credit Card Security.

      TAX CONSIDERATIONS.  The Federal income tax consequences of the purchase,
ownership and  disposition of the Securities and the tax treatment of any Trust
will depend on the  specific  terms  of  the  Securities, any Trust, any Credit
Support and the Deposited Assets.  See the description  under  "Certain Federal
Income Tax Considerations" in the related Prospectus Supplement.

      RATING  OF THE SECURITIES.  At the time of issue, the Securities  of  any
given Series (or  each  Class  of  such  Series that is offered hereby) will be
rated  in one of the investment grade categories  by  one  or  more  nationally
recognized  rating agencies (a "Rating Agency").  Unless otherwise specified in
the applicable  Prospectus  Supplement,  the  rating  of any Series or Class of

					6
<PAGE>


Securities is based primarily on the related Deposited  Assets  and  any Credit
Support  and  the relative priorities of the Securityholders of such Series  or
Class to receive collections from, and to assert claims against, such Deposited
Assets and any Credit Support.  The rating is not a recommendation to purchase,
hold or sell Securities,  inasmuch as such rating does not comment as to market
price or suitability for a  particular  investor.  In addition, the rating does
not address the likelihood that the principal  amount  of  any  Series or Class
will be paid prior to any final legal maturity date.  There can be no assurance
that  the  rating will remain for any given period of time or that  the  rating
will not be  lowered  or  withdrawn  entirely  by  the  Rating Agency if in its
judgment circumstances in the future so warrant.  Any Class  or  Classes  of  a
given  Series  of Securities may not be offered pursuant to this Prospectus, in
which case such Class or Classes may or may not be rated in an investment grade
category by a Rating Agency.

      GLOBAL SECURITIES.   Unless otherwise specified in the related Prospectus
Supplement, the Securities of  each  Series (or, if more than one Class exists,
each Class of such Series) will initially  be represented by one or more Global
Securities deposited with, or on behalf of, a Depositary (as defined below) and
will not be issued as individual definitive  Securities  to  the  purchasers of
such  Securities.   Consequently,  unless  and until such individual definitive
Securities of a particular Series or Class are issued, such purchasers will not
be  recognized  as  Securityholders  under the applicable  Indenture  or  Trust
Agreement.   Hence, until such time, such  purchasers  will  only  be  able  to
exercise the rights  of  Securityholders  indirectly through the Depositary and
its respective participating organizations and, as a result, the ability of any
such  purchaser to pledge that Security to persons  or  entities  that  do  not
participate  in  the  Depositary's  system, or to otherwise act with respect to
such  Security,  may  be  limited.   See  "Description   of  Securities  Global
Securities" and "Limitations on Issuance of Bearer Securities"  and any further
description contained in the related Prospectus Supplement.

      CURRENCY RISKS.  The Securities of any given Series (or Class within such
Series) may be denominated in a currency other than U.S. dollars  to the extent
specified  in the applicable Prospectus Supplement.  The Prospectus  Supplement
relating to  such  a  Series  or  Class  will describe the currency risks of an
investment  in  such  Securities;  however,  prospective   purchasers  of  such
Securities should also consult their own financial and legal advisors as to the
risks entailed by an investment in such Securities denominated  in  a  currency
other than U.S. dollars.  Such Securities are not an appropriate investment for
persons  who are unsophisticated with respect to foreign currency transactions.
See "Currency Risks."

      PASSIVE   NATURE  OF  HOLDING  OF  DEPOSITED  ASSETS.   Unless  otherwise
specified in the  applicable Prospectus Supplement, the Trustee with respect to
any Series of Notes (an "Indenture Trustee") will hold the Deposited Assets (or
interest  therein) pledged  to  the  Noteholders  pursuant  to  the  applicable
Indenture.   The  Trustee  with  respect  to  any  Series  of  Certificates  (a
"Certificate  Trustee")  will  hold the Deposited Assets for the benefit of the
Certificate holders pursuant to  the  applicable  Trust Agreement.  The related
Deposited  Assets  will  generally be held to maturity  and  not  disposed  of,
regardless of adverse events,  financial  or  otherwise,  which  may affect any
Seller  any  Term  Assets  Issuer or the value of the Deposited Assets.   Under
certain circumstances the holders  of  the Securities may direct the Trustee to
dispose  of all or a portion of the Deposited  Assets  or  take  certain  other
actions in respect of the Deposited Assets.

      The  Prospectus  Supplement  for each Series of Securities will set forth
information regarding additional risk  factors,  if  any,  applicable  to  such
Series (and each Class within such Series).


                                  THE COMPANY

      The  Company  was  incorporated  in the State of Delaware on November 23,
1992,  as  an  indirect, wholly-owned, limited-purpose  finance  subsidiary  of
Salomon Inc.  The  Company  will not engage in any business or other activities
other than issuing and selling  securities  from  time  to  time and acquiring,
owning, holding, pledging and transferring assets (including  Deposited  Assets
and Credit Support) in connection therewith or with the creation of a SPV  or a
Trust  and  in  activities related or incidental thereto.  The Company does not
have, nor is it expected  to  have,  any  significant unencumbered assets.  The
Company's principal executive offices are c/o  Salomon  Inc.  Seven World Trade
Center, New York, New York 10048 (telephone (212) 783-7000).


					7
<PAGE>

      In  the  event  that the Company establishes an SPV for purposes  of  the
issuance of Securities,  the  SPV applicable to any Series will be described in
the  related Prospectus Supplement.   Each  SPV  will  be  a  special  purpose,
bankruptcy-remote  entity  and  may take the form of a business trust, an owner
trust  or  a  limited  liability company.   If  so  specified  in  the  related
Prospectus Supplement, equity  interests  in the applicable SPV will be offered
hereby.  The Company may also sell equity interests  in an SPV to affiliates of
the Company or third parties in negotiated private transactions.


                                USE OF PROCEEDS

      Unless otherwise specified in the applicable Prospectus  Supplement,  the
net proceeds to be received from the sale of each Series or Class of Securities
(whether  or  not  offered  hereby)  will  be  used by the Company or an SPV to
purchase  the  related  Deposited Assets (or provide  a  Trust  with  funds  to
purchase such Deposited Assets)  and  arrange certain Credit Support including,
if specified in the related prospectus  Supplement,  making  required  deposits
into   any   reserve   account   or  other  account  for  the  benefit  of  the
Securityholders  of such Series or  Class.   Any  remaining  net  proceeds,  if
any,will be used by the Company for general corporate purposes.


                        ASSIGNMENT OF DEPOSITED ASSETS;
                              FORMATION OF TRUST

      An SPV will  pledge  the Deposited Assets for each Series of Notes to the
Indenture  Trustee  named  in the  applicable  Prospectus  Supplement,  in  its
capacity as trustee for the  benefit  of  the  Noteholders of such Series.  The
Company or an SPV will assign or transfer the Deposited  Assets for each Series
of Certificates to the Trust, for the benefit of the Certificateholders of such
Series.  The term "Trustee," as used herein, refers to the Indenture Trustee or
the Certificate Trustee, as applicable.  The Trustee named  in  the  applicable
Prospectus  Supplement  will  administer  the Deposited Assets pursuant to  the
Indenture or the Trust Agreement and will receive  a fee for such services (the
"Trustee's Fee").  Any Administrative Agent named in  the applicable Prospectus
Supplement  will  perform  such  tasks  as  are specified therein  and  in  the
Indenture or the Trust Agreement and will receive  a fee for such services (the
"Administration Fee") as specified in the Prospectus Supplement.

      Unless  otherwise  stated  in  the  Prospectus  Supplement,  the  pledge,
transfer or assignment of the Deposited Assets to the Trustee  will  be without
recourse.  To the extent provided in the applicable Prospectus Supplement,  the
obligations  of  an Administrative Agent, if any, so named therein with respect
to  the  Deposited  Assets   will   consist   primarily   of   its  contractual
administrative obligations, if any, under the Indenture or the Trust Agreement,
its  obligation,  if  any,  to  make  certain  cash  advances  in the event  of
delinquencies  in payments on or with respect to any Deposited Assets  and  its
obligations, if  any, to purchase Deposited Assets as to which there has been a
breach  of  certain   representations   and  warranties  or  as  to  which  the
documentation is materially defective.  The  obligations  of  an Administrative
Agent, if any, named in the applicable Prospectus Supplement to  make  advances
will  be  limited  to  amounts  which  any  such  Administrative Agent believes
ultimately would be recoverable under any Credit Support,  insurance  coverage,
the  proceeds  of  liquidation  of  the  Deposited Assets or from other sources
available for such purposes.

      Unless  otherwise  provided in the related  Prospectus  Supplement,  each
Series of Notes will be secured  by,  and  each  Series  of  Certificates  will
represent  a  beneficial  interest  in, (i) such Deposited Assets, or interests
therein, exclusive of any interest in  such  assets  (the  "Retained Interest")
retained by the Company, any SPV or any previous owner thereof, as from time to
time  are specified in the applicable Indenture or Trust Agreement;  (ii)  such
assets  as  from  time  to  time  are  identified  as  deposited in the related
Certificate   Account;   (iii)  property,  if  any,  acquired  on   behalf   of
Securityholders  by foreclosure  or  repossession  and  any  revenues  received
thereon; (iv) those  elements  of Credit Support, if any, provided with respect
to any Class within such Series  that  are  specified as such in the applicable
Prospectus Supplement, as described therein and under "Description of Deposited
Assets and Credit Support - Credit Support":  (v)  the rights of the Company or
an SPV under the agreement or agreements entered into  by the Trustee on behalf

					8
<PAGE>


of the Securityholders which constitute, or pursuant to  which  the Trustee has
acquired, such Deposited Assets; and (vi) the rights of the Trustee in any cash
advance, reserve fund or surety bond, if any.

      In  addition,  to  the  extent  provided  in  the  applicable  Prospectus
Supplement,  the  Company  will  obtain  Credit Support for the benefit of  the
Securityholders  of  any  related  Series (or  Class  within  such  Series)  of
Securities.


                       MATURITY AND YIELD CONSIDERATIONS

      Each  Prospectus  Supplement will,  to  the  extent  applicable,  contain
information with respect  to  the  type  and,  if applicable, maturities of the
related Term Assets and the terms, if any, upon  which  such Term Assets may be
subject to early redemption (either by the applicable obligor  or pursuant to a
third-party  call  option),  repayment (at the option of the holders  thereof),
amortization or extension of maturity  or  amortization.  The provisions of the
Term Assets with respect to the foregoing will,  unless  otherwise specified in
the applicable Prospectus Supplement, affect the weighted  average  life of the
related Series of Securities.

      The effective yield to holders of the Securities of any Series (and Class
within such Series) may be affected by various features of the Deposited Assets
or  any  Credit  Support  or  the  manner  and  priorities  of  allocations  of
collections  with  respect  to  such  Deposited Assets between the Classes of a
given  Series.  The yield to maturity of  any  Series  (or  Class  within  such
Series)  may  be  affected  by any optional or mandatory redemption, repayment,
amortization or extension of maturity of the related Term Assets.  A variety of
tax, accounting, economic, and other factors will influence the rate of payment
on the Receivables and whether  any  applicable  party  exercises  any right of
redemption,  repurchase  or extension in respect of Receivables or Credit  Card
Securities.

      Collections on the underlying  Receivables  may  vary because among other
things,  borrowers may make payments during any month as  low  as  the  minimum
monthly payment  for  such month or as high as the entire outstanding principal
balance plus accrued interest and the fees and charges thereon.  It is possible
that borrowers may fail  to  make  the  minimum  payments.   Collections on the
Receivables  may  also  vary due to seasonal purchasing and payment  habits  of
borrowers.   All  else remaining  equal,  if  prevailing  interest  rates  fall
significantly below  the interest rates on the related Accounts, the likelihood
of repayment of the Receivables would be expected to increase.

      Unless otherwise  specified  in  the  related Prospectus Supplement, each
Credit Card Security will be subject to repayment upon the occurrence of a Term
Assets Early Amortization Event.  The maturity and yield on the Securities will
be  affected by any early repayment of the Term  Assets  as  a  result  of  the
occurrence  of a Term Assets Early Amortization Event.  See "Description of the
Deposited Assets - Term Assets Early Amortization Events."

      The extent  to  which  the  yield to maturity of such Securities may vary
from the anticipated yield due to the  rate  and  timing  of  payments  on  the
Deposited  Assets  will depend upon the degree to which they are purchased at a
discount or premium  and  the degree to which the timing of payments thereon is
sensitive to the rate and timing of payments on the Deposited Assets.

      The yield to maturity of any Series (or Class) of Securities will also be
affected  by  variations  in  the   interest   rates  applicable  to,  and  the
corresponding payments in respect of, such Securities,  to  the extent that the
applicable Note Interest Rate or Pass-Through Rate for such Series  (or  Class)
is  based on variable or adjustable interest rates.  With respect to any Series
of Securities,  disproportionate  principal  payments  (whether  resulting from
differences  in  amortization schedules, payments due on scheduled maturity  or
upon early redemption  or  amortization)  on  the  related  Term  Assets having
interest rates higher or lower than the then applicable Note Interest  Rates or
Pass-Through Rates applicable to such Securities may affect the yield thereon.

      The  Prospectus  Supplement  for each Series of Securities will set forth
additional information regarding yield  and  maturity considerations applicable
to such Series (and each Class within such Series)  and  the  related Deposited
Assets, including the applicable Term Assets.


					9
<PAGE>


                           DESCRIPTION OF SECURITIES

      Each Series (or, if more than one Class exists, the Classes  within  such
Series)  of Notes will be issued pursuant to an Indenture.  A form of Indenture
is attached as an exhibit to the Registration Statement.  The provisions of the
applicable  Indenture  may  vary  depending  upon the nature of the Notes to be
issued thereunder and the nature of the Deposited Assets and the Credit Support
of a Series.

      Each Series (or, if more than one Class  exists,  the Classes within such
Series) of Certificates representing beneficial interests  in  a  Trust will be
issued pursuant to a Trust Agreement.  A form of Trust Agreement is attached as
an  exhibit  to  the  Registration Statement.  The provisions of the applicable
Trust Agreement may vary  depending  on  the nature of the Deposited Assets and
the Credit Support of a Series.

      The following summaries describe certain  provisions  of the Indenture or
Trust  Agreement  which  may  be applicable to each Series of Securities.   The
applicable Prospectus Supplement  for  a Series of Securities will describe any
provision of the Indenture or Trust Agreement  that materially differs from the
description thereof contained in this Prospectus.   The  following summaries do
not purport to be complete and are subject to the detailed  provisions  of  the
forms of Indenture and Trust Agreement to which reference is hereby made for  a
full  description of such provisions, including the definition of certain terms
used, and  for other information regarding the Securities.  As used herein with
respect to any Series, the term "Security" refers to all the Securities of that
Series, whether or not offered hereby and by the related Prospectus Supplement,
unless the context otherwise requires.

      A copy  of  the  applicable  series  supplement to the Indenture or Trust
Agreement relating to each Series of Securities  issued  from time to time will
be filed by the Company as an exhibit to a Current Report  on  Form  8-K  to be
filed with the Commission following the issuance of such Series.

GENERAL

      There  is  no  limit on the amount of Securities that may be issued under
the Indenture or the Trust Agreement, and the Indenture and the Trust Agreement
will provide that Securities of the applicable Series may be issued in multiple
Classes.  The Series (or  Classes  within  such  Series)  of Certificates to be
issued under the Trust Agreement will represent the entire beneficial ownership
interest in the Trust for such Series created pursuant to the  Trust  Agreement
and each such Class will be entitled to certain relative priorities to  receive
specified collections from, and a certain percentage ownership interest of  the
assets  deposited  in,  such  Trust,  all  as  identified  and described in the
applicable Prospectus Supplement.  The Series (or Classes within  such  Series)
of   Notes  to  be  issued  under  the  Indenture  will  represent  the  entire
indebtedness of the applicable SPV secured by the Deposited Assets with respect
to such  Series  and  each  such  Class  will  be  entitled to certain relative
priorities to receive specified collections from the assets securing the Notes,
as  described in the applicable Prospectus Supplement.   If  specified  in  the
related  Prospectus  Supplement,  equity  interests in such an SPV will also be
offered hereby.  Such equity interest will  represent  rights  to the Deposited
Assets and the proceeds thereof not required to be applied toward  the Notes of
such  SPV,  as  well  as  such  other rights as may be specified in the related
Prospectus Supplement.  See "Description of Deposited Assets and Credit Support
- - Collections."

      Reference is made to the related  Prospectus Supplement for a description
of the following terms of the Series (and  if  applicable,  Classes within such
Series) of Securities in respect of which this Prospectus and  such  Prospectus
Supplement  are  being  delivered:  (i) the title of such Securities; (ii)  the
Series of such Securities  and,  if  applicable,  the number and designation of
Classes  of  such  Series;  (iii)  certain  information  concerning  the  type,
characteristics  and  specifications  of  the Deposited Assets  being  conveyed
pursuant  to the related Indenture or deposited  into  or  transferred  to  the
related Trust  by  the  Company or the applicable SPV (and, with respect to any
Term Assets which at the  time of such deposit represents a significant portion
of  all  such  Deposited  Assets   and  any  related  Credit  Support,  certain
information concerning the terms of  each such Term Assets, the identity of the

				10
<PAGE>


issuer  or seller thereof and where publicly  available  information  regarding
such issuer  or  seller  may  be  obtained);  (iv)  the limit, if any, upon the
aggregate  principal amount or notional amount, as applicable,  of  each  Class
thereof; (v)  the dates on which or periods during which such Series or Classes
within such Series may be issued (each, an "Original Issue Date"), the offering
price thereof and  the applicable Distribution Dates on which the principal, if
any, of (and premium,  if  any,  on)  such Series or Classes within such Series
will be distributable; (vi) if applicable,  the  relative rights and priorities
of each such Class (including the method for allocating  collections  from  and
defaults  or losses on the Deposited Assets to the Securityholders of each such
Class); (vii)  whether  the Securities of such Series or each Class within such
Series are Fixed Rate Securities  or  Floating Rate Securities (each as defined
below) and the applicable interest rate  (the "Note Interest Rate," in the case
of Notes, or the "Pass-Through Rate," in the  case  of  Certificates)  for each
such  Class,  including the applicable rate, if fixed (a "Fixed Rate"), or  the
terms relating  to  the  particular method of calculation thereof applicable to
such Series or each Class  within such Series, if variable (a "Variable Rate");
the  date  or  dates from which  such  interest  will  accrue;  the  applicable
Distribution Dates  on  which  interest, principal and premium, in each case as
applicable, on such Series or Class  will  be  distributable  and  the  related
Record Dates, if any; (viii) the option, if any, of any Securityholder of  such
Series  or  Class  to  withdraw a portion of the secured assets in exchange for
surrendering such Securityholder's  Security  or  to  put  such Security to the
Company,  an  SPV or a third party or of the Company, an SPV or  Administrative
Agent, if any,  or  another third party to purchase or repurchase any Deposited
Assets or Securities  (in  each  case  to  the extent not inconsistent with the
Company's continued satisfaction of the applicable  requirements  for exemption
under  Rule  3a-7  under  the Investment Company Act of 1940 and all applicable
rules, regulations and interpretations thereunder) and the periods within which
or the dates on which, and  the terms and conditions upon which any such option
may be exercised, in whole or  in  part; (ix) the rating of such Series or each
Class within such Series offered hereby  (PROVIDED,  HOWEVER,  that one or more
Classes within such Series not offered hereunder may be unrated or may be rated
below  investment  grade);  (x) if other than denominations of $1,000  and  any
integral multiple thereof, the  denominations  in  which  such  Series or Class
within such Series will be issuable; (xi) whether the Securities  of  any Class
within  a given Series are to be entitled to (1) principal distributions,  with
disproportionate,  nominal  or  no  interest  distributions,  or  (2)  interest
distributions,  with  disproportionate,  nominal  or no principal distributions
("Strip  Securities"),  and  the applicable terms thereof;  (xii)  whether  the
Securities of such Series or of  any  Class within such Series are to be issued
as Registered Securities or Bearer Securities or both and, if Bearer Securities
are to be issued, whether coupons ("Coupons") will be attached thereto; whether
Bearer  Securities of such Series or Class  may  be  exchanged  for  Registered
Securities  of  such  Series or Class and the circumstances under which and the
place or places at which  any  such  exchanges,  if  permitted,  may  be  made;
(xiii) whether the Securities of such Series or of any Class within such Series
are  to  be issued in the form of one or more Global Securities and, if so, the
identity of  the  Depositary  (as  defined below), if other than The Depository
Trust Company, for such Global Security  or  Securities;  (xiv)  if a temporary
Security is to be issued with respect to such series or any Class  within  such
Series, whether any interest thereon distributable on a Distribution Date prior
to  the  issuance  of  a  definitive  Security  of such Series or Class will be
credited to the account of the Persons entitled thereto  on  such  Distribution
Date; (xv) if a temporary Global Security is to be issued with respect  to such
Series  or  Class,  the terms upon which beneficial interests in such temporary
Global Security may be  exchanged  in whole or in part for beneficial interests
in a definitive Global Security or for  individual  Definitive  Securities  (as
defined  below)  of  such  Series  or Class and the terms upon which beneficial
interests  in  a definitive Global Security,  if  any,  may  be  exchanged  for
individual Definitive  Securities  of such Series or Class; (xvi) if other than
U.S. dollars, the Specified Currency  applicable  to  the  Securities  of  such
Series  or Class for purposes of denominations and distributions on such Series
or each Class  within such Series and the circumstances and conditions, if any,
when such Specified Currency may be changed, at the election of the Company, an
SPV or a Securityholder  and  the currency or currencies in which any principal
of or any premium or any interest on such Series or Class are to be distributed
pursuant  to  such  election;  (xvii)   any   additional  Administrative  Agent
Termination Events (as defined below), if applicable, provided for with respect
to such Class; (xviii) all applicable Required  Percentages  and  Voting Rights
(each  as  defined  below)  relating  to the manner and percentage of votes  of
Securityholders of such Series and each  Class within such Series required with
respect  to  certain  actions  by  the  Company,   an  SPV  or  the  applicable
Administrative Agent, if any, or the Trustee; and (xix) any other terms of such
Series  or  Class within such Series of Securities not  inconsistent  with  the
provisions of the Indenture or the Trust Agreement relating to such Series.

      Unless  otherwise  indicated  in  the  applicable  Prospectus Supplement,
Securities  of  each  Series  (including  any Class of Securities  not  offered
hereby) will be issued only as Registered Securities in denominations of $1,000
and any integral multiple thereof and will  be  payable  only  in U.S. dollars.
The  authorized  denominations  of Registered Securities of a given  Series  or
Class within such Series having a  Specified  Currency  other than U.S. dollars
will be set forth in the applicable Prospectus Supplement.

				11
<PAGE>


      The United States Federal income tax consequences and  ERISA consequences
relating  to any Series or any Class within such Series of Securities  will  be
described in  the  applicable  Prospectus  Supplement.   In  addition, any risk
factors, the specific terms and other information with respect  to the issuance
of any Series or Class within such Series of Bearer Securities or Securities on
which  the  principal  of and any premium and interest are distributable  in  a
Specified Currency other  than U.S. dollars will be described in the applicable
Prospectus Supplement relating  to  such  Series  or  Class.   Unless otherwise
specified  in the applicable Prospectus Supplement, the U.S. dollar  equivalent
of the public offering price or purchase price of a Security having a Specified
Principal Currency  other  than U.S. dollars will be determined on the basis of
the noon buying rate in New York City for cable transfers in foreign currencies
as certified for customs purposes  by the Federal Reserve Bank of New York (the
"Market Exchange Rate") for such Specified Principal Currency on the applicable
issue  date.   As  specified  in  the applicable  prospectus  Supplement,  such
determination will be made by the Company, the applicable SPV, the Trustee, the
Administrative Agent, if any, or an  agent  thereof  as exchange rate agent for
each Series of Securities (the "Exchange Rate Agent").

      Unless  otherwise  provided  in  the  applicable  Prospectus  Supplement,
Registered Securities may be transferred or exchanged for  like  Securities  of
the  same  Series  and  Class  at  the  corporate trust office or agency of the
applicable  Trustee in Wilmington, Delaware  or  the  State  of  New  York,  as
applicable, subject  to  the limitations provided in the Indenture or the Trust
Agreement, without the payment  of  any  service  charge, other than any tax or
governmental charge payable in connection therewith.  Bearer Securities will be
transferable by delivery.  Provisions with respect  to  the  exchange of Bearer
Securities  will be described in the applicable Prospectus Supplement.   Unless
otherwise  specified   in  the  applicable  Prospectus  Supplement,  Registered
Securities may not be exchanged  for  Bearer  Securities.   The  Company or the
applicable  SPV  may at any time purchase Securities at any price in  the  open
market or otherwise.   Securities so purchased by the Company or the applicable
SPV may, at the discretion  of  the  Company  or the applicable SPV, be held or
resold or surrendered to the Trustee for cancellation of such Securities.

DISTRIBUTIONS

      Distributions allocable to principal, premium  (if  any)  and interest on
the Securities of each Series (and Class within such Series) will  be  made  in
the  Specified  Currency  for such Securities by or on behalf of the Trustee on
each Distribution Date as specified  in  the  related Prospectus Supplement and
the amount of each distribution will be determined  as of the close of business
on the date specified in the related Prospectus Supplement  (the "Determination
Date").   If  the  Specified Currency for a given Series or Class  within  such
Series is other than  U.S.  dollars,  the  Administrative  Agent,  if  any,  or
otherwise  the  Trustee  will  (unless  otherwise  specified  in the applicable
Prospectus  Supplement)  arrange  to  convert all payments in respect  of  each
Security of such Series or Class into U.S.  dollars  in the manner described in
the  following  paragraph.  The Securityholder of a Registered  Security  of  a
given Series or Class  within  such  Series denominated in a Specified Currency
other than U.S. dollars may (if the applicable  Prospectus  Supplement and such
Security  so  indicate) elect to receive all distributions in respect  of  such
Security in the  Specified  Currency  by  delivery  of  a written notice to the
Trustee  and  Administrative  Agent,  if any, for such Series  not  later  than
fifteen calendar days prior to the applicable  Distribution  Date, except under
the  circumstances  described under "Currency Risks - Payment Currency"  below.
Such election will remain  in  effect  until  revoked by written notice to such
Trustee and Administrative Agent, if any, received  by  each  of them not later
than fifteen calendar days prior to the applicable Distribution Date.

      Unless  otherwise  specified in the applicable Prospectus Supplement,  in
the case of Registered Security  of  a given Series or Class within such Series
having a Specified Currency other than  U.S.  dollars,  the  amount of any U.S.
dollar distribution in respect of such Registered Security will  be  determined
by the Exchange Rate Agent based on the highest firm bid quotation expressed in
U.S.  dollars received by the Exchange Rate Agent at approximately 11:00  a.m.,
New York  City  time,  on  the  second  Business  Day  preceding the applicable
Distribution Date (or, if no such rate is quoted on such date, the last date on
which such rate was quoted), from three (or, if three are  not  available, then

					12
<PAGE>


two) recognized foreign exchange dealers in The City of New York  (one of which
may be the Offering Agent and another of which may be the Exchange  Rate Agent)
selected  by  the Exchange Rate Agent, for the purchase by the quoting  dealer,
for settlement  on  such  Distribution Date, of the aggregate amount payable in
such Specified Currency on  such  payments  date  in  respect of all Registered
Securities.  All currency exchange costs will be borne  by  the Securityholders
of  such  Registered Securities by deductions from such distributions.   If  no
such bid quotations  are  available,  such  distributions  will be made in such
Specified Currency, unless such Specified Currency is unavailable  due  to  the
imposition  of exchange controls or to other circumstances beyond the Company's
control, in which  case  such  distributions  will  be  made as described under
"Currency   Risks  -  Payment  Currency"  below.   The  applicable   Prospectus
Supplement will specify such information with respect to Bearer Securities.

      Unless  otherwise  provided  in  the applicable Prospectus Supplement and
except as provided in the succeeding paragraph,  distributions  with respect to
Securities will be made (in the case of Registered Securities) at the corporate
trust  office  or agency of the Trustee specified in the applicable  Prospectus
Supplement; PROVIDED, HOWEVER, that any such amounts distributable on the final
Distribution Date  of  a  Security  will be distributed only  upon surrender of
such Security at the applicable location  set forth above.  Except as otherwise
provided in the applicable Prospectus Supplement,  no  distribution on a Bearer
Security will be made by mail to an address in the United  States  or  by  wire
transfer  to  an account maintained by the Securityholder thereof in the United
States.

      Unless otherwise  specified  in  the  applicable  Prospectus  Supplement,
distributions on Registered Securities in U.S. dollars will be made,  except as
provided  below,  by  check  mailed  to  the Registered Securityholders of such
Securities (which, in the case of Global Securities,  will  be a nominee of the
Depositary);  PROVIDED,  HOWEVER,  that, in the case of a Series  or  Class  of
Registered Securities issued between  a  Record Date (as defined below) and the
related Distribution Date, interest for the  period beginning on the issue date
for such Series or Class and ending on the last  day  of  the  interest accrual
period  ending  immediately prior to or coincident with such Distribution  Date
will, unless otherwise  specified  in  the applicable Prospectus Supplement, be
distributed  on  the  next  succeeding  Distribution  Date  to  the  Registered
Securityholders of the Registered Securities  of  such  Series  or Class on the
related  Record  Date.   A  Securityholder  of  $10,000,000  (or the equivalent
thereof in a Specified Principal Currency other than U.S. dollars)  or  more in
aggregate principal amount of Registered Securities of a given Series shall  be
entitled  to  receive  such  U.S.  dollar  distributions  by  wire  transfer of
immediately available funds, but only if appropriate wire transfer instructions
have  been  received  in writing by the Trustee for such Series not later  than
fifteen   calendar   days  prior   to   the   applicable   Distribution   Date.
Simultaneously with the election by any Securityholder to receive payments in a
Specified  Currency  other   than   U.S.  dollars  (as  provided  above),  such
Securityholder shall provide appropriate  write  transfer  instructions  to the
Trustee for such Series, and all such payments will be made by wire transfer of
immediately  available  funds to an account maintained by the payee with a bank
located outside the United States.

      Except as otherwise  specified  in  the applicable Prospectus Supplement,
"Business  Day"  with respect to any Security  means  any  day,  other  than  a
Saturday or Sunday,  that  is  (i)  not a day on which banking institutions are
authorized or required by law or regulation  to  be  closed  in (a) Wilmington,
Delaware,  (b) The City of New York or (c) if the Specified Currency  for  such
Security is  other  than  U.S.  dollars,  the  financial  center of the country
issuing such Specified Currency (which, in the case of ECU,  shall be Brussels,
Belgium)  and  (ii)  if  the Note Interest Rate or Pass-Through Rate  for  such
Security is based on LIBOR,  a  London  Banking Day.  "London Banking Day" with
respect to any Security means any day on  which  dealings  in  deposits  in the
Specified  Currency  of  such  Security  are transacted in the London interbank
market. The Record Date with respect to any  Distribution  Date for a Series or
Class  of  Registered Securities shall be specified as such in  the  applicable
Prospectus Supplement.

INTEREST ON THE SECURITIES

      GENERAL.   Each  Class of Securities (other than certain Classes of Strip
Securities) of a given Series  may have a different Note Interest Rate or Pass-
Through Rate, which may be a fixed  or  variable  rate, as described below.  In
the case of Strip Securities with no or, in certain  cases,  a nominal Security
Principal Balance, such distributions of interest will be in an  amount  (as to
any Distribution Date, "Stripped Interest") described in the related Prospectus
Supplement.    For  purposes  hereof,  "Notional  Amount"  means  the  notional
principal amount  specified  in  the  applicable Prospectus Supplement on which
interest on Strip Securities with no or,  in  certain cases, a nominal Security
Principal Balance will be made on each Distribution  Date.   Reference  to  the
Notional  Amount  of  a  Class  of  Strip  Securities herein or in a Prospectus
Supplement  does  not  indicate that such Securities  represent  the  right  to
receive any distribution in respect of principal in such amount, but rather the
term "Notional Amount" is  used solely as a basis for calculating the amount of
required distributions and determining  certain  relative voting rights, all as
specified in the related Prospectus Supplement.


					13
<PAGE>


      FIXED RATE SECURITIES.  Each Series  (or,  if more than one Class exists,
each Class within such Series) of Securities with a fixed Note Interest Rate or
Pass-Through  Rate  ("Fixed  Rate  Securities")  will  bear  interest,  on  the
outstanding  Security  Principal Balance (or Notional Amount,  if  applicable),
from its Original Issue  Date, or from the last date to which interest has been
paid, at the fixed rate stated  on  the  face  thereof  and  in  the applicable
Prospectus Supplement until the principal amount thereof is distributed or made
available  for payment (or in the case of Fixed Rate Securities with  no  or  a
nominal principal  amount,  until  the  Notional  Amount  thereof is reduced to
zero),  except  that, if so specified in the applicable Prospectus  Supplement,
the Note Interest  Rate  or Pass-Through Rate for such Series or any such Class
or Classes may be subject  to  adjustment  from  time  to  time  in response to
designated  changes  in the rating assigned to such Securities by one  or  more
rating agencies, in accordance  with  a schedule or otherwise, all as described
in such Prospectus Supplement.  Unless  otherwise  set  forth in the applicable
Prospectus  Supplement,  interest  on  each  Series  or  Class  of  Fixed  Rate
Securities will be distributable in arrears on each Distribution Date specified
in  such  Prospectus  Supplement.   Each  such  distribution of interest  shall
include interest accrued through the day specified in the applicable Prospectus
Supplement.    Unless   otherwise   specified  in  the  applicable   Prospectus
Supplement, interest on Fixed Rate Securities  will be computed on the basis of
a 360-day year of twelve 30-day months.

      FLOATING  RATE  SECURITIES.  Each Series (or,  if  more  than  one  Class
exists, each Class within  such  Series)  of  Securities  with  a variable Note
Interest  Rate  or  Pass-Through  Rate  ("Floating Rate Securities") will  bear
interest, on the outstanding Security Principal Balance (or Notional Amount, if
applicable), from its Original Issue Date  to the first interest Reset Date (as
defined below) for such Series or Class at the  Initial  Note  Interest Rate or
Pass-Through  Rate  set  forth  on  the  face  thereof  and  in  the applicable
Prospectus Supplement.  Thereafter, the Note Interest Rate or the  Pass-Through
Rate on such Series or Class for each Interest Reset period (as defined  below)
will  be  determined  by reference to an interest rate basis (the "Base Rate"),
plus or minus the Spread,  if  any,  or multiplied by the Spread Multiplier, if
any.  The "Spread" is the number of basis  points  (one  basis point equals one
one-hundredth of a percentage point) that may be specified  in  the  applicable
Prospectus  Supplement  as  being  applicable to such Series or Class, and  the
"Spread Multiplier" is the percentage  that  may be specified in the applicable
Prospectus Supplement as being applicable to such  Series or Class, except that
if so specified in the applicable Prospectus Supplement,  the  Spread or Spread
Multiplier  on  such  Series  or  any  such  Class or Classes of Floating  Rate
Securities  may  be subject to adjustment from time  to  time  in  response  to
designated changes  in  the  rating  assigned to such Securities by one or more
rating agencies, in accordance with a  schedule  or otherwise, all as described
in  such Prospectus Supplement.  The applicable Prospectus  Supplement,  unless
otherwise  specified therein, will designate one of the following Base Rates as
applicable to  a  Floating  Rate  Security:   (i)  LIBOR  (a "LIBOR Security"),
(ii) the Commercial Paper Rate (a "Commercial Paper Rate Security"),  (iii) the
Treasury  Rate  (a  "Treasury  Rate Security"), (iv) the Federal Funds Rate  (a
"Federal Funds Rate Security"),  (v)  the  CD  Rate  (a  "CD Rate Security") or
(vi) such other Base Rate (which may be based on, among other  things,  one  or
more market indices or the interest and/or other payments (whether scheduled or
otherwise)  paid, accrued or available with respect to a designated asset, pool
of assets or  type  of asset) as is set forth in such Prospectus Supplement and
in such Security.  The  "Index  Maturity"  for  any Series or Class of Floating
Rate Securities is the period of maturity of the  instrument or obligation from
which the Base Rate is calculated.  "H.15(519)" means  the publication entitled
"Statistical  Release  H.15(519), Selected Interest Rates,"  or  any  successor
publication, published by the Board of Governors of the Federal Reserve System.
"Composite Quotations" means  the daily statistical release entitled "Composite
3:30 p.m. Quotations for U.S. Government  Securities"  published by the Federal
Reserve Bank of New York.

      As  specified  in  the  applicable Prospectus Supplement,  Floating  Rate
Securities of a given Series or  Class  may  also  have  either  or both of the
following  (in  each  case  expressed as a rate per annum on a simple  interest
basis):  (i) a maximum limitation,  or  ceiling,  on the rate at which interest
may  accrue  during  any interest accrual period specified  in  the  applicable
Prospectus Supplement ("Maximum Rate") and (ii) a minimum limitation, or floor,
on the rate at which interest  may  accrue  during  any  such  interest accrual
period  ("Minimum  Rate").   In  addition  to  any  Maximum  Rate  that may  be
applicable  to  any  Series  or  Class  of  floating  Rate Securities, the Note
Interest  Rate  or  Pass-Through  Rate  applicable to any Series  or  Class  of
Floating Rate Securities will in no event  be  higher  than  the  maximum  rate
permitted  by  applicable law, as the same may be modified by United States law
of general application.   The  Floating Rate Securities will be governed by the
law of the State of New York and,  under  such  law  as  of  the  date  of this
Prospectus,  the maximum rate of interest, with certain exceptions, is 25%  per
annum on a simple interest basis.

					14
<PAGE>


      The Company  will appoint, and enter into agreements with, agents (each a
"Calculation Agent")  to calculate Note Interest Rates or Pass-Through Rates on
each Series or Class of  Floating  Rate  Securities.  The applicable Prospectus
Supplement will set forth the identity of the Calculation Agent for each Series
or Class of Floating Rate Securities.  All  determinations  of  interest by the
Calculation  Agent  shall, in the absence of manifest error, be conclusive  for
all purposes and binding  on the holders of Floating Rate Securities of a given
Series or Class.

      The Note Interest Rates  or  Pass-Through  Rate on each Class of Floating
Rate Securities will be reset daily, weekly, monthly,  quarterly,  semiannually
or annually (such period being the "Interest Reset Date"), as specified  in the
applicable  Prospectus  Supplement.   Interest Reset Dates with respect to each
Series, and any Class within such Series  of  Floating  Rate Securities will be
specified  in  the  applicable Prospectus Supplement; PROVIDED,  HOWEVER,  that
unless otherwise specified  in  such  Prospectus  Supplement, the Note Interest
Rates or Pass-Through Rate in effect for the ten days  immediately prior to the
Scheduled  Final  Distribution Date will be that in effect  on  the  tenth  day
preceding such Scheduled  Final  Distribution  Date.  If an Interest Reset Date
for any Class of Floating Rate Securities would  otherwise be a day that is not
a Business Day, such Interest Reset Date will occur  on  a  prior or succeeding
Business Day specified in the applicable Prospectus Supplement.

      Unless  otherwise  specified  in  the  applicable Prospectus  Supplement,
interest payable in respect of Floating Rate Securities  shall  be  the accrued
interest from and including the Original Issue Date of such Series or  Class or
the   last  Interest  Reset  Date  to  which  interest  has  accrued  and  been
distributed,  as  the  case  may be, to but excluding the immediately following
Distribution Date.

      With respect to a Floating  Rate  Security,  accrued  interest  shall  be
calculated  by multiplying the Security Principal Balance of such Security (or,
in the case of  a  Strip  Security  with  no  or  a  nominal Security Principal
Balance, the Notional Amount specified in the applicable Prospectus Supplement)
by an accrued interest factor.  Such accrued interest  factor  will be computed
by adding the interest factors calculated for each day in the period  for which
accrued  interest  is  being  calculated.   Unless  otherwise  specified in the
applicable Prospectus Supplement, the interest factor (expressed  as  a decimal
calculated  to  seven  decimal  places  without rounding) for each such day  is
computed by dividing the Note Interest Rate  or  Pass-Through Rate is in effect
on  such  day by 360, in the case of LIBOR Securities,  Commercial  Paper  Rate
Securities,  Federal  Funds  Rate  Securities  and CD Rate Securities or by the
actual  number of days in the year, in the case of  Treasury  Rate  Securities.
For purposes  of  making  the foregoing calculation, the variable Note Interest
Rate or Pass-Through Rate in  effect  on  any  Interest  Reset Date will be the
applicable rate as reset on such date.

      Unless otherwise specified in the applicable Prospectus  Supplement,  all
percentages  resulting  from any calculation of the Note Interest Rate or Pass-
Through Rate on a Floating  Rate Security will be rounded, if necessary, to the
nearest 1/100,000 of 1% (.0000001),  with  five  one-millionths of a percentage
point rounded upward, and all currency amounts used  in  or resulting from such
calculation  on Floating Rate Securities will be rounded to  the  nearest  one-
hundredth of a unit (with .005 of a unit being rounded upward).

      Interest  on  any  Series  (or Class within such Series) of Floating Rate
Securities will be distributable on the Distribution Dates and for the interest
accrual periods as and to the extent  set  forth  in  the applicable Prospectus
Supplement.

      Upon the request of the holder of any Floating Rate  Security  of a given
Series  or  Class,  the Calculation Agent for such Series or Class will provide
the Note Interest Rate  or Pass-Through Rate then in effect and, if determined,
the Note Interest Rate or  Pass-Through  Rate that will become effective on the
next Interest Reset Date with respect to such Floating Rate Security.

      (1) CD RATE SECURITIES.  Each CD Rate  Security  will  bear  interest for
each  Interest  Reset  Period  at  the Note Interest Rate or Pass-Through  Rate
calculated with reference to the CD  Rate  and the Spread or Spread Multiplier,
if any, specified in such Security and in the applicable Prospectus Supplement.

      Unless otherwise specified in the applicable  Prospectus  Supplement, the
"CD  Rate"  for each interest Reset Period shall be the rate as of  the  second
Business Day prior to the Interest Reset Date for such Interest Reset Period (a

					15
<PAGE>


"CD Rate Determination Date") for negotiable certificates of deposit having the
Index Maturity  designated in the applicable Prospectus Supplement as published
in H.15(519) under  the  heading  "CDs  (Secondary Market)."  In the event that
such rate is not published prior to 3:00  p.m.,  New  York  City  time,  on the
Calculation  Date  (as  defined below) pertaining to such CD Rate Determination
Date, then the "CD Rate"  for  such  Interest  Reset Period will be the rate on
such CD Rate Determination Date for negotiable certificates  of  deposit of the
Index Maturity designated in the applicable Prospectus Supplement  as published
in  Composite  Quotations under the heading "Certificates of Deposit."   If  by
3:00 p.m., New York  City  time,  on such Calculation Date such rate is not yet
published in either H.15(519) or Composite  Quotations,  then the "CD Rate" for
such Interest Reset Period will be calculated by the Calculation Agent for such
CD  Rate  Security  and  will  be  the arithmetic mean of the secondary  market
offered  rates  as  of  10:00  a.m., New  York  City  time,  on  such  CD  Rate
Determination Date, of three leading  nonbank dealers in negotiable U.S. dollar
certificates of deposit in The City of  New  York  selected  by the Calculation
Agent for such CD Rate Security for negotiable certificates of deposit of major
United States money center banks of the highest credit standing  (in the market
for  negotiable certificates of deposit) with a remaining maturity  closest  to
the Index  Maturity  designated  in  the  related  Prospectus  Supplement  in a
denomination of $5,000,000; PROVIDED, HOWEVER, that if the dealers selected  as
aforesaid  by such Calculation Agent are not quoting offered rates as mentioned
in this sentence, the "CD Rate" for such Interest Reset Period will be the same
as the CD Rate  for  the  immediately  preceding  Interest Reset Period (or, if
there  was no such Interest Reset Period, the Initial  Note  Interest  Rate  or
Pass-Through Rate).

      The "Calculation Date" pertaining to any CD Rate Determination Date shall
be the first  to  occur  of  (a)  the  tenth  calendar  day  after such CD Rate
Determination Date or, if such day is not a Business Day, the  next  succeeding
Business Day or (b) the second Business Day preceding the date any distribution
of  interest  is  required  to  be made following the applicable Interest Reset
Date.

      (2)  COMMERCIAL  PAPER  RATE  SECURITIES.   Each  Commercial  Paper  Rate
Security will bear interest for each Interest Reset Period at the Note Interest
Rate or Pass-Through Rate calculated  with  reference  to  the Commercial Paper
Rate and the Spread or Spread Multiplier, if any, specified  in  such  Security
and in the applicable Prospectus Supplement.

      Unless  otherwise specified in the applicable Prospectus Supplement,  the
"Commercial Paper  Rate"  for  each Interest Reset Period will be determined by
the Calculation Agent for such Commercial  Paper Rate Security as of the second
Business Day prior to the Interest Reset Date for such Interest Reset Period (a
"Commercial Paper Rate Determination Date") and shall be the Money Market Yield
(as defined below) on such Commercial Paper Rate Determination Date of the rate
for  commercial paper having the Index Maturity  specified  in  the  applicable
Prospectus  Supplement,  as such rate shall be published in H.15(519) under the
heading "Commercial Paper."  In the event that such rate is not published prior
to 3:00 p.m., New York City  time,  on  the Calculation Date (as defined below)
pertaining  to  such  Commercial  Paper  Rate   Determination  Date,  then  the
"Commercial  Paper  Rate" for such Interest Reset Period  shall  be  the  Money
Market Yield on such  Commercial  Paper Rate Determination Date of the rate for
commercial paper of the specified Index  Maturity  as  published  in  Composite
Quotations  under  the  heading "Commercial Paper."  If by 3:00 p.m., New  York
City time, on such Calculation  Date  such  rate is not yet published in either
H.15(519) or Composite Quotations, then the "Commercial  Paper  Rate"  for such
Interest Reset Period shall be the Money Market Yield of the arithmetic mean of
the  offered  rates,  as  of 11:00 a.m., New York City time, on such Commercial
paper Rate Determination Date  of  three leading dealers of commercial paper in
The City of New York selected by the  Calculation  Agent  for  such  Commercial
Paper Rate Security for commercial paper of the specified Index Maturity placed
for  an  industrial  issuer whose bonds are rated "AA" or the equivalent  by  a
nationally recognized  rating  agency;  PROVIDED,  HOWEVER, that if the dealers
selected as aforesaid by such Calculation Agent are  not  quoting offered rates
as mentioned in this sentence, the "Commercial Paper Rate"  for  such  Interest
Reset  Period will be the same as the Commercial Paper Rate for the immediately
preceding  Interest  Reset  Period  (or,  if  there  was no such interest Reset
Period, the Initial Note Interest Rate or Pass-Through Rate).

      "Money Market Yield" shall be a yield calculated  in  accordance with the
following formula:

            Money Market Yield   =  D X 360     X 100
                                    -------
                                 360 - (D X M)


					16
<PAGE>


where "D" refers to the applicable per annum rate for commercial  paper  quoted
on  a  bank  discount  basis  and expressed as a decimal, and "M" refers to the
actual number of days in the specified Index Maturity.

      The  "Calculation  Date"  pertaining   to   any   Commercial  Paper  Rate
Determination Date shall be the first to occur of (a) the  tenth  calendar  day
after  such  Commercial  Paper Rate Determination Date or, if such day is not a
Business Day, the next succeeding  Business  Day or (b) the second Business Day
preceding  the  date  any  distribution of interest  is  required  to  be  made
following the applicable Interest Reset Date.

            (3)  FEDERAL  FUNDS  RATE  SECURITIES.   Each  Federal  Funds  Rate
Security will bear interest for each Interest Reset Period at the Note Interest
Rate or Pass-Through Rate calculated  with  reference to the Federal Funds Rate
and the Spread or Spread Multiplier, if any,  specified in such Security and in
the applicable Prospectus Supplement.

      Unless otherwise specified in the applicable  Prospectus  Supplement, the
"Federal Funds Rate" for each Interest Reset Period shall be the effective rate
on  the  Interest  Reset Date for such Interest Reset Period (a "Federal  Funds
Rate Determination Date") for Federal Funds as published in H.15(519) under the
heading "Federal Funds  (Effective)."   In  the  event  that  such  rate is not
published  prior  to 3:00 p.m. New York City time, on the Calculation Date  (as
defined below) pertaining  to  such  Federal Funds Rate Determination Date, the
"Federal Funds Rate" for such Interest  Reset  Period shall be the rate on such
Federal  Funds  Rate Determination Date as published  in  Composite  Quotations
under the heading  "Federal  Funds/Effective  Rate."  If by 3:00 p.m., New York
City time, on such Calculation Date such rate is  not  yet  published in either
H.15(519)  or  Composite  Quotations,  then the "Federal Funds Rate"  for  such
Interest  Reset  Period  shall  be  the  rate   on   such  Federal  Funds  Rate
Determination Date made publicly available by the Federal  Reserve  Bank of New
York  which  is  equivalent  to  the rate which appears in H.15(519) under  the
heading "Federal Funds (Effective"; PROVIDED, HOWEVER, that if such rate is not
made publicly available by the Federal  Reserve  Bank of New York by 3:00 p.m.,
New York City time, on such Calculation Date, the "Federal Funds Rate" for such
Interest Reset Period will be the same as the Federal  Funds Rate in effect for
the  immediately  preceding Interest Reset Period (or, if  there  was  no  such
Interest Reset Period,  the  Initial  Note Interest Rate or Pass-Through Rate).
Unless otherwise specified in the applicable Prospectus Supplement, in the case
of a Federal Funds Rate Security that resets  daily,  the Note Interest Rate or
Pass-Through Rate on such Security for the period from  and  including a Monday
to  but excluding the succeeding Monday will be reset by the Calculation  Agent
for such Security on such second Monday (or, if not a Business Day, on the next
succeeding  Business  Day)  to a rate equal to the average of the Federal Funds
Rates in effect with respect to each such day in such week.

      The "Calculation Date" pertaining to any Federal Funds Rate Determination
Date shall be the next succeeding Business Day.

            (4) LIBOR SECURITIES.   Each  LIBOR Security will bear interest for
each Interest Reset Period at the Pass-Through  Rate  calculated with reference
to  LIBOR  and  the  Spread  or  Spread Multiplier, if any, specified  in  such
Security and in the applicable Prospectus Supplement.

      With respect to LIBOR indexed  to  the  offered  rates  for  U.S.  dollar
deposits.   Except  as may otherwise be set forth in the Prospectus Supplement,
"LIBOR" for each Interest  Reset  Period  will be determined by the Calculation
Agent for any LIBOR Security as follows:

            (i)   On the second London Banking  Day prior to the Interest Reset
      Date for such Interest Reset Period (a "LIBOR  Determination  Date"), the
      Calculation  Agent  for such LIBOR security will determine the arithmetic
      mean of the offered rates  for deposits in U.S. dollars for the period of
      the Index Maturity specified  in  the  applicable  Prospectus Supplement,
      commencing  on  such  Interest Reset Date, which appear  on  the  Reuters
      Screen LIBO Page at approximately  11:00 a.m., London time, on such LIBOR
      Determination  Date.   "Reuters  Screen  LIBO  Page"  means  the  display
      designated as page "LIBOR" on the Reuters Monitor Money Rates Service (or
      such other page may replace the LIBO page on that service for the purpose
      of displaying London interbank offered  rates  of  major  banks).   If at
      least  two  such  offered  rates  appear on the Reuters Screen LIBO Page,

					17
<PAGE>


      "LIBOR" for such Interest Reset Period  will  be  the  arithmetic mean of
      such offered rates as determined by the Calculation Agent  for such LIBOR
      Security.
            (ii)  If fewer than two offered rates appear on the Reuters  Screen
      LIBO  Page  on  such  LIBOR Determination Date, the Calculation Agent for
      such LIBOR Security will  request the principal London offices of each of
      four  major  banks  in  the London  interbank  market  selected  by  such
      Calculation  Agent with its  offered  quotations  for  deposits  in  U.S.
      dollars for the  period  of  the  specified Index Maturity, commencing on
      such Interest Reset Date, to prime  banks  in the London interbank market
      at  approximately 11:00 a.m., London time, on  such  LIBOR  Determination
      Date  and  in  a  principal  amount  equal  to an amount of not less than
      $1,000,000 that is representative of a single  transaction in such market
      at such time.  If at least two such quotations are  provided, "LIBOR" for
      such  Interest  Reset  Period  will  be  the  arithmetic  mean   of  such
      quotations.  If fewer than two such quotations are provided, "LIBOR"  for
      such Interest Reset Period will be the arithmetic mean of rates quoted by
      three  major  banks  in  The City of New York selected by the Calculation
      Agent for such LIBOR Security  at approximately 11:00 a.m., New York City
      time, on such LIBOR Determination  Date  for  loans  in  U.S.  dollars to
      leading  European  banks, for the period of the specified Index Maturity,
      commencing on such Interest  Reset  Date, and in a principal amount equal
      to an amount of not less than $1,000,000  that  is  representative  of  a
      single  transaction  in such market at such time; PROVIDED, HOWEVER, that
      if fewer than three banks selected as aforesaid by such Calculation Agent
      are  quoting  rates as mentioned  in  this  sentence,  "LIBOR"  for  such
      Interest Reset  Period  will  be  the  same  as LIBOR for the immediately
      preceding Interest Reset Period (or, if there  was no such Interest Reset
      Period, the Initial Note Interest Rate or Pass-Through Rate).

      If  LIBOR with respect to any LIBOR Security is indexed  to  the  offered
rates for deposits  in  a  currency  other  than  U.S.  dollars, the applicable
Prospectus Supplement will set forth the method for determining such rate.

      (5)  TREASURY  RATE  SECURITIES.  Each Treasury Rate Security  will  bear
interest for each Interest Reset  Period  at  the  Pass-Through Rate calculated
with  reference to the Treasury Rate and the Spread or  Spread  Multiplier,  if
any, specified in such Security and in the applicable Prospectus Supplement.

      Unless  otherwise  specified in the applicable Prospectus Supplement, the
"Treasury Rate" for each Interest Reset Period will be the rate for the auction
held on the Treasury Rate  Determination  Date  (as  defined  below)  for  such
Interest  Reset  Period  of  direct obligations of the United States ("Treasury
bills")  having  the Index Maturity  specified  in  the  applicable  Prospectus
Supplement, as such  rate  shall  be  published  in H.15(519) under the heading
"U.S. Government Certificates-Treasury bills-auction  average (investment)" or,
in the event that such rate is not published prior to 3:00  p.m., New York City
time,  on the Calculation Date (as defined below) pertaining to  such  Treasury
Rate Determination  Date,  the  auction  average  rate  (expressed  as  a  bond
equivalent  on  the  basis  of  a  year  of 365 or 366 days, as applicable, and
applied on a daily basis) on such Treasury Rate Determination Date as otherwise
announced by the United States Department  of  the Treasury.  In the event that
the  results  of  the  auction  of Treasury bills having  the  specified  Index
Maturity are not published or reported as provided above by 3:00 p.m., New York
City time, on such Calculation Date,  or  if  no  such  auction is held on such
Treasury Rate Determination Date, then the "Treasury Rate"  for  such  Interest
Reset  Period  shall  be  calculated by the Calculation Agent for such Treasury
Rate Security and shall be  a yield to maturity (expressed as a bond equivalent
on the basis of a year of 365  or  366  days,  as  applicable, and applied on a
daily basis) of the arithmetic mean of the secondary  market  bid  rates, as of
approximately   3:30   p.m.,   New  York  City  time,  on  such  Treasury  Rate
Determination  Date,  of  three  leading   primary   United  States  government
securities dealers selected by such Calculation Agent for the issue of Treasury
bills  with  a  remaining  maturity  closest to the specified  Index  Maturity;
PROVIDED,  HOWEVER,  that  if  the  dealers   selected  as  aforesaid  by  such
Calculation Agent are not quoting bid rates as mentioned in this sentence, then
the "Treasury Rate" for such Interest Reset Period  will  be  the  same  as the
Treasury Rate for the immediately preceding Interest Reset Period (or, if there
was  no  such  Interest  Reset  Period, the Initial Note Interest Rate or Pass-
Through Rate).

      The "Treasury Rate Determination  Date"  for  each  Interest Reset Period
will be the day of the week in which the Interest Reset Date  for such Interest
Reset  Period  falls  on  which  Treasury  bills  would  normally be auctioned.
Treasury bills are normally sold at auction on Monday of each week, unless that
day  is  a  legal holiday, in which case the auction is normally  held  on  the


				18
<PAGE>

following Tuesday,  except  that  such  auction  may  be  held on the preceding
Friday.  If, as the result of a legal holiday, an auction is  so  held  on  the
preceding  Friday,  such  Friday  will  be the Treasury Rate Determination Date
pertaining to the Interest Reset Period commencing in the next succeeding week.
Unless  otherwise  specified in the applicable  Prospectus  Supplement,  if  an
auction date shall fall  on  any  day that would otherwise be an Interest Reset
Date for a Treasury Rate Security,  then such Interest Reset Date shall instead
be the Business Day immediately following such auction date.

      The "Calculation Date" pertaining to any Treasury Rate Determination Date
shall be the first to occur of (a) the  tenth  calendar day after such Treasury
Rate  Determination Date or, if such a day is not  a  Business  Day,  the  next
succeeding  Business  Day or (b) the second Business Day preceding the date any
distribution of interest  is  required  to  be  made  following  the applicable
Interest Reset Date.

PRINCIPAL OF THE SECURITIES

      Unless  the  related  Prospectus  Supplement  provides  otherwise,   each
Security (other than certain Classes of Strip Securities) will have a "Security
Principal  Balance"  which, at any time, will equal the maximum amount that the
holder thereof will be  entitled  to receive in respect of principal out of the
future cash flow on the Deposited Assets and other assets securing such Note or
included  in  the series of the Trust  related  to  such  Certificate.   Unless
otherwise  specified   in  the  related  Prospectus  Supplement,  distributions
generally  will be applied  to  undistributed  accrued  interest  on,  then  to
principal of,  and then to premium (if any) on, each such Security of the Class
or Classes entitled  thereto  (in  the  manner  and  priority specified in such
Prospectus Supplement) until the aggregate Security Principal  Balance  of such
Class  or Classes has been reduced to zero.  The outstanding Security Principal
Balance  of  a  Security  will  be  reduced  to  the extent of distributions of
principal thereon, and, if applicable pursuant to  the  terms  of  the  related
Series,  by  the  amount  of  any  net  losses  realized on any Deposited Asset
("Realized  Losses")  allocated  thereto.   The  initial   aggregate   Security
Principal  Balance of a Series and each Class thereof will be specified in  the
related Prospectus  Supplement.   Distributions  of  principal  of any Class of
Securities  will be made on a pro rata basis among all the Securities  of  such
Class.  Strip  Securities  with  no Security Principal Balance will not receive
distributions of principal.

OPTIONAL EXCHANGE

      If a holder may exchange Securities  of  any  given Series for a pro rata
portion  of  the  Deposited Assets, the applicable Prospectus  Supplement  will
designate such Series  as  an  "Exchangeable  Series".   The terms upon which a
holder  may  exchange  Securities of any Exchangeable Series  for  a  pro  rata
portion of the Deposited  Assets  will  be  specified in the related Prospectus
Supplement; PROVIDED, HOWEVER, that any right  of exchange shall be exercisable
only  to  the  extent that such exchange would not  be  inconsistent  with  the
Company's and any  SPV's  or  Trust's  continued satisfaction of the applicable
requirements for exemption under Rule 3a-7  under the Investment Company Act of
1940  and  all  applicable rules, regulations and  interpretations  thereunder.
Such terms may relate to, but are not limited to, the following:

            (a)   a  requirement  that  the  exchanging  holder  tender  to the
      Trustee Securities of each Class within such Exchangeable Series;

            (b)   a  minimum Security Principal Balance or Notional Amount,  as
      applicable, with respect to each Security being tendered for exchange;

            (c)   a requirement that the Security Principal Balance or Notional
      Amount, as applicable,  of  each  Security  tendered  for  exchange be an
      integral multiple of an amount specified in the Prospectus Supplement;

            (d)   specified  dates  during  which a holder may effect  such  an
      exchange (each, an "Optional Exchange Date");

            (e)   limitations on the right of  an  exchanging holder to receive
      any  benefit  upon  exchange from any Credit Support  or  other  non-Term
      Assets; and

            (f)   adjustments  to  the  value  of  the proceeds of any exchange
      based upon the required prepayment of future expenses allocations and the
      establishment  of  a  reserve  for  any anticipated  Extraordinary  Trust
      Expenses.


					19
<PAGE>

      Unless otherwise specified in the related Prospectus Supplement, in order
for  a  Security  of  a  given  Exchangeable  Series   (or  Class  within  such
Exchangeable  Series)  to  be  exchanged by the applicable Securityholder,  the
Trustee for such Security must receive,  at  least  30  (or such shorter period
acceptable  to  the  Trustee) but not more than 45 days prior  to  an  Optional
Exchange Date (i) such  Security  with  the  form  entitled  "Option  to  Elect
Exchange"  on  the  reverse  thereof  duly  completed,  or  (ii) in the case of
Registered Securities, a telegram, telex, facsimile transmission or letter from
a  member  of  a  national  securities exchange or the National Association  of
Securities  Dealers,  Inc., the  Depositary  (in  accordance  with  its  normal
procedures) or a commercial  bank or trust company in the United States setting
forth  the  name  of  the holder of  such  Registered  Security,  the  Security
Principal  Balance  or Notional  Amount  of  such  Registered  Security  to  be
exchanged, the certified number or a description of the tenor and terms of such
Registered Security,  a  statement  that  the option to elect exchange is being
exercised thereby and a guarantee that the  Registered Security to be exchanged
with  the  form  entitled "Option to Elect Exchange"  on  the  reverse  of  the
Registered Security  duly  completed will be received by such Trustee not later
than five Business Days after  the  date  of  such  telegram,  telex, facsimile
transmission  or  letter.   If  the procedure described in clause (ii)  of  the
preceding sentence is followed, then  such  Registered  Security  and form duly
completed  must  be received by such Trustee by such fifth Business Day.    Any
tender of Security  by  the  holder  for  exchange  shall  be irrevocable.  The
exchange option may be exercised by the holder of a Security  for less than the
entire Security Principal Balance of such Security provided that  the  Security
Principal Balance or Notional Amount, as applicable, of such Security remaining
outstanding  after  redemption  is  an  authorized  denomination  and all other
exchange  requirements  set  forth  in  the  related Prospectus Supplement  are
satisfied.  Upon such partial exchange, such Security  shall be cancelled and a
new Security or Securities for the remaining Security Principal Balance thereof
shall be issued (which, in the case of any Registered Security, shall be in the
name of the holder of such exchanged Security).

      Unless  otherwise  specified  in  the  applicable Prospectus  Supplement,
because initially and until Definitive Securities are issued each Security will
be  represented  by a Global Security, the Depositary's  nominee  will  be  the
Securityholder of  such Security and therefore will be the only entity that can
exercise a right of exchange.  In order to ensure that the Depositary's nominee
will timely exercise a right of exchange with respect to a particular Security,
the beneficial owner  of such Security must instruct the broker or other direct
or indirect participant  through which it holds an interest in such Security to
notify the Depositary of its desire to exercise a right of exchange.  Different
firms  have different cut-off  times  for  accepting  instructions  from  their
customers, and, accordingly, each beneficial owner should consult the broker or
other direct  or  indirect  participant through which it holds an interest in a
Security in order to ascertain  the  cut-off  time by which such an instruction
must be given in order for timely notice to be delivered to the Depositary.

      Unless otherwise provided in the applicable  Prospectus  Supplement, upon
the satisfaction of the foregoing conditions and any applicable conditions with
respect  to  the  related  Deposited  Assets,  as  described in such Prospectus
Supplement,  the  applicable  Securityholder  will  be entitled  to  receive  a
distribution  of  a  pro  rata  share of the Deposited Assets  related  to  the
Exchangeable Series (and Class within such Exchangeable Series) of the Security
being exchanged, in the manner and  to  the extent described in such Prospectus
Supplement.   Alternatively,  to the extent  so  specified  in  the  applicable
Prospectus Supplement, the applicable Securityholder, upon satisfaction of such
conditions,  may  direct  the related  Trustee  to  sell,  on  behalf  of  such
Securityholder, such pro rata share of the Deposited Assets, in which event the
Securityholder shall be entitled to receive the net proceeds of such sale, less
any costs and expenses incurred  by  such  Trustee  in  facilitating such sale,
subject to any additional adjustments set forth in the Prospectus Supplement.

PUT OPTION

      If specified in the applicable Prospectus Supplement,  a  holder  may put
Securities  of  a  given  Series  to the Company, an SPV or a third party.  The
terms upon which a holder may put its  Securities (including the price) will be
specified in the related Prospectus Supplement;  PROVIDED, HOWEVER, the any put
option  shall be exercisable only to the extent that  such  put  would  not  be
inconsistent with the Company's and any SPV's or Trust's continued satisfaction
of the applicable  requirements  for  exemption under 3a-7 under the Investment
Company act of 1940 and all applicable  rules,  regulations and interpretations
thereunder.

GLOBAL SECURITIES

					20
<PAGE>


      Unless otherwise specified in the applicable  Prospectus  Supplement, all
Securities  of  a  given Series (or, if more than one Class exists,  any  given
Class within that Series)  will,  upon  issuance, be represented by one or more
Global Securities that will be deposited with, or on behalf of.  The Depositary
Trust Company, New York, New York (for Registered  Securities  denominated  and
payable  in  U.S.  dollars), or such other depositary identified in the related
Prospectus Supplement  (the  "Depositary"),  and  registered  in  the name of a
nominee  of  the  Depositary.   Global  Securities  may  be  issued  in  either
registered  or  bearer  form  and  in either temporary or definitive form.  See
"Limitations on Issuance of Bearer Securities"  for  provisions  applicable  to
Securities issued in bearer form.  Unless and until it is exchanged in whole or
in  part  for the individual Securities represented thereby (each a "Definitive
Security"),  a  Global Security may not be transferred except as a whole by the
Depositary for such  Global  Security  to  a nominee of such Depositary or by a
nominee  of  such Depositary to such Depositary  or  another  nominee  of  such
Depositary or  by  such  Depositary  or any such nominee to a successor of such
Depositary or a nominee of such successor.

      The Depository Trust Company has  advised  the  Company  as follows:  The
Depositary Trust Company 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 provision s of Section
17A  of the Exchange Act.  The Depositary Trust Company  was  created  to  hold
securities  of  its participants and to facilitate the clearance and settlement
of securities transactions  among the institutions that have accounts with such
Depositary ("participants") in  such  securities  through electronic book-entry
changes  in  accounts  of the participants, thereby eliminating  the  need  for
physical movement of securities  certificates.   Such Depositary's participants
include securities brokers and dealers (including  the  Offering Agent), banks,
trust companies, clearing corporations, and certain other  organizations,  some
of  whom  (and/or  their  representatives) own such Depositary.  Access to such
Depositary's book-entry system  is  also  available  to  others, such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a participant, either directly or indirectly.  The Depositary
Trust  Company  has  confirmed to the Company that it intends  to  follow  such
procedures.

      Upon the issuance  of  a  Global Security, the Depositary for such Global
Security will credit, on its book-entry  registration  and transfer system, the
respective principal amounts of the individual Securities  represented  by such
Global  Security  to  the  accounts  of  its  participants.  The accounts to be
accredited shall be designated by the underwriters  of  such Securities, or, if
such Securities are offered and sold directly through one  or  more  agents, by
the  Company,  or  such agent or agents.  Ownership of beneficial interests  in
Global Security will  be  limited  to  participants  or  Persons  that may hold
beneficial  interests through participants.  Ownership of beneficial  interests
in a Global Security  will be shown on, and the transfer of that ownership will
be effected only through,  records maintained by the Depositary for such Global
Security or by participants  or  Persons  that  hold through participants.  The
laws of some states require that certain purchasers of securities take physical
delivery of such securities.  Such limits and such  laws  may  limit the market
for beneficial interests in a Global Security.

      So long as the Depositary for a Global Security, or its nominee,  is  the
owner of such Global Security, such Depositary or such nominee, as the case may
be,  will  be  considered  the sole Securityholder of the individual Securities
represented by such Global Security  for  all  purposes.   Except  as set forth
below, owners of beneficial interests in a Global Security will not be entitled
to  have  any of the individual Securities represented by such Global  Security
registered  in their names, will not receive or be entitled to receive physical
delivery of any  such  Securities and will not be considered the Securityholder
thereof.  Because the Depositary  can  only  act on behalf of its participants,
the ability of a holder of any Security to pledge  that  Security to persons or
entities that do not participate in the Depositary's system,  or  to  otherwise
act with respect to such Security, may be limited due to the lack of a physical
certificate for such Security.

      Subject  to the restrictions discussed under "Limitations on Issuance  of
Bearer Securities"  below,  distributions of principal of (and premium, if any)
and any interest on individual Securities represented by a Global Security will
be  made  to the Depositary or  its  nominee,  as  the  case  may  be,  as  the
Securityholder  of  such  Global Security.  None of the Company, the applicable
SPV, the Administrative Agent,  if  any,  the  Trustee for such Securities, any


				21
<PAGE>

Paying  Agent  or  the Security Registrar for such  Securities  will  have  any
responsibility or liability  for  any  aspect  of  the  records  relating to or
payments made on account of beneficial interests in such Global Security or for
maintaining,  supervising or reviewing any records relating to such  beneficial
interests.

      The Company  expects  that the Depositary for Securities of a given Class
and Series, upon receipt of any  distribution of principal, premium or interest
in respect of a definitive Global Security representing any of such Securities,
will  credit  immediately  participants'  accounts  with  payments  in  amounts
proportionate to their respective  beneficial interests in the principal amount
of payments by participants to owners  of  beneficial  interests in such Global
Security as shown on the records of such Depositary.  The  Company also expects
that payments by participants to owners of beneficial interests  in such Global
Security   held   through  such  participants  will  be  governed  by  standing
instructions and customary  practices,  as is now the case with securities held
for the accounts of customers in bearer form  or  registered  in "street name",
and  will  be  the responsibility of such participants.  Receipt by  owners  of
beneficial interests  in  a temporary Global Security of payments of principal,
premium or interest in respect  thereof  will  be  subject  to the restrictions
discussed below under "Limitations on Issuance of Bearer Securities" below.

      If the Depositary for Securities of a given Class of any Series is at any
time  unwilling or unable to continue as depositary and a successor  depositary
is not  appointed  by  the  Company  within ninety days, the Company will issue
individual  Definitive  Securities  in exchange  for  the  Global  Security  or
Securities representing such Securities.   In  addition, the Company may at any
tine and in its sole discretion determine not to have any Securities of a given
Class represented by one or more Global Securities  and,  in  such  event, will
issue individual Definitive Securities of such Class in exchange for the Global
Security  or Securities representing such Securities.  Further, if the  Company
so specifies  with  respect  to  the Securities of a given Class, an owner of a
beneficial interest in a Global Security  representing Securities of such Class
may, on terms acceptable to the Company and  the  Depositary  for  such  Global
Security,  receive  individual  Definitive  Securities  in  exchange  for  such
beneficial  interest.   In any such instance, an owner of a beneficial interest
in a Global Security will  be  entitled  to  physical  delivery  of  individual
Definitive Securities of the Class represented by such Global Security equal in
principal  amount  to  such  beneficial  interest  and  to have such Definitive
Securities registered in its name (if the Securities of such Class are issuable
as Registered Securities).  Individual Definitive Securities  of  such Class so
issued  will  be  issued (a) as Registered Securities in denominations,  unless
otherwise specified by the Company, of $1,000 and integral multiples thereof if
the Securities or such  Class  are  issuable  as  Registered Securities, (b) as
Bearer Securities in the denomination or denominations specified by the Company
if the Securities of such Class are issuable as Bearer  Securities  or  (c)  as
either  Registered  or  Bearer  Securities, if the Securities of such Class are
issuable in either form.  See, however,  "Limitations  on  Issuance  of  Bearer
Securities" below for a description of certain restrictions on the issuance  of
individual  Bearer  Securities in exchange for beneficial interests in a Global
Security.

      The applicable Prospectus Supplement will set forth any specific terms of
the depositary arrangement  with  respect  to any Class or Series of Securities
being  offered  thereby  to the extent not set  forth  or  different  from  the
description set forth above.


              DESCRIPTION OF DEPOSITED ASSETS AND CREDIT SUPPORT

GENERAL

      Each Security of each  Series  (or  if  more  than one Class exists, each
Class (whether or not each such Class is offered hereby)  within  such  Series)
will  be  secured  by  or  represent  an interest specified for such Series (or
Class)  or  Securities  in certain credit  card,  charge  card  or  debit  card
receivables or securities  representing  an  interest  in  or  secured  by such
receivables.  The property with respect to each Series will be composed of  (a)
the  Deposited  Assets,  which may include (i) one or more pools of receivables
(collectively, the "Receivables")  generated  or  to  be generated from time to
time in the ordinary course of business in one or more  portfolios or revolving
credit card, charge card or debit card accounts (collectively, the "Accounts"),
(ii) a designated, publicly issued, asset backed security  or  a  pool  of such
asset  backed  securities representing an interest in or secured by Receivables
("Credit Card Securities")  and  (iii)  one or more derivative products or such
other assets specified in the related Prospectus  Supplement,  (b)  any  Credit
Support,  and  (c) the amount, if any, initially deposited in any trust account
for a Series as  specified  in the related Prospectus Supplement (including for
purposes of acquiring the Deposited Assets or Credit Support).  The Company (or
an affiliate thereof) will purchase the Term Assets in the secondary market and


					22
<PAGE>


assign or transfer the Term Assets  to  a  trust  or  an SPV or will direct the
Trustee to purchase the specified Term Assets on behalf  of  the  Trust  with a
portion  of  the  proceeds  of  the  offering,  as  described in the applicable
Prospectus Supplement.

      The Deposited Assets included in a Trust for a  Series may consist of any
combination of Receivables and Credit Card Securities,  to  the  extent  and as
specified in the related Prospectus Supplement.

      The  following  is a general description of the Deposited Assets expected
to be included with respect  to  a  Series.  Specific information regarding the
actual Deposited Assets will be provided  in  the Prospectus Supplement used to
offer a Series of Notes or Certificates and, to the extent not contained in the
related Prospectus Supplement, in a Current Report on Form 8-K to be filed with
the Commission within 15 days after the initial issuance of such Securities.

RECEIVABLES

      GENERAL.  The Deposited Assets for a Series  may  consist, in whole or in
part, of Receivables.  The following discussion of the Receivables, the related
Accounts  and  the  terms thereof will be generally applicable  to  Receivables
underlying a Credit Card  Security  and  the  Term Assets Agreement relating to
such Credit Card Security.  The Accounts will consist  of  the initial Accounts
sold by a Seller, as well as any Additional Accounts added from  time  to time,
but  will  not  include  any  removed Accounts.  Each Seller will convey to the
Company or the applicable SPV all  Receivables  existing on a cut-off date (the
"Cut-off  Date")  in  certain  Accounts  and all Receivables  arising  in  such
Accounts from time to time thereafter.  The  Receivables may be payable in U.S.
dollars or in any other foreign currency.  After  the  Cut-off Date, the Seller
may  convey  to  the Company or the applicable SPV the Receivables  in  certain
Additional Accounts,  in  accordance  with  the  provisions  of  the applicable
Agreement.   In  addition,  pursuant  to  the  Agreement,  the  Seller in  some
circumstances   will   be  obligated  to  designate  Additional  Accounts   the
Receivables in which will be conveyed to the applicable Trust or the applicable
SPV  or, in lieu thereof  or  in  addition  thereto,  to  include  or  transfer
participations  in Receivables ("Participants").  The Seller will convey to the
applicable Trust  or the applicable SPV all Receivables in Additional Accounts,
whether such Receivables are then existing or thereafter created.

      Pursuant to the  Agreement,  the  Seller  will have the right (subject to
certain  limitations and conditions), but not the  obligation,  to  remove  the
Receivables in certain Accounts ("Removed Accounts").

      "Credit  Card Receivables" generally consist of periodic finance charges,
annual membership  fees,  cash advance fees and late charges on amounts charged
for merchandise and services  and  certain  other fees designated by the Seller
("Finance  Charge  Receivables") and all amounts  charged  by  cardholders  for
merchandise and services,  amounts advanced to cardholders as cash advances and
certain  other  fees  billed  to   cardholders   on  the  Accounts  ("Principal
Receivables").   In  addition, certain interchange attributable  to  cardholder
charges for merchandise  and services in the Accounts may be treated as Finance
Charge Receivables.  "Interchange"  consists  of  certain  fees  received  by a
credit   card-issuing   bank   from   the  VISA  and  MasterCard  International
associations as partial compensation for  taking  risk,  absorbing fraud losses
and funding receivables for a limited period prior to initial  billing.   Under
the VISA and MasterCard International systems, a portion of the Interchange  in
connection  with cardholder charges for merchandise and services is passed from
banks which clear  the transactions for merchants to credit card-issuing banks.
VISA and MasterCard  International  may from time to time change the amounts of
Interchange reimbursed to banks issuing their credit cards.

      "Credit  Card  Receivables" consist  of  amounts  charged  on  designated
Accounts for merchandise  and  services,  and  all  annual  membership fees and
certain   other   administrative   fees  billed  to  the  designated  Accounts.
Receivables originated under charge  card Accounts are not subject to a monthly
finance charge.

      There are vicious distinctions between  credit  card  Accounts and charge
card  Accounts.   Credit  card Accounts offer revolving credit plans  to  their
customers.  Charge card Accounts  generally  have no pre-set spending limit and
are designated for use as a convenient method  of  payment  for the purchase of
merchandise and services.  Charge card Accounts generally cannot  be  used as a
means of financing such purchases.  Accordingly, the full balance of a  month's
purchases  is  billed  to  cardmembers  and  is due upon receipt of the billing
statement.   By contrast, revolving credit plans  allow  customers  to  make  a
minimum monthly  payment  and  to borrow the remaining outstanding balance from

					23
<PAGE>


the credit issuer up to a predetermined  limit.   As  a result of these payment
requirement differences, charge card Accounts generally  have  a  high  monthly
payment  rate  and  balances  which  turn over rapidly relative to their charge
volume when compared to credit card Accounts.

      Another distinction between charge card Accounts and credit card Accounts
is  that charge card Account balances are  generally  not  subject  to  monthly
finance  charges.   As  described  above,  the  full  account balance is billed
monthly and is due upon receipt of the billing statement.   Cardmembers  do not
have  the  option of using their charge card Accounts to extend payment and  to
pay a finance  charge  on  the  remaining  outstanding  balance.   Credit  card
Accounts, by contrast, do allow customers to pay a specified minimum portion of
an  outstanding  amount  and  to  finance  the balance at a finance charge rate
determined by the credit card issuer.  (Because  charge  card  Account balances
may not be assessed finance charges, a portion of collections on Receivables in
charge card Accounts received in any specified collection period will generally
be  allocated  to  allow for interest payments or yield payments based  on  the
product of such collections  and  a  specified  yield  factor.)   Each  related
Prospectus  Supplement,  where  applicable, will describe the yield calculation
for a specific portfolio of charge card Accounts.

ADDITIONAL INFORMATION RELATING TO RECEIVABLES

      The  related  prospectus  Supplement   for   each   Series  will  provide
information with respect to the Receivables included as Term  Assets  as of the
Cut-off Date, including, among other things, the aggregate principal balance of
the Receivables and whether the Receivables are credit card Receivables, charge
card Receivables or debit card Receivables.

      The  eligibility  criteria  which  shall  apply  with respect to the Term
Assets  will  be specified in the related Prospectus Supplement.   The  related
Prospectus Supplement  will provide information, including, among other things,
(a) underwriting criteria;  (b)  the  loss  and  delinquency experience for the
portfolio  of  Receivables;  (c) the composition of the  portfolio  by  account
balance; and (d) the geographic  distribution of Accounts and Receivables.  The
related Prospectus Supplement will  also  specify  any other limitations on the
types or characteristics of Receivables for a Series.

      If  information  of  the  nature  described  above with  respect  to  the
Receivables is not known to the Seller at the time the Securities are initially
offered, approximate or more general information of  the nature described above
will  be  provided  in  the  related  Prospectus  Supplement   and   additional
information will be set forth in a Current Report on Form 8-K to be filed  with
the Commission within 15 days after the initial issuance of such Certificates.

CREDIT CARD SECURITIES

      The  Credit  Securities will consist of certain eligible credit or charge
card  asset  backed securities  which  may  include  certificates  representing
undivided interests  in,  or notes or loans secured by Receivables generated in
Accounts (as described above).   Such  certificates,  notes  or loans will have
previously been offered and distributed to the public pursuant  to an effective
Registration  Statement.   Based  on  information  contained  in  the  offering
document  pursuant  to  which any of the Credit Card Securities were originally
offered (each a "Term Assets Prospectus"), the applicable Prospectus Supplement
will set forth certain information  with  respect to the public availability of
information with respect to any Term Assets  Issuer whose securities constitute
more than [ten percent] of the Term Assets for  any  Series  as  of the date of
such  Prospectus  Supplement ("Concentrated Term Asset").  More specific  terms
and conditions of the  Term  Assets will be set forth in the related Prospectus
Supplement.

      This Prospectus relates  only  to  the Securities offered hereby and does
not relate to the Credit Card Securities.   The following description of Credit
Card Securities generally is intended only to summarize certain characteristics
of the Credit Card Securities permitted to be included in a Series and does not
purport to be a complete description of any particular Credit Card Security and
is  qualified  in  its  entirety  by  reference to  the  applicable  Prospectus
Supplement, the Term Assets Prospectus,  if  any, and the Term Assets Agreement
with respect to any Credit Card Security.

      GENERAL.  Each of the Term Assets has been  issued  pursuant to a pooling
and servicing agreement, a master pooling and servicing agreement,  a  sale and
servicing agreement, a trust agreement, indenture or similar agreement (a "Term

					24
<PAGE>


Assets Agreement").  The seller of the underlying Receivables (the "Term Assets
Seller")  will  have  entered  into  the Term Assets Agreement with the trustee
under  such Term Assets Agreement (the  "Term  Assets  Trustee").   Receivables
underlying  a  Term  Assets  will  be  serviced by a servicer (the "Term Assets
Servicer") directly or by one or more sub-servicers  who  may be subject to the
supervision of the Term Assets Servicer.

      The  issuer of the Term (the "Term Assets Issuer") will  be  a  financial
institution,  corporation, or other entity engaged generally in the business of
issuing credit or charge cards; any store or merchandiser that issues credit or
charge cards; or  a  limited  purpose corporation or other entity organized for
the  purpose of, among other things,  establishing  trusts  and  acquiring  and
selling  receivables  to  such trusts, and selling beneficial interests in such
trusts; or one of such trusts.   If  so  specified  in  the  related Prospectus
Supplement,  the  Term Assets Issuer may be an affiliate of the  Company.   The
obligations of the  Term  Assets Issuer or Term Assets Seller will generally be
limited to certain representations  and  warranties  with respect to the assets
conveyed by it to the related trust.  Unless otherwise specified in the related
Prospectus Supplement, none of the Term Assets Issuer,  the  Term Assets Seller
or  the  Term  Assets  Servicer  will  have  guaranteed any of the Credit  Card
Securities issued under the Term Assets Agreement.

      Distributions of principal and interest  will  be made on the Term Assets
on the dates specified in the related Prospectus Supplement.   The  Term Assets
may be entitled to receive nominal or no principal distributions or nominal  or
no  interest  distributions.  Principal and interest distributions will be made
on the Term Assets  by the Term Assets Trustee or the Term Assets Servicer form
the proceeds of the underlying Receivables and certain other underlying assets.
The Term Assets Seller  or  the  Term  Assets  Servicer  may  have the right to
repurchase  assets  underlying  the Term Assets after a certain date  or  under
other circumstances specified in the related Prospectus Supplement.

      TERM ASSETS EARLY AMORTIZATION  EVENTS.   As  specified in the Prospectus
Supplement with respect to any Series, principal payments due to the holders of
the Term Assets will generally either commence on a specified date prior to the
final payment thereof or be provided for through the  accumulation  of  certain
collections  in  specified  accounts  to  be distributed on the specified final
payment date, but in each case principal may be paid earlier or later than such
dates.  However, if certain economic or non-economic  events  specified  in the
related  Term  Assets Agreement occur (collectively referred to herein as "Term
Assets Early Amortization  Events"),  monthly  principal  distributions  to the
holders  of  the  Term Assets may begin on the first payment date following the
occurrence of such  Term  Assets Early Amortization Event or the month in which
such event occurs (the "Term  Assets Early Amortization Period").  Reference is
made to the Prospectus Supplement  for  a  description of the Term Assets Early
Amortization Events relevant to the Concentrated Terms Assets for any Series.

      ENHANCEMENT  RELATED TO TERM ASSETS.  Enhancement  in  the  form  of  the
reserve funds, subordination  or other securities or interests issued under the
Term Assets Agreement, guarantees, letters or credit, cash collateral accounts,
insurance policies or other types  of  enhancement  (collectively, "Term Assets
Enhancement")  may be provided with respect to the Receivables  underlying  the
Credit  Card  Securities   or  with  respect  to  the  Credit  Card  Securities
themselves.  The type, characteristics  and  amount  of Term Assets Enhancement
will be a function of certain characteristics of the underlying Receivables and
other factors and will have been established for the Credit  Card Securities on
a basis consistent with the rating of such securities when they were originally
issued.

      UNDERLYING  RECEIVABLES.   The Credit Card Securities will  represent  an
undivided beneficial interest in or  be  accrued  by Receivables generated from
time to time in the ordinary course of business in  a  portfolio  of  Accounts,
funds  collected  or  to  be  collected  from  cardholders  in  respect of such
Receivables,  the right to receive certain other fees and charges  attributable
to cardholders  charges for merchandise and services in the Accounts and monies
on  deposit  in  certain  accounts  maintained  pursuant  to  the  Term  Assets
Agreement.  The Receivables  underlying  the Credit Card Securities may consist
of  either  credit card Receivables, charge  card  Receivables  or  debit  card
Receivables.  See "-- Receivables" above.

      The related Prospectus Supplement for each Series will provide additional
information with  respect  to  the  Accounts  and  Receivables  underlying  any
Concentrated Term Asset, including, among other things, the aggregate principal
balance  of  the Receivables, based on information made publicly available with
respect to the  related  Term  Assets  Issuer,  and whether the Receivables are
credit card receivables, charge card Receivables or debit card Receivables.

PRINCIPAL ECONOMIC TERMS OF TERM ASSETS

      The  related  Prospectus Supplement for a Series  will  specify,  to  the
extent relevant and to  the  extent such information is reasonably available to
the  Company  and  the  Company reasonably  believes  such  information  to  be

					25
<PAGE>


reliable, with respect to  any  Concentrated  Term  Asset:   (i)  the aggregate
approximate  principal  amount  and  type  of  such  Term  Assets, (ii) certain
characteristics of the Receivables which comprise the underlying assets for the
Concentrated Term Asset including, (A) whether such Receivables are credit card
Receivables, charge card Receivables or debit card Receivables,  (B)  the  fees
and charges associated with such Receivables and (C) the servicing fee or range
or  servicing  fees  with  respect to the Receivables; (iii) the expected final
payment date of the Concentrated  Term  Asset;  (iv)  the  interest rate of the
Concentrated Term Asset manner of calculating such interest  rate; (v) the Term
Assets  Issuer, the Term Assets Seller and the Term Assets Servicer  (if  other
than the  Term Assets Issuer) and the Term Assets Trustee for such Concentrated
Term Asset;  (vi)  certain  characteristics of Term Assets Enhancement, if any,
such as reserve funds, insurance  policies,  letters of credit, cash collateral
accounts or guarantees relating to the Receivables  underlying the Concentrated
Term  Asset  or  to  such  Term  Assets itself; (vii) the terms  on  which  the
underlying Receivables for such Concentrated  Term  Asset  may, or are required
to, be purchased prior to the expected final payment of such  Concentrated Term
Asset; and (viii) the terms on which Receivables may be substituted  for  those
originally underlying such Concentrated Term Asset.

      If information of the nature described above regarding the Term Assets is
not  known  to  the Company at the time the Notes or Certificates are initially
offered, approximate  or more general information of the nature described above
will  be provided in the  related  Prospectus  Supplement  and  the  additional
information, if available, will be set forth in a Current Report on Form 8-K to
be filed  with  the  Commission  within 15 days of the initial issuance of such
Securities.

PUBLICLY AVAILABLE INFORMATION

      In addition to the foregoing,  with  respect  to  each  Concentrated Term
Asset, the applicable Prospectus Supplement will disclose the identity  of  the
applicable  Term  Assets  Issuer  and  will  describe the existence and type of
certain information that is made publicly available  by such Term Assets Issuer
regarding  such  Term  Assets or Term Assets and will disclose  where  and  how
prospective purchasers of  the  Securities  may  obtain such publicly available
information  with respect to such Term Assets Issuer.   Such  information  will
typically  consist  of  monthly  and  annual  servicer  reports  regarding  the
applicable Term  Assets,  and  can  be  obtained  from  the  Commission,  if so
specified  in  the applicable Prospectus Supplement, or from the office of such
Term Assets Issuer  identified  in the related Prospectus Supplement.  However,
the precise nature of such publicly  available information and where and how it
may be obtained with respect to any given Term Assets Issuer will vary, and, as
described above, will be set forth in the applicable Prospectus Supplement.  If
an issuer of Concentrated Term Asset ceases  to file reports under the Exchange
Act, the Company will not be relieved of its reporting  requirements  under the
Exchange  Act,  but  certain  information  with respect to such issuer will  be
unavailable.

OTHER DEPOSITED ASSETS

      In addition to the Term Assets, the Company  or  the  applicable  SPV may
also  pledge  to  the Trustee or deposit into a given Trust, or the Trustee  on
behalf of the Securityholders  may  enter  into  an  agreement  constituting or
providing  for  the  purchase  of,  to  the  extent  described  in  the related
Prospectus Supplement, certain assets  related or incidental to one or  more of
such  Term  Assets,  including hedging contracts and other similar arrangements
(such as puts, calls,  interest  rate  swaps,  currency swaps, floors, caps and
collars) ("Derivative Assets"), cash and assets  ancillary or incidental to the
foregoing or to the Term Assets (including assets  obtained through foreclosure
or in settlement of claims with respect thereto) and  direct obligations of the
United States (all such assets for any given Series, together  with the related
with  the  related  Term  Assets,  the  "Deposited  Assets").   The  applicable
Prospectus  Supplement  will,  to  the  extent  appropriate,  contain analogous
disclosure  with  respect  to  the foregoing assets as referred to  above  with
respect to the Term Assets.


					26
<PAGE>


      Unless otherwise specified  in  the  related  Prospectus  Supplement, the
Deposited Assets for a given Series of Securities will not constitute Deposited
Assets for any other Series of Securities and the Securities of each Class of a
given  Series  will  possess  an  equal  and ratable interest in such Deposited
Assets.   The  applicable  Prospectus Supplement  may,  however,  specify  that
certain assets constituting  a  part  of  the  Deposited Assets relating to any
given Series may be held or owned solely for the  benefit  of  one  Class  or a
group  of Classes within such Series.  In such event, the other Classes of such
Series will  not possess any beneficial security or ownership interest in those
specified assets constituting a part of the Deposited Assets.

CREDIT SUPPORT

      As specified  in  the applicable Prospectus Supplement for a given Series
of Securities, such Series  may  include, or the Securityholders of such Series
(or any Class or group of Classes  within such Series) may have the benefit of,
Credit Support for any Class or group  of  Classes  within  such  Series.  Such
Credit  Support  may  be  provided  by  any combination of the following  means
described  below  or any other means described  in  the  applicable  Prospectus
Supplement.  The applicable  Prospectus  Supplement  will set forth whether any
Class  or  group  of  Classes  of  Securities  of  a  Series includes,  or  the
Securityholders of such Securities have the benefit of,  Credit Support and, if
so, the amount, type and other relevant terms of each element of Credit Support
with respect to any such Class or Classes and certain information  with respect
to  the  obligors  of  each such element, including financial information  with
respect to any such obligor  providing  Credit  Support  for 20% or more of the
aggregate principal amount of such Class or Classes.

      SUBORDINATION.  As discussed below under " -- Collections," the rights of
the Securityholder of any given Class within a Series of Securities  to receive
collections  payable  to  such  Series and any Credit Support obtained for  the
benefit of the Securityholders of  such  Series (or Classes within such Series)
may be subordinated to the rights of the Securityholders  or  one or more other
Classes  of  such  Series  to  the  extent  described in the related Prospectus
Supplement.   Such subordination accordingly provides  some  additional  credit
support to those  Securityholders  of  those  other  Classes.   For example, if
losses are realized during a given period on the Deposited Assets relating to a
Series   of   Securities   such  that  the  collections  received  thereon  are
insufficient to make all distributions  on the Securities of such Series, those
realized losses would be allowed to the Securityholders  of  any  Class of such
Series that is subordinated to another Class, to the extent and in  the  manner
provided in the related Prospectus Supplement.  If a Series includes both Notes
and  Certificates, the Certificates will generally be subordinated to the Notes
to the  extent  described  in  the  Prospectus  Supplement.  In addition, if so
provided  in the applicable Prospectus Supplement,  certain  amounts  otherwise
payable to  Securityholders  of any Class that is subordinated to another class
may be required to be deposited  into  a  reserve account.  Amounts held in any
reserve account may be applied as described  below under " -- Reserve Accounts"
and in the related Prospectus Supplement.

      If so provided in the related Prospectus  Supplement,  the Credit Support
for  any  Series  or  Class  of  Securities  may  include, in addition  to  the
subordination  of certain Classes of such Series and  the  establishment  of  a
reserve account, any of the other forms of Credit Support described below.  Any
such other forms  of  Credit Support that are solely for the benefit of a given
Class will be limited to the extent necessary to make required distributions to
the Securityholders of  such  Class  or  as  otherwise specified in the related
Prospectus  Supplement.   In  addition,  if  so  provided   in  the  applicable
Prospectus Supplement, the obligor of any other forms of Credit  Support may be
reimbursed  for  amounts  paid  pursuant to such Credit Support out of  amounts
otherwise payable to one or more  of  the  Classes  of  the  Securities of such
Series.

      LETTER  OF  CREDIT; SURETY BOND.  The Securityholders of any  Series  (or
Class or group of Classes  of  Securities within such Series) may, if specified
in the applicable Prospectus Supplement,  have  the  benefit  of  a  letter  or
letters of credit (a "Letter of Credit") issued by a bank (a "Letter of  Credit
Bank")  or  a surety bond or bonds (a "Surety Bond") issued by a surety company
(a "Surety").   In  either  case, the Trustee or such other person specified in
the applicable Prospectus Supplement  will  use its reasonable efforts to cause
the Letter of  Credit or the Surety Bond, as  the  case may be, to be obtained,
to  be  kept  in  full force and effect (unless coverage  thereunder  has  been
exhausted through payment  of claims) and to pay timely the fees or premiums is

					27
<PAGE>


otherwise provided for.  The  Trustee  or  such  other  person specified in the
applicable Prospectus Supplement will make or cause to be  made draws under the
Letter  of  Credit  or  the  Surety  Bond,  as  the  case  may  be,  under  the
circumstances  and  to cover the amounts specified in the applicable Prospectus
Supplement.  Any amounts  otherwise available under the Letter of Credit or the
Surety Bond will be reduced  to  the  extent  of  any  prior unreimbursed draws
thereunder.   The  applicable Prospectus Supplement will describe  the  manner,
priority and source of funds by which any such draws are to be repaid.

      Unless otherwise  specified  in  the applicable Prospectus Supplement, in
the event that the Letter of Credit Bank  or  the Surety, as applicable, ceases
to satisfy any credit rating or other applicable  requirements specified in the
related Prospectus Supplement, the Trustee or such  other  person  specified in
the applicable Prospectus Supplement will use its reasonable efforts  to obtain
or  cause  to  be  obtained  a  substitute  Letter of Credit or Surety Bond, as
applicable, or other form or credit enhancement  providing  similar protection,
that  meets  such  requirements  and provides the same coverage to  the  extent
available for the same cost.  There  can  be  no  assurance  that any Letter of
Credit  Bank  or  any  Surety,  as  applicable,  will continue to satisfy  such
requirements  or  that any such substitute Letter of  Credit,  Surety  Bond  or
similar credit enhancement  will be available providing equivalent coverage for
the same cost.  To the extent  not  so  available, the credit support otherwise
provided  by  the  Letter  of  Credit or the Surety  Bond  (or  similar  credit
enhancement) may be reduced to the  level otherwise available for the same cost
as the original Letter of Credit or Surety Bond.

      RESERVE ACCOUNTS.  If so provided  in  the related Prospectus Supplement,
the Trustee or such other person specified in  the  Prospectus  Supplement will
deposit  or cause to be deposited into an account maintained with  an  eligible
institution (which may be the Trustee) (a "Reserve Account") any combination of
cash or permitted  investments  in specified amounts, which will be applied and
maintained in the manner and under  the conditions specified in such Prospectus
Supplement.  In the alternative or in  addition  to  such  deposit,  a  Reserve
Account  may be funded through application of a portion of collections received
on the Deposited  Assets  for  a  given Series of Securities, in the manner and
priority specified in the applicable  Prospectus  Supplement.   Amounts  may be
distributed  to  Securityholders  of such Class or group of Classes within such
Series, or may be used for other purposes,  in  the  manner  and  to the extent
provided  in  the  related  Prospectus  Supplement.   Amounts deposited in  any
Reserve Account will be invested in certain permitted investments by, or at the
direction of, the Trustee, the Company, the applicable SPV or such other person
named in the related Prospectus Supplement.


                           SERVICING OF RECEIVABLES

GENERAL

      The following summaries regarding the servicer (the  "Servicer")  and the
servicing of the Receivables do not purport to be complete and are qualified in
their  entirety  by  reference  to  the  applicable  Agreement.   The following
description  relates  to  the  servicing  of  Receivables  comprising Deposited
Assets.   Though  certain  of  the  statements below may be applicable  to  the
Receivables underlying any Credit Card Security, these summaries do not purport
to summarize the provisions of any Term  Assets  Agreement  and  the statements
below  are  qualified  in  their  entirety by such Term Assets Agreements  with
respect to the Receivables underlying any Credit Card Security.

COLLECTION PROCEDURES

      The  Servicer  will  make reasonable  efforts  to  collect  all  payments
required to be made under the  Receivables  and will, consistent with the terms
of the related Agreement for a Series and any applicable Credit Support, follow
such collection procedures as it follows with respect to comparable receivables
held in its own portfolio or serviced by it.

COLLECTIONS

      The  Agreement  relating  to the applicable  Receivables  or  a  separate
servicing agreement (a "Servicing  Agreement")  will  establish  procedures  by
which  the Servicer or such other person specified in the Prospectus Supplement
is obligated, for the benefit of the Noteholders and Certificateholders of each
Series of  Notes  and  Certificates,  as  applicable, to administer the related
Deposited  Assets,  including  making  collections  of  all  payments  thereon,


					28
<PAGE>

depositing from time to time prior to any applicable distribution date (each, a
"Distribution Date") such collections into  a  segregated account maintained or
controlled by the applicable Trustee for the benefit  of  such  Series (each, a
"Collection Account").

      Unless  otherwise  indicated  in  the related Prospectus Supplement,  the
Collection  Account  will  be  an  account  maintained   (i)  at  a  depositary
institution, the long-term unsecured debt obligations of which  at  the time of
any deposit therein are rated as described in the related Prospectus Supplement
and as specified by each Rating Agency rating the Securities of such  Series or
(ii) in an account or accounts the deposits in which are insured to the maximum
extent  available  by  the  FDIC  or which are otherwise maintained in a manner
meeting requirements established by each Rating Agency.

      Unless otherwise specified in  the  related  Prospectus  Supplement,  the
funds held in the Collection Account may be invested, pending remittance to the
Trustee,  in  certain  permitted  investments.   If so specified in the related
Prospectus Supplement, the Servicer or other specified  person, as the case may
be,  will  be entitled to receive as additional compensation  any  interest  or
other income earned on funds in the Collection Account.

      Unless  otherwise  specified  in  the  related Prospectus Supplement, the
Servicer, the Seller, the Trustee, the Company  or an SPV, as appropriate, will
deposit into the Collection Account for each Series,  within  two business days
after  the  date  of  receipt  thereof,  the following payments and collections
received or made by it:

            (i)   all payments on account  of principal, including prepayments,
      on the Deposited Assets;

            (ii)  all payments on account of  interest  or  finance  charges on
      such Deposited Assets after deducting therefrom, at the discretion of the
      Servicer  but  only to the extent of the amount permitted to be withdrawn
      or withheld from the Collection Account in accordance with the applicable
      Agreement, the Trustee's  Fee  and  the  Servicer's  fee (the "Servicer's
      Fee"), if any, in respect of such Deposited Assets;

            (iii)  all amounts received by the Servicer in connection  with the
      liquidation of Deposited Assets other than amounts required to be paid or
      refunded to the obligor pursuant to the terms of the applicable documents
      or  otherwise pursuant to law ("Liquidation Proceeds"), exclusive of,  in
      the discretion  of  the  Servicer,  but  only to the extent of the amount
      permitted to be withdrawn from the Collection  Account in accordance with
      the related Agreement, the Trustee's Fee and Servicer's  Fee,  if any, in
      respect of the such Deposited Assets;

            (iv)  all  amounts  required  to  be  deposited  therein  from  any
      applicable  Credit  Support  for  such  Series  pursuant  to  the related
      Agreement;

            (v)   all   repurchase   prices   of   any  such  Deposited  Assets
      repurchased by the Company, the SPV, the Seller  or the Servicer pursuant
      to the related Agreement;

            (vi)  any amounts payable to the applicable  person with respect to
      each Deposited Asset acquired that has been repurchased or removed by the
      Company,  the  SPV, the Servicer or the Seller pursuant  to  the  related
      Agreement, all amounts  received  thereon  and  not distributed as of the
      date on which the related repurchase price was determined;

            (vii)   all  amounts  payable  to the Trustee of  such  Series  for
      deposit into the Distribution Account,  if  any, or for remittance to the
      Noteholders or Certificateholders of such Series  as  provided for in the
      related Agreement; and

            (viii)  all amounts necessary to clear and terminate the Collection
      Account pursuant to the related Agreement.

      In  addition, if the Servicer deposits in the Collection  Account  for  a
Series any  amount  not  required to be deposited therein, it may, at any time,
withdraw such amount from such Collection Account.

					29
<PAGE>



      The Servicer or an Administration Agent, if any is appointed, will direct
the Trustee, and otherwise  the Trustee will make all determinations, as to the
appropriate application of such  collections  and  other  amounts available for
distribution to the payment of any administrative of collection  expenses (such
as  any  administrative  fee)  and certain Credit Support-related ongoing  fees
(such as insurance premiums, letter of credit or any required account deposits)
and to the payment of amounts then  due and owing on the Notes and Certificates
of  such  Series  (and Classes within such  Series),  all  in  the  manner  and
priorities described in the related Prospectus Supplement.

      The applicable Prospectus Supplement will specify the collection periods,
if applicable, and  Distribution  Dates  for  given  Series  and the particular
requirements relating to the segregation and investment of collections received
on the Deposited Assets during a given collection period or on  or  by  certain
specified  dates.   There  can  be  no assurance that amounts received from the
Deposited Assets and any Credit Support obtained for the benefit of Noteholders
or Certificateholders for particular Series or Classes of Notes or Certificates
over a specified period will be sufficient, after payment of all prior expenses
and fees for such period, to pay amounts  then due and owing to holders of such
Notes and Certificates.  The applicable Prospectus  Supplement  will  also  set
forth  the  manner  and  priority  by which any Realized Loss will be allocated
among the Classes of any Series of Certificates, if applicable.

      The relative priorities of distributions with respect to collections from
the assets of the Trust assigned to the Notes and Certificates or to Classes of
a given Series of Notes or Certificates  may  permanently or temporarily change
over  time  upon  the  occurrence  of certain circumstances  specified  in  the
applicable  Prospectus  Supplement.   Moreover,   the   applicable   Prospectus
Supplement may specify that the relative distribution priority assigned  to the
Notes  and  Certificates  or  to  each  Class of a given Series for purposes of
payments  of certain amounts, such as principal,  may  be  different  from  the
relative distribution  priority  assigned  to  each  such Class for payments of
other amounts, such as interest or premium.

SERVICING FEE AND PAYMENT OF EXPENSES

      Except as otherwise described in the related Prospectus  Supplement,  the
Servicer  will  be entitled to the Servicer's Fee in an amount to be determined
as specified in the  related  Prospectus Supplement.  The Servicer's Fee may be
fixed or variable, as specified in the related Prospectus Supplement.

      Unless otherwise specified  in  the  related  Prospectus  Supplement, the
Servicer will pay certain expenses incurred in connection with the servicing of
the  Receivables  including,  without limitation, the payment of the  fees  and
expenses of the Trustee and independent  accountants  and  payment  of expenses
incurred in preparation of reports to Securityholders.

      The rights of the Servicer to received funds from the Collection  Account
for a Series, whether as the Servicer's Fees or other compensation, or for  the
reimbursement  of  expenses  or  otherwise, may be subordinate to the rights of
Securityholders of such Series.

EVIDENCE AS TO COMPLIANCE

      The Trust Agreement or Indenture  for  a  Series  may  provide that, each
year, a firm of independent public accountants will furnish a  statement to the
Trustee to the effect that such firm has examined certain documents and records
relating to the servicing of the Receivables by the Servicer and  that,  on the
basis  of such examination, such firm is of the opinion that the servicing  has
been conducted  in compliance with the Trust Agreement or Indenture, except for
(i) such exceptions  as such firm believes to be immaterial and (ii) such other
exceptions as are set forth in such statement.

      The Trust Agreement  or  Indenture  for  each  Series  will  provide  for
delivery  to  the  Trustee  for such Series of an annual statement signed by an
officer of the Servicer to the  effect  that  the  Servicer  has  fulfilled its
obligations thereunder throughout the preceding calendar year.


					30
<PAGE>


CERTAIN MATTERS REGARDING THE SERVICER

      The  Servicer, if any, for each Series will be identified in the  related
Prospectus Supplement.   The Servicer may be an affiliate of the Seller and may
have other business relationships with the Company and its affiliates.

      If an event of default  occurs  with  respect  to  the  Servicer under an
Agreement, or Servicing Agreement, the Servicer may be replaced  by the Trustee
or  a  successor  Servicer.  Servicer events of default and the rights  of  the
Trustee upon such a  default  will  be  set  forth  in  the  related Prospectus
Supplement.

      Unless  otherwise  provided  in  the  related Prospectus Supplement,  the
Servicer may not resign from its obligations  and  duties under an Agreement or
Servicing Agreement, except (a) upon determination that  (i) the performance of
its duties thereunder is no longer permissible under applicable  law  and  (ii)
there  is  no  reasonable  action  which  the  Servicer  could take to make the
performance of its duties thereunder permissible under applicable  law,  (b) in
connection with a conveyance, consolidation or merger by the Servicer with  any
corporation,   or   conveyance   or   transfer  of  its  properties  or  assets
substantially as an entirety to any other  person  permitted  thereunder or (c)
upon  the  satisfaction  of  the  following conditions: (i) the acceptance  and
assumption, by an agreement supplemental  thereto,  in form satisfactory to the
Trustee, of the obligations and duties of the Servicer thereunder by a proposed
successor  Servicer,  (ii)  the Servicer having given written  notice  to  each
Rating Agency of such transfer  and  such  Rating  Agency  having  notified the
Servicer in Writing to the effect that its then current rating of the Notes and
Certificates of any Series will not be reduced or withdrawn as a result of such
transfer,  (iii)  the  written  consent  of any provider of Credit Support,  if
applicable, and (iv) the proposes successor Servicer being an Eligible Servicer
(as defined below).  Notwithstanding anything  in  an  Agreement  or  Servicing
Agreement  to  the contrary, any successor Servicer appointed under clause  (c)
will be deemed to  be  a successor Servicer.  Any such determination permitting
the resignation of the Servicer  will be evidenced as to clause (a) above by an
opinion  of  counsel  to  such  effect  delivered  to  the  Trustee.   No  such
resignation will become effective  until  the  Trustee  or a successor Servicer
shall  have  assumed the responsibilities and obligations of  the  Servicer  in
accordance with an Agreement or Servicing Agreement.

      "Eligible  Servicer" means the Trustee or an entity which, at the time of
its appointment as Servicer, (i) is an established financial institution having
capital or a net worth  of  not  less  than  $100,000,000,  (ii) is servicing a
portfolio of credit card or charge card accounts, (iii) is legal  qualified and
has the capacity to service the Accounts, or (iv) has demonstrated  the ability
to  professionally  and  completely service a portfolio of similar accounts  in
accordance with standards of skill and care customary in the industry.

INDEMNIFICATION

      Except  to the extent  otherwise  provided  therein,  each  Agreement  or
Servicing Agreement  will  provide  that the Servicer will indemnify the Trust,
the  Trustee and the Securityholders from  and  against  any  loss,  liability,
expense,  damage  or  injury  suffered  or  sustained  by  reason  of any acts,
omissions  or  alleged  acts  or  omissions  arising  out of activities of  the
Servicer with respect to the Trust or the Trustee or any  co-trustee, including
those arising from acts or omissions of the Servicer pursuant  to the Agreement
or  Servicing  Agreement,  including  but not limited  to any judgment,  award,
settlement, reasonable attorney's fees  and other costs or expenses incurred in
connection with the defense of any actual  or  threatened action, proceeding or
claim;  provided,  however,  that  the  Servicer shall  not,  unless  otherwise
specified in the related Prospectus Supplement, indemnify: (i) the Trust or the
Trustee if such acts, omissions or alleged  acts or omissions constitute fraud,
negligence, breach or fiduciary duty or misconduct  by  the  Trustee;  (ii) the
Trust,  the  Trustee  or the Securityholders for any liability, cost or expense
with respect to any action  taken by the Trust or Trustee at the request of the
Securityholders nor with respect  to  any  Federal,  state  or  local income or
franchise taxes (or any interest or penalties with respect thereto) required to
be  paid  by  the  Trust  or  the  Securityholders  of  a  Series of any taxing
authority; or (iii) the Trust or Securityholders for any losses incurred by any
of them as a result of defaulted Receivables or Receivables  which  are written
off  as  uncollectible  unless  such  writeoff  is  caused  by  a breach of the
Agreement or Servicing Agreement by the Servicer.


					31
<PAGE>



                         DESCRIPTION OF THE INDENTURE

GENERAL

      The  following  summary  of certain provisions of the Indenture  and  the
Notes do not purport to be complete  and  such  summary  is  qualified  in  its
entirety by reference to the detailed provisions of the form of Indenture filed
as  an  exhibit  to  the Registration Statement.  Wherever defined terms of the
Indenture are referred  to,  such  defined  terms  are  incorporated  herein by
reference as part of the statement made, and the statement is qualified  in its
entirety by such reference.

CERTAIN COVENANTS

      The  Company  or  the  applicable SPV (the "Issuer") may not liquidate or
dissolve, without the consent  of the holders of at least 66 2/3% of the Voting
Rights of each Series of Notes.   The  Issuer also may not consolidate or merge
with or into any other Person or convey  or  transfer its properties and assets
substantially as an entirety unless (i) such consolidation or merger shall have
been consented to by holders of at least 66 2/3%  of  the Voting Rights or each
Series  of  Notes,  (ii)  the Person (if other than the Issuer)  formed  in  or
surviving such transaction or acquiring such assets is a Person organized under
the laws of the United States  of America or any State and shall have expressly
assumed, by supplemental indenture in form satisfactory to the Trustee, the due
and  punctual payment of principal  of  and  interest  on  all  Notes  and  the
performance  of  every  applicable covenant of the Indenture to be performed by
the Issuer, (iii) immediately  after  giving  effect  to  such  transaction, no
Default  or  Event of Default shall have occurred and be continuing,  (iv)  the
Trustee shall  have  received  a  letter  from  each  Rating  Agency rating any
outstanding  Notes  to the effect that the rating issued with respect  to  such
Notes is confirmed notwithstanding the consummation of such transaction and (v)
the Trustee shall have received from the Issuer an Officer's Certificate and an
Opinion  of  Counsel, each  to  the  effect  that,  among  other  things,  such
transaction  complies   with   the  foregoing  requirements.   "Voting  Rights"
evidenced by any Note will be the portion of the voting rights of all the Notes
in  the  related Series allocated  in  the  manner  described  in  the  related
Prospectus Supplement.

      The  Issuer  may  not  incur,  assume,  have outstanding or guarantee any
indebtedness except pursuant to the Indenture and subject to the conditions and
limitations set forth therein.

MODIFICATION OF INDENTURE

      Except as set forth below, with the consent  of  the  holders of not less
than a majority of the Voting Rights of each Series or Class  of such Series of
Notes  to  be affected, the Trustee and the Issuer may amend the  Indenture  or
execute a supplemental  indenture  to  add provisions to or change or eliminate
any provisions of the Indenture relating to such Series or modify the rights of
the holders of the Notes of that Series.

      Without the consent of the holder  of  each  outstanding  Note  affected,
except  as provided below, no such amendment or supplemental indenture may  (i)
change any  Distribution  Date  or the Final Scheduled Distribution Date of any
Note or reduce the principal amount  thereof,  the  Note  Interest Rate for any
Note or the Redemption Price with respect thereto, or change  the provisions of
the  Indenture  relating to the application of the Trust Estate to  payment  of
principal of or interest  on the affected Notes, or change any place of payment
where, or the coin or currency  in  which,  any  affected  Note or any interest
thereon is payable, or impair the right to institute suit for  the  enforcement
of  the  provisions  of  the  Indenture  regarding  payment,  (ii)  reduce  the
percentage  of  Voting  Rights of the Notes of the affected Series (or Class of
such  Series), the consent  of  the  holders  of  which  is  required  for  the
authorization  of  any amendment or supplemental indenture or for any waiver of
compliance  with certain  provisions  of  the  Indenture  or  certain  defaults
thereunder and  their consequences, (iii) modify or alter the provisions of the
Indenture defining the term "Outstanding", (iv) permit the creation of any lien
ranking prior to  or on a parity with the lien of the Indenture with respect to
any part of the property  subject to the lien of the Indenture or terminate the

					32
<PAGE>


lien of the Indenture on any  property  at  any time subject thereto or deprive
the holder of any Note of the security afforded  by  the lien of the Indenture,
(v) reduce the percentage of the Voting Rights of the  Notes  of any Series (or
Class  of  such  Series),  the  consent of the holders of which is required  to
direct the Trustee to liquidate the  Deposited Assets for such Series (or Class
of such Series), (vi) modify any of the  provisions  of  the  Indenture if such
modification affects the calculation of the amount of any payment  of  interest
or principal due and payable on any Note on any Distribution Date or to  affect
the  rights of the holders of Notes of any Series (or Class of such Series)  to
the benefit  of  any  provisions  for the mandatory redemption of Notes of such
Series (or Class of such Series) to  the  benefit  of  any  provisions  for the
mandatory  redemption  of  Notes  of  such  Series  (or  Class  of such Series)
contained  therein,  or (vii) modify the provisions of the Indenture  regarding
any modifications of such  Indenture requiring consent of the holders of Notes,
except to increase the percentage  or  number of holders required to consent to
such modification of such Indenture or to provide that additional provisions of
the Indenture cannot be modified or waived without the consent of the holder of
each Note affected thereby.

      The Issuer and the Trustee may also  amend  the  Indenture  or enter into
supplemental  indentures,  without  obtaining  the  consent  of holders of  any
Series, to cure any ambiguity or to correct or supplement any  provision of the
Indenture or any supplemental indenture which may be defective or  inconsistent
with  any  other  provision,  or to make or to amend any other provisions  with
respect to matters or questions arising under the Indenture or any supplemental
indenture, provided that such action  shall not materially adversely affect the
interests of the holders of the Notes.   Such  amendments  may also be made and
such  supplemental indenture may also be entered into without  the  consent  of
Noteholders  to  set  forth the terms of and security for additional Series, to
evidence the succession  of  another  person  to  the  Issuer,  to  add  to the
conditions, limitations and restrictions on certain terms of any Series and  to
covenants  of  the  Issuer,  to  surrender  any right or power conferred on the
Issuer, to convey, transfer, assign, mortgage  or  pledge  any  property to the
Trustee, to correct or amplify the description of any property subject  to  the
lien  of  the  Indenture,  to  modify  the Indenture to the extent necessary to
effect the Trustee's qualification under  the  Trust  Indenture Act of 1939, as
amended (the "TIA") or comply with the requirements of  the TIA, to provide for
the  issuance  of  Notes  of  any  Series, to make any amendment  necessary  or
desirable to maintain the federal income  tax status of the Issuer and to amend
the provisions of the Indenture relating to  authentication  and  delivery of a
Series with respect to which a supplemental indenture has not theretofore  been
authorized  or  to  evidence and provide for the acceptance of appointment by a
successor trustee.

EVENTS OF DEFAULT

      An "Event of Default"  with  respect  to  any  Series  is  defined in the
Indenture as being:  (i) a continuing default for five days in the  payment  of
interest on any Note of such Series; (ii) a continuing default for five days in
the  payment  of  principal  when  due  of  any  Note of such Series; (iii) the
impairment  of  the validity or effectiveness of the  Indenture  or  any  grant
thereunder, or the  subordination,  termination or discharge of the lien of the
Indenture with respect to such Series,  or  the  release of any Person from any
covenants or obligations under the Indenture with  respect  to  such Series, or
the release of any Person from any covenants or obligations under the Indenture
with  respect  to  such  Series, unless otherwise expressly permitted,  or  the
creation of any lien, charge,  security interest, mortgage or other encumbrance
with respect to any part of the  property subject to the lien of the Indenture,
or any interest in or proceeds of  such  property,  unless  otherwise expressly
permitted,  or the failure of the lien of the Indenture to constitute  a  valid
first priority  security  interest  in  the property subject to the lien of the
Indenture and the continuation of any of  such defaults for a period of 30 days
after notice to the Issuer by the Trustee or  to  the Issuer and the Trustee by
the holders of at least 25% of the Voting Rights of such Series; (iv) a default
in the observance of, or breach of, any covenant or  negative  covenant  of the
Issuer  made  in  the  Indenture, or a material breach of any representation or
warranty of the Issuer made  in  the  Indenture  or in any certificate or other
document delivered pursuant thereto or in connection  therewith  as of the time
when the same shall have been made, and the continuation of any such default or
breach for a period of 60 days after notice to the Issuer by the Trustee  or to
the  Issuer and the Trustee by the holders of at least 25% of the Voting Rights
of such  Series  (unless  the  default  or  breach  is  with respect to certain
covenants  specified  in  the  Indenture  not  requiring  such continuation  or
notice);  and  (v)  certain events of bankruptcy, insolvency,  receivership  or
reorganization of the  Issuer.   Notwithstanding  the  foregoing,  if  a Series
includes  a  Class  of subordinated Notes, the Indenture for such a Series  may
provide that certain defaults which relate only to such subordinated Notes will
not constitute an Event  of  Default  with  respect to the Notes, under certain
circumstances, and it may limit the rights of  holders of subordinated Notes to
direct the Trustee to pursue remedies with respect  to  such defaults, or other
Events of Default.  Such limitations, if any, will be specified  in the related
Prospectus Supplement.

      If  an  Event  of  Default  with  respect  to  any  Series occurs and  is
continuing, the Trustee may, and on the written request of  the  holders  of at

					33
<PAGE>


least  25% of the Voting Rights of such Series shall, declare all Notes of such
Series to  be  due  and  payable,  together  with  accrued  and unpaid interest
thereon.   Such  declaration may in certain circumstances be rescinded  by  the
holders of a majority of the Voting Rights of such Series.

      The Indenture  provides  that the Trustee shall, within 90 days after the
occurrence of an Event of Default with respect to a Series, mail to the holders
of such Series of all uncured or  unwaived  defaults  known  to  it,  provided,
however,  that (a) except in the case of an Event of Default in the payment  of
the principal  or  purchase price of or interest on any Note, the Trustee shall
be protected in withholding such notice if it determines in good faith that the
withholding of such  notice  is  in  the  interest  of  the Noteholders of such
Series, and (b) in the case of default specified in clause  (iv)  of  the first
paragraph of this "Event of Default" subsection, the Trustee is not required to
give such notice until at least 30 days after the occurrence of such default or
breach  and that, in the case of any default or breach specified in clause  (v)
of the first  paragraph  of this "Events of Default" subsection, the Trustee is
not required to give notice until at least 60 days after the occurrence of such
default or breach.

      An Event of Default with respect to one Series will not necessarily be an
Event of Default with respect to any other Series, but an Event of Default with
respect to one Class of a  Series  shall be an Event of Default with respect to
all Classes of such Series.

      If, following an Event of Default  with  respect to any Series, the Notes
of such Series have been declared to be due and  payable,  the  Trustee  in its
sole discretion may, but shall not be obligated to refrain from liquidating the
related  Deposited  Assets  if  (i)  the  Trustee  determines  that the amounts
receivable with respect to such Deposited Assets will be sufficient  to pay (a)
all  principal  of  and  interest  on  the Notes in accordance with their terms
without regard to the declaration of acceleration  and  (b)  all  sums  due the
Trustee  and  any  other  administrative  amounts required to be paid under the
Indenture and (ii) holders of the requisite  percentage  of  the  Notes of such
Series have not directed the Trustee to sell the related Deposited Assets as so
specified  in  the  Indenture.   In  addition,  the Trustee is prohibited  from
selling the Trust Estate following certain Events  of  Default  unless  (a) the
amounts  receivable with respect to the Deposited Assets are not sufficient  to
pay in full  the principal of and accrued interest on the Notes of such Series,
and to pay sums  due the Trustee and other administrative expenses specified in
the Indenture and  the Trustee obtains the consent of holders of 66-2/3% of the
Voting Rights of such  Series or (b) the Trustee obtains the consent of 100% of
the Voting Rights of such  Series.   The  proceeds  of a sale of assets will be
applied  to  the  payment of amounts due the Trustee and  other  administrative
expenses specified  in  the  Indenture  and then distributed pro rata among the
Noteholders of such Series (without regard to Class, provided that subordinated
notes will be subordinate to senior Notes  of the Series to the extent provided
in the related Prospectus Supplement) according  to the amounts due and payable
on  the  Notes  for  principal  and  interest  at the time  such  proceeds  are
distributed by the Trustee.

      The Trustee will not deemed to have knowledge  of any Event of Default or
default described in clauses (iv) through (vi) of the  first  paragraph of this
"Events  of  Default"  subsection unless an officer in the Trustee's  corporate
trust department has actual  knowledge  thereof.   Subject to the provisions of
the  Indenture  relating to the duties of the Trustee,  in  case  an  Event  of
Default shall occur  and be continuing, the Trustee will be under no obligation
to exercise any of the  rights  or powers under the Indenture at the request or
direction of any of the Noteholders  of a Series, unless such Noteholders shall
have offered to the Trustee reasonable  security or indemnity.  Subject to such
provisions  for  indemnification  and  certain  limitations  contained  in  the
Indenture the holders of a majority of the  Voting  Rights  of  a Series (or of
such  Classes  specified  in the related Prospectus Supplement) will  have  the
right to direct the time, method and place of conducting any proceeding for any
remedy available to the Trustee  or  exercising any trust or power conferred on
the Trustee with respect to the Series.  In addition, the holders of a majority
of the Voting Rights of a Series (or of  such  Classes specified in the related
Prospectus Supplement) may, in certain cases, waive any default with respect to
such Series, except a default in payment of principal or interest or in respect
of a covenant or provision which cannot be modified  without the consent of all
Noteholders affected.

      No  holder  of  Notes of a Series will have the right  to  institute  any
Proceeding with respect to the Indenture, unless (i) such holder previously has
given to the Trustee written  notice  of  a  continuing  Event  of Default with
respect to such Series and has offered the Trustee satisfactory indemnity, (ii)
the holders of not less than 25% of the Voting Rights of such Series  have made

					34
<PAGE>


written  request  on  the Trustee to institute such Proceeding and have offered
satisfactory indemnity,  (iii)  the  Trustee  has, for 60 days after receipt of
such  notice,  request and offer of indemnity, failed  to  institute  any  such
Proceeding, and  (iv)  no  direction inconsistent with such written request has
been given to the Trustee during  such  60-day  period  by  the  holders  of  a
majority  of  the  Voting Rights of such Series; PROVIDED, HOWEVER, that if the
Trustee receives conflicting  requests  and indemnities from two or more groups
of Noteholders each representing less than  a  majority of the Voting Rights of
such Series, the Trustee may in its sole discretion  determine what action with
respect to the Proceeding, if any, shall be taken.

REPORTS TO NOTEHOLDERS

      The  Trustee  will  prepare  and  forward  to  each  Noteholder  on  each
Distribution Date (whether or not such Noteholder receives a  payment  on  such
date),  or  as soon thereafter as is practicable, a statement setting forth, to
the extent applicable to any Series, among other things:

            (i)   with  respect  to  a  Series, the amount of such distribution
      allocable to principal on the Deposited  Assets,  separately  identifying
      the aggregate amount of any redemptions or prepayments included therein;

            (ii)   with  respect  to  a Series, the amount of such distribution
      allocable to interest on the Deposited Assets;

            (iii)  the aggregate outstanding principal balance of the Deposited
      Assets as of the opening of business  on  the immediately following date,
      after  giving  effect to distributions allocated  to  principal  reported
      under (i) above;

            (iv)  the  aggregate  outstanding  principal amount of the Notes of
      such Series as of the immediately following  date, after giving effect to
      distributions allocated to principal reported  under  (i)  above  and the
      payment on such Distribution Date;

            (v)   in  the  case  of Floating Rate Securities, the Note Interest
      Rate applicable to the distribution being made;

            (vi)   if  applicable, the  amount  of  any  shortfall  (I.E.,  the
      difference between  the aggregate amounts of principal and interest which
      Noteholders would have  received if there were sufficient available funds
      to distribute and the amounts actually distributed);

            (vii)  in the case  of  any Credit Support described in the related
      Prospectus Supplement, the amount  of  coverage of such Credit Support as
      of the close of business on the applicable Distribution Date;

            (viii)   in  the  case of any Series  which  includes  subordinated
      Notes, the subordinated amount,  if  any,  determined  as  of the related
      Distribution Date and if the distribution of the holders of  senior Notes
      is less than their required distribution, the amount of the shortfall;

            (ix)   the  amount  of  any  withdrawal from any applicable Reserve
      Account included in amounts actually  distributed  to Noteholders and the
      remaining  balance of the Reserve Account, if any, on  such  Distribution
      Date, after giving effect to distributions made on such date; and

            (x)  such other information as may be specified in the Indenture.

      In addition,  within  a  reasonable  period of time after the end of each
calendar year, the Trustee will furnish to each  Noteholder  of  record  at any
time during such calendar year:  (A) the aggregate of amounts reported pursuant
to (i) through (iii), (vi), and (xi) above for such calendar year and (B)  such
information  specified  in the Indenture to enable Noteholders to prepare their
tax returns, including the  amount  of  original  issue discount accrued on the
Notes, if applicable.  Information in the Distribution  Date reports and annual
reports  provided to the Noteholders will not have been examined  and  reported
upon by an independent public accountant.


					35
<PAGE>


AUTHENTICATION AND DELIVERY OF NOTES

      The  Issuer  may  from  time  to time deliver Notes executed by it to the
Trustee and order that the Trustee authenticate  such Notes.  On the receipt of
such Notes and such order and subject to the Issuer's  compliance  with certain
conditions  specified  in  the  Indenture,  the  Trustee will authenticate  and
deliver such Notes as the Issuer may direct.  The Trustee will be authorized to
appoint an Authenticating Agent for purposes of authenticating  and  delivering
the Series of Notes.

SATISFACTION AND DISCHARGE OF THE INDENTURE

      The  Indenture will be discharged as to a Series (except with respect  to
certain continuing  rights  specified in the Indenture), (i)(a) on the delivery
to the Trustee for cancellation  of  all of the Notes of such Series other than
Notes which have been mutilated, lost  or stolen and have been replaced or paid
and Notes for which money has been deposited  in  trust  for  the  full payment
thereof (and thereafter repaid to the Issuer and discharged from such trust) as
provided in the Indenture, or (b) at such time as all Notes of such  Series not
previously  cancelled  by  the  Trustee  have  become, or, within one year will
become, due and payable or called for redemption  and  the  Issuer  shall  have
deposited  with  the Trustee an amount sufficient to repay all of the Notes and
(ii) the Issuer shall  have  paid all other amounts payable under the Indenture
with respect to such Series.

ANNUAL COMPLIANCE STATEMENTS

      The Issuer will be required  to  file annually with the Trustee a written
statement as to fulfillment of its obligations under the Indenture.

      The Indenture will provide that on  or  before  a  specified date in each
year, a firm of independent public accountants will furnish  a statement to the
Trustee to the effect that such firm has examined certain documents and records
relating  to  the  administration  of the Deposited Assets during  the  related
12-month period (or, in the case of the first such report, the period ending on
or before the date specified in the Prospectus Supplement, which date shall not
be more than one year after the related  Original  Issue Date) and that, on the
basis of accounting and auditing procedures considered  appropriate  under  the
circumstances,  such  firm  is  of  the  opinion  that  such administration was
conducted  in  compliance  with  the terms of the Indenture,  except  for  such
exceptions  as  such  firm  shall believe  to  be  immaterial  and  such  other
exceptions as shall be set forth in such report.

      The Indenture will also  provide for delivery to the Issuer, on or before
a specified date in each year, of an annual statement signed by two officers of
the Trustee to the effect that the  Trustee has fulfilled its obligations under
the Indenture throughout the preceding  year  with  respect  to  any  Series of
Notes.

      Copies  of the annual issuer's statement, accountants' statement and  the
statement of officers  of  the  Trustee  may be obtained by Noteholders without
charge upon written request to either the  Trustee, at the address set forth in
the related Prospectus Supplement.

PASS THROUGH OF VOTING RIGHTS

      The  Trustee shall seek instructions from  Noteholders  of  a  Series  in
connection with  any vote, consent or waiver required in respect of any related
Deposited Asset.   Except  as  otherwise provided in the Prospectus Supplement,
the Trustee shall direct any action  or  cast  any  vote  as the holder of such
Deposited Asset in proportion to the aggregate outstanding  principal amount of
Notes  held  by  Noteholders of such Series taking the corresponding  position.
The Prospectus Supplement  will  specify  whether  and under what circumstances
voting in such cases will be by Class.

LIST OF NOTEHOLDERS

      Three or more holders of a Series that have each  owned  the Notes for at
least six months may, by written application to the Trustee, request  access to
the list maintained by the Trustee of all holders of the same Series or  of all

					36
<PAGE>


Notes, as specified in the request, for the purpose of communicating with other
Noteholders with respect to their rights under the Indenture.  The Trustee  may
choose  not  to  give  such Noteholders access to the list of Noteholders if it
wishes to mail the communication  on  behalf  of the requesting Noteholders, at
their  expense, to all Noteholders.  If the Trustee  objects  to  the  proposed
mailing  on  the grounds that it would be contrary to the best interests of the
Noteholders or  a  violation  of applicable law, it may request permission from
the Commission not to make the proposed mailing.

MEETINGS OF NOTEHOLDERS

      Meetings of Noteholders may  be  called at any time and from time to time
to (i) give any notice to the Issuer or  to the Trustee, give directions to the
Trustee, consent to the waiver of any Default  or  Event  of  Default under the
Indenture, or to take any other action authorized to be taken by Noteholders in
connection  therewith,  (ii)  remove  the  Trustee  and to appoint a  successor
Trustee, (iii) consent to the execution of supplemental indentures or (iv) take
any other action authorized to be taken by or on behalf  of  the Noteholders of
any specified percentage of the Voting Rights of the Notes.  Such  meetings may
be called by the Trustee, the Issuer or by the holders of 10% in Voting  Rights
of any such Series.

TRUSTEE'S ANNUAL REPORT

      The Trustee will be required to mail each year to all Noteholders a brief
report relating to its eligibility and qualification to continue as the Trustee
under  the  Indenture,  any  amounts  advanced  by it under the Indenture which
remain unpaid on the date of the report, the amount, interest rate and maturity
date of certain indebtedness owing by the Issuer  (or any other obligor on such
Series)  to  the Trustee in its individual capacity,  the  property  and  funds
physically  held   by  the  Trustee  as  such,  any  release  or  releases  and
substitution of property  subject  to  the  lien of the Indenture which has not
been  previously  reported, any additional issuance  of  Notes  not  previously
reported and any action  taken  by  it  which  materially affects the Notes and
which has not been previously reported.

THE TRUSTEE

      The Trustee will be a bank or trust company  qualified  under the TIA and
named  in  the  Prospectus  Supplement  related  to  a Series.  The Issuer  may
maintain other banking relationships in the ordinary course  of  business  with
the  Trustee.   The Trustee's "Corporate Trust Office" will be specified in the
Prospectus Supplement,  or at such other addresses as the Trustee may designate
from time to time by notice to the Noteholders and the Issuer.  With respect to
the presentment and surrender  of  Notes  for  final  payment  of  principal in
retirement  thereof  on any Distribution Date (or any redemption date,  special
distribution date or special  redemption  date)  and, with respect to any other
presentment and surrender of such Notes and for all  other  purposes such Notes
may be presented at the Corporate Trust Office of the Trustee  or at the office
of  the  Issuer's  paying  agent,  which  will  be  specified in the Prospectus
Supplement.


                      DESCRIPTION OF THE TRUST AGREEMENT

GENERAL

      The following summary of certain provisions of  the  Trust  Agreement and
the Certificates do not purport to be complete and such summary is qualified in
its  entirety  by  reference  to  the detailed provisions of the form of  Trust
Agreement filed as an exhibit to the  Registration Statement.  Wherever defined
terms  of  the  Trust  Agreement  are  referred  to,  such  defined  terms  are
incorporated  herein  by reference as part  of  the  statement  made,  and  the
statement is qualified in its entirety by such reference.

ASSIGNMENT OF DEPOSITED ASSETS

      At the time of issuance  of  any Series of Certificates, the Company will
cause the Term Assets to be included  in  the  related  Trust,  and  any  other
Deposited  Asset  specified in the Prospectus Supplement, to be assigned to the
related Series of the  Trust, together with all principal, premium (if any) and

					37
<PAGE>


interest received by or  on  behalf  of  the Company on or with respect to such
Deposited Assets after the cut-off date specified  in the Prospectus Supplement
(the "Cut-off Date"), other than principal, premium  (if  any) and interest due
on or before the Cut-off Date, other than Retained Interest,  if  specified  in
the   Prospectus   Supplement.    The  Trustee  will,  concurrently  with  such
assignment, deliver the Certificates  to  the  Company  in exchange for certain
assets  to be deposited in the Trust (Section 2.6).  Each  Deposited  Asset  in
respect of  a Series of the Trust will be identified in a schedule appearing as
an exhibit to  the  Series Supplement to the Trust Agreement for such Series of
the Trust.  Such schedule  will  include  certain  statistical information with
respect to each of the Term Assets and each other Deposited  Asset  as  of  the
Cut-off  Date,  and in the event any Term Assets represents ten percent or more
of the total Term  Assets  with  respect  to  any  Series of Certificates, such
schedule  will  include,  to the extent applicable, information  regarding  the
payment terms thereof, the Retained Interest, if any, with respect thereto, the
maturity  or term thereof, the  rating,  if  any,  thereof  and  certain  other
information with respect thereto.

      In addition,  the  Company  will,  with  respect to each Deposited Asset,
deliver  or  cause  to  be  delivered  to  the Trustee  (or  to  the  custodian
hereinafter referred to) all documents necessary  to transfer ownership of such
Deposited Asset to the Trust.  The Trustee (or a custodian or the Administrator
(defined  below))  will review (or cause to be reviewed)  such  documents  upon
receipt thereof or within  such  period  as  is  permitted  in  the  Prospectus
Supplement,  and  the  Trustee (or such custodian) will hold such documents  in
trust for the benefit of the Certificateholders.

      With respect to certain  types  of  Deposited  Assets  specified  in  the
applicable Prospectus Supplement only if and to the extent provided therein, if
any  such document is found to be missing or defective in any material respect,
the Trustee  (or  such custodian or the Administrator) shall immediately notify
the Administrative  Agent,  if  any,  and  the  Company, and the Administrative
Agent, if any, and otherwise the Trustee shall immediately  notify the relevant
person  who  sold the applicable Deposited Asset to the Company  (a  "Deposited
Asset Provider").   To  the  extent  specified  in  the  applicable  Prospectus
Supplement, if the Deposited Asset Provider cannot cure such omission or defect
within 60 days after receipt of such notice, the Deposited Asset Provider  will
be  obligated,  within  90  days  of  receipt of such notice, to repurchase the
related Deposited Asset from the Trust at the Purchase Price (as defined below)
or provide a substitute for such Deposited  Asset.   There  can be no assurance
that  a Deposited Asset Provider will fulfill this repurchase  or  substitution
obligation.   Although  the  Administrative  Agent,  if  any,  or  otherwise an
Administrator, on behalf of the Trustee is obligated to use its best efforts to
enforce such obligation, neither such Administrative Agent nor the Company will
be  obligated  to  repurchase  or  substitute  for such Deposited Asset if  the
Deposited  Asset  Provider  defaults  on  its  obligation.    Unless  otherwise
specified   in  the  related  Prospectus  Supplement,  when  applicable,   this
repurchase or  substitution obligation constitutes the sole remedy available to
the Certificateholders or the Trustee for omission of, or a material defect in,
or failure to provide, a constituent document.

      Each of the  Company  and  the  Administrative  Agent,  if any, will make
certain representations and warranties regarding its authority  to  enter into,
and its ability to perform its obligations under, the Trust Agreement.   Upon a
breach  of  any  such  representation of the Company or any such Administrative
Agent, as the case may be, which materially and adversely affects the interests
of the Certificateholders,  the  Company  or  any  such  Administrative  Agent,
respectively, will be obligated to cure the breach in all material respects.

COLLECTION AND OTHER ADMINISTRATIVE PROCEDURES

      GENERAL.  With respect to any Series of Certificates, the Trustee or such
other  person  specified  in  the  Prospectus Supplement directly or through an
Administrator, will make reasonable  efforts  to  collect all schedule payments
under  the  Deposited  Assets  and will follow or cause  to  be  followed  such
collection procedures, if any, as  it  would  follow with respect to comparable
financial  assets  that  it  held  for  its  own account,  provided  that  such
procedures are consistent with the Trust Agreement  and  any related instrument
governing  any Credit Support (collectively, the "Credit Support  Instruments")
and provided  that,  except  as otherwise expressly set forth in the applicable
Prospectus Supplement, it shall not be required to expend or risk its own funds
or otherwise incur personal financial liability.

      SUB-ADMINISTRATION.  Any Trustee or Administrative Agent may delegate its
obligations in respect of the  Deposited  Assets  to  third  parties  they deem

					38
<PAGE>


qualified  to  perform  such  obligations  (each,  an "Administrator"), but the
Trustee  or Administrative Agent will remain obligated  with  respect  to  such
obligations  under the Trust Agreement.  Each Administrator will be required to
perform the customary  functions  of  an  administrator of comparable financial
assets,  including,  if  applicable,  collecting  payments  from  obligors  and
remitting  such  collections  to the Trustee;  maintaining  accounting  records
relating  to  the  Deposited  Assets,   attempting   to   cure   defaults   and
delinquencies; and enforcing any other remedies with respect thereto all as and
to  the  extent provided in the applicable Administration Agreement (as defined
below).

      The  agreement  between  any  Administrative  Agent  or  Trustee  and  an
Administrator (an "Administration Agreement") will be consistent with the terms
of  the Trust Agreement and such assignment to the Administrator by itself will
not result  in  a  withdrawal  or  downgrading  of  the rating of any  Class of
Certificates  issued  pursuant to the Trust Agreement.   With  respect  to  any
Administration Agreement  between an Administrative Agent and an Administrator,
although such Administration  Agreement  will be a contract solely between such
Administrative Agent and the Administrator,  the  Trust  Agreement  pursuant to
which  a Series of Certificates is issued will provide that, if for any  reason
such Administrative  Agent  for such Series of Certificates is no longer acting
in  such capacity, the Trustee  or  any  successor  Administrative  Agent  must
recognize  the Administrator's rights and obligations under each Administration
Agreement.

      Except  to  the  extent otherwise set forth in the Prospectus Supplement,
the Administrative Agent  or  Trustee, as applicable, will be solely liable for
all  fees  owed  by  it  to  any Administrator,  irrespective  of  whether  the
compensation of the Administrative Agent or Trustee, as applicable, pursuant to
the Trust Agreement with respect  to  the  particular Series of Certificates is
sufficient  to  pay  such fees.  To the extent  set  forth  in  the  Prospectus
Supplement and the related Administration Agreement, each Administrator will be
reimbursed by the Administrative  Agent,  if  any, or otherwise the Trustee for
certain  expenditures  which  it  makes,  generally  to  the  same  extent  the
Administrative Agent or Trustee, as applicable,  would  be reimbursed under the
terms  of  the  Trust  Agreement  relating  to  such Series.  See  "-  Retained
Interest; Administrative Agent Compensation and Payment of Expenses."

      The  Administrative  Agent  or Trustee, as applicable,  may  require  any
Administrator to agree to indemnify  the  Administrative  Agent  or Trustee, as
applicable,  for  any  liability  or obligation sustained by the Administrative
Agent or Trustee, as applicable, in  connection  with any act or failure to act
by the Administrator.

      REALIZATION UPON DEFAULT DEPOSITED ASSETS.  Unless otherwise specified in
the  applicable Prospectus Supplement, as administrator  with  respect  to  the
Deposited  Assets, the Trustee (or an Administrator on its behalf) on behalf of
the Certificateholders  of  a given Series (or any Class or Classes within such
Series), will present claims  under  each applicable Credit Support Instrument,
and will take such reasonable steps as  are  necessary to receive payment or to
permit recovery thereunder with respect to defaulted  Deposited Assets.  Except
as otherwise specified in the applicable Prospectus Supplement, all collections
by or on behalf of the Trustee or Administrative Agent under any Credit Support
Instrument are to be deposited in the Security Account  for  the related Series
of the Trust, subject to withdrawal as described above.

      Unless  otherwise  provided  in the applicable Prospectus Supplement,  if
recovery  on  a defaulted Deposited Asset  under  any  related  Credit  Support
Instrument is not  available,  the  Trustee (or an Administrator on its behalf)
will be obligated to follow or cause  to  be followed such normal practices and
procedures as it deems necessary or advisable  to  realize  upon  the defaulted
Deposited Asset, provided that, except as otherwise expressly provided  in  the
applicable  Prospectus  Supplement,  it shall not be required to expend or risk
its own funds or otherwise incur personal financial liability.  If the proceeds
of any liquidation of the defaulted Deposited  Asset  are  less than the sum of
(i)  the outstanding principal balance of the defaulted Deposited  Asset,  (ii)
interest  accrued  thereon  at  the  applicable  interest  rate  and  (iii) the
aggregate  amount  of  expenses  incurred  by  the Administrative Agent and the
Trustee,  as  applicable, in connection with such  proceedings  to  the  extent
reimbursable from  the assets of the Trust under the Trust Agreement, the Trust
will realize a loss  in  the  amount  of  such  difference.  Only if and to the
extent  provided  in the applicable Prospectus Supplement,  the  Administrative
Agent or Trustee, as  so  provided, will be entitled to withdraw or cause to be
withdrawn from the related  Security  Account out of the net proceeds recovered
on any defaulted Deposited Asset, prior to the distribution of such proceeds to
Certificateholders, amounts representing its normal administrative compensation
on  the  Deposited Asset, unreimbursed administrative  expenses  incurred  with
respect to  the  Deposited  Asset  and  any unreimbursed advances or delinquent
payments made with respect to the Deposited Asset.

					39
<PAGE>


RETAINED INTEREST; ADMINISTRATIVE AGENT COMPENSATION AND PAYMENT OF EXPENSES

      The  Prospectus  Supplement for a Series  of  Certificates  will  specify
whether there will be any Retained Interest in the Deposited Asset, and, if so,
the owner thereof.  If so  provided,  the Retained Interest will be established
on  an  asset-by-asset  basis  and will be  specified  in  an  exhibit  to  the
applicable series supplement to  the Trust Agreement.  A Retained Interest in a
Deposited Asset represents a specified  interest  therein.  Payments in respect
of the Retained Interest will be deducted from payments on the Deposited Assets
as received and, in general, will not be deposited  in  the applicable Security
Account  or become a part of the related Trust.  Unless otherwise  provided  in
the applicable  Prospectus  Supplement,  any  partial recovery of interest on a
Deposited Asset, after deduction of all applicable administration fees, will be
allocated between the Retained Interest (if any)  and interest distributions to
Certificateholders on a PARI PASSU basis.

      The  applicable  Prospectus  Supplement will specify  the  Administrative
Agent's, if any, and the Trustee's compensation,  and  the  source,  manner and
priority of payment thereof, with respect to a given Series of Certificates.

      If  and  to the extent specified in the applicable Prospectus Supplement,
in addition to amounts  payable to any Administrator, the Administrative Agent,
if any, will pay from its  compensation certain expenses incurred in connection
with its administration of the Deposited Assets, including, without limitation,
payment  of the fees and disbursements  of  the  Trustee,  if  applicable,  and
independent  accountants,  payment  of  expenses  incurred  in  connection with
distributions  and  reports  to  Certificateholders,  and payment of any  other
expenses described in the related Prospectus Supplement.

ADVANCES IN RESPECT OF DELINQUENCIES

      Unless otherwise specified in the applicable Prospectus  Supplement,  the
Administrative Agent, if any, specified therein will have no obligation to make
any advances with respect to collections on the Deposited Assets or in favor of
the  Certificateholders of the related Series of Certificates.  However, to the
extent   provided   in   the   applicable   Prospectus   Supplement,  any  such
Administrative Agent will advance on or before each Distribution  Date  its own
funds  or funds held in the Security Account for such Series that are not  part
of the funds  available  for  distribution  for  such  Distribution Date, in an
amount equal to the aggregate of payments of principal,  premium  (if  any) and
interest  (net  of related administration fees and any Retained Interest)  with
respect to the Deposited  Assets  that  were  due during the related Collection
Period and were delinquent on the related Determination  Date,  subject  to (i)
any  such  Administrative  Agent's  good faith determination that such advances
will be reimbursable from Related Proceeds  (as  defined  below)  and (ii) such
other conditions as may be specified in the Prospectus Supplement.

      Advances,  if any,  are intended to maintain a regular flow of  scheduled
interest, premium  (if  any)  and principal payments to holders of the Class or
Classes of Certificates entitled  thereto,  rather  than to guarantee or insure
against   losses.    Unless  otherwise  provided  in  the  related   Prospectus
Supplement, advances of  an  Administrative  Agent's  funds,  if  any,  will be
reimbursable  only  out  of  related  recoveries  on  the Deposited Assets (and
amounts received under any form of Credit Support) for such Series with respect
to  which  such  advances  were  made  (as  to  any Deposited Assets,  "Related
Proceeds"); PROVIDED, HOWEVER, that any such Advance  will be reimbursable from
any amounts in the Security Account for such Series to  the  extent  that  such
Administrative  Agent  shall determine, in its sole judgment, that such advance
(a  "Nonrecoverable  Advance")  is  not  ultimately  recoverable  from  Related
Proceeds.  If advances  have been made by such Administrative Agent from excess
funds in the Security Account  for  any  Series, such Administrative Agent will
replace such funds in such Security Account  on any future Distribution Date to
the extent that funds in such Security Account  on  such  Distribution are less
than payments required to be made to Certificateholders on  such  date.   If so
specified in the related Prospectus Supplement, the obligations, if any, of  an
Administrative  Agent to make advances may be secured by a cash advance reserve
fund  on  a  surety   bond.    If   applicable,   information   regarding   the
characteristics  of,  and the identity of any obligor on, any such surety bond,
will be set forth in the related Prospectus Supplement.


				40
<PAGE>



CERTAIN MATTERS REGARDING THE ADMINISTRATIVE AGENT AND THE COMPANY

      An Administrative  Agent,  if  any, for each Series of Certificates under
the Trust Agreement will be named in the  related  Prospectus  Supplement.  The
entity serving as Administrative Agent for any such Series may be  the Trustee,
the  Company,  an affiliate of either thereof, the Deposited Asset Provider  or
any third party  and  may  have  other  normal  business relationships with the
Trustee, the Company, their affiliates or the Deposited Asset Provider.

      The Trust Agreement will provide that an Administrative  Agent may resign
from its obligations and duties under the Trust Agreement with respect  to  any
Series  of  Certificates  only  if  such  resignation, and the appointment of a
successor, will not result in a withdrawal  or downgrading of the rating of any
Class of Certificates of such Series or upon  a  determination  that its duties
under the Trust Agreement with respect to such Series are no longer permissible
under  applicable  law.   No  such  resignation will become effective  until  a
successor has assumed the Administrative  Agent's  obligations  under the Trust
Agreement with respect to such Series.

      The   Trust   Agreement  will  further  provide  that  neither  such   an
Administrative Agent, the Company nor any director, officer, employee, or agent
of the Administrative  Agent  or  the  Company  will incur any liability to the
related Trust or Certificateholders for any action  taken,  or  for  refraining
from  taking any action, in good faith pursuant to the Trust Agreement  or  for
errors  in  judgment; PROVIDED, HOWEVER, that none of the Administrative Agent,
the Company nor  any  such  person will be protected against any liability that
would otherwise be imposed by  reason  of  willful  misfeasance,  bad  faith or
negligence  in  the  performance  of duties thereunder or by reason of reckless
disregard  of obligations and duties  thereunder.   The  Trust  Agreement  will
further provide  that,  unless  otherwise  provided  in  the  applicable series
supplement thereto, such an Administrative Agent, the Company and any director,
officer, employee or agent of the Administrative Agent or the Company  will  be
entitled  to the indemnification by the related Trust and will be held harmless
against any  loss,  liability  or expense incurred in connection with any legal
action relating to the Trust Agreement  or  the  Certificates,  other  than any
loss, liability or expense incurred by reason of willful misfeasance, bad faith
or  negligence in the performance of duties thereunder or by reason of reckless
disregard  of  obligations  and  duties  thereunder.   In  addition,  the Trust
Agreement  will  provide  that  neither  such  an  Administrative Agent nor the
Company  will  be under any obligation to appear in, prosecute  or  defend  any
legal action which is not incidental to their respective responsibilities under
the Trust Agreement  or  which  in its opinion may involve it in any expense or
liability.  Each of such Administrative  Agent  or the Company nay, however, in
its  discretion  undertake  any  such action which it  may  deem  necessary  or
desirable with respect to the Trust  Agreement and the rights and duties of the
parties thereto and the interests of the  Certificateholders  thereunder.   The
applicable  Prospectus  Supplement  will  describe  how such legal expenses and
costs of such action and any liability resulting therefrom will be allocated.

      Any  person  into  which  an  Administrative  Agent  may   be  merged  or
consolidated, or any person resulting from any merger or consolidation to which
an Administrative Agent is a part, or any person succeeding to the  business of
an  Administrative  Agent,  will  be the successor of the Administrative  Agent
under the Trust Agreement with respect to the Certificates of any given Series.

ADMINISTRATIVE  AGENT  TERMINATION EVENTS;  RIGHTS  UPON  ADMINISTRATIVE  AGENT
TERMINATION EVENT

      Unless  otherwise  provided   in   the   related  Prospectus  Supplement,
"Administrative  Agent  Termination  Events" under  the  Trust  Agreement  with
respect to any given Series of Certificates will consist of the following:  (i)
any failure by an Administrative Agent  to  remit  to  the Trustee any funds in
respect of collections on the Deposited Assets and Credit  Support,  if any, as
required  under  the  Trust Agreement, that continues unremedied for five  days
after the giving of written  notice of such failure to the Administrative Agent
by the Trustee or the Company,  or to the Administrative Agent, the Company and
the Trustee by the holders of such Certificates evidencing not less than 25% of
the Voting Rights (as defined below);  (ii)  any  failure  by an Administrative
Agent  duly  to  observe or perform in any material respect any  of  its  other
covenants or obligations  under the Trust Agreement with respect to such Series
which continues unremedied  for  thirty days after the giving of written notice
of such failure to the Administrative  Agent  by the Trustee or the Company, or
the Administrative Agent, the Company and the Trustee  by  the  holders of such

				41
<PAGE>


Certificates  evidencing  not  less  than  25% of the Voting Rights; and  (iii)
certain events of insolvency, readjustment of  debt,  marshalling of assets and
liabilities or similar proceedings and certain actions  by  or  on behalf of an
Administrative  Agent  indicating  its  insolvency  or  inability  to  pay  its
obligations  (Section  7.01).   Any additional Administrative Agent Termination
Events with respect to any given  Series  of  Certificates will be set forth in
the applicable Prospectus Supplement.  In addition,  the  applicable Prospectus
Supplement  and  the  related  series  supplement  to the Trust Agreement  will
specify as to each matter requiring the vote of holders  of  Certificates  of a
Class  or  group of Classes within a given Series, the circumstances and manner
in which the  Required  Percentage  (as  defined below) applicable to each such
matter is calculated.  "Required Percentage"  means, with respect to any matter
requiring a vote of holders of Certificates of  a  given  Series, the specified
percentage (computed on the basis of outstanding Security Principal  Balance or
Notional Amount, as applicable) of Certificates of a designated Class  or group
of Classes within such Series (either voting as separate classes or as a single
class) applicable to such matter, all as specified in the applicable Prospectus
Supplement  and  the related series supplement to the Trust Agreement.  "Voting
Rights" evidenced  by  any Certificate will be the portion of the voting rights
of all the Certificates in the related Series allocated in the manner described
in the Prospectus Supplement.

      Unless otherwise specified  in  the  applicable Prospectus Supplement, so
long as an Administrative Agent Termination  Event  under  the  Trust Agreement
with respect to a given Series of Certificates remains unremedied,  the Company
or  the  Trustee  may,  and  at  the  direction of holders of such Certificates
evidencing  not  less  than the "Required  Percentage  -  Administrative  Agent
Termination" of the Voting  Rights,  the Trustee will, terminate all the rights
and obligations of such Administrative Agent under the Trust Agreement relating
to the applicable Trust and in and to  the related Deposited Assets (other than
any Retained Interest of such Administrative  Agent), whereupon the Trustee, or
the  Administrator  on its behalf, will succeed to  all  the  responsibilities,
duties and liabilities  of  such Administrative Agent under the Trust Agreement
with respect to such Series (except  that  if  the Trustee is prohibited by law
from obligating itself to make advances regarding  delinquent Deposited Assets,
then  the Trustee will not be so obligated) and will  be  entitled  to  similar
compensation  arrangements.   In  the  event  that  the Trustee is unwilling or
unable  so to act, it may or, at the written request of  the  holders  of  such
Certificates evidencing not less than the "Required Percentage - Administrative
Agent Termination"  of  the Voting Rights, it will appoint, or petition a court
of competent jurisdiction  for the appointment of, an administration agent with
a net worth at the time of such  appointment  of at least $15,000,000 to act as
successor to such Administrative Agent under the  Trust  Agreement with respect
to such Series.  Pending such appointment, the Trustee is  obligated  to act in
such  capacity (except that if the Trustee is prohibited by law from obligating
itself to make advances regarding delinquent Deposited Assets, then the Trustee
will not  be  so obligated).  The Trustee and any such successor may agree upon
the compensation to be paid to such successor, which in no event may be greater
than the compensation  payable  to  such  Administrative  Agent under the Trust
Agreement with respect to such Series.

      No  Certificateholder  will have the right under the Trust  Agreement  to
institute any proceeding with respect thereto unless such holder previously has
given  to the Trustee written notice  of  breach  and  unless  the  holders  of
Certificates  evidencing  not less that the "Required Percentage - Remedies" of
the Voting Rights have made  written request upon the Trustee to institute such
proceeding in its own name as  Trustee  thereunder  and  have  offered  to  the
Trustee reasonable indemnity, and the Trustee for fifteen days has neglected or
refused  to  institute  any such proceeding.  The Trustee, however, is under no
obligation to exercise any  of  the  trusts or powers vested in it by the Trust
Agreement or to make any investigation  of  matters  arising  thereunder  or to
institute,  conduct  or defend any litigation thereunder or in relation thereto
at the request, order  or  direction  of  any  of  the  holders of Certificates
covered by the Trust Agreement, unless such Certificateholders  have offered to
the  Trustee reasonable security or indemnity against the costs, expenses,  and
liabilities which may be incurred therein or thereby.

MODIFICATION AND WAIVER

      Unless  otherwise  specified in the applicable Prospectus Supplement, the
Trust Agreement for each Series  of  Certificates may be amended by the Company
and the Trustee with respect to such Series,  without  notice  to or consent of
the  Certificateholders,  for  certain  purposes  including  (i)  to  cure  any
ambiguity,  (ii)  to  correct or supplement any provision therein which may  be
inconsistent with any other  provision therein or in the Prospectus Supplement,
(iii)  to  add  or  supplement any  Credit  Support  for  the  benefit  of  any
Certificateholders (provided  that  if  any such addition affects any series or
class of Certificateholders differently than  any  other  series  or  class  of
Certificateholders,  then such addition will not, as evidenced by an opinion of

					42
<PAGE>


counsel, have a material adverse effect on the interests of any affected series
or class of Certificateholders),  (iv) to add to the covenants, restrictions or
obligations of the Company, the Administrative  Agent,  if  any, or the Trustee
for the benefit of the Certificateholders, (iv) to add, change or eliminate any
other provisions with respect to matters or questions arising  under such Trust
Agreement so long as (x) any such addition, change or elimination  will not, as
evidenced  by  an  opinion  of  counsel, affect the tax status of the Trust  or
result in a sale or exchange of any  Certificate  for  tax purposes and (y) the
Trust  has received written confirmation from each Rating  Agency  rating  such
Certificates that such amendment will not cause such Rating Agency to reduce or
withdraw  the  then  current  rating  thereof,  or  (vi)  to  comply  with  any
requirements  imposed  by  the  Code.   Without  limiting the generality of the
foregoing, unless otherwise specified in the applicable  Prospectus Supplement,
the Trust Agreement may also be modified or amended from time  to  time  by the
Company,  and  the  Trustee,  with  the  consent of the holders of Certificates
evidencing not less than the "Required Percentage  -  Amendment"  of the Voting
Rights  of  those Certificates that are materially adversely affected  by  such
modification  or  amendment  for  the  purpose  of  adding  any provision to or
changing in any manner or eliminating any provision of the Trust  Agreement  or
of  modifying  in  any  manner the rights of such Certificateholders; PROVIDED,
HOWEVER, that in the event  such  modification  or  amendment  would materially
adversely  affect the rating of any Series or Class by the Rating  Agency,  the
"Required Percentage  -  Amendment"  specified  in  the  applicable  Prospectus
Supplement  and  the  related  series  supplement  to the Trust Agreement shall
include an additional specified percentage of the Certificates  of  such Series
or Class.

      Except as otherwise set forth in the applicable Prospectus Supplement, no
such  modification  or  amendment  may,  however, (i) reduce in any manner  the
amount of or alter the timing of, distributions  or payments which are required
to  be  made  on any Certificate without the consent  of  the  holder  of  such
Certificate or  (ii)  reduce the aforesaid Required Percentage of Voting Rights
required for the consent  to  any  such  amendment  without  the consent of the
holders of all Certificates covered by the Trust Agreement then outstanding.

      Unless  otherwise  specified  in  the  applicable Prospectus  Supplement,
holders of Certificates evidencing not less than  the  "Required  Percentage  -
Waiver"  of  the  Voting  Rights  of  a  given  Series  may,  on  behalf of all
Certificateholders  of  that  Series,  (i)  waive,  insofar  as that Series  is
concerned, compliance by the Company, the Trustee or the Administrative  Agent,
if  any,  with  certain  restrictive provisions, if any, of the Trust Agreement
before the time for such compliance  and  (ii) waive any past default under the
Trust Agreement with respect to Certificates  of  that Series, except a default
in the failure to distribute amounts received as principal  of (and premium, if
any) or any interest on any such Certificate and except a default in respect of
a  covenant or provision the modification or amendment of which  would  require
the consent of the holder of each outstanding Certificate affected thereby.

REPORTS TO CERTIFICATEHOLDERS; NOTICES

      REPORTS   TO   CERTIFICATEHOLDERS.   Unless  otherwise  provided  in  the
applicable Prospectus  Supplement, with each distribution to Certificateholders
of any Class of Certificates of a given Series, the Administrative Agent or the
Trustee, as provided in  the  related  Prospectus  Supplement,  will forward or
cause  to  be forwarded to each such Certificateholder, to the Company  and  to
such other parties  as  may  be  specified  in the Trust Agreement, a statement
setting forth:

            (i)  the amount of such distribution  to Certificateholders of such
      Class allocable to principal of or interest or  premium,  if  any, on the
      Certificates  of such Class; and the amount of aggregate unpaid  interest
      as of such Distribution Date;

            (ii)  in  the  case  of  Certificates  with a variable Pass-Through
      Rate,  the  Pass-Through Rate applicable to such  Distribution  Date,  as
      calculated in  accordance  with  the  method  specified herein and in the
      related Prospectus Supplement;

            (iii)  the amount of compensation received  by  the  Administrative
      Agent,  if  any,  and  the  Trustee  for  the  period  relating  to  such
      Distribution   Date,   and   such  other  customary  information  as  the
      Administrative Agent, if any, or otherwise the Trustee deems necessary or
      desirable to enable Certificateholders to prepare their tax returns;


					43
<PAGE>


            (iv)   if the Prospectus  Supplement  provides  for  advances,  the
      aggregate amount  of  advances  included  in  such  distribution, and the
      aggregate  amount of unreimbursed advances at the close  of  business  on
      such Distribution Date;

            (v)  the  aggregate  stated  principal  amount  or,  if applicable,
      notional  principal  amount  of  the  Deposited  Assets  and  the current
      interest rate thereon at the close of business on such Distribution Date;

            (vi)    the  aggregate  Security  Principal  Balance  or  aggregate
      Notional Amount,  if applicable, of each Class of Certificates (including
      any Class of Certificates not offered hereby) at the close of business on
      such Distribution Date,  separately  identifying  any  reduction  in such
      aggregate Security Principal Balance or aggregate Notional Amount due  to
      the allocation of any Realized Losses or otherwise;

            (vii)   as  to  any  Series (or Class within such Series) for which
      Credit Support has been obtained,  the amount of coverage of each element
      of Credit Support included therein as  of  the  close of business on such
      Distribution Date.

      In the case of information furnished pursuant to subclauses (i) and (iii)
above, the amounts shall be expressed as a U.S. dollar  amount  (or  equivalent
thereof   in   any  other  Specified  Currency)  per  minimum  denomination  of
Certificates or  for such other specified portion thereof.  Within a reasonable
period of time after the end of each calendar year, the Administrative Agent or
the Trustee, as provided in the related Prospectus Supplement, shall furnish to
each person who at  any time during the calendar year was a Certificateholder a
statement containing  the  information  set  forth  in subclauses (i) and (iii)
above,  aggregated  for  such calendar year or the applicable  portion  thereof
during which such person was  a  Certificateholder.   Such  obligation  of  the
Administrative  Agent  or  the  Trustee, as applicable, shall be deemed to have
been satisfied to the extent that substantially comparable information shall be
provided by the Administrative Agent or the Trustee, as applicable, pursuant to
any requirements of the Code as are from time to time in effect.

      NOTICES.   Unless  otherwise   provided   in  the  applicable  Prospectus
Supplement,  any  notice  required  to be given to a  holder  of  a  Registered
Security will be mailed to the last address  of  such  holder  set forth in the
applicable Security Register.  Any notice required to be given to a holder of a
Bearer  Security  will  be  published  in a daily morning newspaper of  general
circulation  in  the  city or cities specified  in  the  Prospectus  Supplement
relating to such Bearer Security.

EVIDENCE AS TO COMPLIANCE

      The Trust Agreement  will  provide  that on or before a specified date in
each year, a firm of independent public accountants will furnish a statement to
the Trustee to the effect that such firm has  examined  certain  documents  and
records  relating  to  the  administration  of  the Deposited Assets during the
related 12-month period (or, in the case of the first  such  report, the period
ending on or before the date specified in the Prospectus Supplement, which date
shall  not  be  more than one year after the related Original Issue  Date)  and
that, on the basis of accounting and auditing procedures considered appropriate
under the circumstances,  such  firm is of the opinion that such administration
was conducted in compliance with  the  terms of the Trust Agreement, except for
such exceptions as such firm shall believe  to  be  immaterial  and  such other
exceptions as shall be set forth in such report.

      The  Trust  Agreement will also provide for delivery to the Company,  the
Administrative  Agent,   if   any,   and   the   Trustee   on   behalf  of  the
Certificateholders,  on or before a specified date in each year, of  an  annual
statement signed by two  officers of the Trustee to the effect that the Trustee
has  fulfilled  its  obligations  under  the  Trust  Agreement  throughout  the
preceding year with respect to any Series of Certificates.

      Copies of the annual accountants' statement and the statement of officers
of  the Trustee may be  obtained  by  Certificateholders  without  charge  upon
written  request  to  either  the  Administrative  Agent  or  the  Trustee,  as
applicable, at the address set forth in the related Prospectus Supplement.


					44
<PAGE>


REPLACEMENT CERTIFICATES

      Unless  otherwise  provided in the applicable Prospectus Supplement, if a
Certificate is mutilated,  destroyed, lost or stolen, it may be replaced at the
corporate trust office or agency  of  the  applicable  Trustee  in  Wilmington,
Delaware  or  in  the  City  and  State  of New York (in the case of Registered
Securities) or at the principal London office of the applicable Trustee (in the
case of Bearer Securities), or such other  location  as may be specified in the
applicable Prospectus Supplement, upon payment by the  holder  of such expenses
as  may be incurred by the applicable Trustee in connection therewith  and  the
furnishing  of  such  evidence  and  indemnity  as  such  Trustee  may require.
Mutilated  Certificates  must  be  surrendered before new Certificates will  be
issued.

TERMINATION

      The  obligations  created by the  Trust  Agreement  for  each  Series  of
Certificates will terminate  upon  the  payment  to  Certificateholders of that
Series  of  all  amounts  held  in  the  related  Security  Account  or  by  an
Administrative Agent, if any, and required to be paid to them  pursuant  to the
Trust  Agreement  following  the  earlier  of  (i)  the  final payment or other
liquidation of the last Deposited Asset subject thereto or  the  disposition of
all  property  acquired upon foreclosure or liquidation of any Deposited  Asset
and (ii) the purchase  of  all the assets of the Trust by the party entitled to
effect such termination, under the circumstances and in the manner set forth in
the related Prospectus Supplement.   In  no  event,  however,  will  any  trust
created by the Trust Agreement continue beyond the respective date specified in
the  related  Prospectus  Supplement.   Written  notice  of  termination of the
obligations with respect to the related Series of Certificates  under the Trust
Agreement   will  be  provided  as  set  forth  above  under  "  -  Reports  to
Certificateholders; Notices - Notices", and the final distribution will be made
only upon surrender and cancellation of the Certificates at an office or agency
appointed by the Trustee which will be specified in the notice of termination.

      Any such purchase of Deposited Assets and property acquired in respect of
Deposited Assets evidenced by a Series of Certificates shall be made at a price
approximately equal to the aggregate fair market value of all the assets in the
Trust (as determined  by the Trustee, the Administrative Agent, if any, and, if
different  than  both  such   persons,  the  person  entitled  to  effect  such
termination),  in  each  case taking  into  account  accrued  interest  at  the
applicable interest rate to  the first day of the month following such purchase
or,  to  the  extent  specified in  the  applicable  Prospectus  Supplement,  a
specified price as determined  therein  (such  price, a "Purchase Price").  The
exercise of such right will effect early retirement of the Certificates of that
Series,  but the right of the person entitled to  effect  such  termination  is
subject to  the  outstanding  Deposited  Assets  for such Series at the time of
purchase being less than the percentage of the aggregate  principal  balance of
the outstanding Deposited Assets for such Series at the time of purchase  being
less  than  the  percentage of the aggregate principal balance of the Deposited
Assets at the Cut-off  Date for that Series specified in the related Prospectus
Supplement.

DUTIES OF THE TRUSTEE

      The Trustee makes no representations as to the validity or sufficiency of
the Trust Agreement, the  Certificates  of any Series or any Deposited Asset or
related document and is not accountable for  the  use  or  application by or on
behalf  of  any  Administrative Agent of any funds paid to such  administrative
Agent or its designee  in respect of such Certificates or the Deposited Assets,
or deposited into or withdrawn  from  the related Security Account or any other
account  by  or on behalf of such Administrative  Agent  (Section  8.03).   The
Trustee is required  to  perform  only those duties specifically required under
the Trust Agreement with respect to  such Series.  However, upon receipt of the
various certificates, reports or other  instruments required to be furnished to
it, the Trustee is required to examine such  documents and to determine whether
they conform to the applicable requirements of the Trust Agreement.

THE TRUSTEE

      The Trustee for any given Series of Certificates  will be a bank or trust
company  and  named  in  the Prospectus Supplement related to  a  Series.   The
Trustee will be qualified  under  the  TIA,  if  required.  The Company and any

					45
<PAGE>


Administrative Agent may maintain other banking relationships  in  the ordinary
course  of  business with the Trustee.  The Trustee's "Corporate Trust  Office"
will be specified  in  the Prospectus Supplement, or at such other addresses as
the Trustee may designate from time to time by notice to the Certificateholders
and the Company.


                 LIMITATIONS ON ISSUANCE OF BEARER SECURITIES

      In compliance with United States Federal income tax laws and regulations,
the Company and any underwriter,  agent or dealer participating in the offering
of  any  Bearer  Security will agree that,  in  connection  with  the  original
issuance of such Bearer Security and during the period ending 40 days after the
issue date of such  Bearer  Security, they will not offer, sell or deliver such
Bearer Security, directly or  indirectly,  to  a  U.S.  Person or to any person
within the United States, except to the extent permitted  under  U.S.  Treasury
regulations.

      Bearer  Securities  will  bear  a  legend  to the following effect:  "Any
United States Person who holds this obligation will  be  subject to limitations
under the United States income tax laws, including the limitations  provided in
Sections  165(j)  and  1287(a)  of  the  Internal  Revenue Code".  The sections
referred  to  in  the legend provide that, with certain  exceptions,  a  United
States taxpayer who  holds  Bearer Securities will not be allowed to deduct any
loss with respect to, and will  not be eligible for capital gain treatment with
respect  to  any  gain  realized  on a  sale,  exchange,  redemption  or  other
disposition of, such Bearer Securities.

       As used herein, "United States"  means  the United States of America and
its possessions, and "U.S. Person" means a citizen  or  resident  of the United
States, a corporation, partnership or other entity created or organized  in  or
under  the laws of the United States, or an estate or trust the income of which
is subject to United States Federal income taxation regardless of its source.

      Pending  the  availability  of a definitive Global Security or individual
Bearer Securities, as the case may  be,  Securities that are issuable as Bearer
Securities may initially be represented by  a single temporary Global Security,
without interest coupons, to be deposited with  a  common  depositary in London
for Morgan Guaranty Trust Company of New York, Brussels Office,  as operator of
the  Euroclear  System  ("Euroclear"),  and  Centrale  de  Livraison de Valeurs
Mobilieres S.A. ("CEDEL") for credit to the accounts designated by or on behalf
of  the  purchases thereof.  Following the availability of a definitive  Global
Security in  bearer  form,  without  coupons  attached,  or  individual  Bearer
Securities  and  subject to any further limitations described in the applicable
Prospectus Supplement,  the  temporary Global Security will be exchangeable for
interests in such definitive Global  Security  or  for  such  individual Bearer
Securities,  respectively,  only  upon  receipt  of a "Certificate of  Non-U.S.
Beneficial Ownership."  A "Certificate of Non-U.S.  Beneficial  Ownership" is a
certificate  to  the  effect  that a beneficial interest in a temporary  Global
Security is owned by a person that  is  not  a  U.S.  Person  or is owned by or
through  a  financial  institution in compliance with applicable U.S.  Treasury
regulations.  No Bearer  Security will be delivered in or to the United States.
If  so  specified  in  the applicable  Prospectus  Supplement,  interest  on  a
temporary Global Security  will  be  distributed to each of Euroclear and CEDEL
with respect to that portion of such temporary  Global  Security  held  for its
account,  but  only  upon  receipt  as  of  the relevant Distribution Date of a
Certificate of Non-U.S. Beneficial Ownership.


                                CURRENCY RISKS

EXCHANGE RATES AND EXCHANGE CONTROLS

      An investment in a Security having a Specified  Currency  other than U.S.
dollars  entails  significant  risks  that  are  not associated with a  similar
investment  in  a security denominated in U.S. dollars.   Such  risks  include,
without limitation, the possibility of significant changes in rates of exchange
between the U.S.  dollar and such Specified Currency and the possibility of the
imposition or modification  of  foreign  exchange controls with respect to such
Specified Currency.  Such risks generally  depend  on  factors  over  which the
Company has no control, such as economic and political events and the supply of

					46
<PAGE>


and  demand  for  the  relevant currencies.  In recent years, rates of exchange
between the U.S. dollar  and  certain currencies have been highly volatile, and
such volatility may be expected  in the future.  Fluctuations in any particular
exchange rate that have occurred in  the  past  are not necessarily indicative,
however, of fluctuations in the rate that may occur  during  the  term  of  any
Security.   Depreciation  of  the Specified Currency for a Security against the
U.S. dollar would result in a decrease  in the effective yield of such Security
below  its  Note  Interest  Rate  or  Pass-Through   Rate   and,   in   certain
circumstances, could result in a loss to the investor on a U.S. dollar basis.

      Governments have from time to time imposed, and may in the future impose,
exchange  controls that could affect exchange rates as well as the availability
of a Specified  Currency  for  making  distributions  in  respect of Securities
denominated  in  such  currency.   At present, the Company has  identified  the
following currencies in which distributions  of principal, premium and interest
on  Securities  may  be  made:  Australian dollars,  Canadian  dollars,  Danish
kroner, Italian lire, Japanese  yen, New Zealand dollars, U.S. dollars and ECU.
However, Securities distributable  with  Specified  Currencies other than those
listed  may  be  issued at any time.  There can be no assurance  that  exchange
controls will not  restrict  or prohibit distributions of principal, premium or
interest in any Specified Currency.   Even  if  there  are  no  actual exchange
controls,  it  is  possible  that, on a Distribution Date with respect  to  any
particular Security, the currency  in  which amounts then due to be distributed
in respect of such Security are distributable  would not be available.  In that
event,  such  payments  will  be  made  in the manner  set  forth  above  under
"Description  of  Securities  -  General" or  as  otherwise  specified  in  the
applicable Prospectus Supplement.

      PROSPECTIVE PURCHASERS SHOULD  CONSULT  THEIR  OWN  FINANCIAL  AND  LEGAL
ADVISORS AS TO THE RISKS ENTAILED BY AN INVESTMENT IN SECURITIES DENOMINATED IN
A  CURRENCY  OTHER  THAN  U.S. DOLLARS.  SUCH SECURITIES ARE NOT AN APPROPRIATE
INVESTMENT FOR PERSONS WHO ARE UNSOPHISTICATED WITH RESPECT TO FOREIGN CURRENCY
TRANSACTIONS.

      The information set forth  in  this Prospectus is directed to prospective
purchasers  of  Securities who are United  States  residents.   The  applicable
Prospectus Supplement for certain issuances of Securities may set forth certain
information applicable to prospective purchasers who are residents of countries
other than the United  States  with  respect  to  matters  that  may affect the
purchase  or holding of, or receipt of distributions of principal,  premium  or
interest in respect of, such Securities.

      Any Prospectus  Supplement  relating  to  Securities  having  a Specified
Currency other than U.S. dollars will contain information concerning historical
exchange rates for such currency against the U.S. dollar, a description of such
currency, any exchange controls affecting such currency and any other  required
information concerning such currency.

PAYMENT CURRENCY

      Except  as set forth below or unless otherwise provided in the applicable
Prospectus Supplement,  if  distributions in respect of a Security are required
to be made in a Specified Currency other than U.S. dollars and such currency is
unavailable due to the imposition  of  exchange controls or other circumstances
beyond the Company's control or is no longer  used  by  the  government  of the
country  issuing  such currency or for the settlement of transactions by public
institutions  of or  within  the  international  banking  community,  then  all
distributions in  respect  of such Security shall be made in U.S. dollars until
such currency is again available  or  so  used.   The amounts so payable on any
date in such currency shall be converted into U.S.  dollars on the basis of the
most recently available Market Exchange Rate for such  currency or as otherwise
indicated in the applicable Prospectus Supplement.

      If distribution in respect of a Security is required  to  be  made in ECU
and  ECU  is  no  longer  used  in  the  European  Monetary  System,  then  all
distributions  in  respect of such Security shall be made in U.S. dollars until
ECU is again so used.  The amount of each distribution in U.S. dollars shall be
computed on the basis  of the equivalent of the ECU in U.S. dollars, determined
as described below, as of  the  second  Business Day prior to the date on which
such determination is to be made.

      The equivalent of the ECU in U.S. dollars  as  of  any  date (the "Day of
Valuation") shall be determined for the Securities of any Series  and  Class by
the applicable Trustee on the following basis.  The component currencies of the

					47
<PAGE>


ECU for this purpose (the "Components") shall be the currency amounts that were
components  of  the  ECU  as  of the last date on which the ECU was used in the
European Monetary System.  The  equivalent  of the ECU in U.S. dollars shall be
calculated by aggregating the U.S. dollar equivalents  of  the Components.  The
U.S.  dollar equivalent of each of the Components shall be determined  by  such
Trustee  on  the basis of the most recently available Market Exchange Rates for
such  Components  or  as  otherwise  indicated  in  the  applicable  Prospectus
Supplement.

      If  the  official  unit  of  any  component currency is altered by way of
combination or subdivision, the number of units of that currency as a Component
shall  be  divided  or  multiplied in the same  proportion.   If  two  or  more
component currencies are  consolidated  into  a single currency, the amounts of
those currencies as Components shall be replaced  by  an  amount in such single
currency  equal  to  the  sum  of  the  amounts  of the consolidated  component
currencies expressed in such single currency.  If  any  component  currency  id
divided into two or more currencies, the amount of that currency as a Component
shall  be  replaced  by  amounts  of such two or more currencies, each of which
shall be equal to the amount of the  former  component  currency divided by the
number of currencies into which that currency was divided.

      All determinations referred to above made by the applicable Trustee shall
be  at  its  sole  discretion and shall, in the absence of manifest  error,  be
conclusive for all purposes  and binding on the related Securityholders of such
Series.

FOREIGN CURRENCY JUDGMENTS

      Unless otherwise specified  in  the applicable Prospectus Supplement, the
Securities will be governed by and construed  in accordance with the law of the
State of New York.  Courts in the United States  customarily  have not rendered
judgments  for  money damages denominated in any currency other than  the  U.S.
dollar.  A 1987 amendment  to  the  Judiciary  Law  of  the  State  of New York
provides,  however,  that an action based upon an obligation denominated  in  a
currency other than U.S.  dollars  will  be rendered in the foreign currency or
the  underlying obligation and converted into  U.S.  dollars  at  the  rate  of
exchange prevailing on the date of the entry of the judgment or decree.


                             PLAN OF DISTRIBUTION

      Securities may be offered in any of three ways:  (i) through underwriters
or dealers;  (ii)  directly to one or more purchasers; or (iii) through agents.
The applicable Prospectus  Supplement  will set forth the terms of the offering
of any Series of Securities, which may include  the  names of any underwriters,
or initial purchasers, the purchase price of such Securities  and  the proceeds
to  the  Company  from  such  sale, any underwriting discounts and other  items
constituting underwriters' compensation, any initial public offering price, any
discounts  or  concessions  allowed  or  reallowed  or  paid  to  dealers,  any
securities exchanges on which  such  Securities may be listed, any restrictions
on the sale and delivery of Securities in bearer form and the place and time of
delivery of the Securities to be offered thereby.

      If underwriters are used in the  sale, Securities will be acquired by the
underwriters for their own account and may  be  resold from time to time in one
or  more transactions, including negotiated transactions,  at  a  fixed  public
offering  price  or  at  varying  prices  determined at the time of sale.  Such
Securities may be offered to the public either  through underwriting syndicates
represented by managing underwriters or by underwriters  without  a  syndicate.
Such  managing  underwriters  or underwriters in the United States will include
Salomon Brothers Inc., an affiliate of the Company.  Unless otherwise set forth
in the applicable Prospectus Supplement, the obligations of the underwriters to
purchase such Securities will be  subject  to certain conditions precedent, and
the underwriters will be obligated to purchase  all  such  Securities if any of
such  Securities  are  purchased.  Any initial public offering  price  and  any
discounts or concessions allowed or reallowed or paid to dealers may be changed
from time to time.

      Securities may also be sold through agents designated by the Company from
time to time.  Any agent  involved  in  the offer or sale of Securities will be
named, and any commissions payable by the  Company  to  such  agent will be set
forth, in the applicable Prospectus Supplement.  Unless otherwise  indicated in
the applicable Prospectus Supplement, any such agent will act on a best efforts
basis for the period of its appointment.

					48
<PAGE>


      If so indicated in the applicable Prospectus Supplement, the Company will
authorize  agents,  underwriters  or  dealers  to  solicit  offers  by  certain
specified  institutions  to  purchase  Securities  at the public offering price
described in such Prospectus Supplement pursuant to  delayed delivery contracts
providing  for  payment  and  delivery  on  a  future  date specified  in  such
Prospectus Supplement.  Such contracts will be subject only to those conditions
set  forth  in  the  applicable  Prospectus  Supplement  and  such   Prospectus
Supplement  will  set  forth  the commissions payable for solicitation of  such
contracts.

      Any underwriters, dealers  or agents participating in the distribution of
Securities may be deemed to be underwriters  and  any  discounts or commissions
received  by  them  on the sale or resale of Securities may  be  deemed  to  be
underwriting discounts  and  commissions  under the Securities Act.  Agents and
underwriters may be entitled under agreements  entered into with the Company to
indemnification  by  the Company against certain civil  liabilities,  including
liabilities under the  Securities  Act,  or  to  contribution  with  respect to
payments  that  the  agents  or underwriters may be required to make in respect
thereof.  Agents and underwriters  may  be customers of, engage in transactions
with, or perform services for, the Company  or  its  affiliates in the ordinary
course of business.

      Salomon Brothers Inc. is an affiliate of the Company  and  is an indirect
wholly  owned  subsidiary of Salomon, Inc., the indirect parent corporation  of
the Company.  Salomon  Brothers  Inc.'s  participation in the offer and sale of
Securities complies with the requirements  of  Schedule  E of the ByLaws of the
National  Association  of  Securities  Dealers,  Inc.  regarding   underwriting
securities of an affiliate.

      As to each Series of Securities, only those Classes rated in one  of  the
investment  grade  rating categories by a Rating Agency will be offered hereby.
Any unrated Classes  or Classes rated below investment grade may be retained by
the Company or sold at any time to one or more purchasers.

      Affiliates of the  Underwriters  may  act  as  agents  or underwriters in
connection with the sale of the Securities.  Any affiliate of  the Underwriters
so  acting will be named, and its affiliation with the Underwriters  described,
in the related Prospectus Supplement.  Also, affiliates of the Underwriters may
act as  principals  or  agents  in  connection  with market-making transactions
relating  to the Securities.  A Prospectus Supplement  will  be  prepared  with
respect to  the Securities for use by such affiliates in connection with offers
and sales related to market-making transactions in the Securities.


                                LEGAL OPINIONS

      Certain  legal matters with respect to the Securities will be passed upon
for the Company by Cravath, Swaine & Moore, New York, New York or other counsel
identified in the applicable Prospectus Supplement.  Certain legal matters with
respect to the Securities  will be passed upon for the underwriters by Skadden,
Arps, Slate, Meagher & Flom,  New York, New York or other counsel identified in
the applicable Prospectus Supplement.




					49


<PAGE>


                                INDEX OF TERMS


Accounts    .............................................................i, 23
Additional Accounts .........................................................6
Administration Fee ..........................................................8
Administrative Agent ........................................................i
Agreement   .................................................................3
Base Rate   .................................................................6
Bearer Securities ...........................................................i
Business Day ...............................................................13
Calculation Agent ..........................................................15
Calculation Date ...................................................16, 17, 19
CD Rate     ................................................................16
CD Rate Determination Date .................................................16
CD Rate Security ...........................................................14
CEDEL       ................................................................47
Certificate Trustee .........................................................7
Certificates ................................................................i
Class       .................................................................i
Collection Account .........................................................29
Commercial Paper Rate ......................................................16
Commercial Paper Rate Determination Date ...................................16
Commission  .................................................................1
Company     .................................................................i
Components  ................................................................48
Composite Quotations .......................................................15
Concentrated Term Asset ....................................................25
Coupons     ................................................................11
Credit Card Receivables ....................................................24
Credit Card Securities ..................................................i, 23
Credit Support ..............................................................i
Credit Support Instruments .................................................39
Cut-off Date ...........................................................23, 38
Day of Valuation ...........................................................48
Depositary  ................................................................21
Deposited Asset Provider ...................................................38
Deposited Assets ........................................................i, 27
Derivative Assets ..........................................................27
Determination Date .........................................................12
Distribution Date .......................................................1, 29
Early Amortization Event ....................................................3
Early Amortization Period ...................................................3
Euroclear   ................................................................47
Exchange Act ................................................................1
Exchange Rate Agent ........................................................12
Exchangeable Series ........................................................19
Federal Funds (Effective) ..................................................17
Federal Funds Rate .........................................................17
Federal Funds Rate Determination Date ......................................17
Federal Funds Rate Security ................................................14
Federal Funds/Effective Rate ...............................................17
Finance Charge Receivables .................................................24
FIRREA      .................................................................4

				50
<PAGE>


Fixed Rate Securities ......................................................14
Floating Rate Securities ...................................................14
Global Security .............................................................i
H.15(519)   ................................................................14
Indenture   .................................................................i
Indenture Trustee ...........................................................7
Index Maturity .............................................................14
Interchange ................................................................24
Interest Reset Date ........................................................15
Issuer      ................................................................32
Letter of Credit ...........................................................28
Letter of Credit Bank ......................................................28
LIBOR       ................................................................18
LIBOR Determination Date ...................................................18
LIBOR Security .............................................................14
London Banking Day .........................................................13
Market Exchange Rate .......................................................12
Maximum Rate ...............................................................15
Minimum Rate ...............................................................15
Money Market Yield .........................................................17
Net Portfolio Yield .........................................................6
Nonrecoverable Advance .....................................................41
Note Interest Rate ..................................................11, 13-17
Note Interest Rates ........................................................15
Notes       .................................................................i
Notional Amount ............................................................14
Offering Agent ..............................................................2
Optional Exchange Date .....................................................20
Original Issue Date ........................................................11
Originator  .................................................................4
Pass-Through Rate .....................................1, 9, 11, 13-19, 44, 47
Pass-Through Rates  ........................................................10
Principal Receivables ......................................................24
Prospectus Supplement .......................................................i
Purchase Price .............................................................46
Rating Agency ...............................................................7
Realized Losses ............................................................19
Receivables .............................................................i, 23
Registered Securities .......................................................i
Registration Statement ......................................................1
Related Proceeds ...........................................................41
Removed Accounts ...........................................................24
Required Percentage ........................................................42
Reserve Account ............................................................28
Retained Interest ...........................................................9
Reuters Screen LIBO Page ...................................................18
Securities  .................................................................i
Securities Act ..............................................................1
Security    ................................................................10
Security Principal Balance .................................................19
Securityholders .............................................................i
Seller      .................................................................3
Series      ............................i, 1, 2, 5, 7-14, 16, 19, 21-25, 27-32
Servicer    ..........................................................i, 4, 29
Servicer's Fee .............................................................29

					51
<PAGE>


Servicing Agreement ........................................................29
Specified Currency ..........................................................1
Specified Interest Currency .................................................1
Specified Premium Currency ..................................................1
Specified Principal Currency ................................................1
Spread      ................................................................14
Spread Multiplier ..........................................................14
SPV         .................................................................i
Strip Securities ...........................................................11
Stripped Interest ..........................................................14
Surety      ................................................................28
Surety Bond ................................................................28
Term Asset Agreement .......................................................25
Term Asset Early Amortization Event ...............................3, 5, 9, 25
Term Asset Early Amortization Period ....................................3, 26
Term Asset Enhancement .....................................................26
Term Asset Issuer ...........................................................4
Term Asset Prospectus ......................................................25
Term Asset Seller ..........................................................25
Term Asset Servicer ........................................................25
Term Asset Trustee .........................................................25
Term Assets .................................................................i
TIA         ................................................................33
Treasury bills .............................................................18
Treasury Rate ..............................................................18
Treasury Rate Determination Date ...........................................19
Trust       .................................................................i
Trust Agreement .................................i, 2, 7, 8, 10, 12, 31, 38-46
Trustee     ..............................................................i, 8
Trustee's Fee ...............................................................8
U.S. Person ................................................................46
United States ..............................................................46
Variable Rate ..............................................................11
Voting Rights ..........................................................33, 42


<PAGE>


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