PEOPLES BANK CREDIT CARD MASTER TRUST
S-1/A, 1997-03-11
ASSET-BACKED SECURITIES
Previous: TOTAL CONTROL PRODUCTS INC, 424B1, 1997-03-11
Next: VISIGENIC SOFTWARE INC, S-8, 1997-03-11







     As filed with the Securities and Exchange Commission on March 11, 1997

                                                       Registration No. 33-99508

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                 AMENDMENT NO. 2
                                       TO
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

                                  PEOPLE'S BANK
                   (Originator of the Trust described herein)
                (Exact name as specified in registrant's charter)

                     PEOPLE'S BANK CREDIT CARD MASTER TRUST
                      (Issuer of the Offered Certificates)
<TABLE>
<CAPTION>
<S>                                              <C>                               <C>

        United States                            6025                         06-1213065
(State or other jurisdiction of       (Primary Standard Industrial         (I.R.S. Employer
incorporation or organization)         Classification Code Number)        Identification No.)
                                                                         
</TABLE>

                                              850 Main Street
                                       Bridgeport, Connecticut 06604
                                               (203) 338-7171

  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)

                            WILLIAM T. KOSTURKO, ESQ.
                                 GENERAL COUNSEL
                                  PEOPLE'S BANK
                                 850 Main Street
                          Bridgeport, Connecticut 06604
                                 (203) 338-7171
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                    Copy to:

      LAURA A. DEFELICE, ESQ.                   ANDREW M. FAULKNER, ESQ.    
        MAYER, BROWN & PLATT                      SKADDEN, ARPS, SLATE,     
           1675 Broadway                           MEAGHER & FLOM LLP    
      New York, New York 10019                      919 Third Avenue     
           (212) 506-2500                       New York, New York 10022 
                                                     (212) 735-3000      
                                          






            Approximate date of commencement of proposed sale to the
        public: As soon as practicable after this registration statement
                               becomes effective.

    If any of the securities being registered on this Form are to be offered
         on a delayed or continuous basis pursuant to Rule 415 under the
              Securities Act of 1933, check the following box. |_|

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

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

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

                                      CALCULATION OF REGISTRATION FEE

Title of each class          Amount         Proposed maximum     Proposed maximum    Amount of
of securities                to be          aggregate offering   aggregate offering  registration
being registered             registered     price per unit (1)   price (1)           fee (2)
- ----------------             ----------     ------------------   ------------------  ------------
<S>                           <C>            <C>                 <C>                 <C>

Floating Rate Class A
Asset Backed Certificates,
Series 1997-1............... $193,000,000           100%         $193,000,000        $66,551.72

Floating Rate Class B
Asset Backed Certificates,
Series 1997-1............... $ 10,000,000           100%         $ 10,000,000        $ 3,448.28
                             -------------        ------         -----------------   -------------

Total                        $203,000,000           100%         $203,000,000        $70,000.00

- -----------------------
(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  The full $70,000 registration fee has been previously paid.
</TABLE>
<PAGE>
The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>
<TABLE>
<CAPTION>

                                           CROSS REFERENCE SHEET


           Name and Caption in Form S-1                                Caption in Prospectus
- ---------------------------------------------------     --------------------------------------------------
<S>     <C>                                               <C>

1.     Forepart of Registration Statement and Outside     Front Cover Page of Registration Statement; Outside
       Front Cover Page of Prospectus..............       Front Cover Page of Prospectus

2.     Inside Front and Outside Back Cover Pages of       Inside Front Cover Page of Prospectus; Outside Back
       Prospectus..................................       Cover Page of Prospectus

3.     Summary Information, Risk Factors and Ratio of     Prospectus Summary; Risk Factors; The Trust; The
       Earnings to Fixed Charges...................       Receivables; Receivables Yield Considerations; Certain
                                                          Legal Aspects of the Receivables

4.     Use of Proceeds.............................       Use of Proceeds

5.     Determination of Offering Price.............                               *

6.     Dilution....................................                               *

7.     Selling Security Holders....................                               *

8.     Plan of Distribution........................       Underwriting

                                                          Prospectus Summary; The Trust; The Receivables;
                                                          Maturity Considerations; Receivable Yield
                                                          Considerations; Description of the Certificates; Certain
                                                          Federal Income Tax

9.     Description of Securities to be Registered..       Consequences

10.    Interests of Named Experts and Counsel......                               *

11.    Information with Respect to the Registrant..       The Trust; The Credit Card Business of People's Bank;
                                                          People's Bank; Description of the Certificates

12.    Disclosure of Commission Position on                                       *
       Indemnification for Securities Act Liabilities


* Not applicable.
</TABLE>

                                EXPLANATORY NOTE

        This Registration  Statement contains a Prospectus  relating to a public
offering by People's  Bank Credit Card Master Trust of $[ ] aggregate  principal
amount of Floating Rate Class A Asset Backed Certificates,  Series 1997-1 and $[
] aggregate principal amount of Floating Rate Class B Asset Backed Certificates,
Series 1997-1. This Registration Statement also contains a Prospectus Supplement
which  will  be  used  in  connection   with  the  Prospectus  for  the  Offered
Certificates  in  connection  with certain  offers and sales  outside the United
States.



<PAGE>


==========================RED HERRING (BEGINNING)===============================

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

==========================RED HERRING - END ====================================

             SUBJECT TO COMPLETION, DATED [_____________ __], 1997


                                $---------------

                     PEOPLE'S BANK CREDIT CARD MASTER TRUST

$_______________ Floating Rate Class A Asset Backed Certificates, Series 1997-1
$_______________ Floating Rate Class B Asset Backed Certificates, Series 1997-1
                                      LOGO
                            Transferor and Servicer


        Each of the  Floating  Rate Class A Asset  Backed  Certificates,  Series
1997-1 (the "Class A Certificates")  and each of the Floating Rate Class B Asset
Backed  Certificates,  Series 1997-1 (the "Class B Certificates"  and,  together
with the Class A Certificates,  the "Offered  Certificates") offered hereby will
evidence undivided  interests in certain assets of the People's Bank Credit Card
Master Trust (the "Trust") created pursuant to a pooling and servicing agreement
dated as of June 1, 1993, as amended and  restated,  between  People's  Bank, as
transferor  and servicer  (the  "Transferor"),  and Bankers  Trust  Company,  as
trustee. In addition,  the Collateral Interest (as defined herein), which is not
offered  hereby,  will be issued  in the  initial  amount  of $ (the  Collateral
Interest  together  with the  Offered  Certificates,  the  "Certificates").  The
property  of  the  Trust  includes,   among  other  things,   receivables   (the
"Receivables")  generated  from  time to  time in a  portfolio  of  VISA(R)  and
MasterCard(R)  credit card accounts,  all monies due or to become due in payment
of the  Receivables,  Recoveries,  Interchange,  the  benefits  of the funds and
securities on deposit in certain bank accounts with respect to the  Certificates
and certain interest rate cap agreements,  each as defined or described  herein.
People's Bank services the Receivables,  and People's  Structured  Finance Corp.
("PSFC"),  a  wholly-owned  subsidiary  of  People's  Bank,  owns the  undivided
interest in the Trust not represented by the Certificates or the other interests
issued by the Trust.  The Trust  currently has four other series of certificates
outstanding, and PSFC and People's Bank may offer from time to time other series
of certificates which evidence fractional  undivided interests in certain assets
of  the  Trust,   which  may  have  terms   significantly   different  from  the
Certificates, by exchanging a portion of PSFC's interest in the Trust.

        Interest  with  respect to the Offered  Certificates  is scheduled to be
distributed on May 15, 1997 and on the 15th day of each month thereafter (or, if
such 15th day is not a business day, on the next succeeding  business day) (each
a "Distribution  Date").  Interest will accrue on the Class A Certificates  from
the Closing  Date through and  including  April 14, 1997 and from April 15, 1997
through  May 14,  1997 at the  rate of % per  annum  and  with  respect  to each
Interest Period (as defined herein) (Continued on following page)

        There currently is no secondary market for the  Certificates,  and there
is no assurance that one will develop.

        Potential investors should consider, among other things, the information
set forth in "Risk Factors" commencing on page [ ].


   THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
   INTERESTS IN OR RECOURSE OBLIGATIONS OF PEOPLE'S BANK, PSFC OR ANY OF THEIR
  AFFILIATES. A CERTIFICATE IS NOT A DEPOSIT AND IS NOT INSURED BY THE FEDERAL
   DEPOSIT INSURANCE CORPORATION (THE "FDIC"). THE RECEIVABLES ARE NOT INSURED
           OR GUARANTEED BY THE FDIC OR ANY OTHER GOVERNMENTAL AGENCY.


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


                              Price to       Underwriting      Proceeds to
                              Public(1)      Discount(2)       PSFC(1)(3)
                              ---------      ------------      -----------

Per Class A Certificate.....         %                 %                %

Per Class B Certificate.....         %                 %                %

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


(1)  Plus  accrued  interest,  if any, at the  applicable  Certificate  Rate (as
     defined  herein) from the Closing  Date.

(2)  People's  Bank and PSFC  have  agreed to  indemnify  the  Underwriters  (as
     defined herein) against certain  liabilities,  including  liabilities under
     the Securities Act of 1933, as amended.

(3)  Before  deduction  of expenses  of the  offering  payable by People's  Bank
     estimated to be $[ ].



        The Offered  Certificates  are offered by the  Underwriters as specified
herein,  subject to receipt and  acceptance by the  Underwriters  and subject to
their  right to  reject in whole or in part.  It is  expected  that the  Offered
Certificates  will be delivered in book-entry  form on or about March [ ], 1997,
through the facilities of The  Depository  Trust  Company,  Cedel Bank,  societe
anonyme, and the Euroclear System.

                    Underwriters of the Class A Certificates
                              Goldman, Sachs & Co.


                    Underwriters of the Class B Certificates
                              Goldman, Sachs & Co.



                    The date of this Prospectus is [ ], 1997.


<PAGE>



(Continued from previous page)

thereafter in the manner and with the exceptions described herein at the rate of
% per annum above the London  interbank  offered  quotations  rate for one-month
United States dollar deposits.  Interest will accrue on the Class B Certificates
from the Closing  Date through and  including  April 14, 1997 and from April 15,
1997  through May 14,  1997 at the rate of % per annum and with  respect to each
Interest  Period  thereafter  in the  manner and with the  exceptions  described
herein at the rate of % per annum above the London interbank offered  quotations
rate for one-month  United  States  dollar  deposits.  See  "Description  of the
Certificates--Interest   Payments".  Principal  with  respect  to  the  Class  A
Certificates  is scheduled to be distributed  on the [ ] Distribution  Date (the
"Class A  Scheduled  Payment  Date"),  but may be paid  earlier  or later  under
certain limited circumstances as described herein. Principal with respect to the
Class B Certificates is scheduled to be distributed on the [ ] Distribution Date
(the "Class B Scheduled  Payment Date"),  but may be paid earlier or later under
certain   limited    circumstances   as   described   herein.    See   "Maturity
Considerations".   Principal   payments   will   not  be   made   to   Class   B
Certificateholders until the final principal payment has been paid in respect of
the  Class  A  Certificates.  See  "Description  of the  Certificates--Principal
Payments".

        The fractional  undivided interest in the Trust represented by the Class
B Certificates  will be  subordinated  to the Class A Certificates to the extent
described herein. In addition,  the Collateral  Interest will be subordinated to
the Offered Certificates to the extent described herein.


                          REPORTS TO CERTIFICATEHOLDERS

        Unless and until Definitive Certificates (as defined herein) are issued,
monthly and annual reports containing unaudited information concerning the Trust
and prepared by the  Servicer  will be sent on behalf of the Trust to Cede & Co.
("Cede"),  as nominee of The  Depository  Trust Company  ("DTC") and  registered
holder of the Offered Certificates,  pursuant to the Agreement. See "Description
of the Certificates--Book-Entry Registration", "--Reports to Certificateholders"
and  "--Evidence as to Compliance".  Such reports will not constitute  financial
statements prepared in accordance with generally accepted accounting principles.
The  Transferor  does  not  intend  to  send  any of its  financial  reports  to
Certificateholders  or to the owners of beneficial interests in the Certificates
("Offered Certificate  Owners").  The Servicer will file with the Securities and
Exchange Commission (the "Commission") such periodic reports with respect to the
Trust as are required under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and the rules and regulations of the Commission thereunder.


                              AVAILABLE INFORMATION

        The  Transferor,  as originator of the Trust,  has filed a  Registration
Statement under the Securities Act of 1933, as amended (the  "Securities  Act"),
with the  Commission  on behalf of the Trust with  respect  to the  Certificates
offered pursuant to this Prospectus. For further information,  reference is made
to the Registration Statement and amendments thereof and exhibits thereto, which
are available for inspection  without charge at the public reference  facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington,  D.C. 20549;
7 World Trade Center,  New York, New York 10048; and Citicorp  Center,  500 West
Madison  Street,  Suite  1400,  Chicago,  Illinois  60661-2511.  Copies  of  the
Registration  Statement  and  amendments  thereof  and  exhibits  thereto may be
obtained from the Public Reference Section of the Commission,  450 Fifth Street,
N.W.,  Washington,  D.C. 20549, at prescribed rates. In addition, the Commission
maintains a Web site at "http://www.sec.gov" that contains information regarding
registrants that file electronically with the Commission.

        Application  will  be  made to list  the  Class  A  Certificates  on the
Luxembourg Stock Exchange.

        CERTAIN   PERSONS   PARTICIPATING   IN  THIS   OFFERING  MAY  ENGAGE  IN
TRANSACTIONS  THAT  STABILIZE,  MAINTAIN,  OR OTHERWISE  AFFECT THE PRICE OF THE
OFFERED  CERTIFICATES OFFERED HEREBY. SUCH TRANSACTIONS MAY INCLUDE STABILIZING,
THE PURCHASE OF OFFERED  CERTIFICATES TO COVER SYNDICATE SHORT POSITIONS AND THE
IMPOSITION  OF  PENALTY  BIDS.  FOR  A  DESCRIPTION  OF  THESE  ACTIVITIES,  SEE
"UNDERWRITING."

<PAGE>



                               PROSPECTUS SUMMARY

        The  following is qualified in its entirety by reference to the detailed
information  appearing  elsewhere in this Prospectus.  Certain capitalized terms
used herein are defined elsewhere in this Prospectus.  A listing of the pages on
which  some of such  terms are  defined  is found in the  "Index of Key  Terms".
Unless the context requires  otherwise,  certain  capitalized  terms,  when used
herein, relate only to the Certificates.






Title  of  Securities..........         $  Floating  Rate  Class A Asset  Backed
                                        Certificates,  Series 1997-1 (the "Class
                                        A  Certificates")  and $  Floating  Rate
                                        Class  B  Asset   Backed   Certificates,
                                        Series     1997-1    (the    "Class    B
                                        Certificates"  and,  together  with  the
                                        Class  A   Certificates,   the  "Offered
                                        Certificates"  and,  together  with  the
                                        Collateral  Interest  described  herein,
                                        the "Certificates").



The Trust......................         The  Certificates  represent  fractional
                                        undivided interests in certain assets of
                                        People's  Bank Credit Card Master  Trust
                                        (the  "Trust").  The Trust's fiscal year
                                        ends  December 31. As used  herein,  the
                                        term "Series 1997-1  Supplement"  refers
                                        to  the   supplement  to  the  Agreement
                                        relating to the  Certificates;  the term
                                        "Agreement"  refers to the  Amended  and
                                        Restated Pooling and Servicing Agreement
                                        dated as of [March __],  1997,  amending
                                        and   restating   in  its  entirety  the
                                        Pooling and Servicing Agreement dated as
                                        of June 1, 1993, and, unless the context
                                        requires   otherwise,   refers   to  the
                                        Agreement as  supplemented by the Series
                                        1997-1  Supplement;  the  term  "Offered
                                        Certificateholders" refers to holders of
                                        the  Offered   Certificates;   the  term
                                        "Certificateholders"   refers   to   the
                                        Offered   Certificateholders   and   the
                                        Collateral Interest Holder collectively;
                                        the term  "Class  A  Certificateholders"
                                        refers  to   holders   of  the  Class  A
                                        Certificates   and  the  term  "Class  B
                                        Certificateholders" refers to holders of
                                        the  Class  B  Certificates;   the  term
                                        "Series"   refers   to  any   series  of
                                        certificates   issued   by  the   Trust,
                                        including the Certificates; and the term
                                        "Series  1997-1"  refers  to the  Series
                                        represented by the Certificates.

                                        The  Trust   currently  has  four  other
                                        Series outstanding.  See "Annex I: Prior
                                        Series  Issued  and  Outstanding"  for a
                                        summary of these outstanding Series.

Trustee........................         Bankers  Trust   Company,   a  New  York
                                        banking corporation (the "Trustee"). The
                                        Corporate  Trust  Office is located at 4
                                        Albany Street, New York, New York 10006.

Transferor.....................         People's   Bank,  a  Connecticut   stock
                                        savings   bank   and  a   majority-owned
                                        subsidiary of People's Mutual  Holdings,
                                        is the Transferor of the Receivables and
                                        the   originator   of  the  Trust.   The
                                        principal  executive offices of People's
                                        Bank are  located  at 850  Main  Street,
                                        Bridgeport      Center,      Bridgeport,
                                        Connecticut   06604,   telephone  number
                                        (203) 338- 7171.


                                              3

<PAGE>


Trust Assets...................         The  property  of  the  Trust   includes
                                        receivables (the "Receivables")  arising
                                        under      certain      VISA(R)*     and
                                        MasterCard(R)* credit card accounts, all
                                        Receivables    arising   in    Automatic
                                        Additional   Accounts   and   Additional
                                        Accounts  designated  from time to time,
                                        all  monies  due  or to  become  due  in
                                        payment of the Receivables, all proceeds
                                        of   the   Receivables,    proceeds   of
                                        insurance   policies   relating  to  the
                                        Receivables,  and the  right to  receive
                                        Interchange,  Recoveries,  all monies on
                                        deposit in certain bank  accounts of the
                                        Trust,  all  monies  and  securities  on
                                        deposit   in   certain   bank   accounts
                                        established   and   maintained  for  the
                                        benefit  of  certificateholders  of  any
                                        Series,  an interest  rate cap agreement
                                        for the exclusive benefit of the Class A
                                        Certificateholders    (the    "Class   A
                                        Interest Rate Cap") and an interest rate
                                        cap agreement for the exclusive  benefit
                                        of the Class B  Certificateholders  (the
                                        "Class  B   Interest   Rate   Cap"  and,
                                        together  with the Class A Interest Rate
                                        Cap, the  "Interest  Rate  Caps"),  each
                                        provided by [ ] (the  "Interest Rate Cap
                                        Provider"),  and any  other  Enhancement
                                        issued with  respect to any Series.  The
                                        term "Trust Portfolio" means the pool of
                                        Eligible Receivables representing assets
                                        of the Trust as of a specified date. The
                                        Trust does not and will not  include the
                                        Receivables  of any Accounts  designated
                                        from time to time as  Removed  Accounts,
                                        the   Receivables  of  which  have  been
                                        removed from the Trust.

                                        The Offered  Certificateholders will not
                                        be  entitled  to  the  benefits  of  any
                                        Enhancement  issued with  respect to any
                                        Series other than Series 1997-1, and the
                                        holders  of the  certificates  of  other
                                        Series  will  not  be  entitled  to  the
                                        benefits  of the  Interest  Rate Caps or
                                        the   Collateral   Interest.   The  term
                                        "Enhancement"  shall mean,  with respect
                                        to  any  other  Series,  any  letter  of
                                        credit,    cash   collateral    account,
                                        collateral   interest,    surety   bond,
                                        guaranteed  rate   agreement,   maturity
                                        guaranty   facility,    tax   protection
                                        agreement,  interest rate cap or swap or
                                        other contract or agreement  principally
                                        for the benefit of certificateholders of
                                        such  Series.   The  term  "Enhancement"
                                        shall mean,  with respect to the Offered
                                        Certificates,  the  Interest  Rate Caps,
                                        the   subordination  of  the  Collateral
                                        Interest and, in the case of the Class A
                                        Certificates,  the  subordination of the
                                        Class B Investor Interest.

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

* VISA(R) and  MasterCard(R)  are  registered  trademarks  of VISA USA, Inc. and
MasterCard International Incorporated, respectively.

<PAGE>

Securities Offered.............         The Class A Certificates and the Class B
                                        Certificates  will be  issued on March [
                                        ],   1997   (the   "Closing   Date")  in
                                        book-entry  form  only,  in the  initial
                                        principal   amounts   of  $   and   $  ,
                                        respectively,    and   will    each   be
                                        represented   by  one  or  more  Offered
                                        Certificates  registered  in the name of
                                        Cede. An Offered  Certificate Owner will
                                        not be entitled to receive a  definitive
                                        certificate  representing  such person's
                                        interest,   except  in  the  event  that
                                        Definitive Certificates are issued under
                                        the  limited   circumstances   described
                                        herein. In such event,  interests in the
                                        Offered  Certificates  will be available
                                        in minimum  denominations  of $1,000 and
                                        integral    multiples    thereof.    All
                                        references     herein     to     Offered
                                        Certificateholders,        Class       A
                                        Certificateholders     or     Class    B
                                        Certificateholders    shall   refer   to
                                        Offered  Certificate  Owners,  except as
                                        otherwise    specified    herein.    See
                                        "Description            of           the
                                        Certificates--Definitive Certificates".

                                        In addition to the Class A  Certificates
                                        and  the  Class  B   Certificates,   the
                                        Collateral  Interest  will be  issued on
                                        the Closing  Date in the initial  amount
                                        of $ (which  amount  represents  [ ]% of
                                        the  amount  of  the  Initial   Investor
                                        Interest) as Enhancement for the Offered
                                        Certificates.   The   provider  of  such
                                        Enhancement  is  sometimes  referred  to
                                        herein  as  the   "Collateral   Interest
                                        Holder".

                                        Each of the  Certificates  represents  a
                                        fractional undivided interest in certain
                                        assets of the  Trust.  The Trust  assets
                                        will    be    allocated     among    the
                                        Certificateholders,   the   holders   of
                                        certificates  of any other  Series which
                                        is  outstanding  at  the  time  of  such
                                        allocation   and  the   holder   of  the
                                        certificate      (the      "Exchangeable
                                        Transferor Certificate") that represents
                                        the  Transferor   Interest  (as  defined
                                        below),   which  is  currently  held  by
                                        People's    Structured   Finance   Corp.
                                        ("PSFC"), a wholly-owned special purpose
                                        Connecticut subsidiary of People's Bank,
                                        pursuant to an Assignment and Assumption
                                        Agreement,  dated  as  of  December  15,
                                        1995, by and between the  Transferor and
                                        PSFC. PSFC, in its capacity as holder of
                                        the Exchangeable Transferor Certificate,
                                        or any other  permitted  assignee of the
                                        Exchangeable Transferor Certificate that
                                        is then currently the registered  holder
                                        of    the    Exchangeable     Transferor
                                        Certificate,  is  sometimes  referred to
                                        herein   as   the    "Holder    of   the
                                        Exchangeable Transferor Certificate".

                                        The Certificates  represent interests in
                                        the  Trust  only  and do  not  represent
                                        interests in or recourse  obligations of
                                        the  Transferor,  PSFC  or any of  their
                                        affiliates.  The  Certificates  are  not
                                        deposits  and  are  not  insured  by the
                                        Federal  Deposit  Insurance  Corporation
                                        (the  "FDIC").  Neither the  Receivables
                                        nor the underlying  accounts are insured
                                        or  guaranteed  by the FDIC or any other
                                        governmental agency.

Investor Interest; Transferor
Interest.......................         On the Closing  Date,  the amount of the
                                        Class A Certificateholders'  interest in
                                        Principal  Receivables will equal $ (the
                                        "Class A  Initial  Investor  Interest"),
                                        the    amount    of    the    Class    B
                                        Certificateholders'      interest     in
                                        Principal  Receivables will equal $ (the
                                        "Class B  Initial  Investor  Interest"),
                                        and  the   amount   of  the   Collateral
                                        Interest in Principal  Receivables  will
                                        equal   $   (the   "Initial   Collateral
                                        Interest" and, together with the Class A
                                        Initial Investor  Interest and the Class
                                        B   Initial   Investor   Interest,   the
                                        "Initial Investor Interest").  The Class
                                        A  Initial  Investor  Interest  and  the
                                        Class B Initial Investor Interest may be
                                        reduced  to   reflect   the  tender  and
                                        cancellation  of  Offered   Certificates
                                        pursuant  to an Investor  Exchange.  The
                                        Class A Certificateholders'  interest in
                                        Principal  Receivables on any date after
                                        the Closing  Date (the "Class A Investor
                                        Interest")  will  equal  (i) the Class A
                                        Initial Investor Interest,  less (ii) an
                                        amount  equal to the sum of all payments
                                        in  respect  of  principal  made  on the
                                        Class A  Certificates  and  all  Class A
                                        Investor  Charge-Offs,  plus  (iii)  any
                                        reimbursements  of such Class A Investor
                                        Charge-Offs.       The      Class      A
                                        Certificateholder  interest  in  Finance
                                        Charge    Collections    and   Defaulted
                                        Receivables   on  any  debt  during  the
                                        Controlled   Accumulation   Period  (the
                                        "Class A  Adjusted  Investor  Interest")
                                        will equal the Class A Investor Interest
                                        less  the  Principal   Funding   Account
                                        Balance  on  such  date.   The  Class  B
                                        Certificateholders'      interest     in
                                        Principal  Receivables on any date after
                                        the Closing  Date (the "Class B Investor
                                        Interest")   will   equal  the  Class  B
                                        Initial  Investor  Interest,   less  all
                                        payments in respect of principal made on
                                        the  Class B  Certificates,  any Class B
                                        Investor   Charge-Offs   and  any  other
                                        reductions   of  the  Class  B  Investor
                                        Interest as described  herein,  plus any
                                        reimbursements  of such Class B Investor
                                        Charge-Offs and such other reductions of
                                        the  Class  B   Investor   Interest   as
                                        described    herein.    The   Collateral
                                        Interest  Holder's interest in Principal
                                        Receivables   on  any  date   after  the
                                        Closing Date (the "Collateral Interest")
                                        will   equal  the   Initial   Collateral
                                        Interest,  less all  payments in respect
                                        of  principal  made  on  the  Collateral
                                        Interest,    any   Collateral   Interest
                                        Charge-Offs and any other  reductions of
                                        the  Collateral  Interest  as  described
                                        herein,  plus any reimbursements of such
                                        Collateral Interest Charge-Offs and such
                                        other   reductions  of  the   Collateral
                                        Interest  as   described   herein.   The
                                        aggregate   of  the  Class  A   Investor
                                        Interest,  the Class B Investor Interest
                                        and the Collateral  Interest at any time
                                        is   the   "Investor   Interest".    The
                                        aggregate   of  the  Class  A   Adjusted
                                        Investor Interest,  the Class B Investor
                                        Interest and the Collateral  Interest at
                                        any  time  is  the  "Adjusted   Investor
                                        Interest".

                                        The    Holder   of   the    Exchangeable
                                        Transferor   Certificate  holds  in  the
                                        Trust the remaining  undivided  interest
                                        in the Principal Receivables and amounts
                                        on deposit in the Excess Funding Account
                                        not  represented by the  Certificates or
                                        any  other  undivided  interests  in the
                                        Trust  that  have  been  issued  and are
                                        outstanding   at  the   time   of   such
                                        determination      (the      "Transferor
                                        Interest"). As new Receivables are added
                                        to the Trust and as payments are made on
                                        the Transferor  Interest,  the principal
                                        amount of the  Transferor  Interest will
                                        fluctuate.    The    Holder    of    the
                                        Exchangeable  Transferor Certificate may
                                        tender   the   Exchangeable   Transferor
                                        Certificate   or,  if  provided  in  the
                                        relevant Supplement,  the Transferor may
                                        tender certificates  representing all or
                                        a portion of any Series of  certificates
                                        and  the  Holder  of  the   Exchangeable
                                        Transferor  Certificate  may  tender the
                                        Exchangeable Transferor Certificate,  to
                                        the Trustee and, upon satisfying certain
                                        conditions,  cause the  Trustee to issue
                                        one or more new Series,  as described in
                                        "Description            of           the
                                        Certificates--Exchanges", which Exchange
                                        may have the  effect of  decreasing  the
                                        Transferor  Interest.  As  of  the  date
                                        hereof,  five  other  Series  have  been
                                        issued  by the  Trust,  one of which has
                                        been paid in full.  See  "Annex I: Prior
                                        Series Issued and Outstanding".

Allocation Percentages.........         The Certificates  will include the right
                                        to  receive  (but  only  to  the  extent
                                        required  to  make  payments  under  the
                                        Agreement) a percentage  (the  "Investor
                                        Percentage")   of  the  Finance   Charge
                                        Collections  and  Principal  Collections
                                        received  during each calendar  month (a
                                        "Monthly   Period").    Finance   Charge
                                        Collections and Receivables in Defaulted
                                        Accounts,  at all times,  and  Principal
                                        Collections during the Revolving Period,
                                        will     be     allocated     to     the
                                        Certificateholders based on the Floating
                                        Investor   Percentage.    The   Floating
                                        Investor  Percentage with respect to any
                                        Monthly   Period  will  be  adjusted  to
                                        reflect  any   addition  of   Additional
                                        Accounts or removal of Removed  Accounts
                                        during such Monthly Period, as described
                                        under      "Description      of      the
                                        Certificates--Allocation   Percentages."
                                        Such  amounts  so   allocated   will  be
                                        further  allocated  among  the  Class  A
                                        Certificateholders,    the    Class    B
                                        Certificateholders  and  the  Collateral
                                        Interest  Holder  based  on the  Class A
                                        Floating   Allocation,   the   Class   B
                                        Floating  Allocation  and the Collateral
                                        Floating    Allocation,    respectively,
                                        applicable  during the  related  Monthly
                                        Period.

                                        Principal    Collections    during   the
                                        Controlled  Accumulation  Period and the
                                        Rapid   Amortization   Period   will  be
                                        allocated   to  the   Certificateholders
                                        based on the Fixed Investor  Percentage.
                                        The  Fixed  Investor   Percentage   with
                                        respect to any  Monthly  Period  will be
                                        adjusted  to  reflect  any  addition  of
                                        Additional   Accounts   or   removal  of
                                        Removed  Accounts  during  such  Monthly
                                        Period, as described under  "Description
                                        of     the      Certificates--Allocation
                                        Percentages."  Such amounts so allocated
                                        will be further  allocated  between  the
                                        Class A Certificateholders,  the Class B
                                        Certificateholders  and  the  Collateral
                                        Interest  Holder  based  on the  Class A
                                        Fixed  Allocation,  the  Class  B  Fixed
                                        Allocation  and  the  Collateral   Fixed
                                        Allocation,       respectively.      See
                                        "Description            of           the
                                        Certificates--Allocation Percentages."

Interest.......................         Interest is  required to be  distributed
                                        on May 15,  1997  and on the 15th day of
                                        each month thereafter,  or, if such 15th
                                        day is not a business  day,  on the next
                                        succeeding   business   day   (each,   a
                                        "Distribution Date"), in an amount equal
                                        to,   in  the   case  of  the   Class  A
                                        Certificates,  the sum of (v) the sum of
                                        (I),  the  product  of  (a)  the  London
                                        interbank  offered  quotations  rate for
                                        one-month  United States dollar deposits
                                        ("LIBOR"),   determined   as   described
                                        herein, plus % (the "Class A Certificate
                                        Rate")  (or % for the  Initial  Interest
                                        Period),  (b) the  lesser of the Class A
                                        Adjusted  Investor  Interest  as of  the
                                        preceding  Distribution Date (or, in the
                                        case of the first Distribution Date, the
                                        Class A Initial Investor Interest) after
                                        giving effect to all payments,  deposits
                                        and  withdrawals  on  such  Distribution
                                        Date,  and (c) the actual number of days
                                        in the related  Interest  Period divided
                                        by 360,  plus  (w) the  Class A  Covered
                                        Amounts for such Interest  Period,  plus
                                        (x)  the  product  of (a)  the  Class  A
                                        Excess Principal,  (b) the lesser of the
                                        Class A Certificate  Rate and %, and (c)
                                        the actual number of days in the related
                                        Interest  Period divided by 360 (clauses
                                        (v),  (w)  and  (x)  collectively,   the
                                        "Class A Monthly Interest"), plus (y) to
                                        the extent  permitted by applicable law,
                                        any  interest  accrued  on the  Class  A
                                        Certificates  (including interest on any
                                        overdue Class A Monthly Interest) during
                                        any prior  accrual  period which has not
                                        been   distributed   to  the   Class   A
                                        Certificateholders,  plus, to the extent
                                        that there is available  Excess  Spread,
                                        (z) an amount  equal to the  product  of
                                        (a) the  amount  by  which  the  Class A
                                        Certificate  Rate  exceeds  %,  (b)  the
                                        Class  A  Excess  Principal  and (c) the
                                        actual  number  of days  in the  related
                                        Interest  Period  divided  by  360  (the
                                        "Class A Excess Interest").  In the case
                                        of the  Class B  Certificates,  interest
                                        will be  distributed  in an amount equal
                                        to the  sum of (w)  the  product  of (a)
                                        LIBOR,  determined as described  herein,
                                        plus % (the "Class B Certificate  Rate";
                                        the  Class A  Certificate  Rate  and the
                                        Class  B   Certificate   Rate  are  each
                                        sometimes  referred  to as  an  "Offered
                                        Certificate Rate" and collectively,  the
                                        "Offered  Certificate  Rates") (or % for
                                        the Initial  Interest  Period),  (b) the
                                        lesser of the Class B Investor  Interest
                                        as of the  preceding  Distribution  Date
                                        (or,   in  the   case   of   the   first
                                        Distribution  Date,  the Class B Initial
                                        Investor  Interest)  after giving effect
                                        to   all    payments,    deposits    and
                                        withdrawals  on such  Distribution  Date
                                        and the Expected Class B Principal as of
                                        the preceding Distribution Date, and (c)
                                        the actual number of days in the related
                                        Interest Period divided by 360, plus (x)
                                        the  product  of (a) the  Class B Excess
                                        Principal, (b) the lesser of the Class B
                                        Certificate  Rate  and %,  and  (c)  the
                                        actual  number  of days  in the  related
                                        Interest    Period    divided   by   360
                                        (collectively,   the  "Class  B  Monthly
                                        Interest"),   plus  (y)  to  the  extent
                                        permitted   by   applicable   law,   any
                                        interest   accrued   on  the   Class   B
                                        Certificates  (including interest on any
                                        overdue Class B Monthly Interest) during
                                        any prior  accrual  period which has not
                                        been   distributed   to  the   Class   B
                                        Certificateholders,  plus, to the extent
                                        that there is available  Excess  Spread,
                                        (z) an amount  equal to the  product  of
                                        (a) the  amount  by  which  the  Class B
                                        Certificate  Rate  exceeds  %,  (b)  the
                                        Class  B  Excess  Principal  and (c) the
                                        actual  number  of days  in the  related
                                        Interest  Period  divided  by  360  (the
                                        "Class  B  Excess  Interest").  For  any
                                        Interest  Period  in which  the  Class A
                                        Certificate   Rate   or  the   Class   B
                                        Certificate  Rate,  as the  case may be,
                                        exceeds  the  Class  A Cap  Rate  or the
                                        Class  B  Cap  Rate,  respectively,  the
                                        portion of the Class A Monthly  Interest
                                        or  the   Class   B   Monthly   Interest
                                        attributable  to the amount by which the
                                        Class A Certificate  Rate or the Class B
                                        Certificate  Rate,  as the  case may be,
                                        exceeds  the  Class  A Cap  Rate  or the
                                        Class B Cap Rate, respectively,  will be
                                        funded from  payments  made  pursuant to
                                        the  Class A  Interest  Rate  Cap or the
                                        Class B Interest Rate Cap, respectively,
                                        and   from   Excess   Spread.   Interest
                                        distributable   on  May  15,  1997  will
                                        accrue  from and  including  the Closing
                                        Date to and  including May 14, 1997 (the
                                        "Initial Interest Period").

Revolving Period...............         No   principal   will  be   payable   to
                                        Certificateholders   until   the   [   ]
                                        Distribution    Date   or,    upon   the
                                        occurrence   of  a  Pay  Out   Event  as
                                        described herein, the first Distribution
                                        Date   with   respect   to   the   Rapid
                                        Amortization  Period.  For each  Monthly
                                        Period   during  the  period   from  and
                                        including  the Closing  Date,  up to and
                                        including  the day  prior  to the day on
                                        which the Controlled Accumulation Period
                                        or   the   Rapid   Amortization   Period
                                        commences  (the   "Revolving   Period"),
                                        Available Investor Principal Collections
                                        otherwise      allocable      to     the
                                        Certificateholders    will,   unless   a
                                        reduction  in  the  Required  Collateral
                                        Interest  has  occurred  and  subject to
                                        certain other limitations, be applied as
                                        Shared   Principal    Collections,    as
                                        described  below, and thereafter (to the
                                        extent  that  the  Transferor   Interest
                                        exceeds the Minimum Transferor Interest)
                                        be   paid   to   the   Holder   of   the
                                        Exchangeable  Transferor  Certificate to
                                        maintain  the  Investor  Interest at the
                                        Initial    Investor    Interest.     See
                                        "Description of the Certificates-Pay Out
                                        Events" for a  discussion  of the events
                                        which    might   lead   to   the   early
                                        termination of the Revolving Period.

                                              4

<PAGE>


Principal Payments; Controlled
Accumulation Period............         Unless a Pay Out Event has  occurred  or
                                        is  deemed  to  have   occurred  or  the
                                        Controlled    Accumulation   Period   is
                                        postponed as a result of the  conditions
                                        set  forth  under  "Description  of  the
                                        Certificates--      Postponement      of
                                        Controlled   Accumulation  Period,"  the
                                        controlled  accumulation  period for the
                                        Certificates       (the      "Controlled
                                        Accumulation  Period")  will commence at
                                        the close of business  on [______]  (the
                                        "Controlled   Accumulation  Date"),  and
                                        will  end on  the  earliest  of (a)  the
                                        commencement  of the Rapid  Amortization
                                        Period,  (b) the payment of the Investor
                                        Interest in full and (c) the termination
                                        of the Trust  pursuant to the Agreement.
                                        On   the   Business   Day    immediately
                                        preceding each  Distribution  Date (each
                                        such date, a "Transfer Date"), beginning
                                        with the  Transfer  Date  following  the
                                        Monthly  Period in which the  Controlled
                                        Accumulation Period commences, an amount
                                        equal to the least of (a) the  Available
                                        Investor   Principal   Collections  with
                                        respect to the related  Monthly  Period,
                                        (b)   the   sum   of   the    Controlled
                                        Accumulation   Amount  for  the  related
                                        Monthly  Period  and  the   Accumulation
                                        Shortfall,   if  any  (such   sum,   the
                                        "Controlled Deposit Amount") and (c) the
                                        Class A Adjusted  Investor  Interest  on
                                        such   Transfer   Date   (prior  to  any
                                        deposits on such date) will be deposited
                                        in a trust  account  established  by the
                                        Trustee    (the    "Principal    Funding
                                        Account") until the amount on deposit in
                                        the  Principal   Funding   Account  (the
                                        "Principal  Funding Account Balance") is
                                        equal to the Class A Investor  Interest.
                                        Amounts   deposited  in  the   Principal
                                        Funding Account will be deposited in the
                                        Distribution Account for distribution to
                                        the  Class A  Certificateholders  on the
                                        Class A Scheduled Payment Date.

                                        On  the   Transfer   Date   during   the
                                        Controlled      Accumulation      Period
                                        immediately  following the  Distribution
                                        Date  on  which  the  Class  A  Investor
                                        Interest  has  been  paid  in  full,  an
                                        amount  equal to the  lesser  of (a) the
                                        Available Investor Principal Collections
                                        for the related  Monthly  Period and (b)
                                        the Class B  Investor  Interest  will be
                                        deposited into the Distribution  Account
                                        for   distribution   to  the   Class   B
                                        Certificateholders   on  the   Class   B
                                        Scheduled  Payment  Date.  If,  for  any
                                        Monthly Period,  the Available  Investor
                                        Principal  Collections  for such Monthly
                                        Period exceed the applicable  Controlled
                                        Deposit Amount,  any such excess will be
                                        first  paid to the  Collateral  Interest
                                        Holder to the extent that the Collateral
                                        Interest exceeds the Required Collateral
                                        Interest (such excess,  the  "Collateral
                                        Interest  Surplus")  and then treated as
                                        Shared    Principal    Collections   and
                                        allocated to the holders of other Series
                                        of  certificates  issued and outstanding
                                        or,   subject  to  certain   limitations
                                        described herein (to the extent that the
                                        Transferor  Interest exceeds the Minimum
                                        Transferor Interest), paid to the holder
                                        of    the    Exchangeable     Transferor
                                        Certificate. If, for any Monthly Period,
                                        the   Available    Investor    Principal
                                        Collections  for such Monthly Period are
                                        less  than  the  applicable   Controlled
                                        Deposit  Amount,   the  amount  of  such
                                        deficiency   will   be  the   applicable
                                        "Accumulation    Shortfall"    for   the
                                        succeeding     Monthly    Period.    See
                                        "Description  of  the   Certificates  --
                                        Application of Collections."

                                        Unless a Pay Out Event has  occurred  or
                                        is deemed to have occurred, prior to the
                                        payment of the Class A Investor Interest
                                        in full,  all  funds on  deposit  in the
                                        Principal   Funding   Account   will  be
                                        invested   at  the   direction   of  the
                                        Servicer   by  the  Trustee  in  certain
                                        Permitted    Investments.     Investment
                                        earnings (net of  investment  losses and
                                        expenses)  on  funds on  deposit  in the
                                        Principal     Funding    Account    (the
                                        "Principal Funding Investment Proceeds")
                                        during   the   Controlled   Accumulation
                                        Period  will be used to pay  interest on
                                        the Class A Certificates up to an amount
                                        (the "Class A Covered Amount") equal to,
                                        for each Transfer  Date,  the product of
                                        (a) a fraction,  the  numerator of which
                                        is the  actual  number  of  days  in the
                                        related    Interest   Period   and   the
                                        denominator  of  which  is 360,  (b) the
                                        Class A Certificate  Rate in effect with
                                        respect to the related  Interest  Period
                                        and (c) the  Principal  Funding  Account
                                        Balance as of the preceding Distribution
                                        Date   after   giving   effect   to  all
                                        payments,  deposits and  withdrawals  on
                                        such  Distribution  Date.  If,  for  any
                                        Transfer  Date,  the  Principal  Funding
                                        Investment  Proceeds  are less  than the
                                        Class A Covered  Amount,  the  amount of
                                        such  deficiency (the "Class A Principal
                                        Funding  Investment  Shortfall") will be
                                        paid, to the extent available,  from the
                                        Reserve Account and, if necessary,  from
                                        Excess Spread and Reallocated  Principal
                                        Collections.

                                        Funds  on  deposit   in  the   Principal
                                        Funding Account will be available to pay
                                        the   Class  A   Certificateholders   in
                                        respect of the Class A Investor Interest
                                        on the Class A Scheduled  Payment  Date.
                                        If the  aggregate  principal  amount  of
                                        deposits made to the  Principal  Funding
                                        Account is insufficient to pay the Class
                                        A Investor Interest in full on the Class
                                        A  Scheduled  Payment  Date,  the  Rapid
                                        Amortization  Period  will  commence  as
                                        described   below.    Although   it   is
                                        anticipated  that during the  Controlled
                                        Accumulation Period prior to the payment
                                        of the  Class  A  Investor  Interest  in
                                        full,  funds  will be  deposited  in the
                                        Principal  Funding  Account in an amount
                                        equal  to  the   applicable   Controlled
                                        Deposit Amount on each Transfer Date and
                                        that   scheduled   principal   will   be
                                        available for  distribution to the Class
                                        A  Certificateholders  on  the  Class  A
                                        Scheduled Payment Date, no assurance can
                                        be given in that regard.  See  "Maturity
                                        Considerations".

                                        On the Class B Scheduled  Payment  Date,
                                        provided   that  the  Class  A  Investor
                                        Interest  is paid in full on the Class A
                                        Scheduled  Payment  Date  and the  Rapid
                                        Amortization  Period has not  commenced,
                                        Available Investor Principal Collections
                                        will  be   used  to  pay  the   Class  B
                                        Certificateholders  in  respect  of  the
                                        Class B Investor  Interest as  described
                                        herein. If Available  Investor Principal
                                        Collections are  insufficient to pay the
                                        Class B Investor Interest in full on the
                                        Class  B  Scheduled  Payment  Date,  the
                                        Rapid Amortization  Period will commence
                                        as  described  below.   Although  it  is
                                        anticipated  that  scheduled   principal
                                        will be available  for  distribution  to
                                        the  Class B  Certificateholders  on the
                                        Class  B  Scheduled   Payment  Date,  no
                                        assurance  can be given in that  regard.
                                        See "Maturity Considerations".

                                        If a Pay Out  Event  occurs  during  the
                                        Controlled   Accumulation   Period,  the
                                        Rapid Amortization  Period will commence
                                        and  any   amounts  on  deposit  in  the
                                        Principal  Funding  Account will be paid
                                        to the Class A Certificateholders on the
                                        Distribution  Date following the Monthly
                                        Period in which  the Rapid  Amortization
                                        Period    commences.    See    "Maturity
                                        Considerations",   "Description  of  the
                                        Certificates Application of Collections"
                                        and  "--Subordination  of  the  Class  B
                                        Certificates".

Principal Payments; Rapid
Amortization Period............         During the period  beginning  on the day
                                        on which a Pay Out  Event  occurs  or is
                                        deemed  to occur and  continuing  to and
                                        including the earlier of (a) the date on
                                        which  the  Investor  Interest  has been
                                        paid  in  full  and  (b)  the  Scheduled
                                        Series  1997-1   Termination  Date  (the
                                        "Rapid   Amortization    Period"),   the
                                        Principal  Allocation  along with Shared
                                        Principal Collections from other Series,
                                        if any, will be  distributed  monthly to
                                        the Class A Certificateholders until the
                                        Class  A  Investor  Interest  is paid in
                                        full and,  following the final principal
                                        payment      to     the      Class     A
                                        Certificateholders,   to  the   Class  B
                                        Certificateholders  until  the  Class  B
                                        Investor  Interest  is paid in full and,
                                        following the final principal payment to
                                        the Class B  Certificateholders,  to the
                                        Collateral  Interest  Holder  until  the
                                        Collateral  Interest is paid in full, on
                                        each  Distribution  Date  beginning with
                                        the  Distribution   Date  in  the  month
                                        following  the  Monthly  Period in which
                                        the Rapid Amortization Period commences.
                                        See "Description of the Certificates-Pay
                                        Out  Events"  for a  discussion  of  the
                                        events   which   might   lead   to   the
                                        commencement  of  a  Rapid  Amortization
                                        Period.

Final Payment of Principal and
Interest.......................         The final  distributions of interest and
                                        the  scheduled  payment of  principal on
                                        the Class A Certificates and the Class B
                                        Certificates,      respectively,     are
                                        scheduled   to  be   made  on  the  [  ]
                                        Distribution    Date   (the   "Class   A
                                        Scheduled  Payment  Date")  and  the [ ]
                                        Distribution    Date   (the   "Class   B
                                        Scheduled   Payment  Date";   "Scheduled
                                        Payment Date" shall refer to the Class B
                                        Scheduled  Payment Date and/or the Class
                                        A Scheduled Payment Date, as applicable)
                                        and will be made no  later  than the [ ]
                                        Distribution Date (the "Scheduled Series
                                        1997-1  Termination  Date").  After  the
                                        Scheduled   Series  1997-1   Termination
                                        Date,   neither   the   Trust   nor  the
                                        Transferor   will   have   any   further
                                        obligation  to pay principal or interest
                                        on the Certificates.

Exchanges......................         The Agreement  authorizes the Trustee to
                                        issue two types of certificates: (i) one
                                        or   more    Series   of    certificates
                                        transferable      and     having     the
                                        characteristics described below and (ii)
                                        the Exchangeable Transferor Certificate,
                                        a certificate  evidencing the Transferor
                                        Interest,  currently  held by  PSFC  and
                                        transferable  only  as  provided  in the
                                        Agreement.  The Agreement  also provides
                                        that,   pursuant  to  any  one  or  more
                                        supplements  to the Agreement  (each,  a
                                        "Supplement"),   the   Holder   of   the
                                        Exchangeable  Transferor Certificate may
                                        tender   the   Exchangeable   Transferor
                                        Certificate  (a  "Transferor  Exchange")
                                        or,   if   provided   in  the   relevant
                                        Supplement,  the Transferor may transfer
                                        certificates  representing any Series of
                                        certificates   and  the  Holder  of  the
                                        Exchangeable  Transferor Certificate may
                                        transfer  the  Exchangeable   Transferor
                                        Certificate (an "Investor Exchange"), to
                                        the Trustee in exchange  for one or more
                                        new Series  and a reissued  Exchangeable
                                        Transferor   Certificate   (any   tender
                                        pursuant to a Transferor  Exchange or an
                                        Investor  Exchange  being referred to as
                                        an   "Exchange").   The  Series   1997-1
                                        Supplement  permits an Investor Exchange
                                        with     respect    to    the    Offered
                                        Certificates.  See  "Description  of the
                                        Certificates--Exchanges".  At all times,
                                        however,  the interest in the  Principal
                                        Receivables in the Trust  represented by
                                        the  Transferor  Interest  must equal or
                                        exceed the Minimum  Transferor  Interest
                                        (as defined below). Under the Agreement,
                                        the    Supplement    executed   by   the
                                        Transferor  and the Trust in conjunction
                                        with  an  Exchange  will  define,   with
                                        respect  to any  Series,  the  Principal
                                        Terms of the Series.  The Transferor and
                                        the    Holder   of   the    Exchangeable
                                        Transferor  Certificate  may  offer  any
                                        Series to the public or other  investors
                                        under a prospectus  or other  disclosure
                                        document (a  "Disclosure  Document")  in
                                        transactions either registered under the
                                        Securities    Act   or    exempt    from
                                        registration  thereunder,   directly  or
                                        through the  Underwriters or one or more
                                        other  underwriters or placement agents,
                                        in    fixed-price    offerings   or   in
                                        negotiated  transactions  or  otherwise.
                                        The  Transferor  and the  Holder  of the
                                        Exchangeable  Transferor Certificate may
                                        offer,  from  time to  time,  additional
                                        Series   issued   by  the   Trust.   See
                                        "Description   of   the   Certificates--
                                        Exchanges".

                                        Under the  Agreement  and  pursuant to a
                                        Supplement,  an Exchange  may occur only
                                        upon  delivery  to  the  Trustee  of the
                                        following:  (i) a Supplement  specifying
                                        the Principal Terms of such Series, (ii)
                                        an opinion of counsel to the effect that
                                        the  certificates  of such Series  under
                                        existing  law will be  characterized  as
                                        indebtedness   for  Federal  income  tax
                                        purposes  and that the  issuance of such
                                        Series  will  not  materially  adversely
                                        affect    the    Federal    income   tax
                                        characterization   of  any   outstanding
                                        Series, (iii) if required by the related
                                        Supplement,  the  form  of  Enhancement,
                                        (iv) if  Enhancement  is required by the
                                        Supplement,  an appropriate  Enhancement
                                        instrument  or  agreement,  (v)  written
                                        confirmation from the Rating Agency that
                                        the  Exchange  will not  result  in such
                                        Rating  Agency  reducing or  withdrawing
                                        its  rating  on  any  then   outstanding
                                        Series   rated  by  it,   and  (vi)  the
                                        existing     Exchangeable     Transferor
                                        Certificate  and,  if  applicable,   the
                                        certificates  representing the Series to
                                        be exchanged.

                                        The    Holder   of   the    Exchangeable
                                        Transferor   Certificate  also  has  the
                                        right,  upon  Transferor   consent,   to
                                        transfer  the  Exchangeable   Transferor
                                        Certificate, and the Transferor also has
                                        the  right to sell,  transfer  or pledge
                                        the  Accounts,   provided  that  certain
                                        requirements  contained in the Agreement
                                        are satisfied and that the Rating Agency
                                        has confirmed  that such sale,  transfer
                                        or  pledge   will  not   result  in  the
                                        reduction  or  withdrawal  of  its  then
                                        existing rating of the Certificates. See
                                        "Description  of the  Certificates--Sale
                                        of  Accounts"  and  "--Certain   Matters
                                        Regarding   the   Transferor   and   the
                                        Servicer".

Receivables....................         The  Receivables  arise in Accounts that
                                        have  been  selected  from  the VISA and
                                        MasterCard credit card accounts owned by
                                        the   Transferor   based   on   criteria
                                        provided  in the  Agreement  as  applied
                                        with  respect to each  Account  upon its
                                        inclusion  in the  portfolio  and on the
                                        date  of the  inclusion  of the  related
                                        Receivables    in   the    Trust.    The
                                        Receivables  consist of amounts  charged
                                        by cardholder for goods and services and
                                        cash    advances     (the     "Principal
                                        Receivables")  plus the related periodic
                                        finance  charges billed to the Accounts,
                                        amounts   billed  to  the   Accounts  in
                                        respect of annual  membership fees, cash
                                        advance fees, late fees,  returned check
                                        fees,  overlimit  fees,  the premiums of
                                        any  insurance  covering a  cardholder's
                                        account      balances,       Recoveries,
                                        Interchange  and investment  earnings on
                                        the     Excess      Funding      Account
                                        (collectively,   the   "Finance   Charge
                                        Receivables"). Proceeds from the sale of
                                        all or a portion of an Interest Rate Cap
                                        will   also   be   treated   under   the
                                        Supplement     as     Finance     Charge
                                        Collections,  allocable  to the  related
                                        class  of   Offered   Certificates.   In
                                        addition,  if the  Transferor  exercises
                                        the Discount  Option in accordance  with
                                        the   terms   and   conditions   of  the
                                        Agreement,   an  amount   equal  to  the
                                        product of the Discount  Percentage  and
                                        the  amount of  Receivables  arising  in
                                        designated  Accounts  on and  after  the
                                        date  such  option  is  exercised   that
                                        otherwise would be Principal Receivables
                                        will  be  treated   as  Finance   Charge
                                        Receivables.  See  "Description  of  the
                                        Certificates--Discount          Option".
                                        "Accounts"  means  VISA  and  MasterCard
                                        credit card accounts  identified as part
                                        of   the   accounts    underlying    the
                                        Receivables in the Trust Portfolio as of
                                        [  ],  (the  "Series   Cut-Off   Date"),
                                        together   with   Automatic   Additional
                                        Accounts  arising  on or  prior  to  the
                                        Series   Cut-Off  Date  and   Additional
                                        Accounts  conveyed  on or  prior to [ ],
                                        but  does  not   include   any   Removed
                                        Accounts.   "Recoveries"  means  amounts
                                        received  with  respect  to  charged-off
                                        credit  card  receivables  of  the  Bank
                                        Portfolio  allocable  to the Trust.  The
                                        aggregate  amount of  Receivables in the
                                        Accounts as of the Series  Cut-Off  Date
                                        was approximately $ . The Finance Charge
                                        Receivables  will not  affect the amount
                                        of the Investor Interest  represented by
                                        the  Certificates  or the  amount of the
                                        Transferor    Interest,     which    are
                                        determined on the basis of the amount of
                                        the Principal Receivables in the Trust.

                                        During  the term of the  Trust,  all new
                                        Receivables arising in the Accounts will
                                        be  automatically  transferred  (without
                                        further action by the Transferor) to the
                                        Trust  by  the  Transferor.   The  total
                                        amount of  Receivables in the Trust will
                                        fluctuate  from day to day,  because the
                                        amount of new Receivables arising in the
                                        Accounts  and  the  amount  of  payments
                                        collected   on   existing    Receivables
                                        usually  differ  each day.  Because  the
                                        Transferor   Interest   represents   the
                                        interest in the Principal Receivables in
                                        the   Trust  not   represented   by  the
                                        Certificates,  the certificates of other
                                        Series or any other undivided  interests
                                        in  the   Trust,   the   amount  of  the
                                        Transferor  Interest will fluctuate from
                                        day to day as Receivables  are collected
                                        and new  Receivables  are transferred to
                                        the Trust. See "The Receivables".

Addition and Removal
of Accounts....................         Pursuant   to   the    Agreement,    the
                                        Transferor   has   (subject  to  certain
                                        limitations and  conditions)  designated
                                        and   may   in  the   future   designate
                                        additional  eligible consumer  revolving
                                        credit   accounts   or   categories   of
                                        eligible   consumer   revolving   credit
                                        accounts   satisfying  certain  criteria
                                        specified   in   the   Agreement    (the
                                        "Automatic Additional Accounts") and has
                                        conveyed or will convey (as  applicable)
                                        to the Trust all of the  Receivables  in
                                        such   Automatic   Additional   Accounts
                                        whether   such   Receivables   are  then
                                        existing  or  thereafter  created.   See
                                        "Description            of           the
                                        Certificates--Addition   of   Accounts".
                                        Additionally, pursuant to the Agreement,
                                        the Transferor has the right (subject to
                                        certain limitations and conditions) and,
                                        in some circumstances,  is obligated, to
                                        designate  additional  eligible consumer
                                        revolving credit accounts to be included
                                        as Accounts (the "Additional  Accounts")
                                        and to  convey  to the  Trust all of the
                                        Receivables in the  Additional  Accounts
                                        whether   such   Receivables   are  then
                                        existing  or  thereafter  created.   The
                                        Transferor     previously     designated
                                        Additional  Accounts  to be  included as
                                        Accounts  on July 9,  1993,  October  4,
                                        1994,  July 14, 1995,  May 1, 1996,  and
                                        October 1, 1996.

                                        Automatic    Additional   Accounts   and
                                        Additional   Accounts  will  consist  of
                                        certain of the Transferor's  VISA credit
                                        card accounts and MasterCard credit card
                                        accounts   constituting,   respectively,
                                        Eligible Automatic  Additional  Accounts
                                        and  Eligible  Additional  Accounts  and
                                        satisfying  certain other criteria,  and
                                        arising in  Accounts  designated  by the
                                        Transferor from time to time.  Automatic
                                        Additional   Accounts   and   Additional
                                        Accounts   may,   subject   to   certain
                                        conditions,  also include  certain other
                                        consumer revolving credit accounts.  See
                                        "Description            of           the
                                        Certificates--Addition of Accounts".

                                        Further,  pursuant to the Agreement, the
                                        Transferor  has the  right  (subject  to
                                        certain  limitations  and conditions) to
                                        remove   the   Receivables   related  to
                                        certain   Accounts   designated  by  the
                                        Transferor  from the Trust (the "Removed
                                        Accounts")  and accept the conveyance of
                                        all  the   Receivables  in  the  Removed
                                        Accounts,  whether such  Receivables are
                                        then existing or thereafter created.

Denomination...................         The Offered Certificates will be offered
                                        for purchase in minimum denominations of
                                        $1,000 and integral multiples thereof.

Registration of Offered
Certificates...................         The Offered  Certificates will initially
                                        be    represented    by     certificates
                                        registered  in the name of Cede,  as the
                                        nominee of DTC.  No Offered  Certificate
                                        Owner  will be  entitled  to  receive  a
                                        definitive certificate representing such
                                        person's  interest,  except in the event
                                        that Definitive Certificates (as defined
                                        herein)  are  issued  under the  limited
                                        circumstances   described  herein.   See
                                        "Description            of           the
                                        Certificates--Definitive Certificates".

Clearance and Settlement.......         Offered  Certificate Owners may elect to
                                        hold their certificates  through DTC (in
                                        the United States) or Cedel or Euroclear
                                        (in Europe),  each of which in turn hold
                                        through  DTC.  Transfers  within  DTC or
                                        Cedel or Euroclear,  as the case may be,
                                        will  be  made in  accordance  with  the
                                        usual rules and operating  procedures of
                                        the  relevant   system.   Cross-  market
                                        transfers    between   persons   holding
                                        directly  or  indirectly  through DTC in
                                        the United States,  on the one hand, and
                                        counterparties   holding   directly   or
                                        indirectly  through  Cedel or Euroclear,
                                        on the other,  will be  effected  in DTC
                                        through  the  relevant  Depositaries  of
                                        Cedel or Euroclear.  See "Description of
                                        the             Certificates--Book-Entry
                                        Registration" and Annex II.

Servicer.......................         The   Servicer  is  People's   Bank,   a
                                        Connecticut   chartered   stock  savings
                                        bank. In certain limited  circumstances,
                                        People's  Bank may  resign or be removed
                                        as Servicer,  in which event the Trustee
                                        or  a  third  party   servicer   may  be
                                        appointed    as    successor    servicer
                                        (People's  Bank,  and any such successor
                                        servicer  acting in such  capacity,  are
                                        referred  to herein as the  "Servicer").
                                        The  Servicer is  permitted  to delegate
                                        certain of its duties as servicer  under
                                        the Agreement to any of its  affiliates,
                                        but any such delegation will not relieve
                                        the   Servicer   of   its    obligations
                                        thereunder.

Collections....................         The    Servicer    will    deposit   all
                                        Collections  in an  account  established
                                        for  such   purpose   (the   "Collection
                                        Account").  All amounts deposited in the
                                        Collection  Account will be allocated in
                                        the manner provided in the Agreement, as
                                        supplemented   by  the   Series   1997-1
                                        Supplement, and the Supplements relating
                                        to any  past or  future  Series,  by the
                                        Servicer between  Principal  Collections
                                        and Finance Charge  Collections.  If the
                                        Discount  Option  is  exercised  by  the
                                        Transferor,   certain  Collections  that
                                        would  otherwise  be   characterized  as
                                        Principal  Collections  will  instead be
                                        treated as Finance  Charge  Collections.
                                        See       "Description       of      the
                                        Certificates--Discount    Option".    In
                                        addition,  pursuant to the Series 1997-1
                                        Supplement,  proceeds  from  any sale of
                                        the  Class A  Interest  Rate  Cap or the
                                        Class  B  Interest   Rate  Cap  will  be
                                        allocated as Finance Charge  Collections
                                        to  the   related   class   of   Offered
                                        Certificates. All such amounts will then
                                        be  allocated  in  accordance  with  the
                                        respective      interests     of     the
                                        Certificateholders,                  the
                                        certificateholders  of any other  Series
                                        and  the  Holder  of  the   Exchangeable
                                        Transferor  Certificate in the Principal
                                        Receivables  and in the  Finance  Charge
                                        Receivables    in   the    Trust.    See
                                        "Description            of           the
                                        Certificates--Allocation Percentages".

Subordination of the Class B
Certificates and the
Collateral Interest............         The Class B  Investor  Interest  and the
                                        Collateral Interest will be subordinated
                                        as   described   herein  to  the  extent
                                        necessary to fund certain  payments with
                                        respect to the Class A Certificates  and
                                        the  Class A  Monthly  Servicing  Fee as
                                        described  herein.   In  addition,   the
                                        Collateral Interest will be subordinated
                                        as   described   herein  to  the  extent
                                        necessary to fund certain  payments with
                                        respect to the Class B Certificates  and
                                        the Class B Monthly  Servicing  Fee.  If
                                        the  Collateral  Interest  is reduced to
                                        zero,  the  Class  B  Certificateholders
                                        will bear  directly the credit and other
                                        risks  associated with their interest in
                                        the  Trust.  If  the  Class  B  Investor
                                        Interest and the Collateral Interest are
                                        reduced    to   zero,    the   Class   A
                                        Certificateholders  will  bear  directly
                                        the  credit and other  risks  associated
                                        with their interest in the Trust. To the
                                        extent the Class B Investor  Interest is
                                        thereby   reduced,   the  percentage  of
                                        Finance Charge Collections  allocated to
                                        the   Class  B   Certificateholders   in
                                        subsequent   Monthly   Periods  will  be
                                        reduced.  Such reductions of the Class B
                                        Investor  Interest  will  thereafter  be
                                        reimbursed  and  the  Class  B  Investor
                                        Interest  increased on each Distribution
                                        Date by the  amount,  if any,  of Excess
                                        Spread  and any  Shared  Finance  Charge
                                        Collections  from other Series available
                                        for that  purpose for such  Distribution
                                        Date. Moreover, to the extent the amount
                                        of  such   reduction   in  the  Class  B
                                        Investor Interest is not reimbursed, the
                                        amount of principal distributable to the
                                        Class  B   Certificateholders   will  be
                                        reduced.     See     "Description     of
                                        Certificates--Subordination of the Class
                                        B Certificates"  and  "--Application  of
                                        Collections".

Application of Funds...........         If Finance Charge Collections  allocable
                                        to the Class A Investor Interest for any
                                        Monthly   Period   plus,    during   the
                                        Controlled      Accumulation     Period,
                                        Principal  Funding  Investment  Proceeds
                                        and amounts,  if any, withdrawn from the
                                        Reserve  Account  with  respect  to such
                                        Monthly Period,  are insufficient  (such
                                        insufficiency   being   the   "Class   A
                                        Required  Amount")  to pay (i)  interest
                                        accrued on the Class A Certificates with
                                        respect to the related Distribution Date
                                        in an amount equal to the sum of (a) the
                                        Class A Monthly Cap Rate Interest due on
                                        the  related  Distribution  Date and any
                                        overdue   Class  A   Monthly   Cap  Rate
                                        Interest,  and (b) the  Class A  Covered
                                        Amount for the related  Interest Period,
                                        (ii) the Class A Monthly  Servicing  Fee
                                        for the related  Interest Period and any
                                        overdue Class A Monthly  Servicing Fees,
                                        (iii)  the  Class  A  Investor   Default
                                        Amount for such Monthly Period, and (iv)
                                        unreimbursed     Class    A     Investor
                                        Charge-Offs  (the  aggregate  of clauses
                                        (i) through  (iv),  the "Class A Payment
                                        Amount"),  then first, Excess Spread, if
                                        any,  from  Finance  Charge  Collections
                                        allocable  to the  Class B  Certificates
                                        and  the  Collateral  Interest  will  be
                                        allocated to the Class A Certificates up
                                        to the  Class  A  Required  Amount,  and
                                        second,     Shared     Finance    Charge
                                        Collections,  if any,  allocable  to the
                                        Certificates  will be  allocated  to the
                                        Class A Certificates up to the remaining
                                        Class A Required  Amount.  If the sum of
                                        such  Excess  Spread and Shared  Finance
                                        Charge  Collections  is  less  than  the
                                        Class A Required Amount for such Monthly
                                        Period, Reallocated Collateral Principal
                                        Collections  and,  if the  foregoing  is
                                        insufficient,    Reallocated   Class   B
                                        Principal  Collections  with  respect to
                                        the related Monthly Period, will be used
                                        to fund the  remaining  Class A Required
                                        Amount. The Collateral  Interest will be
                                        reduced  by the  amount  of  Reallocated
                                        Collateral  Principal   Collections  and
                                        Reallocated     Class    B     Principal
                                        Collections  used  to fund  the  Class A
                                        Required   Amount,   and  the   Class  B
                                        Investor Interest will be reduced by the
                                        amount of Reallocated  Class B Principal
                                        Collections  in excess of the Collateral
                                        Interest   (after   giving   effect   to
                                        reductions for any  Collateral  Interest
                                        Charge-Offs    and    any    Reallocated
                                        Collateral  Principal  Collections as of
                                        the related  Distribution  Date) used to
                                        fund the Class A Required Amount.

                                        If, on the  related  Distribution  Date,
                                        Reallocated  Principal  Collections  are
                                        insufficient to fund the remaining Class
                                        A  Required   Amount  for  such  Monthly
                                        Period,  then  the  Collateral  Interest
                                        (after giving  effect to reductions  for
                                        any Collateral Interest  Charge-Offs and
                                        Reallocated  Principal Collections as of
                                        such Distribution  Date) will be reduced
                                        by the  amount of such  deficiency  (but
                                        not by more  than the  Class A  Investor
                                        Default  Amount for the related  Monthly
                                        Period).   In  the   event   that   such
                                        reduction  would  cause  the  Collateral
                                        Interest  to be a negative  number,  the
                                        Collateral  Interest  will be reduced to
                                        zero, and the Class B Investor  Interest
                                        (after giving  effect to reductions  for
                                        any Class B Investor Charge-Offs and any
                                        Reallocated     Class    B     Principal
                                        Collections  as  of  such   Distribution
                                        Date)  will be  reduced by the amount by
                                        which the Collateral Interest would have
                                        been  reduced  below zero.  In the event
                                        that  such  reduction  would  cause  the
                                        Class  B  Investor   Interest  to  be  a
                                        negative  number,  the Class B  Investor
                                        Interest will be reduced to zero and the
                                        Class  A  Investor   Interest   will  be
                                        reduced by the amount by which the Class
                                        B  Investor  Interest  would  have  been
                                        reduced  below zero (such  reduction,  a
                                        "Class A Investor Charge-Off").

                                        If Finance Charge Collections  allocable
                                        to the Class B Investor Interest for any
                                        Monthly  Period are  insufficient  (such
                                        insufficiency   being   the   "Class   B
                                        Required  Amount")  to pay (i)  interest
                                        accrued on the Class B Certificates with
                                        respect to the related Distribution Date
                                        in  an  amount  equal  to  the  Class  B
                                        Monthly  Cap  Rate  Interest  due on the
                                        related   Distribution   Date   and  any
                                        overdue   Class  B   Monthly   Cap  Rate
                                        Interest,   (ii)  the  Class  B  Monthly
                                        Servicing  Fee for the related  Interest
                                        Period and any  overdue  Class B Monthly
                                        Servicing   Fees,   (iii)  the  Class  B
                                        Investor Default Amount for such Monthly
                                        Period,  and (iv)  unreimbursed  Class B
                                        Investor  Charge-Offs  (the aggregate of
                                        clauses (i) through  (iv),  the "Class B
                                        Payment  Amount"),  then  first,  Excess
                                        Spread,  if  any,  from  Finance  Charge
                                        Collections  allocable  to the  Class  A
                                        Certificates    and    the    Collateral
                                        Interest,  to the extent not required to
                                        pay the Class A Required Amount for such
                                        Monthly Period, will be allocated to the
                                        Class B  Certificates  up to the Class B
                                        Required  Amount,  and  second,   Shared
                                        Finance  Charge  Collections,   if  any,
                                        allocable  to the  Certificates  and not
                                        required  to pay the  Class  A  Required
                                        Amount for such  Monthly  Period will be
                                        allocated to the Class B Certificates up
                                        to  the   remaining   Class  B  Required
                                        Amount. If the sum of such Excess Spread
                                        and   such   Shared    Finance    Charge
                                        Collections is  insufficient to fund the
                                        Class B Required Amount for such Monthly
                                        Period, Reallocated Collateral Principal
                                        Collections   for  the  related  Monthly
                                        Period  and not  required  to  fund  the
                                        Class A Required  Amount will be used to
                                        fund  the  remaining  Class  B  Required
                                        Amount.

                                        If, on the  related  Distribution  Date,
                                        Reallocated     Collateral     Principal
                                        Collections  not  required  to fund  the
                                        Class A Required Amount are insufficient
                                        to fund the  remaining  Class B Required
                                        Amount for such Monthly Period, then the
                                        Collateral Interest (after giving effect
                                        to   reductions   for   any   Collateral
                                        Interest    Charge-Offs,     Reallocated
                                        Principal     Collections     and    any
                                        adjustments made thereto for the benefit
                                        of the Class A Certificateholders)  will
                                        be   reduced   by  the  amount  of  such
                                        deficiency  (but  not by more  than  the
                                        Class B Investor Default Amount for such
                                        Monthly Period).  In the event that such
                                        reduction  would  cause  the  Collateral
                                        Interest  to be a negative  number,  the
                                        Collateral  Interest  will be reduced to
                                        zero, and the Class B Investor  Interest
                                        will be  reduced  by the amount by which
                                        the Collateral  Interest would have been
                                        reduced  below zero (such  reduction,  a
                                        "Class B Investor  Charge-Off").  In the
                                        event  of a  reduction  of the  Class  A
                                        Investor Interest,  the Class B Investor
                                        Interest or the Collateral Interest, the
                                        amount   of   principal   and   interest
                                        available to fund  payments with respect
                                        to the Class A Certificates, the Class B
                                        Certificates and the Collateral Interest
                                        will be decreased.  See  "Description of
                                        the  Certificates--Reallocation  of Cash
                                        Flows"  and  "--Defaulted   Receivables;
                                        Adjustments and Fraudulent Charges".

                                        Finance Charge Collections  allocable to
                                        the Collateral  Interest for any Monthly
                                        Period   will  be  applied  to  pay  the
                                        Collateral  Interest  Monthly  Servicing
                                        Fee with respect to such Monthly  Period
                                        and any  accrued  and unpaid  Collateral
                                        Interest  Monthly   Servicing  Fee  with
                                        respect to prior  Monthly  Periods,  and
                                        any  such   remaining   Finance   Charge
                                        Collections  will be  applied  as Excess
                                        Spread.

                                        With  respect  to the  related  Transfer
                                        Date, Excess Spread not required to fund
                                        the  Class  A  Required  Amount  and the
                                        Class B Required Amount, if any, will be
                                        applied as specified in  "Description of
                                        the      Certificates--Allocation     of
                                        Funds--Payment  of  Fees,  Interest  and
                                        Other Items".


Required Collateral
Interest.......................         The "Required  Collateral Interest" with
                                        respect to any  Transfer  Date means (a)
                                        initially,    the   Initial   Collateral
                                        Interest  and (b) on any  Transfer  Date
                                        thereafter,  an amount  equal to [ ]% of
                                        the Adjusted  Investor  Interest on such
                                        Transfer Date, after taking into account
                                        deposits  into  the  Principal   Funding
                                        Account  on such  Transfer  Date and all
                                        payments  to  be  made  on  the  related
                                        Distribution  Date  and all  adjustments
                                        made on such Transfer Date, but not less
                                        than $[ ]; provided,  however,  that (1)
                                        if certain  reductions in the Collateral
                                        Interest  occur  or if a Pay  Out  Event
                                        occurs, the Required Collateral Interest
                                        for such  Transfer  Date shall equal the
                                        Required  Collateral  Interest  for  the
                                        Transfer Date immediately  preceding the
                                        occurrence of such  reduction or Pay Out
                                        Event;   (2)  in  no  event   shall  the
                                        Required  Collateral Interest exceed the
                                        unpaid  principal  amount of the Offered
                                        Certificates  as of the  last day of the
                                        Monthly  Period  preceding such Transfer
                                        Date,  less cash  held in the  Principal
                                        Funding  Account  as  of  such  Transfer
                                        Date, after taking into account payments
                                        to be made on the  related  Distribution
                                        Date;  and (3) the  Required  Collateral
                                        Interest may be reduced at any time to a
                                        lesser amount upon written  confirmation
                                        from  the   Rating   Agency   that  such
                                        reduction  will not result in the Rating
                                        Agency   reducing  or  withdrawing   its
                                        rating  on any then  outstanding  Series
                                        rated  by it.  See  "Description  of the
                                        Certificates--Required        Collateral
                                        Interest".

                                        If on any Transfer  Date, the Collateral
                                        Interest  has been  reduced to an amount
                                        less   than  the   Required   Collateral
                                        Interest,  Excess Spread,  to the extent
                                        available,  will be used to increase the
                                        Collateral  Interest  to the  extent  of
                                        such shortfall.  See "Description of the
                                        Certificates--Allocation              of
                                        Funds--Excess Spread."

Interest Rate
Cap............................         On the Closing  Date,  the Trustee  will
                                        enter into the Class A Interest Rate Cap
                                        and the Class B  Interest  Rate Cap with
                                        the  Interest  Rate Cap Provider for the
                                        exclusive   benefit   of  the   Class  A
                                        Certificateholders   and  the   Class  B
                                        Certificateholders,   respectively.   On
                                        each  Transfer  Date  that  the  Class A
                                        Certificate   Rate   or  the   Class   B
                                        Certificate   Rate   for   the   related
                                        Interest  Period exceeds the Class A Cap
                                        Rate   or   the   Class   B  Cap   Rate,
                                        respectively,   the  Interest  Rate  Cap
                                        Provider  will  make  a  payment  to the
                                        Trustee,  on behalf of the Trust,  based
                                        on the  amount  of such  excess  and the
                                        notional   amount   of  the   applicable
                                        Interest  Rate Cap. The Class A Notional
                                        Amount  will  at  all  times  equal  the
                                        amount   of   the   Expected   Class   A
                                        Principal,  and  the  Class  B  Notional
                                        Amount  will  at  all  times  equal  the
                                        amount   of   the   Expected   Class   B
                                        Principal. The Class A Interest Rate Cap
                                        and the Class B  Interest  Rate Cap will
                                        terminate   on   the   day   immediately
                                        following the Class A Scheduled  Payment
                                        Date and the Class B  Scheduled  Payment
                                        Date, respectively;  provided,  however,
                                        that the Class A  Interest  Rate Cap and
                                        the Class B  Interest  Rate Cap may each
                                        be  terminated at an earlier date if the
                                        Trustee  has   obtained  a   Replacement
                                        Interest  Rate  Cap  or  entered  into a
                                        Qualified  Substitute  Arrangement  with
                                        respect thereto.

Shared Collections.............         In  any   Monthly   Period   during  the
                                        Revolving Period,  Principal Collections
                                        otherwise allocable to the Certificates,
                                        to the extent not required to be paid to
                                        the   Collateral   Interest   Holder  in
                                        respect of the  excess,  if any,  of the
                                        Collateral  Interest  over the  Required
                                        Collateral  Interest,  will be available
                                        to cover  principal  payments  due to or
                                        for     the      benefit      of     the
                                        certificateholders  of other Series.  In
                                        addition,   if  in  any  Monthly  Period
                                        during   the   Controlled   Accumulation
                                        Period  the   Principal   Allocation  is
                                        greater  than the sum of the  Controlled
                                        Deposit  Amount for the class of Offered
                                        Certificates    entitled    to   receive
                                        principal  payments  during such Monthly
                                        Period   and  the   Collateral   Monthly
                                        Principal,  such  excess  will  also  be
                                        available  to cover  principal  payments
                                        due   to   or   for   the   benefit   of
                                        certificateholders  of other  Series and
                                        holders of other undivided  interests in
                                        the  Trust   issued   pursuant   to  the
                                        Agreement     and     the     applicable
                                        Supplements.  Such Principal Collections
                                        applied to the  payment of  certificates
                                        of  other   Series  and  to  such  other
                                        interests   in  the  Trust  are   herein
                                        referred   to   as   "Shared   Principal
                                        Collections".  Any such  application  of
                                        Shared  Principal  Collections  to other
                                        Series will not result in a reduction in
                                        the Investor Interest of this Series. In
                                        addition,  amounts  designated as Shared
                                        Principal  Collections  pursuant  to the
                                        Supplement  for any other  Series may be
                                        applied to cover principal  payments due
                                        to   or   for   the   benefit   of   the
                                        Certificateholders.  See "Description of
                                        the Certificates--Allocation of Funds".

                                        In any  Monthly  Period,  the  amount of
                                        Excess    Spread     available     after
                                        application  to the first fourteen items
                                        listed  in  the  sixth  paragraph  under
                                        "Application   of  Funds"   above  (such
                                        amount   constituting   "Shared  Finance
                                        Charge  Collections") will be applied to
                                        cover any  shortfalls  with  respect  to
                                        certain  amounts  payable  from  Finance
                                        Charge  Collections   allocable  to  any
                                        other   Series   or   other    undivided
                                        interests in the Trust then outstanding.
                                        In  addition,   amounts   designated  as
                                        Shared   Finance   Charge    Collections
                                        pursuant to the Supplement for any other
                                        Series may be  applied to cover  certain
                                        payments  due to be made out of  Finance
                                        Charge      Collections      to      the
                                        Certificateholders,     including    the
                                        reimbursement of reductions in the Class
                                        B   Investor    Interest    arising   in
                                        connection with the payment of the Class
                                        A Required Amount and the  reimbursement
                                        of reductions in the Collateral Interest
                                        arising in  connection  with the payment
                                        of the Class A  Required  Amount and the
                                        Class    B    Required    Amount.    See
                                        "Description            of           the
                                        Certificates--Allocation of Funds".

                                        Shared  Finance Charge  Collections  and
                                        Shared  Principal  Collections  will  be
                                        applied to any Series  (and any  related
                                        undivided  interests  in the Trust) then
                                        outstanding  pro  rata,  based  upon the
                                        amount  of   shortfall,   if  any,  with
                                        respect   to  such   Series   (and  such
                                        interests).


Repurchase.....................         The Investor Interest will be subject to
                                        optional  purchase by the  Transferor on
                                        any  Distribution   Date  on  which  the
                                        Investor   Interest  is  reduced  to  an
                                        amount  less  than or equal to 5% of the
                                        Initial Investor  Interest (after giving
                                        effect  to all  payments  to be  made on
                                        such date),  if certain  conditions  set
                                        forth  in the  Agreement  are  met.  The
                                        Investor  Interest  will be  subject  to
                                        mandatory  purchase by the Transferor on
                                        the   Distribution    Date   immediately
                                        preceding  the  Scheduled  Series 1997-1
                                        Termination   Date   if   the   Investor
                                        Interest  is reduced  to an amount  less
                                        than  or  equal  to  5% of  the  Initial
                                        Investor Interest, if certain conditions
                                        set forth in the  Agreement are met. The
                                        mandatory  purchase  requirement  is  in
                                        addition  to any  other  provisions  and
                                        remedies  provided by the  Agreement and
                                        will not serve to  relieve  any party of
                                        obligations  it may  otherwise  have  or
                                        waive  any  remedy  that  is   otherwise
                                        provided.  The purchase price will equal
                                        the  Investor   Interest,   accrued  and
                                        unpaid interest on the  Certificates and
                                        all other  amounts  owing under the Loan
                                        Agreement   among   the   Trustee,   the
                                        Transferor,   the   Servicer   and   the
                                        Collateral  Interest  Holder  (the "Loan
                                        Agreement")   through   the   last   day
                                        preceding the Distribution Date on which
                                        the purchase occurs. See "Description of
                                        the   Certificates--Final   Payment   of
                                        Principal; Termination of the Trust".

Tax Status.....................         Special tax  counsel to the  Transferor,
                                        Mayer,  Brown & Platt, is of the opinion
                                        that  under  existing  law  the  Offered
                                        Certificates  will be  characterized  as
                                        indebtedness   for  federal  income  tax
                                        purposes.   Under  the  Agreement,   the
                                        Transferor,    the    Holder    of   the
                                        Exchangeable  Transferor Certificate and
                                        the  Offered   Certificate  Owners  will
                                        agree to treat the  Certificates as debt
                                        for tax purposes.  See "Certain  Federal
                                        Income Tax  Consequences" for additional
                                        information  concerning the  application
                                        of federal income tax laws.

ERISA Considerations...........         Under   regulations    issued   by   the
                                        Department of Labor,  the Trust's assets
                                        would not be deemed "plan  assets" of an
                                        employee   benefit   plan   holding  the
                                        Offered  Certificates  of any  class  if
                                        certain  conditions  are met,  including
                                        that the  Offered  Certificates  of such
                                        class  be held by at least  100  persons
                                        independent  of the  Transferor and each
                                        other  upon  completion  of  the  public
                                        offering being made hereby.  The Class A
                                        Underwriters  will not sell the  Class A
                                        Certificates  to employee  benefit plans
                                        unless  they  believe  that the  Class A
                                        Certificates  will be  held by at  least
                                        100 persons upon the  completion of this
                                        offering.   The  Transferor  anticipates
                                        that  the   other   conditions   of  the
                                        regulations  will  be met.  The  Class B
                                        Certificates  may not be  acquired  with
                                        the assets of any employee benefit plan.
                                        If the Trust's  assets were deemed to be
                                        "plan  assets" of such a plan,  there is
                                        uncertainty   as  to  whether   existing
                                        exemptions    from    the    "prohibited
                                        transaction"   rules  of  the   Employee
                                        Retirement  Income Security Act of 1974,
                                        as amended ("ERISA"), would apply to all
                                        transactions   involving   the   Trust's
                                        assets.   Regardless   of  whether   the
                                        Trust's  assets are deemed to constitute
                                        "plan  assets",   an  employee   benefit
                                        plan's purchase of Offered  Certificates
                                        may,  in the  absence  of an  exemption,
                                        constitute a prohibited  transaction  if
                                        any of the Transferor, the Servicer, the
                                        Holder  of the  Exchangeable  Transferor
                                        Certificate,    the   Trustee   or   the
                                        Underwriters is a party in interest with
                                        respect  to  that   plan.   Accordingly,
                                        employee  benefit  plans   contemplating
                                        purchasing   the  Offered   Certificates
                                        should   consult  their  counsel  before
                                        making a purchase. See "Certain Employee
                                        Benefit Plan Considerations".

Class A Certificate Rating.....         It is a condition to the issuance of the
                                        Class A  Certificates  that the  Class A
                                        Certificates  be  rated  in the  highest
                                        generic rating  category by at least one
                                        nationally recognized rating agency.

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


Listing........................         Application  will be  made  to list  the
                                        Class A  Certificates  on the Luxembourg
                                        Stock Exchange.


                                              5

<PAGE>



                                  RISK FACTORS

        Limited  Liquidity.  There  is  currently  no  market  for  the  Offered
Certificates.   The  Underwriters  intend  to  make  a  market  in  the  Offered
Certificates  but are not  obligated  to do so.  There  is no  assurance  that a
secondary  market will  develop  or, if it does  develop,  that it will  provide
Offered Certificateholders with liquidity of investment or that it will continue
until the Offered Certificates are paid in full.

        Certain Legal Aspects. While the Transferor transferred interests in the
Receivables to the Trust, a court could treat such  transaction as an assignment
of collateral as security for the benefit of holders of  certificates  issued by
the Trust.  The  Transferor  represents  and warrants in the Agreement  that the
transfer  of the  Receivables  to the  Trust  is  either  a valid  transfer  and
assignment  of the  Receivables  to the  Trust or the  grant  to the  Trust of a
security  interest in the Receivables.  The Transferor has taken certain actions
as are required to perfect the Trust's security  interest in the Receivables and
warrants  that if the transfer to the Trust is deemed to be a grant to the Trust
of a  security  interest  in the  Receivables,  the  Trustee  will  have a first
priority perfected security interest therein.  Nevertheless, a tax or government
lien on  property  of the  Transferor  where  notice of such lien has been filed
before  Receivables  are  transferred  to the Trust may have  priority  over the
Trust's interest in such Receivables, and if the FDIC were appointed conservator
or  receiver  of  the  Transferor,   certain  administrative   expenses  of  the
conservator, receiver or the State of Connecticut Department of Banking may have
priority  over the Trust's  interest in such  Receivables.  See  "Certain  Legal
Aspects of the Receivables--Transfer of Receivables".

        To the extent that the Transferor has granted a security interest in the
Receivables to the Trust and that security interest was validly perfected before
the  appointment  of  the  FDIC  as  conservator  or  receiver  and  before  the
Transferor's  insolvency,  and certain other conditions are satisfied  including
that such security  interest was not taken in contemplation of the insolvency of
the  Transferor,  and was not taken with the intent to hinder,  delay or defraud
the Transferor or the creditors of the Transferor, such security interest should
be  enforceable  (to the  extent  of the  Trust's  "actual  direct  compensatory
damages")  and should not be subject to  avoidance  by the FDIC,  as receiver or
conservator for the Transferor, and, therefore, in such circumstances,  payments
to the Trust with respect to the  Receivables (up to the amount of such damages)
should  not be  subject  to  recovery  by a  conservator  or  receiver  for  the
Transferor. The foregoing conclusions are based on FDIC general counsel opinions
and policy  statements  regarding the  application of certain  provisions of the
Federal Deposit Insurance Act (as amended, the "FDIA"). While a Policy Statement
of the  Resolution  Trust  Company (the "RTC")  indicates  that  "actual  direct
compensatory  damages" would include outstanding principal plus interest accrued
to the date of  payment,  in one case a federal  district  court  held that such
damages constituted the fair market value of the repudiated bonds as of the date
of  repudiation,  which,  with  respect  to  the  Certificates,  depending  upon
circumstances existing on the date of repudiation,  could be an amount less than
the outstanding principal plus interest accrued to the date of repudiation.  The
FDIC has not adopted a policy statement on payment of interest on collateralized
borrowings of banks.  If the  conservator or receiver for the Transferor were to
assert  that such  security  interest  should  not be  enforceable  or should be
subject to avoidance  or were to require the Trustee to  establish  its right to
those  payments  by  submitting  to and  completing  the  administrative  claims
procedure  under the FDIA, or the conservator or receiver were to request a stay
of proceedings with respect to the Transferor as provided under the FDIA, delays
in payments on the Certificates  and possible  reductions in the amount of those
payments could occur. In addition,  the appointment of a receiver or conservator
could result in  administrative  expenses of the receiver or conservator  having
priority  over the  interest  of the  Trust in the  Receivables.  The  FDIC,  as
conservator or receiver,  would also have the rights and powers  conferred under
Connecticut law. See "Certain Legal Aspects of the Receivables--Certain  Matters
Relating to Conservatorship and Receivership".

        If a conservator or receiver were appointed for the  Transferor,  then a
Pay Out Event  could  occur with  respect to all Series  then  outstanding  and,
pursuant to the Agreement, new Principal Receivables would not be transferred to
the Trust and, unless holders of more than 50% of the investor  interest of each
Series of  certificates  issued and  outstanding  (or with respect to any Series
with two or more classes,  more than 50% of each class) instruct otherwise,  the
Trustee would sell the portion of the Receivables  allocable to each Series that
did not vote

                                              6

<PAGE>



to disapprove of the sale of the Receivables in accordance with the Agreement in
a commercially reasonable manner and on commercially reasonable terms, which may
cause early  termination of the Trust and a loss to  certificateholders  of each
such Series (including the  Certificateholders)  if the proceeds from such early
sale  allocable to such  Series,  if any,  and the amounts  available  under any
Enhancement    applicable   to   such   Series   were    insufficient   to   pay
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 would 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,  to prohibit the continued transfer of Principal
Receivables  to the Trust,  and to repudiate  the servicing  obligations  of the
Transferor.  In  addition,  in the event of a Servicer  Default  relating to the
insolvency   of  the   Servicer,   if  no  Servicer   Default  other  than  such
conservatorship  or  receivership  or  insolvency  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. See "Certain Legal
Aspects of the  Receivables--Certain  Matters  Relating to  Conservatorship  and
Receivership".

        Consumer  Protection  Laws. The Accounts and  Receivables are subject to
numerous federal and state consumer protection laws imposing requirements on the
making, enforcement and collection of consumer loans. The United States Congress
("Congress")  and the states may enact laws and  amendments  to existing laws to
regulate  further the credit card 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 the required level of periodic
finance charges, annual membership fees and other fees. In addition,  failure by
the  Servicer  to comply  with such  requirements  could  adversely  affect  the
Servicer's  ability to enforce the  Receivables.  During recent  years,  federal
legislative proposals have attempted to limit the maximum annual percentage rate
that  issuers  may assess on credit  card  accounts.  If such  legislation  were
enacted and imposed containing an interest rate cap substantially lower than the
annual  percentage rates currently  assessed on the Accounts,  it is likely that
the  Portfolio  Yield  (averaged  over a  period  of three  consecutive  Monthly
Periods)  would be  reduced  to a rate  below the Base Rate for the last of such
Monthly  Periods and  therefore a Pay Out Event would occur with  respect to the
Certificates.   See  "Description  of  the  Certificates--Pay  Out  Events".  In
addition,  during recent years, there has been increased consumer awareness with
respect to the level of finance  charges and fees and other  practices of credit
card issuers. As a result of these developments and other factors,  there can be
no assurance as to whether any federal or state  legislation will be promulgated
imposing additional  limitations on the monthly periodic finance charges or fees
relating to the Accounts.

        Pursuant  to  the  Agreement,   the   Transferor   covenants  to  accept
reassignment of each Receivable not complying in all material  respects with all
requirements of applicable law as of the time of its creation if, as a result of
such  noncompliance,  the related  Account  becomes a  Defaulted  Account or the
Trust's  rights in, to or under the  Receivable  or its proceeds are impaired or
unavailable.  The Transferor makes certain other  representations and warranties
relating to the validity and enforceability of the Receivables.  The Trustee has
not,  however,  and it is not anticipated  that it will, make any examination of
the Receivables or the records  relating thereto for the purpose of establishing
the presence or absence of defects,  compliance  with such  representations  and
warranties, or for any other purpose. The sole remedy if any such representation
or warranty is breached and such breach  continues  beyond the  applicable  cure
period is that the Transferor  will be obligated to accept  reassignment  of the
Investor Interest in the Receivables  affected thereby.  See "Description of the
Certificate--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
insufficient  funds available to reimburse such losses.  See "Description of the
Certificates--Defaulted Receivables; Adjustments and Fraudulent Charges".


                                              7

<PAGE>



        Competition  in the Credit Card  Industry.  The credit card  industry is
highly  competitive and operates in an environment  increasingly  focused on the
interest  and fees charged to consumers  for credit card  services.  As new card
issuers  enter the market and issuers seek to expand their shares of the market,
there is increased use of advertising, target marketing, pricing competition and
incentive programs, all of which may adversely impact issuer profit margins. The
MasterCard  and  Visa   organizations  do  not  require  adherence  to  specific
underwriting  standards,  and  therefore  credit card issuers may compete on the
basis of individual  account  solicitation and underwriting  criteria.  People's
Bank has  traditionally  competed  as a low  fixed-rate  provider of credit card
services  targeting highly  credit-worthy  customers who carry balances on their
credit cards. The growth of People's Bank's credit card portfolio is largely due
to customers  who,  attracted  by People's  Bank's low rates,  have  transferred
balances from competing  credit card issuers,  as well as due to higher balances
from  purchases  and cash  advances.  The  Transferor is  participating  in such
competition through direct marketing  programs,  average annual percentage rates
and monthly minimum payment rates the Transferor  believes compare  favorably to
rates and fees charged by certain of the Transferor's  competitors and operating
efficiencies  which  permit  it to  maintain  a  favorable  cost  structure.  If
cardholder choose to utilize competing sources of credit, the amount and rate of
new  Receivables  generated in the Accounts may be reduced and certain  purchase
and payment  patterns with respect to Receivables  may be affected.  The size of
the Trust will be dependent upon the Transferor's  continued ability to generate
new  Receivables.   If  the  amount  of  new  Receivables   generated   declines
significantly,  Receivables from Additional  Accounts (to the extent  available)
may be added to the Trust,  as described  below, or a Pay Out Event could occur,
in which event the Rapid Amortization Period would commence. See "Description of
the Certificates--Pay Out Events".

        Payments and  Maturity.  The  Receivables  may be paid at any time,  and
there is no assurance that there will be additional  Receivables  created in the
Accounts or that any particular pattern of cardholder repayments will occur. The
commencement  and  continuation  of the Controlled  Accumulation  Period will be
dependent upon the continued generation of new Receivables to be conveyed to the
Trust. A significant decline in the amount of Receivables generated could result
in the  occurrence  of a Pay  Out  Event  for  the  Certificateholders  and  the
commencement  of the Rapid  Amortization  Period.  Certificateholders  should be
aware that the  Transferor's  ability  to  continue  to  compete in the  current
industry  environment  will  affect the  Transferor's  ability to  generate  new
Receivables  to be conveyed to the Trust and may also affect  payment  patterns.
The  minimum  monthly  payment  currently  required  on the  Accounts  generally
approximates 3% of the statement balances (as of specific dates),  plus past due
amounts.  A portion of the Receivables  volume is a result of convenience use by
obligors who pay their entire monthly  statement  balance on or prior to its due
date and do not incur finance  charges  thereon.  A significant  decrease in the
cardholder  monthly  payment  rate or minimum  required  payment  could slow the
accumulation of principal during the Controlled Accumulation Period or delay the
payment  of  principal  on the  Class A  Scheduled  Payment  Date or the Class B
Scheduled Payment Date or during the Rapid  Amortization  Period, and such delay
of the  accumulation  of principal or payment of principal,  as the case may be,
could  adversely  affect the ability of  investors to reinvest  profitably.  See
"--Ability to Change Terms of the Receivables",  "Maturity  Considerations"  and
"The Credit Card Business of People's Bank--Underwriting Procedures".

        Social,  Technological and Economic  Factors.  Changes in card usage and
payment pattern by cardholder may result from a variety of social, technological
and economic  factors.  Social factors include  potential  changes in consumers'
attitudes to financing purchases with debt. Economic factors include the rate of
inflation, unemployment levels, personal bankruptcy levels and relative interest
rates.  Technological  factors  include new  methods of  payment,  such as debit
cards.  As a consequence of some of these factors,  the credit card industry has
in  recent  months  experienced   generally   increased  levels  of  losses  and
delinquencies.  The loss and  delinquency  experience of the Trust Portfolio has
reflected that trend.

        While the Trust Portfolio is a  geographically  diverse  portfolio,  the
largest concentration of accounts giving rise to the Receivables included in the
Trust  Portfolio  are in  Connecticut.  The  concentration  of such  accounts in
Connecticut is currently approximately 16%. See "The Receivables".  The loss and
delinquency  experience in  Connecticut  is currently  more  favorable  than the
experience  of the  Transferor's  overall  portfolio  of  accounts  as a  whole.
Connecticut's  economy has  historically  been highly dependent on the aerospace
defense industries, and, to

                                              8

<PAGE>



a lesser  extent,  the  insurance  industry.  Overall job growth in  Connecticut
continues  to lag behind the  national  average due to defense  budget  cutbacks
adversely affecting the defense industry and structural changes in the financial
services industry. During the past several years, Connecticut has been adversely
impacted by  employment  losses more severe than those of the United States as a
whole.  Connecticut  residents continue,  however, to have among the highest per
capita income in the United  States.  The  Transferor is unable to determine and
has no basis to predict  whether,  or to what extent,  social,  technological or
economic factors will affect future credit card usage or payment patterns.

        Effect  of  Subordination  of the  Class  B  Certificates.  The  Class B
Certificates  are  subordinated  in right of payment of principal to payments of
principal  and  interest on the Class A  Certificates.  Payments of principal in
respect of the Class B Certificates  will not commence until after the principal
payment  with  respect to the Class A  Certificates  has been made as  described
herein.  In addition,  the Class B Investor  Interest is subject to reduction if
the  Class  A  Required  Amount  for  any  Monthly  Period  is not  funded  from
Collections allocable to the Class A Investor Interest,  from payments under the
Class A Interest  Rate Cap,  from  Excess  Spread,  from Shared  Finance  Charge
Collections  from other Series allocable to the Certificates or from Reallocated
Collateral Principal Collections and if the Collateral Interest has been reduced
to zero. If the Class B Investor Interest suffers such a reduction,  the portion
of Finance Charge  Collections  allocable to the Class B  Certificateholders  in
future  Monthly  Periods will be reduced and principal and interest  payments on
the Class B  Certificates  may be delayed or reduced.  See  "Description  of the
Certificates--Subordination of the Class B Certificates". Such reductions of the
Class B Investor Interest will thereafter be reimbursed and the Class B Investor
Interest  increased on each  Distribution  Date by the amount, if any, of Excess
Spread and Shared Finance  Charge  Collections  from other Series  available for
that purpose for such Distribution Date.

        Further,  in the event of a sale of the Receivables due to an Insolvency
Event,  the portion of the net proceeds of such sale  allocable to pay principal
of the  Certificateholders'  interest in such  Receivables will first be used to
pay  principal  amounts due to the Class A  Certificateholders  and will then be
used to pay amounts  due to the Class B  Certificateholders,  thereby  causing a
loss to Class B Certificateholders  if such remaining portion is insufficient to
pay  the  Class  B   Certificateholders   in  full.  See   "Description  of  the
Certificates--Principal  Payments"  and  "--Pay  Out  Events".  If the  Class  B
Investor Interest is reduced to zero, the Class A  Certificateholders  will bear
directly the credit and other risks associated with their undivided  interest in
the Trust.

        Ability to Change Terms of the  Receivables.  Pursuant to the Agreement,
the Transferor has not transferred,  and will not transfer,  the Accounts to the
Trust.  Only the  Receivables  arising in the Accounts  have been and will be so
transferred.  As owner of the  Accounts,  the  Transferor  has the right (to the
extent  provided in the applicable  credit card agreements and the Agreement) to
determine  the  monthly  periodic  finance  charge  and other fees which will be
applicable  from  time to time to the  Accounts,  to alter the  minimum  monthly
payment  required on the Accounts and to change various other terms with respect
to the Accounts.  A decrease in the monthly  periodic  finance  charges,  annual
membership  fees, cash advance fees or Interchange  could decrease the effective
yield on the Accounts and could result in the  occurrence of a Pay Out Event for
the  Certificateholders  and the commencement of the Rapid Amortization  Period.
Under the  Agreement,  the  Transferor  has  agreed  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 (i) reduce the annual  percentage rate which  determines the
monthly  periodic  finance charges  assessed on the Receivables or other fees on
the accounts,  if as a result of such reduction,  its reasonable  expectation of
the Portfolio Yield as of such date would be less than the weighted average base
rates of all Series or (ii) unless required by law, reduce such periodic finance
charge if its reasonable  expectation is that the Portfolio  Yield would be less
than the highest  certificate  rate for any Series then issued and  outstanding.
Such changes may include the  reduction or waiver of annual  membership  fees in
connection with the  Transferor's  marketing  effort.  The term "Base Rate" with
respect to the Certificates generally means, with respect to any Monthly Period,
the weighted average of (x) the lesser of the Class A Certificate Rate and Class
A Cap Rate,  (y) the lesser of the Class B Certificate  Rate and the Class B Cap
Rate, and (z) the Collateral Rate (weighted based on the Class A Investor

                                              9

<PAGE>



Interest,   the  Class  B  Investor   Interest  and  the  Collateral   Interest,
respectively,  as of the  last day of the  preceding  Monthly  Period)  plus the
product of the  Servicing  Fee Rate and a fraction the numerator of which is the
Adjusted  Investor  Interest  and  the  denominator  of  which  is the  Investor
Interest.  The term  "Portfolio  Yield"  means  generally,  with  respect to the
Certificates and any Monthly Period, the annualized  percentage  equivalent of a
fraction,  the  numerator  of which is  equal to the sum of the  Finance  Charge
Receivables allocable to the Investor Interest billed during such Monthly Period
after  subtracting the Investor  Default Amounts for such Monthly Period (but in
no event  greater  than the  aggregate  amount of  Collections  for such Monthly
Period),  Principal Funding  Investment  Proceeds and amounts withdrawn from the
Reserve  Account and deposited  into the Finance Charge Account and allocable to
the  Certificates  for such Monthly Period,  and the denominator of which is the
Investor  Interest  as of the  last  day of the  preceding  Monthly  Period.  In
addition,  the  Transferor  has agreed that,  upon the occurrence of the Pay Out
Event  described in clause (iv) of  "Description  of the  Certificates--Pay  Out
Events"  (relating  to  the  average  of  the  Portfolio  Yield  for  any  three
consecutive  Monthly Periods being less than the Base Rate), the Transferor will
not, unless required by law, reduce the annual  percentage rate  determining the
monthly  periodic  finance  charges on the  Accounts to a rate  resulting in the
weighted  average  of the base rates for all  Series.  The  Transferor  has also
agreed not to change the terms of the Accounts, unless (i) if the Transferor has
a comparable segment of credit card accounts, the change is also made applicable
to  the   comparable   segment  of  the   portfolio  of  accounts  with  similar
characteristics  owned  by it and  (ii) if the  Transferor  does  not own such a
comparable  segment,  any such change is not made with the intent to benefit the
Transferor  materially over the  Certificateholders.  In servicing the Accounts,
the  Servicer  is also  required  to  exercise  the same care and apply the same
policies that it exercises in handling  similar  matters for its own  comparable
accounts.   Except  as  specified  above,  there  are  no  restrictions  on  the
Transferor's  ability to change the terms of the Accounts.  While the Transferor
has no current  intention of decreasing the monthly  periodic finance charges on
the  overall  Trust  Portfolio,  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 changing this or
other Account terms.

        Master Trust  Considerations.  The Trust, as a master trust,  will issue
the Certificates, has issued five prior Series of certificates, one of which has
been  paid in full,  and may issue  additional  Series  of  certificates  in the
future. See "Annex I: Prior Series Issued and Outstanding".  While the Principal
Terms of any Series will be  specified  in a  Supplement,  the  provisions  of a
Supplement  and,  therefore,  the terms of any  additional  Series,  will not be
subject to the prior  review 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  Enhancement,
provisions  subordinating  such  Series to  another  Series  (if the  Supplement
relating to such Series so permits; the Series 1997-1 Supplement will not permit
the  subordination of Series 1997-1 to any other Series) or other Series to such
Series,  and any other  amendment or supplement  to the Agreement  which is made
applicable only to such Series.  It is a condition  precedent to the issuance of
any  additional  Series  that  either (x) the  Rating  Agency  delivers  written
confirmation  to the Trustee that such  issuance or Exchange  will not result in
the Rating Agency reducing or withdrawing  its rating on any outstanding  Series
or (y) if at the time of the issuance or Exchange there is no outstanding Series
currently rated by a Rating Agency, a nationally  recognized  investment banking
firm or commercial  bank deliver a certificate to the Trustee to the effect that
the  issuance  or  Exchange  will not have an  adverse  effect on the  timing or
distribution  of  payments  to such  other  Series.  There can be no  assurance,
however,  that the  Principal  Terms of any other  Series,  including any Series
issued from time to time  hereafter,  or that a change in the  character  of the
Trust Portfolio, through, for instance, the addition of Receivables arising from
Accounts and  Receivables  arising from Additional  Accounts,  might not have an
impact on the timing and amount of  payments  received  by a  Certificateholder,
including as a result of the refixing of the Investor Percentage with respect to
the  allocation  of  the  Principal   Receivables.   See   "Description  of  the
Certificates--Exchanges" and "--Allocation Percentages".

        Control.  Subject to certain exceptions,  the certificateholders of each
Series may take certain  actions,  or direct certain actions to be taken,  under
the Agreement or the related Supplement.  Under certain circumstances,  however,
the  consent or approval of a specified  percentage  of the  aggregate  investor
interest  of all  Series or of the  investor  interest  of each  Series  will be
required to take or direct certain actions, including requiring the appointment

                                              10

<PAGE>



of a successor Servicer following a Servicer Default,  amending the Agreement in
certain  circumstances and directing a repurchase of all outstanding Series upon
the breach of certain representations and warranties by the Transferor.  In such
instances,  the interests of the Holders of the  Certificates may not be aligned
with the interests of the holders of  certificates  of such other Series.  Thus,
even if the  requisite  majority of  Certificateholders  votes to take or direct
such action, the  certificateholders of such other Series may control whether or
not such action occurs.

        Certificate  Ratings.  It is a  condition  to  issuance  of the  Class A
Certificates  that the  Class A  Certificates  be rated in the  highest  generic
rating  category by at least one nationally  recognized  rating agency.  It is a
condition  to the  issuance  of the  Class  B  Certificates  that  the  Class  B
Certificates be rated in one of the three highest  generic rating  categories by
at least one  nationally  recognized  rating  agency.  As used herein,  the term
"Rating Agency" with respect to the Certificates,  and with respect to any other
Series,  means  the  rating  agency or  agencies  from  whom  ratings  have been
solicited  as  specified in the  Supplement  with  respect to such  Series.  The
ratings  address the likelihood of full payment of principal and interest of the
Certificates by the Scheduled  Series 1997-1  Termination  Date. The ratings are
based primarily on the quality of the  Receivables,  the credit support provided
by the  Collateral  Interest,  the Interest  Rate Caps and,  with respect to the
rating of the Class A Certificates,  the terms of the Class B Certificates.  The
ratings  are not a  recommendation  to  purchase,  hold  or  sell  Certificates,
inasmuch as such  ratings do not comment as to the market  price or  suitability
for a particular  investor.  There is no assurance  that the ratings will remain
for any  given  period  of time or that  the  ratings  will  not be  lowered  or
withdrawn by the Rating Agency if in its judgment  circumstances so warrant. The
ratings do not address the possibility of the occurrence of a Pay Out Event, and
they do not address the  likelihood  of any payment in respect of either Class A
Excess Interest or Class B Excess Interest.

        Limited Credit Enhancement.  Although credit enhancement with respect to
the Offered  Certificates  will be provided by (i) the  Collateral  Interest and
(ii) with respect to the Class A Certificates,  the subordination of the Class B
Certificates,  the  Collateral  Interest  and the Class B Investor  Interest are
limited  and will be  reduced  by  certain  claims  made  that are not paid from
Finance Charge Collections  allocated to the Certificates and are not reimbursed
from Excess  Spread or Shared  Finance  Charge  Collections.  If Finance  Charge
Collections  allocated to the Investor Interest,  Excess Spread,  Shared Finance
Charge  Collections  allocated to the  Certificates,  and Reallocated  Principal
Collections are not sufficient to cover the Class A Investor  Default Amount and
the Class B Investor  Default Amount in any Monthly Period and if the Collateral
Interest has been reduced to zero, the Investor Interest will be reduced (unless
it  is  otherwise  reimbursed)  resulting  in  a  reduction  of  the  amount  of
Collections  allocable to  Certificateholders in future Monthly Periods and in a
reduction of the aggregate principal amount returned to the  Certificateholders.
If the Collateral  Interest and, with respect to the Class A  Certificates,  the
Class B Investor  Interest  are  reduced to zero,  Certificateholders  will bear
directly the credit and other risks associated with their undivided  interest in
the Trust. See "Description of the Certificates--Reallocation of Cash Flows" and
"--Defaulted Receivables; Adjustments and Fraudulent Charges".

        Reductions of the Collateral  Interest and the Class B Investor Interest
will be reimbursed by Excess Spread and Shared Finance Charge  Collections which
are  allocated  and available to fund such  amounts.  Certain  factors,  such as
lowering the finance  charges  (including  late fees and membership  charges) on
outstanding  Receivables balances and increased convenience use by obligors, who
pay their entire  monthly  statement  balance on or prior to its due date and do
not incur  finance  charges  thereon,  may lower the  amount of  Finance  Charge
Receivables generated as well as Collections in respect thereof, and may thereby
reduce the Excess  Spread and Shared  Finance  Charge  Collections  available to
replenish    the    credit     enhancement.     See    "Description    of    the
Certificates--Allocation  of Funds".  Finally, a slowing in payment rates on the
Receivables   could  extend  the  final   Distribution  Date  for  the  Class  A
Certificates and Class B Certificates beyond the Scheduled Payment Date for each
such class. See "--Payment and Maturity".  The Collateral Interest and the Class
B Investor  Interest may only be utilized to cover Required Amounts on and prior
to the  Scheduled  Series  1997-1  Termination  Date and  will not be  available
otherwise to pay the remaining principal on the Certificates at any time.


                                              11

<PAGE>



        Book-Entry  Registration.  The Offered  Certificates  will be  initially
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  Offered
Certificate  Owners  or their  nominees.  Because  of  this,  unless  and  until
Definitive  Certificates  are  issued,  Offered  Certificate  Owners will not be
recognized by the Trustee as Offered Certificateholders, as that term is used in
the Agreement.  Hence, until such time, Offered  Certificate Owners will only be
able to exercise the rights of Offered Certificateholders indirectly through DTC
and    its    participating    organizations.    See    "Description    of   the
Certificates--Book-Entry Registration" and "--Definitive Certificates".

        Reports to Certificateholders.  Unless and until Definitive Certificates
are issued,  monthly and annual reports,  containing  information concerning the
Trust and prepared by the Servicer, will be sent on behalf of the Trust to Cede,
as nominee for DTC and the registered holder of the Offered  Certificates.  Such
reports will not constitute  financial  statements  prepared in accordance  with
generally accepted accounting principles and will not be sent by the Servicer or
the  Trustee  to  the  Offered  Certificate  Owners.  See  "Description  of  the
Certificates--Book-  Entry  Registration",   "--Definitive  Certificates",   and
"--Reports to Certificateholders".

        Effect of  Reduced  Rate of  Principal  Payments  on  Interest  Rate Cap
Coverage.  The Class A  Notional  Amount and the Class B  Notional  Amount  will
amortize  according to the expected  accumulation  and  amortization  schedules,
respectively,  of the Class A Certificates and Class B Certificates,  based upon
equal payments of the Controlled Accumulation Amount being paid monthly for four
months,  commencing  on the [ ]  Transfer  Date,  and  the  Class  B  Controlled
Amortization  Amount  being paid in the fifth  month  following  the  Controlled
Accumulation  Date. If the rate of  accumulation  of the Class A Certificates or
the rate of  amortization  of the Class B Certificates  occurs at a rate that is
slower than such expected  rate,  the amount of any Class A Excess  Principal or
Class B Excess Principal will not have the benefit of the Interest Rate Caps. In
addition, the Certificates will not include the right to receive any interest on
Excess  Principal in excess of the Class A Cap Rate or the Class B Cap Rate,  as
applicable.  While  distributions  may be made in  respect of the Class A Excess
Interest or the Class B Excess Interest, such distributions are not addressed in
the ratings assigned by the Rating Agencies.




                                    THE TRUST

        The Trust has been  formed in  accordance  with the laws of the State of
New York pursuant to the Agreement.  Prior to its  formation,  the Trust did not
have any  assets or  obligations.  The Trust has not and will not  engage in any
activity,  other  than as  described  herein.  The Trust will exist only for the
transactions  described  herein,  including the receipt of the  Receivables  and
holding  such   Receivables,   the  issuance  of  the  Exchangeable   Transferor
Certificate,  the issuance of certificates of other,  previously-issued  Series,
the issuance of the  Certificates  and other  undivided  interests  representing
additional Series and related activities (including, with respect to any Series,
receiving any Enhancement and entering into the Enhancement  agreement  relating
thereto)  and  making  payments  thereon.  As a  consequence,  the  Trust is not
expected to have any need for additional capital resources.


                    THE CREDIT CARD BUSINESS OF PEOPLE'S BANK

General

        People's  Bank began its credit card  program in 1985 by marketing a low
interest rate credit card to highly creditworthy individuals in its market area.
As a result of the initial program's success, People's Bank expanded the program
nationally.  The Nilson Report  ranked  People's Bank the 26th largest VISA USA,
Inc. ("VISA") and MasterCard  International  Incorporated  ("MasterCard") credit
card  issuer in the  United  States  as of  September  30,  1996 on the basis of
outstanding balances.

                                              12

<PAGE>




        People's  Bank further  expanded its credit card  operations  in 1996 by
establishing a limited branch in the United Kingdom,  which had generated credit
card receivables of $49.5 million at December 31, 1996.

        The Receivables conveyed or to be conveyed to the Trust by People's Bank
pursuant to the Agreement have been or will be generated from  transactions made
by holders of certain VISA and certain MasterCard credit card accounts, a subset
of People's Bank's entire portfolio of credit card accounts, and include finance
charges and fees billed to the Accounts.  The Accounts were generated  under the
VISA or MasterCard associations of which People's Bank is a member.

        People's  Bank  services  all of its  accounts  and  receivables  at its
facilities located in Bridgeport,  Connecticut. Certain operations are performed
on behalf of People's Bank by Total System Services, Inc., of Columbus,  Georgia
("Total System"),  which operations include statement  processing,  printing and
mailing. People's Bank has used Total System for such services since it launched
its  credit  card  program  in 1985.  If  Total  System  were to fail or  become
insolvent,  delays in  processing  and recovery of  information  with respect to
charges incurred by cardholder could occur, and the replacement of such services
provided  to  People's  Bank  could be  time-consuming.  As a result,  delays in
payments to Certificateholders could occur.

        The entire  portfolio of People's Bank VISA and  MasterCard  credit card
accounts (the "Bank Portfolio"),  of which the accounts giving rise to the Trust
Portfolio  are  a  part,  includes  premium  accounts  (i.e.,  VISA  Gold,  Gold
MasterCard and business  accounts) and standard accounts (i.e., VISA Classic and
standard  MasterCard).  The accounts from which Receivables arose in the initial
Trust Portfolio  included only the standard  accounts and not premium  accounts.
Effective  with the May 1,  1996  addition  of  Additional  Accounts,  the Trust
Portfolio includes both standard and premium accounts.  As of December 31, 1996,
4.98% of the accounts in the Bank  Portfolio  were  premium  accounts and 95.02%
were standard  accounts,  and the  receivables  balance of premium  accounts and
standard  accounts,  as a percentage of the total balance of the  receivables in
the Bank  Portfolio,  was 5.33%  and  94.67%,  respectively.  Both  premium  and
standard  accounts  undergo  the same  credit  analysis,  but  premium  accounts
generally carry higher annual membership fees and have higher credit limits.

        The VISA and MasterCard credit card accounts may be used for three types
of transactions:  credit card purchases,  cash advances and convenience  checks.
Purchases occur when cardholder use credit cards to buy goods and/or services. A
cash  advance is made when a credit card is used to obtain cash from a financial
institution or an automated teller machine.  Cardholder may also use convenience
checks  allowing  cardholder  to (i)  transfer  balances  from other credit card
accounts to their  People's  Bank  accounts and (ii) draw against their VISA and
MasterCard  credit  card  accounts  at any time.  Amounts  due with  respect  to
purchases, cash advances and convenience checks are included in the Receivables.

        In addition,  cardholder have been able to purchase  insurance  covering
their account balances since March 1985. Premiums for this insurance are charged
to the account for each  monthly  Billing  Cycle.  Such  insurance  premiums are
included in the Receivables  transferred to the Trust and are treated as Finance
Charge Receivables.

        Each  cardholder is subject to an agreement with People's Bank governing
the terms and conditions of the related VISA or MasterCard  credit card account.
Pursuant to each such  agreement,  except as  described  herein,  People's  Bank
reserves the right,  subject to fifteen days' prior notice to the  cardholder or
as may be required by law, to add to, change or terminate any terms, conditions,
services or features of its VISA or MasterCard credit card accounts at any time,
including  increasing or decreasing the periodic finance charges,  other charges
or the minimum monthly payment requirements.

        The credit evaluation,  collection and charge-off policies and servicing
practices  of  People's  Bank,  as well as the  terms and  conditions  governing
cardholder  agreements  in effect as of the date  hereof,  are under  continuous
review  and may change at any time in  accordance  with its  business  judgment,
applicable law and guidelines established by regulatory authorities.


                                              13

<PAGE>



        Transactions  creating  the  Receivables  through  the use of the credit
cards are  processed  through the VISA and  MasterCard  systems.  Should  either
system materially curtail its activities,  or should People's Bank cease to be a
member of VISA or MasterCard,  for any reason,  a Pay Out Event could occur, and
delays in payments on the  Receivables  and possible  reductions  in the amounts
thereof could also occur.

Account Origination

        The VISA and MasterCard credit card accounts owned by People's Bank were
principally  generated through: (i) direct mail solicitations of individuals who
have been  prescreened at credit  bureaus on the basis of criteria  furnished by
People's Bank; (ii)  applicant-initiated  requests; (iii) applications mailed to
customers  of  People's  Bank and  customers  of certain  agent  banks for which
People's Bank acts as a sponsor with VISA and/or MasterCard pursuant to People's
Bank's Agent Bank Account program (the "Agent Bank Accounts"); and (iv) affinity
marketing   programs  which  are  originated  by  People's  Bank  by  soliciting
prospective  cardholder  from  identifiable  groups with a common  interest or a
common cause,  and with the assistance of an organization of the members of such
group ("Affinity Program  Accounts").  In addition to these account  origination
methods,  People's  Bank  originates  certain  co-brand  accounts  and  solicits
accounts from students and alumni of local  Connecticut  universities.  People's
Bank applies the same credit criteria  without  distinction  among the foregoing
sources of applications,  as described below in "Underwriting  Procedures",  and
the  performance by the  cardholder of such accounts is generally  comparable to
the remaining Bank Portfolio of accounts.

        The largest  percentage of all national accounts are originated  through
targeted,  prescreened direct-mail requests and a significant number of accounts
are originated through applicant-initiated requests. People's Bank's strategy of
offering a low interest  rate credit card to highly  creditworthy  customers has
received  significant  attention by national  consumer groups,  consumer focused
publications  and  financial   journals.   These  sources   frequently   publish
information  regarding People's Bank's credit card products,  including People's
Bank's toll free  customer  service  telephone  number.  Prospective  applicants
contact  People's  Bank  using the toll free  telephone  number  and  request an
application,  which they then complete and return to People's  Bank, or complete
an application over the telephone.

Underwriting Procedures

        All applications  for accounts  originated by People's Bank are reviewed
for completeness and creditworthiness  based on the credit underwriting criteria
established  by  People's  Bank.  People's  Bank uses credit  reports  issued by
independent  credit  reporting  agencies with respect to the  applicant.  In the
event there are discrepancies between the application and the credit report, and
in certain other  circumstances,  People's Bank may verify  certain  information
regarding the applicant.

        Applications  and  prescreened  direct mail  candidates are evaluated by
utilizing a credit scoring system, which was installed in July 1992. New scoring
models for prescreened and nonprescreened  business were also installed in 1996.
Prior  to  such   installation,   People's  Bank's  credit  card  accounts  were
underwritten   completely   judgmentally.   Since  July  1992,   the  judgmental
underwriting  has been used to  evaluate  only  those  who score  above a preset
level.  The credit  scoring model used by People's Bank was developed with Fair,
Isaac  Companies,  which has extensive  experience in developing  credit scoring
models. Credit scoring is intended to provide a general indication, based on the
information available,  of the applicant's  willingness and ability to repay his
or her obligations.  Credit scoring  evaluates a potential  cardholder's  credit
profile and certain application  information in order to statistically  quantify
credit risk.  Models for credit  scoring are  developed by using  statistics  to
evaluate common  characteristics  and their  correlation  with credit risk. From
time to time,  the credit  scoring models used by People's Bank are reviewed and
are  periodically  updated to reflect more current  statistical  data.  Based on
statistical analysis,  People's Bank established a policy, as of August 1, 1994,
that certain accounts receiving high credit scores may be automatically approved
without judgmental review.


                                              14

<PAGE>



        In the case of prescreened direct mail solicitations, selection criteria
established  by People's  Bank are used by credit  bureaus to generate or screen
lists of qualifying individuals. Members of People's Bank's Credit Card Services
then mail solicitations to those qualifying  individuals on the list. Additional
credit  criteria  are  applied  on a  case-by-case  basis  to  those  qualifying
individuals  accepting such  solicitation to determine the  appropriate  line of
credit for such  individuals.  The  information  requested in the response forms
mailed to prescreened prospects is less extensive than the information requested
in the applications mailed to individuals who have not been prescreened.  Credit
limits are  assigned to  prescreened  prospective  cardholder  based on a credit
profile that  includes  existing  indebtedness,  past payment  patterns on other
consumer  loans and certain other  criteria.  The response  forms of individuals
responding to  prescreened  direct mail  solicitations  are reviewed by People's
Bank and are checked again through  credit  reporting  bureaus.  If no change in
credit performance has occurred, an offer of credit is made. Generally, each new
cardholder  is issued a credit  card that  expires  two  years  after  issuance.
People's Bank generally reissues credit cards with two-year expiration dates, so
long as the payment history of the cardholder satisfies certain criteria.

Billing and Payments

        The  Bank  Portfolio  has  different  billing  and  payment  structures,
including  minimum payment levels,  annual  membership fees and monthly periodic
charges.

        For  purposes of  administrative  convenience,  the VISA and  MasterCard
credit card  accounts of People's  Bank are  currently  grouped into  twenty-two
billing  cycles ending on the 5th through 27th day of each month (other than the
24th day) (each,  a "Billing  Cycle").  Each  Billing  Cycle has its own monthly
billing  date,  at which time the  activity in the related  accounts  during the
month ending on such billing date is processed and billed to accountholders. See
"The Receivables". The Accounts include VISA and MasterCard credit card accounts
in Billing  Cycles  ending at the close of business on each of the days referred
to above. See "The Receivables".

        Monthly billing statements are sent to accountholders  with either debit
or  credit   activity   during  the  Billing  Cycle.   Generally,   each  month,
accountholders  must make at least a minimum payment equal to the greater of (i)
3% of the  account  balance and (ii) $10,  plus any past due  amount;  provided,
however,  that if the  remaining  balance is less than $10, the minimum  payment
will be equal to the amount of such remaining balance.

        The monthly  periodic  finance  charges  assessed on cash  advances  and
convenience  checks are calculated by multiplying the average daily cash advance
balance by the  applicable  monthly  periodic  rate.  Monthly  periodic  finance
charges are calculated on cash advances  (including unpaid finance charges) from
the date of the  transaction  or, if a  convenience  check is used,  the day the
convenience  check is posted to the cardholder's  account.  The monthly periodic
finance charges  assessed on purchases are calculated by multiplying the average
daily purchase balance by the applicable monthly periodic rate. Monthly periodic
finance charges are calculated on purchases  (including  certain fees and unpaid
finance  charges)  from the date of the purchase or the first day of the Billing
Cycle in which the purchase is posted to the account  (whichever is later).  The
credit card agreement  provides that monthly  periodic  finance  charges are not
assessed in most circumstances on purchases if the purchaser's new balance shown
in the  billing  statement  is paid  within  25 days  after  the last day of the
Billing Cycle,  or if the  purchaser's  previous  balance is zero.  With certain
exceptions,  the current  fixed annual  percentage  rate for purchases is 13.9%;
however,  periodically  People's  Bank will offer  introductory  rates below the
standard  rate.  An increase in the fixed annual  percentage  rate for purchases
might have the result of decreasing  the volume of  Receivables  generated.  The
current  fixed  annual  percentage  rate  for  cash  advances  is  19.8%.  For a
break-down  of the yield from  finance  charges and fees  billed,  see the table
titled "Revenue Experience  Representative Portfolio" included under "Receivable
Yield Considerations".

        People's   Bank  may,  at  its  option,   reduce  the  minimum   payment
requirements  and  monthly  periodic  finance  charges  described  above for the
accounts of cardholder who are members of Consumer Credit  Counseling  Services,
an organization which assists  financially  troubled cardholder with outstanding
credit card balances to devise a

                                              15

<PAGE>



repayment  program.  Such  repayment  program  generally  involves  reducing the
minimum monthly payment and/or reducing the finance charges  assessed.  People's
Bank may, but is not obligated to, accept such repayment program.

        People's Bank generally assesses a non-refundable  annual membership fee
of $25 for  standard  accounts,  $30 for  business  accounts and $40 for premium
accounts.  In  response  to market  trends  commencing  in 1995,  People's  Bank
originated a proportionately  larger amount of credit card accounts that did not
require  payment of an annual  membership  fee. In addition,  People's  Bank may
waive the annual  membership  fee,  or a portion  thereof,  in  connection  with
certain solicitations, affinity programs and in certain other cases. Some of the
accounts may be subject to certain additional fees,  including:  (i) a late fee,
generally  in the  amount of $20,  with  respect to any  monthly  payment if the
required  minimum  monthly payment is not received by the payment due date shown
on the monthly  billing  statement;  (ii) a cash  advance fee equal to 2% of the
amount of each cash advance (minimum $3; maximum $25) applied per transaction at
ATMs,  People's Bank or any other bank; (iii) an overlimit fee, generally in the
amount of $20;  and (iv) a returned  check fee,  generally in the amount of $20.
Subject to the requirements of applicable laws, People's Bank may change certain
of these fees and rates at any time by written notice to cardholder. Pursuant to
the terms of the  cardholder  agreement,  People's  Bank may change the terms of
such agreement and must give cardholder 15 days prior notice of any change which
would result in an increase in the rate of finance charges on existing  balances
or new activity, or other fees, or impose a fee not set forth in such agreement.

        Payments  on  People's  Bank  accounts  are  generally  applied,  in the
following order, to: finance charges, promotional balance transfers, the balance
of  cash  advances   previously  billed,  the  balance  of  new  cash  advances,
convenience checks, the balance of purchases  previously billed, and the balance
of new purchases.

        There can be no assurance that periodic finance charges, fees, and other
charges imposed by People's Bank will remain at current levels in the future, or
that the order of application of payments made on People's  Bank's accounts will
remain as described above. See "Risk Factors--Consumer Protection Laws".

        Collection of Delinquent  Accounts.  An account is initially  considered
delinquent  if the minimum  monthly  payment  indicated  on the  accountholder's
statement is not received  within one calendar  month from the  statement  date.
Efforts to collect  delinquent  credit  card  receivables  are made by  People's
Bank's  personnel and  collection  agencies and  attorneys  retained by People's
Bank.  Under  current  practice,  accountholders  that  become  one to ten  days
delinquent are sent a notice on the billing statement and telephone calls to the
accountholder  begin once an account becomes  delinquent.  People's Bank uses an
automated dialer to telephone delinquent accountholders. People's Bank also uses
the  on-line  collections  system of Total  System and a Fair,  Isaac  Companies
scoring system to analyze the collection risk on such accounts.

        Generally,  within 31 days of  contractual  delinquency,  no  additional
extensions  of credit  through  such account are  authorized  and, at 61 days of
contractual delinquency,  the account is closed.  Consistent with the credit and
collection  policies  of People's  Bank,  in certain  infrequent  circumstances,
People's Bank may enter into arrangements with cardholder to extend or otherwise
change  payment  schedules,  which can include the  suspension of finance charge
accruals or bringing current (or "reaging") accounts where cardholder make three
consecutive  minimum  monthly  payments.  People's  Bank  will  enter  into such
arrangements  only in circumstances  where it believes its ability to collect on
the account will be enhanced by such arrangements.

        The current  policy of People's Bank is to  charge-off,  as a loan loss,
the principal  portion of the  receivables  balance for both  purchases and cash
advances  at any time  after the  210th  through  the 240th day of  delinquency.
Charge-offs may occur earlier in some circumstances,  as in the case of bankrupt
cardholder.  At the  time an  account  is  charged  off,  an  evaluation  of its
collectibility  is made on a case by case  basis to  determine  whether  further
remedies  should be pursued by collection  personnel at People's  Bank,  outside
collection agencies or, in some cases, outside attorneys. Delinquency levels are
monitored by collection managers and information is reported regularly

                                              16

<PAGE>



to senior management.  Under the terms of the Agreement,  any Recoveries will be
included in the assets of the Trust and considered Finance Charge Receivables.

Loss and Delinquency Experience

        The following  tables set forth the  delinquency and loss experience for
each  of the  periods  shown  for  receivables  in  accounts  which  would  have
substantially satisfied the criteria for inclusion of its related receivables in
the Trust Portfolio (the "Representative  Portfolio") set forth in the Agreement
as applied on each date listed in the tables below.  The Servicer will file with
the Commission monthly reports with respect to the Trust,  including information
with  respect to  revenues,  losses  and  Portfolio  Yield  with  respect to the
Accounts. There can be no assurance that the delinquency and loss experience for
the  Receivables in the future will be similar to the  historical  experience of
the  Representative  Portfolio  included in the tables set forth below  because,
among other things,  economic and financial  conditions affecting the ability of
cardholder to pay may be different from those which prevailed during the periods
reflected below.

                                 Loss Experience
                            Representative Portfolio
                             (Dollars in Thousands)


                                           Year Ended December 31,

                                          1996          1995             1994
                                         ------        ------            -----
Average Receivables
  Outstanding(1)....................  $2,108,835     $1,649,780      $1,182,028
Gross Charge-Offs(2)(3).............      99,533         56,101          27,858
Recoveries..........................       8,327          5,175           3,875
Net Charge-Offs(3)..................      91,206         50,926          23,982
Net Charge-Offs as Percentage
of Average Receivables
Outstanding(3)......................        4.32%          3.09%           2.03%

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

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

(2)  Gross  Charge-Offs are calculated  before Recoveries and do not include the
     amount of any reductions in Average Receivables Outstanding due to fraud.

(3)  The amounts of  charge-offs  include the principal and interest  portion of
     charged off receivables.

<TABLE>
<CAPTION>

                             Delinquency Experience
                            Representative Portfolio
                             (Dollars in Thousands)


                                                As of December 31,
                                 --------------------------------------------------
                                 1996                   1995                  1994
                                 ------                 ------                -----
<S>                           <C>       <C>          <C>        <C>        <C>      <C>

Number of Days Delinquent
Delinquent(1)              Amount   Percentage     Amount    Percentage  Amount  Percentage 

31 to 60 days...........  $30,477      1.40%      $23,227      1.27%    $13,888     0.92%

61 to 90 days...........   19,514      0.90        13,292      0.73       7,476     0.50

91 to 120 days..........   15,216      0.70        11,397      0.62       5,178     0.34

121 to 150 days.........   12,650      0.58         9,032      0.49       4,069     0.27

151 to 180 days.........    9,808      0.45         7,384      0.40       3,124     0.21

181 days or greater.....   14,665      0.68        10,613      0.58       4,498     0.30
                           ------      ----        ------      ----       -----     ----

  Total(2).............. $102,330      4.71%      $74,945      4.09%    $38,233     2.54%
                         ========      ====       =======      ====     =======     ====

</TABLE>
                                              17
<PAGE>
- -----------------------------

(1)  Number of days  delinquent  means the number of days after the billing date
     next following the original  billing date. For example,  31 days delinquent
     means that no payment is received within 61 days after the original billing
     date.

(2)  Delinquencies are calculated as a percentage of outstanding  receivables as
     of the end of each calendar month. Delinquencies include bankruptcies.

        [The  rise in  delinquencies  and  charge-offs  as a  percentage  of the
Representative  Portfolio  in 1995 and in 1996 are the  result of a  variety  of
factors.  Among  them  are:  (i) the  reduction  in the  rate of  growth  in the
Receivables in the Representative Portfolio in calendar year 1995 as compared to
the rate of growth  in the  Receivables  in the  Representative  Portfolio  that
occurred in 1994 (the rate of delinquency on new accounts  typically being below
the rate of delinquency on seasoned accounts);  (ii) general economic conditions
in the United  States and  particularly  the  nationwide  rise in consumer  loan
delinquencies  and the  rise in  personal  bankruptcy  filings;  and  (iii)  the
creation and  inclusion in the  Representative  Portfolio of a new product group
that  generated  higher  revenues  and higher  losses.  This new  product  group
represented  approximately  $119  million of  receivables  as of March 31, 1996.
People's  Bank  will not add  additional  receivables  of this type to the Trust
without rating agency approval.

        To the extent that average  receivables  outstanding  do not continue to
rise at the same rate as they did in 1994,  and to the  extent  that the rate of
account  seasoning does not remain the same,  there can be no assurance that the
loss and  delinquency  amounts as a percentage of the  Representative  Portfolio
will remain at current levels.]

        People's Bank believes that conformity with its underwriting  procedures
(see "--Underwriting  Procedures") will keep the loss and delinquency experience
within historical norms.

Interchange

        Creditors  participating in the VISA and MasterCard associations receive
certain fees 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 these fees  collected  in
connection with  cardholder  charges for merchandise and services is passed from
the banks clearing the  transactions for merchants to credit card issuing banks.
These  fees  currently  range  from  approximately   [0.90%  to  2.18%]  of  the
transaction  amount.  People's  Bank is  required,  pursuant to the terms of the
Agreement,  to transfer to the Trust those fees attributed to cardholder charges
for merchandise and services in the Accounts  ("Interchange").  Such percentages
are set by the VISA and MasterCard  associations and may be changed by either of
them  respectively  from time to time.  Interchange is treated as Finance Charge
Receivables  for the  purposes  of  determining  the  amount of  Finance  Charge
Receivables,  allocating  collections  and  payments to  Certificateholders  and
calculating the Portfolio Yield.


                                 THE RECEIVABLES

        The  Receivables  conveyed to the Trust arise in Accounts  from the Bank
Portfolio of VISA and  MasterCard  credit card accounts  satisfying  eligibility
criteria set forth in the Agreement  (the "Trust  Portfolio").  Such criteria do
not  create a  selection  adverse  to the  Certificateholders.  Pursuant  to the
Agreement,  the Transferor has the right (and, under certain circumstances,  the
obligation), 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 Additional Accounts as of the date the Transferor
designates  such accounts as Additional  Accounts.  The Agreement  also provides
that the  Transferor  will add as  Automatic  Additional  Accounts  certain  new
accounts  opened in the ordinary  course of its business.  Automatic  Additional
Accounts will be added to the Trust on the business day that they are originated
if   certain    requirements   are   satisfied.    See   "Description   of   the
Certificates--Addition of Accounts".  Automatic Additional Accounts will consist
of certain of

                                              18

<PAGE>



the Transferor's VISA and MasterCard credit card accounts, constituting Eligible
Automatic Additional Accounts and satisfying certain other criteria, and arising
in Accounts  designated by the Transferor  from time to time. The Transferor may
designate  additional  categories of Automatic  Additional  Accounts;  provided,
however,  that the Transferor shall have received notice from each Rating Agency
that such  designation  will not result in a  downgrading  or  withdrawal of its
rating  of  any  certificates  of  any  Series  outstanding.  In  addition,  the
Transferor is required to designate Eligible  Additional  Accounts as Additional
Accounts (x) to maintain the  Transferor  Interest  such that on any Record Date
the Transferor  Interest for the related  Monthly Period equals or exceeds 7% or
such higher percentage as may be stated in any Supplement (such percentage,  the
"Minimum Transferor  Interest") of the average Aggregate  Principal  Receivables
and (y) to maintain,  for so long as certificates  of any Series,  including the
Certificates,  remain outstanding,  Aggregate Principal Receivables in an amount
equal to or greater than the Minimum Aggregate Principal  Receivables.  The term
"Aggregate   Principal   Receivables"   means   in  the  case  of  any  date  of
determination,  the sum of (i) the aggregate amount of Principal Receivables and
(ii) the  amount on  deposit in the Excess  Funding  Account  (exclusive  of the
amount of any investment  earnings thereon),  in each case, as of the end of the
last day of the Monthly Period immediately preceding such date of determination.
The "Minimum Aggregate Principal  Receivables" required to be maintained through
the  designation by the Transferor of Additional  Accounts shall generally be an
amount  equal  to the sum of the  numerators  used  to  calculate  the  Investor
Percentage with respect to Principal  Receivables  for each Series.  Such amount
may be  increased  by a Supplement  pursuant to which  additional  Series may be
issued.  The Transferor will convey the Receivables  then existing or thereafter
created under such  Additional  Accounts to the Trust.  See  "Description of the
Certificates--Addition  of Accounts".  Further,  pursuant to the Agreement,  the
Transferor  has  the  right  (subject  to  certain  limitations  and  conditions
discussed  herein)  to remove  certain  Accounts  designated  by the  Transferor
whether  such  Receivables  are  then  existing  or  thereafter   created.   See
"Description of Certificates--Removal  of Accounts".  Throughout the term of the
Trust,  the Accounts  from which the  Receivables  arise will be the same credit
card  accounts  designated  as Accounts by the  Transferor  plus any  Additional
Accounts and Automatic Additional Accounts and minus any Removed Accounts. As of
each date an Account is added, and on any date Additional  Accounts or Automatic
Additional Accounts are added, to the Trust, and on the date any new Receivables
are created or are added to the Trust,  as applicable,  the Transferor  will (or
will be deemed to) 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".

        Some of the Accounts are recently solicited, unseasoned accounts and the
Receivables  include  Receivables  that  may  be up to  240  days  contractually
delinquent.  Because the Accounts were  selected as of the Series  Cut-Off Date,
there can be no  assurance  that all of the accounts  will  continue to meet the
eligibility  requirements  during the life of the Trust.  The Receivables in the
Accounts are the unsecured obligations of the cardholder.

        The  Receivables  in the Trust  Portfolio as of the Series  Cut-Off Date
totalled approximately $2,174,315,242. The Accounts had, as of the December 1996
Monthly Period, an average  outstanding  balance of $1,611 and an average credit
limit of $5,393.  The percentage of the aggregate total  Receivables  balance to
the aggregate total credit limit was 29.87%, and the weighted average age of the
Accounts was approximately 35.11 months. As of the December 1996 Monthly Period,
cardholder  whose Accounts  giving rise to the  Receivables  are included in the
Trust  Portfolio  have  billing  addresses  in all 50 States and the District of
Columbia.

        The following tables summarize the Trust Portfolio's balance and account
characteristics  of the accounts  giving rise to the Receivables as of the close
of the December 1996 Monthly Period for each of the Accounts. Because the future
composition  of the Trust  Portfolio may change over time,  these tables may not
necessarily be indicative of the  composition of the Trust  Portfolio  after the
December 1996 Monthly Period.


                                              19

<PAGE>
<TABLE>

                                Composition by Account Balance
                                        Trust Portfolio
<CAPTION>


                                                                                   Percentage
                                           Percentage of                             of Total
                              Number of    Total Number                            Receivables
Account Balance Range          Accounts     of Accounts     Receivables Balance      Balance
- ---------------------          --------     -----------     -------------------    -----------
<S>                              <C>           <C>               <C>                 <C>
Credit Balance............      23,608           1.75%    $    (2,338,352.86)         (0.11)%
Zero Balance..............     475,463          35.22                   0.00            0.00
$0.01-$500.00.............     167,263          12.39          32,059,607.74            1.47
$500.01-$1,000.00.........      91,524           6.78          68,320,030.42            3.14
$1,000.01-$3,000.00.......     268,079          19.86         529,653,872.47           24.36
$3,000.01-$5,000.00.......     211,931          15.70         833,181,636.29           38.33
$5,000.01-$10,000.00......     109,623           8.12         685,282,359.98           31.52
Over $10,000.00...........       2,376           0.18          28,156,087.62          1.29
                            ----------        -------     ------------------         -------
  Total...................   1,349,867         100.00%     $2,174,315,241.66          100.00%
                            ==========         ======     ==================         =======

</TABLE>
<TABLE>


                           Composition by Credit Limit
                                 Trust Portfolio
                                   Percentage

<CAPTION>
                                           Percentage of                            of Total  
                              Number of    Total Number                            Receivables
Credit Limit Range             Accounts     of Accounts     Receivables Balance      Balance   
- ------------------             --------     -----------     -------------------    ----------- 
<S>                              <C>              <C>                 <C>               <C>
$0.01-$1,000.00...........      50,587           3.75%     $   13,688,605.73            0.63%
$1,000.01-$2,000.00.......      71,932           5.33          48,383,538.53            2.23
$2,000.01-$3,000.00.......     107,004           7.93         109,217,851.22            5.02
$3,000.01-$4,000.00.......     136,363          10.10         179,441,762.88            8.25
$4,000.01-$5,000.00.......     239,347          17.73         398,642,835.14           18.33
$5,000.01-$10,000.00......     708,821          52.51       1,339,793,850.85           61.62
Over $10,000.00...........      35,813           2.65          85,146,797.31            3.92
                             ---------         ------      -----------------          ------
  Total...................   1,349,867         100.00%     $2,174,315,241.66          100.00%
                             =========         ======      =================          ======
</TABLE>
<TABLE>

                      Composition by Period of Delinquency
                                 Trust Portfolio

<CAPTION>

Period of Delinquency                                                              Percentage  
(Days Contractually                        Percentage of                            of Total   
Delinquent)                   Number of    Total Number                            Receivables 
- ---------------------          Accounts     of Accounts     Receivables Balance      Balance   
                               --------     -----------     -------------------    -----------

<S>                            <C>               <C>              <C>                    <C>
Current...................   1,275,987          94.53%    $ 1,949,023,112.04           89.64%
1-30 Days.................      42,790           3.17         122,962,270.13            5.66
31-60 Days................      10,135           0.75          30,476,975.96            1.40
61 or More Days...........      20,955           1.55          71,852,883.53            3.30
                             ---------         ------      -----------------         -------
  Total...................   1,349,867         100.00%     $2,174,315,241.66          100.00%
                             =========         ======      =================         =======

</TABLE>


                                              20

<PAGE>
<TABLE>


                                  Composition by Account Age
                                        Trust Portfolio
<CAPTION>

                                                                                   Percentage  
                                           Percentage of                            of Total   
Account Age                   Number of    Total Number                            Receivables 
- -----------                    Accounts     of Accounts     Receivables Balance      Balance   
                               --------     -----------     -------------------    ----------- 
<S>                                <C>            <C>               <C>                 <C>
0 to 6 Months.............      45,803           3.39%    $    63,392,957.57            2.92%
Over 6 to 12 Months.......     327,238          24.24         544,151,092.93           25.03
Over 12 to 24 Months......     267,556          19.82         437,364,327.14           20.12
Over 24 to 48 Months......     434,418          32.19         706,012,719.12           32.46
Over 48 Months............     274,852          20.36         423,394,144.90           19.47
                           -----------        -------      -----------------          ------
  Total...................   1,349,867         100.00%     $2,174,315,241.66          100.00%
                           ===========        =======      =================          ======
</TABLE>
<TABLE>

                                    Geographic Distribution
                                        Trust Portfolio
<CAPTION>
                                                                                   Percentage  
                                           Percentage of                            of Total   
                              Number of    Total Number                            Receivables 
                               Accounts     of Accounts     Receivables Balance      Balance   
                               --------     -----------     -------------------    ----------- 
<S>                                <C>            <C>               <C>                 <C>
Connecticut..............      183,740          13.61%     $  296,649,899.00           13.64%
California...............      116,838           8.66         198,723,670.00            9.14
Texas....................       89,538           6.63         159,653,397.00            7.34
New York.................       82,290           6.10         127,462,691.00            5.86
Florida..................       64,544           4.78          98,684,037.00            4.54
Ohio.....................       52,145           3.86          87,740,627.00            4.04
Illinois.................       54,665           4.05          84,291,064.00            3.88
Pennsylvania.............       55,184           4.09          80,535,374.00            3.70
Michigan.................       42,812           3.17          70,401,804.00            3.24
New Jersey...............       43,697           3.24          66,685,250.00            3.07
Other(1).................      564,414          41.81         903,487,428.66           41.55
                           -----------        -------     ------------------          ------
  Total..................  $ 1,349,867         100.00%     $2,174,315,241.66          100.00%
                           ===========        =======      =================          ======


(1) States with less than 3.07% of the Percentage of Total Receivables Balance.

                                              21
</TABLE>
<PAGE>



[People's  Bank to Update as Necessary]  The largest  concentration  of Accounts
giving  rise  to  Receivables  in  the  Trust   Portfolio  is  in   Connecticut.
Connecticut's  economy has  historically  been highly  dependent  on the defense
industry,  which  recently  has been  adversely  affected by cutbacks in federal
spending. During the past several years, Connecticut has been adversely impacted
by employment  losses more severe in Connecticut  than in the United States as a
whole. See "Risk Factors--Social, Technological and Economic Factors".


                             MATURITY CONSIDERATIONS

        The Agreement provides that the Class A Certificateholders and the Class
B  Certificateholders  will not  receive  principal  payments  until the Class A
Scheduled  Payment Date and the Class B Scheduled  Payment  Date,  respectively,
except in the event of a Pay Out Event, which will result in the commencement of
the Rapid Amortization Period. 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
representations,   warranties  or  covenants  of  the  Transferor,  (c)  certain
insolvency  events  involving the  Transferor,  (d) the occurrence of a Servicer
Default which would have a material  adverse  effect on the  Certificateholders,
(e) the failure of the Transferor to convey Receivables arising under Additional
Accounts  when  required by the  Agreement,  (f) the Trust  becoming  subject to
regulation as an "investment  company" by the  Commission  within the meaning of
the Investment Company Act of 1940, as amended, (g) a reduction in the Portfolio
Yield averaged for any three consecutive Monthly Periods to a rate which is less
than the Base Rate, (h) the failure to pay each class of Offered Certificates in
full on or prior to its applicable  Scheduled Payment Date or (i) the failure of
the Interest  Rate Cap Provider to make any payment under the Interest Rate Caps
within  five days of the date such  payment  was due.  See  "Description  of the
Certificates--Pay Out Events".

        Controlled Accumulation Period. On each Transfer Date beginning with the
Transfer Date following the Monthly Period in which the Controlled  Accumulation
Period  commences,  an amount equal to the least of (a) the  Available  Investor
Principal  Collections  with  respect to the  related  Monthly  Period,  (b) the
"Controlled  Deposit  Amount",  which  is  equal  to the  sum of the  Controlled
Accumulation  Amount  for  the  related  Monthly  Period  and  the  Accumulation
Shortfall,  if any,  for  such  Monthly  Period,  and (c) the  Class A  Adjusted
Investor  Interest on such  Transfer  Date will be  deposited  in the  Principal
Funding  Account  until the amount on deposit in the Principal  Funding  Account
(the "Principal  Funding Account Balance") equals the Class A Investor Interest.
Amounts  deposited  in the  Principal  Funding  Account will be deposited in the
Distribution Account for distribution to the Class A  Certificateholders  on the
Class A Scheduled  Payment  Date.  On the  Transfer  Date during the  Controlled
Accumulation  Period  immediately  following the Distribution  Date on which the
Class A Investor  Interest has been paid in full,  an amount equal to the lesser
of (a) the Available  Investor  Principal  Collections  for the related  Monthly
Period  and (b) the  Class B  Investor  Interest  will  be  deposited  into  the
Distribution Account for distribution to the Class B  Certificateholders  on the
Class B Scheduled  Payment Date. If, for any Monthly Period prior to the payment
in full of the Class A Investor Interest and the Class B Investor Interest,  the
Available  Investor  Principal  Collections  for such Monthly  Period exceed the
applicable  Controlled Deposit Amount, any such excess will be first paid to the
Collateral  Interest Holder to the extent that the Collateral  Interest  exceeds
the  Required   Collateral   Interest  and  then  treated  as  Shared  Principal
Collections and allocated to the holders of other Series of certificates  issued
and  outstanding  or, subject to certain  limitations  described  herein (to the
extent that the Transferor  Interest exceeds the Minimum  Transferor  Interest),
paid to the holder of the Exchangeable Transferor Certificate. After the Class A
Investor Interest and the Class B Investor Interest have each been paid in full,
the remaining Available Investor Principal Collections,  to the extent required,
will be distributed to the Collateral  Interest Holder on each related  Transfer
Date until the  earliest of the date the  Collateral  Interest  has been paid in
full, the Scheduled  Series 1997-1  Termination  Date and the termination of the
Trust.

        Amounts in the Principal Funding Account are expected to be available to
pay the Class A Investor Interest in full on the Class A Scheduled Payment Date.
Available Investor Principal Collections are expected to be

                                              22

<PAGE>



available to pay the Class B Investor  Interest in full on the Class B Scheduled
Payment Date.  Although it is  anticipated  that  Available  Investor  Principal
Collections   with  respect  to  each  Monthly   Period  during  the  Controlled
Accumulation  Period will be  available on the related  Transfer  Date to make a
deposit of the Controlled  Deposit Amount to the Principal  Funding  Account 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.

        "Controlled  Accumulation  Amount"  means (a) for any Transfer Date with
respect to the Controlled  Accumulation  Period, prior to the payment in full of
the Class A Investor Interest, $[ ]; provided, however, that if the commencement
of the  Controlled  Accumulation  Period is delayed  as  described  below  under
"Description of the  Certificates  --  Postponement  of Controlled  Accumulation
Period," the Controlled Accumulation Amount may be higher than the amount stated
above for each Transfer Date with respect to the Controlled  Accumulation Period
and will be  determined  by the Servicer in  accordance  with the Series  1997-1
Supplement  based on the  principal  payment  rates for the  Accounts and on the
investor  interests of other Series (other than certain  excluded  Series) which
are  scheduled to be in their  revolving  periods and scheduled to create Shared
Principal Collections during the Controlled  Accumulation Period and (b) for any
Transfer  Date with  respect to the  Controlled  Accumulation  Period  after the
payment in full of the Class A Investor Interest, an amount equal to the Class B
Investor Interest on such Transfer Date.

        "Accumulation  Shortfall"  means  (a) on the  first  Transfer  Date with
respect to the  Controlled  Accumulation  Period,  the  excess,  if any,  of the
Controlled  Accumulation Amount for such Transfer Date over the amount deposited
in the Principal  Funding Account as Class A Monthly Principal for such Transfer
Date and (b) on each  subsequent  Transfer  Date with respect to the  Controlled
Accumulation   Period,  the  excess,  if  any,  of  the  applicable   Controlled
Accumulation  Amount for such  subsequent  Transfer  Date plus any  Accumulation
Shortfall for the prior Transfer Date over the amount deposited in the Principal
Funding Account as Class A Monthly Principal for such subsequent Transfer Date.

        Should the Rapid Amortization  Period commence,  the  Certificateholders
will be entitled to receive monthly  payments as provided herein of principal on
each  Distribution  Date  (beginning  with the  Distribution  Date in the  month
following the month in which the Rapid  Amortization  Period commences) equal to
the product of the  applicable  Investor  Percentage  and Principal  Collections
received  during the  related  Monthly  Period  (less the amount of  Reallocated
Principal  Collections  with  respect to such  Monthly  Period  used to fund the
Required  Amounts),  plus certain amounts treated as Principal  Collections with
respect to such  Monthly  Period  (including  amounts  applied  with  respect to
Investor  Default Amounts and Investor  Charge-Offs),  plus the amount of Shared
Principal  Collections,  if any,  allocable to the Certificates  with respect to
such  Monthly   Period   (collectively,   the  "Available   Investor   Principal
Collections").  Allocations based upon the applicable Fixed Investor  Percentage
may result in deposits to the Principal  Funding  Account  during the Controlled
Accumulation Period or distributions of principal to  Certificateholders  during
the Rapid Amortization Period greater,  relative to the declining balance of the
Investor  Interest,  than  would  be the  case  if a  percentage  based  on such
declining  balance were used to determine the  percentage of  Collections  to be
deposited  or  distributed,  as the  case may be,  in  respect  of the  Investor
Interest. See "Description of the Certificates--Allocation Percentages".

        A significant decline in the amount of Receivables  generated during the
Revolving  Period  could  result  in the  occurrence  of a Pay Out Event for the
Certificateholders  and the commencement of the Rapid Amortization  Period, thus
shortening the maturity of the Certificates.  Conversely,  a significant decline
in the amount of Receivables generated during the Controlled Accumulation Period
or the Rapid  Amortization  Period  could  result in an  extension  of the final
payment  of the  Certificates.  If the  maturity  of the  Certificates  has been
shortened at a time when interest rates  generally  available are lower than the
Certificate Rates, the yield to maturity realized by

                                              23

<PAGE>



the Certificateholders  upon reinvestment at the lower prevailing interest rates
may be lower than if the Certificates  remained  outstanding  until the expected
maturity.  Conversely, if the maturity of the Certificates is extended at a time
when interest rates generally  available are higher than the Certificate  Rates,
the yield to maturity  realized by the  Certificateholders  may be lower than if
the  Certificates  had matured  when  expected  and the  Certificateholders  had
reinvested at the higher prevailing interest rates.

        The following table sets forth the highest and lowest cardholder monthly
payment rates for the  Representative  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 the prior month's
ending outstanding  receivables balance 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.

                                              24

<PAGE>



                       Cardholder Monthly Payment Rates(1)
                            Representative Portfolio

                                               Year Ended December 31,
                                               -----------------------
                                       1996             1995             1994
                                       ----             ----             ----
Lowest.......................          9.30%            9.12%            9.82%
Highest......................         11.21            11.19            13.02
Average(2)...................         10.43            10.03            11.08


(1)     Monthly payment rates represent total payments  collected during a given
        month expressed as a percentage of the prior month's ending  outstanding
        receivables.
(2)     The average  monthly  payment rates shown are expressed as an arithmetic
        average of the payment rate during each month of the period indicated.

The  amount  of  Collections  may  vary  from  month to  month  due to  seasonal
variations,  general  economic  conditions  and  payment  habits  of  individual
cardholder. There can be no assurance that Principal Collections with respect to
the Trust Portfolio,  and thus the rate at which Certificateholders could expect
to  receive  payments  of  principal  on  the  Certificates  during  either  the
Controlled Accumulation Period or the Rapid Amortization Period, will be similar
to the historical  experience set forth above.  In addition,  if a Pay Out Event
occurs, the average life and maturity of the Certificates could be significantly
reduced.

        Because  there may be a slowdown in the  payment  rate below the payment
rate used to determine the Controlled Accumulation Amounts, or because a Pay Out
Event may occur which would initiate the Rapid Amortization Period, there can be
no  assurance  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.   As   described   under    "Description   of   the
Certificates--Postponement  of Controlled Accumulation Period," the Servicer may
shorten the Controlled  Accumulation  Period and, in such event, 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.


                         RECEIVABLE YIELD CONSIDERATIONS

        The gross  revenues from finance  charges and fees billed to accounts in
the  Representative  Portfolio  for each of the three years ended  December  31,
1996, 1995 and 1994 are set forth in the following  table.  The historical yield
figures in the table are  calculated on a billed basis,  net of rebated fees and
other charges.  Collections  of Receivables  included in the Trust are 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  yields as amounts  collected  on credit  card
receivables lag behind amounts accrued and billed to cardholder.  Conversely, as
delinquencies  decrease,  cash  yields  may  exceed  accrual  yields as  amounts
collected in a current period may include  amounts accrued during prior periods.
The Transferor  believes,  however,  that during the periods  shown,  the yields
presented on an accrual basis closely  approximated  the yields 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 cash advance fees, Interchange, changes
in the delinquency  rate on the Receivables and the percentage of cardholder who
pay their balances in full each month and do not incur monthly  periodic finance
charges.



                                              25

<PAGE>



                               Revenue Experience
                            Representative Portfolio
                             (Dollars in Thousands)


                                               Year Ended December 31,
                                               -----------------------
                                       1996             1995             1994
                                       ----             ----             ----

Finance Charges and Fees
Billed(1).....................     $328,227          $263,555          $182,657
Average Receivables
Outstanding(2)................   $2,108,835        $1,649,780        $1,182,028
Yield from Finance Charges
and Fees Billed(3)(4).........       15.56%            15.98%            15.45%




(1)  Finance Charges and Fees Billed include periodic  finance  charges,  annual
     membership  fees,  late fees,  returned  check fees,  overlimit  fees,  the
     premium of any insurance  covering a cardholder's  account  balances,  cash
     advance  transaction  fees,  interchange  and  recoveries  allocable to the
     related receivables. The annual membership fees, as presented, reflect full
     recognition upon billing.

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

(3)  Yield from Finance Charges and Fees Billed is calculated as a percentage of
     the Average Receivables Outstanding.

(4)  Finance  Charges and Fees Billed in 1994 do not  include  interchange  fees
     collected  on certain  accounts  that are  included in this  Representative
     Portfolio.  The  Transferor  does not believe that the effect on Yield from
     Finance Charges and Fees Billed resulting from such exclusion is material.

        As payment  rates  decline,  the  balances  subject to monthly  periodic
finance  charges  tend to grow,  assuming  no change in the level of  purchasing
activity. Accordingly, under these circumstances,  the yield related to periodic
finance  charges  normally  increases.  As  account  balances  increase,  annual
membership fees, which remain  constant,  represent a smaller  percentage of the
aggregate account balance. See "The Credit Card Business of People's Bank".


                                        USE OF PROCEEDS

        The  net   proceeds   from  the  sale  of  the   Offered   Certificates,
approximately $ , before deduction of expenses, will be paid to PSFC, other than
$_________  thereof,  which will be deposited in the Finance  Charge Account for
the  payment  of  interest  on  the  Certificates  with  respect  to  the  first
Distribution Date. PSFC intends to distribute substantially all of the remaining
proceeds to the  Transferor  through the  declaration  and payment of a dividend
and/or a distribution of capital to the Transferor,  and the Transferor will use
such proceeds for its general corporate purposes.


                                         PEOPLE'S BANK

        People's  Bank was formed in 1842 and is  headquartered  in  Bridgeport,
Connecticut.  People's Bank is a  majority-owned  subsidiary of People's  Mutual
Holdings, which as of December 31, 1996 owns 59.9% of the issued and outstanding
common stock of People's Bank. People's Bank is chartered as a Connecticut stock
savings bank,  and, as a state  chartered  non-member  bank, is regulated by the
State of Connecticut Department of Banking and by the FDIC. People's Bank is the
largest independent bank in Connecticut, with total assets at approximately $7.6
billion,   total   liabilities  at   approximately   $7.0  billion,   and  total
stockholders' equity at approximately $618 million

                                              26

<PAGE>



as of December 31, 1996. At December 31, 1996,  People's  Bank's Tier 1 leverage
capital ratio was 7.9%,  satisfying  the minimum ratio of 4.0% to 5.0% generally
required by the FDIC.  People's  Bank is also  subject to the FDIC's  risk-based
capital  regulations,  which require  minimum ratios of Tier 1 capital and total
capital to risk- weighted assets of 4.0% and 8.0%,  respectively.  People's Bank
satisfied  these  requirements  at  December  31,  1996 with ratios of 10.0% and
13.9%,  respectively.  People's Bank  regulatory  capital ratios at December 31,
1996,   exceed  the   FDIC's   numeric   criteria   for   classification   as  a
"well-capitalized"  institution.  People's Bank's lending  activities consist of
originating  loans  secured  by  residential  and  commercial  properties,   and
extending secured and unsecured consumer and commercial loans.

        People's  Structured  Finance  Corp.  ("PSFC"),  which is currently  the
Holder of the Exchangeable  Transferor  Certificate,  is a wholly-owned  special
purpose Connecticut  subsidiary of People's Bank. In establishing PSFC, People's
Bank has taken  steps to ensure  that PSFC is a  bankruptcy-remote  corporation,
which  steps  include  (but  are not  limited  to) (a)  the  appointment  of two
independent directors to PSFC's board of directors,  (b) the creation of PSFC as
a special  purpose  subsidiary of People's  Bank  pursuant to a  certificate  of
incorporation  containing  certain  limitations  (including  restrictions on the
nature of PSFC's  business  and  restrictions  on PSFC's  ability to  commence a
voluntary case or proceeding under the United States  Bankruptcy Code or similar
state laws without the prior unanimous affirmative vote of all of its directors,
including  the  prior  unanimous  affirmative  vote of  both of its  independent
directors), and (c) the maintenance by PSFC of separate bank accounts, corporate
records  and  books  of  account.  The  Exchangeable   Transferor   Certificate,
representing  the  Transferor  Interest in the Trust,  was  transferred  to PSFC
pursuant to an Assignment  and  Assumption  Agreement,  dated as of December 15,
1995, by and between People's Bank and PSFC.


                                DESCRIPTION OF THE CERTIFICATES

        The  Offered  Certificates  will be issued  pursuant  to the  Agreement,
including the Series 1997-1  Supplement,  entered into between People's Bank, as
Transferor  of  the  Certificates  and  as  Servicer  of the  Accounts  and  the
Receivables,  and Bankers Trust Company,  as Trustee for the  certificateholders
and the holders of other undivided interests in the Trust,  substantially in the
form filed as exhibits to the Registration Statement of which this Prospectus is
a part. Pursuant to the Agreement, the Transferor has executed five Supplements,
four of which are currently outstanding in connection with the issuance of other
Series of certificates and may execute further  Supplements  thereto between the
Transferor  and  the  Trustee  in  order  to  issue   additional   Series.   See
"--Exchanges".  The  Trustee  will  provide  a copy  of the  Agreement  (without
exhibits or schedules), including each Supplement, to certificateholders without
charge upon written request.  The following  summary  describes certain terms of
the Agreement  (including the Series 1997-1  Supplement) and is qualified in its
entirety by reference to the Agreement (including the Series 1997-1 Supplement).

General

        The  Certificates  will  represent a  fractional  undivided  interest in
certain  assets of the Trust,  including  the right to receive  the  Collections
received  with  respect  to  the  Receivables  in  the  Trust  allocable  to the
Certificates and, with respect to the Offered  Certificates,  the benefit of the
Interest Rate Caps. The property of the Trust consists of the  Receivables,  all
monies  due or to  become  due  thereunder,  all  proceeds  of the  Receivables,
Interchange, Recoveries, all monies on deposit in the Collection Account and the
Excess Funding Account, funds on deposit in accounts established pursuant to the
Series 1997-1  Supplement,  funds on deposit in any Series accounts  established
for the benefit of certificateholders other than the Certificateholders pursuant
to the related  Supplement,  funds on deposit and securities held in the Reserve
Account  for the benefit of the Class A  Certificateholders,  the benefit of the
Interest Rate Caps, the  Collateral  Interest and any other  Enhancement  issued
with  respect to any  additional  Series  (the  drawing on,  withdrawal  from or
payment on such Enhancement, and the funds on deposit in any Series account with
respect to any additional Series, will not be available to  Certificateholders).
The Trust will include the Receivables  from  Additional  Accounts and Automatic
Additional Accounts which may be added from

                                              27

<PAGE>



time to time  pursuant  to the terms of the  Agreement  and will not include the
Receivables  from any Removed  Accounts which may be removed from the Trust from
time to time pursuant to the terms of the Agreement.

        Payments  of  interest  and  principal  will be  made  on  each  related
Distribution  Date to  Offered  Certificateholders  in whose  names the  Offered
Certificates   were  registered  as  of  (i)  the  business  day  preceding  the
Distribution Date with respect to book-entry  Offered  Certificates and (ii) the
last day of the calendar month preceding such  Distribution Date with respect to
Definitive  Certificates (each, a "Record Date"), and to the Collateral Interest
Holder.  Interest will be distributed to Certificateholders on the fifteenth day
of each month (or,  if such day is not a business  day,  on the next  succeeding
business day) (each, a "Distribution  Date"),  commencing May 15, 1997.  Monthly
Interest  on the  Class A  Certificates  and the  Class B  Certificates  will be
distributed to each Offered  Certificateholder  in an amount equal to the sum of
(v) the product of (a) the applicable  Offered  Certificate Rate, (b) the actual
number of days in the related Interest Period or Initial Interest Period divided
by 360 and (c) the lesser of the Class A Adjusted Investor Interest or the Class
B Investor Interest,  as the case may be, as of the preceding  Distribution Date
(or, in the case of the first  Distribution  Date, the Class A Initial  Investor
Interest or the Class B Initial  Investor  Interest,  as the case may be), after
giving effect to all payments,  deposits and  withdrawals  on such  Distribution
Date, and the Expected  Class A Principal or the Expected Class B Principal,  as
the case may be, as of the preceding Distribution Date, plus (w) with respect to
the Class A  Certificates,  the Class A Covered Amount for the related  Interest
Period,  plus (x) the product of (a) the Class A Excess Principal or the Class B
Excess Principal,  as the case may be, (b) the lesser of the applicable  Offered
Certificate  Rate and either % for the Class A Certificates or % for the Class B
Certificates,  and (c) the actual number of days in the related  Interest Period
divided by 360, plus (y) to the extent permitted by applicable law, any interest
accrued on such Offered Certificates  (including interest on any overdue Class A
Monthly  Interest  or Class B Monthly  Interest,  as the case may be) during any
prior   accrual   period   which   has   not   been   distributed   to   Offered
Certificateholders,  plus  (z) to the  extent  that  there is  available  Excess
Spread, any Class A Excess Interest or any Class B Excess Interest,  as the case
may be. Class A Monthly  Interest and Class B Monthly  Interest will accrue from
and including the  Distribution  Date  occurring in the preceding  month (in the
case of the first Distribution Date, from and including the Closing Date) to and
including the day preceding the current  Distribution Date. Interest payments on
the  Offered  Certificates  will be derived  from  Finance  Charge  Collections,
amounts  paid under the  Interest  Rate Caps,  Principal  Collections  otherwise
allocable to the  Collateral  Interest and, for the Class A  Certificateholders,
withdrawals  from  the  Reserve  Account  and  Principal  Collections  otherwise
allocable to the Class B Certificates. Allocations of Finance Charge Collections
with  respect  to any  Distribution  Date will not  exceed  the  product  of the
Investor  Percentage  with  respect  to  Finance  Charge  Receivables  and  such
Collections.

        Each of the  Class A  Certificates  and the  Class B  Certificates  will
initially be represented by Offered  Certificates  registered in the name of the
nominee  of  DTC  (together  with  any  successor  depository  selected  by  the
Transferor,   the   "Depository")   except  as  set  forth  below.  The  Offered
Certificates  will be available for purchase in minimum  denominations of $1,000
and integral  multiples  thereof in book-entry  form.  The  Transferor  has been
informed by DTC that DTC's nominee will be Cede.  Accordingly,  Cede is expected
to be the holder of record of the Offered  Certificates.  No Offered Certificate
Owner  acquiring  an interest in the  Offered  Certificates  will be entitled to
receive  a  certificate  representing  such  person's  interest  in the  Offered
Certificates.  Unless and until  Definitive  Certificates  are issued  under the
limited  circumstances  described  herein,  all references  herein to actions by
Offered Certificateholders shall refer to actions taken by DTC upon instructions
from  its  Participants  (as  defined  below),  and  all  references  herein  to
distributions,  notices,  reports and  statements to Offered  Certificateholders
shall refer to distributions, notices, reports and statements to DTC or Cede, as
the  registered  holder of the  Offered  Certificates,  as the case may be,  for
distribution to Offered Certificate Owners in accordance with DTC procedures.
See "--Book-Entry Registration" and "--Definitive Certificates".

        Application  will  be  made to list  the  Class  A  Certificates  on the
Luxembourg Stock Exchange.

        In the event that Definitive Certificates are issued, a Certificate that
is  mutilated,  destroyed,  lost or stolen may be exchanged or replaced,  as the
case may be, at the offices of the Transfer  Agent and Registrar or, in the case
of  the  Class  A  Certificates,  the  co-transfer  agent  and  co-registrar  in
Luxembourg upon presentation of the Certificate

                                              28

<PAGE>



or satisfactory evidence of the destruction,  loss or theft thereof the Transfer
Agent  and  Registrar  or  to  the  co-  transfer  agent  and  co-registrar,  as
applicable. An indemnity satisfactory to the Transfer Agent and Registrar or the
co-transfer agent and  co-registrar,  as the case may be, and the Trustee may be
required at the expense of the Offered  Certificateholder  before a  replacement
Offered  Certificate will be issued. The  Certificateholder  will be required to
pay any tax or  other  governmental  charge  imposed  in  connection  with  such
exchange or replacement and any other expenses  (including the fees and expenses
of the Trustee and either the Transfer  Agent and  Registrar or the  co-transfer
agent and co-registrar, as applicable) connected therewith.

Determination of LIBOR

        The Trustee will  determine  LIBOR for each Interest  Period (as defined
below) following the Initial Interest Period. For purposes of calculating LIBOR,
"London Banking Day" is any day on which  commercial banks are open for business
(including dealings in foreign exchange and deposits in U.S. dollars) in London.

        "LIBOR" means,  for a specific  Interest  Period (other than the Initial
Interest  Period),  the rate for deposits in U.S.  dollars for a period equal to
one month  (commencing on the first day of an Interest  Period) which appears on
Telerate  Page 3750 (as defined  below) as of 11:00 a.m.,  London  time,  on the
LIBOR  Determination  Date (as defined below) for such Interest Period.  If such
rate does not appear on Telerate Page 3750,  the rate for such  Interest  Period
will be determined on the basis of the rates at which  deposits in U.S.  dollars
are offered by the Reference  Banks (as defined  below) at  approximately  11:00
a.m., London time, on such LIBOR Determination Date to prime banks in the London
interbank market for a period equal to one month (commencing on the first day of
such Interest  Period).  The Trustee will request the principal London office of
each of the Reference  Banks to provide a quotation of its rate. If at least two
such  quotations  are provided,  the rate for such  Interest  Period will be the
arithmetic mean of the quotations.  If fewer than two quotations are provided as
requested,  the rate for such Interest Period will be the arithmetic mean of the
rates  quoted by major  banks in New York  City,  selected  by the  Trustee,  at
approximately  11:00 a.m., New York City time, on the first day of such Interest
Period for loans in U.S. dollars to leading European banks for a period equal to
one month (commencing on the first day of such Interest Period).

        "Interest Period" means, with respect to any Distribution Date, a period
from and  including  the  preceding  Distribution  Date to and including the day
immediately  preceding  such  Distribution  Date;  provided,  however,  that the
Initial Interest Period will commence on the Closing Date.

        "LIBOR  Determination  Date" means with respect to any Interest  Period,
the second London Banking Day preceding the first day of each Interest Period.

        "Reference  Banks" means four major banks in the London interbank market
selected by the Trustee.

        "Telerate  Page 3750" means the display page  currently so designated on
the Dow Jones  Telerate  Service (or such other page as may replace that page on
that service for the purpose of displaying comparable rates or prices).

The Interest Rate Caps

        On the Closing Date,  the Trustee will enter into the Interest Rate Caps
with the Interest Rate Cap Provider. The Class A Interest Rate Cap and the Class
B  Interest  Rate  Cap  will  be  for  the  exclusive  benefit  of the  Class  A
Certificateholders and the Class B Certificateholders, respectively.

        The  notional  amount of the  Class A  Interest  Rate Cap (the  "Class A
Notional Amount") will at all times be equal to the amount of the Expected Class
A Principal. Pursuant to the Class A Interest Rate Cap, on each Transfer Date on
which the Class A Certificate  Rate for the related Interest Period exceeds [ ]%
(the "Class A Cap Rate"),  the Interest Rate Cap Provider will make a payment to
the Trustee, on behalf of the Trust, in an

                                              29

<PAGE>



amount equal to the product of (i) such excess, (ii) the Class A Notional Amount
as of such  Transfer  Date and (iii) the  actual  number of days in the  related
Monthly  Period  divided by 360. The Class A Interest Rate Cap will terminate on
the day following the Class A Scheduled Payment Date;  provided,  however,  that
the  Class A  Interest  Rate Cap may be  terminated  at an  earlier  date if the
Trustee  has  obtained  a  substitute  interest  rate  cap or  entered  into  an
alternative  arrangement  satisfactory to the Rating Agency,  which in each case
will not result in the  reduction  or  withdrawal  of the rating of the  Offered
Certificates  (such substitute  interest rate cap, a "Replacement  Interest Rate
Cap"; such alternative arrangement, a "Qualified Substitute Arrangement").

        The  notional  amount of the  Class B  Interest  Rate Cap (the  "Class B
Notional Amount") will at all times be equal to the amount of the Expected Class
B Principal. Pursuant to the Class B Interest Rate Cap, on each Transfer Date on
which the Class B Certificate  Rate for the related Interest Period exceeds [ ]%
(the "Class B Cap Rate"),  the Interest Rate Cap Provider will make a payment to
the  Trustee,  on behalf of the Trust,  in an amount equal to the product of (i)
such excess, (ii) the Class B Notional Amount as of such Transfer Date and (iii)
the actual  number of days in the related  Monthly  Period  divided by 360.  The
Class B  Interest  Rate Cap will  terminate  on the day  following  the  Class B
Scheduled Payment Date;  provided,  however,  that the Class B Interest Rate Cap
may be  terminated  at an earlier date if the Trustee has obtained a Replacement
Interest Rate Cap or entered into a Qualified Substitute Arrangement.

        In the  event  that the  rating of the  Interest  Rate Cap  Provider  is
reduced or withdrawn,  as specified in the Interest Rate Caps,  the Trustee,  at
the direction of the Servicer,  shall use its best efforts  either to obtain for
each such Interest  Rate Cap a Replacement  Interest Rate Cap, at the expense of
the  Interest  Rate  Cap  Provider,  or to  enter  into a  Qualified  Substitute
Arrangement.

        The  Trustee,  on behalf of the  Trust,  may sell all or a portion of an
Interest  Rate Cap in an amount  equal to the excess on such date of the Class A
Notional Amount or the Class B Notional Amount, as applicable,  over the Class A
Investor  Interest or the Class B Investor  Interest,  respectively,  subject to
(among other  things)  Rating Agency  confirmation  of the rating of the related
class of  Offered  Certificates.  Funds  from any such sale will be  applied  as
Finance   Charge   Collections   allocable  to  the  related  class  of  Offered
Certificates in accordance with the allocations described below in "--Allocation
of Funds."

The Interest Rate Cap Provider

        The following  information  has been obtained from the Interest Rate Cap
Provider  and has not been  verified by People's  Bank or the  Underwriters.  No
representation  or warranty is made by People's  Bank or the  Underwriters  with
respect thereto.

        [To follow]

Book-Entry Registration

        Offered  Certificateholders  may hold their Offered Certificates through
DTC (in the United States) or Cedel or Euroclear (in Europe), which in turn hold
through DTC, if they are  participants  of such systems,  or indirectly  through
organizations that are participants in such systems.

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

        DTC is a  limited-purpose  trust company organized under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation" within the meaning of the New York Uniform Commercial

                                              30

<PAGE>



Code, and a "clearing agency"  registered  pursuant to the provisions of Section
17A  of  the  Exchange  Act.  DTC  was  created  to  hold   securities  for  its
participating   organizations   ("Participants"   or  "DTC   Participants")  and
facilitate  the clearance and  settlement  of  securities  transactions  between
Participants   through   electronic   book-entry  changes  in  accounts  of  its
Participants,   thereby   eliminating   the  need  for   physical   movement  of
certificates.  Participants  include  securities  brokers and  dealers  (who may
include the  underwriters  of any Series),  banks,  trust companies and clearing
corporations and may include certain other organizations. Indirect access to the
DTC system also is available to others such as banks, brokers, dealers and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly (the "Indirect Participants").

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

        Cross-market  transfers  between persons holding  directly or indirectly
through DTC in the United  States,  on the one hand,  and directly or indirectly
through Cedel  Participants  or Euroclear  Participants,  on the other,  will be
effected in DTC in accordance with DTC rules on behalf of the relevant  European
international  clearing system by its  Depositary;  however,  such  cross-market
transactions  will require  delivery of  instructions  to the relevant  European
international  clearing system by the  counterparty in such system in accordance
with its rules and procedures  and within its  established  deadlines  (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets its  settlement  requirements,  deliver  instructions  to its
Depositary to take action to effect final settlement on its behalf by delivering
or receiving  securities  in DTC, and making or receiving  payment in accordance
with normal  procedures for same-day funds  settlement  applicable to DTC. Cedel
Participants and Euroclear Participants may not deliver instructions directly to
the Depositaries.

        Because of  time-zone  differences,  credits of  securities  in Cedel or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant Cedel
Participant  or Euroclear  Participant  on such  business  day. Cash received in
Cedel or  Euroclear  as a result of sales of  securities  by or  through a Cedel
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
Cedel or Euroclear cash account only as of the business day following settlement
in DTC. See Annex II.

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

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

                                              31

<PAGE>




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

        DTC has advised the Transferor that it will take any action permitted to
be  taken  by an  Offered  Certificateholder  under  the  Agreement  only at the
direction  of one or more  Participants  to whose  account  with DTC the Offered
Certificates are credited.  Additionally, DTC has advised the Transferor that it
will take such actions with  respect to  specified  percentages  of the Investor
Interest only at the direction of and on behalf of  Participants  whose holdings
include  undivided  interests that satisfy such specified  percentages.  DTC may
take conflicting actions with respect to other undivided interests to the extent
that such actions are taken on behalf of  Participants  whose  holdings  include
such undivided interests.

        Cedel Bank,  societe anonyme ("Cedel") is incorporated under the laws of
Luxembourg  as  a  professional  depository.  Cedel  holds  securities  for  its
participating organizations ("Cedel Participants") and facilitates the clearance
and settlement of securities  transactions  between Cedel  Participants  through
electronic  book-entry  changes  in  accounts  of  Cedel  Participants,  thereby
eliminating the need for physical movement of certificates.  Transactions may be
settled by Cedel in any of 36 currencies, including United States dollars. Cedel
provides  to  its  Cedel   Participants,   among  other  things,   services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities and securities lending and borrowing.  Cedel interfaces with domestic
markets in several countries. As a professional depository,  Cedel is subject to
regulations  by  the  Luxembourg  Monetary  Institute.  Cedel  Participants  are
recognized  financial  institutions  around the world,  including  underwriters,
securities brokers and dealers,  banks, trust companies,  clearing  corporations
and certain other  organizations  and may include the underwriters of any Series
of certificates.  Indirect access to Cedel is also available to others,  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a Cedel Participant, either directly or indirectly.

        The  Euroclear  System (the  "Euroclear  System") was created in 1968 to
hold   securities  for   participants  of  the  Euroclear   System   ("Euroclear
Participants")   and  to  clear  and  settle   transactions   between  Euroclear
Participants  through  simultaneous   electronic   book-entry  delivery  against
payment,  thereby eliminating the need for physical movement of certificates and
any  risk  from  lack  of   simultaneous   transfers  of  securities  and  cash.
Transactions may now be settled in any of 34 currencies, including United States
dollars.  The  Euroclear  System  includes  various  other  services,  including
securities lending and borrowing and interfaces with domestic markets in several
countries generally similar to the arrangements for cross-market  transfers with
DTC described  above.  The Euroclear System is operated by Morgan Guaranty Trust
Company of New York,  Brussels,  Belgium  office (the  "Euroclear  Operator"  or
"Euroclear"),  under contract with Euroclear  Clearance System,  S.C., a Belgian
cooperative corporation (the "Cooperative"). All operations are conducted by the
Euroclear  Operator,   and  all  Euroclear  securities  clearance  accounts  and
Euroclear  cash  accounts  are accounts  with the  Euroclear  Operator,  not the
Cooperative.  The  Cooperative  establishes  policy for the Euroclear  System on
behalf  of  Euroclear   Participants.   Euroclear   Participants  include  banks
(including central banks), securities brokers and dealers and other professional
financial  intermediaries  and may  include  the  underwriters  of any Series of
certificates. Indirect access to the Euroclear System is also available to other
firms that clear through or maintain a custodial  relationship  with a Euroclear
Participant, either directly or indirectly.

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

        Securities  clearance  accounts  and cash  accounts  with the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "Terms and Conditions"). The Terms and Conditions govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities and cash from the Euroclear System, and

                                              32

<PAGE>



receipts of payments with respect to securities  in the  Euroclear  System.  All
securities  in the  Euroclear  System  are  held  on a  fungible  basis  without
attribution of specific  certificates to specific securities clearance accounts.
The  Euroclear  Operator acts under the Terms and  Conditions  only on behalf of
Euroclear Participants and has no record of or relationship with persons holding
through Euroclear Participants.

        Distributions with respect to Offered Certificates held through Cedel or
Euroclear  will be  credited  to the  cash  accounts  of Cedel  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  system's  rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  See Annex II. Cedel or the Euroclear Operator, as the case may be,
will take any other action permitted to be taken by an Offered Certificateholder
under the Agreement on behalf of a Cedel Participant or a Euroclear  Participant
only in accordance  with its relevant  rules and  procedures  and subject to its
Depositary's ability to effect such actions on its behalf through DTC.

        Although  DTC,   Cedel  and  Euroclear  have  agreed  to  the  foregoing
procedures  in order to  facilitate  transfers  of  Offered  Certificates  among
participants  of DTC,  Cedel  and  Euroclear,  they are under no  obligation  to
perform or  continue  to perform  such  procedures  and such  procedures  may be
discontinued at any time.

Definitive Certificates

        The   Offered   Certificates   will  be  issued  in  fully   registered,
certificated form to Offered  Certificate Owners or their nominees  ("Definitive
Certificates"),  rather than to DTC or its nominee,  only if (i) the  Transferor
advises the Trustee in writing that DTC is no longer willing or able to properly
discharge  its  responsibilities  as  Depository  with  respect  to the  Offered
Certificates,  and the Trustee or the Transferor is unable to locate a qualified
successor,  (ii)  the  Transferor,  at  its  option,  elects  to  terminate  the
book-entry  system  through  DTC or (iii)  after the  occurrence  of a  Servicer
Default,  Offered  Certificate Owners  representing not less than 50% of each of
the Class A  Investor  Interest  and the Class B  Investor  Interest  advise the
Trustee and DTC  through  Participants  in writing  that the  continuation  of a
book-entry system through DTC (or a successor  thereto) is no longer in the best
interests of the Offered Certificate Owners.

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

        Distribution of principal and interest on the Offered  Certificates will
be made by the "Paying Agent" (as defined in the Agreement)  directly to Holders
of Definitive  Certificates  in accordance  with the procedures set forth herein
and in the Agreement. During the Revolving Period, interest payments, and during
either  Amortization  Period,  interest and principal payments in respect of the
Offered  Certificates,  will be made to Offered  Certificateholders  as provided
herein on each  Distribution  Date to the holders in whose names the  Definitive
Certificates  were  registered  at the close of business  on the related  Record
Date.  Distributions  will be made by check mailed to the address of such Holder
as it appears on the  certificate  register.  The final  payment on any  Offered
Certificate  (whether  Definitive   Certificates  or  the  Offered  Certificates
registered in the name of Cede representing the Offered Certificates),  however,
will be made only upon presentation and surrender of such Offered Certificate at
the office or agency  specified in the notice of final  distribution  to Offered
Certificateholders.  The Trustee will provide such notice to registered  Offered
Certificateholders  not later  than the  fifth  day of the  month of such  final
distributions.

        Definitive  Certificates  will be transferable  and  exchangeable at the
offices of the "Transfer  Agent and  Registrar"  (as defined in the  Agreement),
which  shall  initially  be Bankers  Trust  Company.  No service  charge will be
imposed for any registration of transfer or exchange, but the Transfer Agent and
Registrar may require payment

                                              33

<PAGE>



of a sum  sufficient to cover any tax or other  governmental  charge  imposed in
connection  therewith.  The Transfer  Agent and  Registrar,  as the case may be,
shall not be  required  to register  the  transfer  or  exchange  of  Definitive
Certificates for a period of 15 days preceding the due date for any payment with
respect to such Definitive Certificates.

Interest Payments

        Interest  will  accrue on the Class A Investor  Interest  at the Class A
Certificate Rate and on the Class B Investor Interest at the Class B Certificate
Rate during each Interest Period  following the Initial Interest Period and will
accrue  on the  Class A  Investor  Interest  at a rate of % per annum and on the
Class B Investor  Interest at a rate of % per annum during the Initial  Interest
Period. Interest will be distributed on [ ], 1997, and on each Distribution Date
thereafter to  Certificateholders.  Interest on the Class A Certificates will be
distributed  in the  amount  of the sum of (v) the  product  of (a) the  Class A
Certificate Rate, (b) the lesser of the Class A Adjusted Investor Interest as of
the preceding Distribution Date (or, in the case of the first Distribution Date,
the Class A Initial  Investor  Interest)  after giving  effect to all  payments,
deposits and  withdrawals  on such  Distribution  Date and the Expected  Class A
Principal as of the preceding  Distribution  Date,  and (c) the actual number of
days in the related Interest Period divided by 360, plus (w) the Class A Covered
Amount for the related Interest Period,  plus (x) an amount equal to the product
of (a) the Class A Excess  Principal,  (b) the lesser of the Class A Certificate
Rate  and [ ]% per  annum,  and (c) the  actual  number  of days in the  related
Interest  Period  divided by 360  (clauses  (v), (w) and (x)  collectively,  the
"Class A Monthly Interest"), plus (y) to the extent permitted by applicable law,
any interest  accrued on such  Certificates  (including  interest on any overdue
Class A Monthly  Interest  calculated at a default rate of interest)  during any
prior accrual period which has not been  distributed to the  Certificateholders,
plus (z) to the extent that there is available Excess Spread, an amount equal to
the product of (a) the amount by which the Class A Certificate Rate exceeds [ ]%
per annum, (b) the Class A Excess  Principal,  if any, and (c) the actual number
of days in the  related  Interest  Period  divided  by 360 (the  "Class A Excess
Interest").

        In the case of the Class B Certificates, interest will be distributed in
the amount of the sum of (w) the  product of (a) the Class B  Certificate  Rate,
(b) the lesser of the Class B Investor Interest as of the preceding Distribution
Date  (or,  in the case of the  first  Distribution  Date,  the  Class B Initial
Investor Interest) after giving effect to all payments, deposits and withdrawals
on such Distribution Date and the Expected Class B Principal as of the preceding
Distribution  Date,  and (c) the actual  number of days in the related  Interest
Period  divided by 360, plus (x) an amount equal to the product of (a) the Class
B Excess Principal,  (b) the lesser of the Class B Certificate Rate and [ ]% per
annum,  and (c) the actual number of days in the related Interest Period divided
by 360 (collectively,  the "Class B Monthly  Interest"),  plus (y) to the extent
permitted  by  applicable  law,  any  interest  accrued  on  such   Certificates
(including  interest on any overdue  Class B Monthly  Interest  calculated  at a
default rate of interest) during any prior accrual period not distributed to the
Certificateholders,  plus  (z) to the  extent  that  there is  available  Excess
Spread,  an amount  equal to the  product of (a) the amount by which the Class B
Certificate  Rate exceeds [ ]% per annum, (b) the Class B Excess  Principal,  if
any, and (c) the actual number of days in the related Interest Period divided by
360 (the "Class B Excess Interest").

        "Expected  Class A  Principal"  means the amount of the Class A Adjusted
Investor  Interest  equal  to  (a)  on  each  date  to  but  excluding  the  [ ]
Distribution Date (the "Initial Expected Class A Accumulation  Date"), the Class
A Initial  Investor  Interest,  and (b) on each date thereafter  through but not
including  the Class A Expected  Final  Distribution  Date,  the Class A Initial
Investor Interest less the product of (i) the Controlled Accumulation Amount and
the number of Distribution  Dates occurring from and including the Initial Class
A Expected  Accumulation Date, and (c) on each date thereafter,  zero. "Expected
Class B  Principal"  means the amount of the Class B Investor  Interest  that is
equal to (a) the Class B Initial Investor Interest on each date to but excluding
the Class B  Scheduled  Payment  Date,  and (b) on each date  thereafter,  zero.
"Class A Excess  Principal" and "Class B Excess  Principal"  (collectively,  the
"Excess  Principal") mean on any date of  determination  the amount by which the
Class A Adjusted  Investor Interest or the Class B Investor Interest exceeds the
Expected  Class A Principal  or the Expected  Class B  Principal,  respectively,
after giving effect to all payments, deposits and withdrawals on such date.


                                              34

<PAGE>



        Any amounts in respect of  distributable  interest  specified in clauses
(z) above with respect to the Class A Certificates  and the Class B Certificates
that are unpaid on the Distribution  Date following the Interest Period in which
they accrued will not be carried over to future Distribution Dates.

        Interest  payments up to the Class A Monthly Cap Rate Interest and Class
B Monthly Cap Rate Interest on any Distribution Date will be funded from Finance
Charge  Collections  allocated  to the  Class A  Certificates  and  the  Class B
Certificates,  respectively,  with respect to the preceding Monthly Period,  and
interest  payments  up to the  Class  A  Coverage  Amount  will be  funded  from
Principal  Funding  Investment  Proceeds and amounts  withdrawn from the Reserve
Account.  Payments of any Class A Monthly Cap Rate Interest, Class B Monthly Cap
Rate Interest and the Class A Coverage Amount remaining unpaid after application
of such  available  funds will be paid from  Excess  Spread  and Shared  Finance
Charge Collections  allocated to the Certificates.  The Class A Monthly Interest
in excess of the sum of the Class A Monthly  Cap Rate  Interest  and the Class A
Coverage  Amount and Class B Monthly  Interest  in excess of the Class B Monthly
Cap Rate Interest  will be funded from payments made pursuant to,  respectively,
the  Class A  Interest  Rate Cap and the  Class B  Interest  Rate  Cap  and,  if
necessary,  Excess Spread and Shared Finance Charge  Collections.  To the extent
the sum of (w) the  applicable  Floating  Investor  Percentage of Finance Charge
Collections during the preceding Monthly Period, (x) with respect to the Class A
Coverage Amount,  Principal  Funding  Investment  Proceeds and amounts withdrawn
from the Reserve Account,  and (y) Shared Finance Charge  Collections  allocated
and available to the  Certificates  is  insufficient to pay such Class A Monthly
Cap Rate  Interest  and  Class B  Monthly  Cap Rate  Interest  and such  Class A
Coverage  Amount,  then (i)  Reallocated  Principal  Collections  (to the extent
available) will be used to make such payments to the Class A  Certificates,  and
(ii)  Reallocated  Collateral  Principal  Collections (to the extent  available)
remaining  after such payments to the Class A Certificates  will be used to make
such payments to the Class B Certificates.

Principal Payments

        During the  Revolving  Period (which begins on the Closing Date and ends
on the day before the Controlled  Accumulation  Period or the Rapid Amortization
Period  begins),  unless a reduction  in the  Required  Collateral  Interest has
occurred, no principal payments will be made to Certificateholders and Principal
Collections  allocable  to  the  Investor  Interest  will,  subject  to  certain
limitations,  including the allocation of any Reallocated  Principal Collections
to pay the Class A Required Amount and the Class B Required  Amount,  be treated
as  Shared  Principal  Collections.  On  each  Transfer  Date  relating  to  the
Controlled  Accumulation  Period,  the  Trustee  will  deposit in the  Principal
Funding  Account  an  amount  equal to the least of (a) the  Available  Investor
Principal  Collections  with respect to the preceding  Monthly  Period,  (b) the
applicable  Controlled  Deposit  Amount  and (c) the Class A  Adjusted  Investor
Interest  prior to any deposits on such date.  Amounts in the Principal  Funding
Account will be deposited in the Distribution Account for payment to the Class A
Certificateholders  on the  Class  A  Scheduled  Payment  Date.  If the  Class A
Investor  Interest has been paid in full on the Class A Scheduled  Payment Date,
on the Transfer Date immediately  following the Class A Scheduled  Payment Date,
amounts equal to the lesser of (a) the Available Investor Principal  Collections
with  respect  to the  preceding  Monthly  Period  and (b) the Class B  Investor
Interest will be deposited in the  Distribution  Account for distribution to the
Class B  Certificateholders.  Such amounts in the  Distribution  Account will be
paid to the Class B Certificateholders on the Class B Scheduled Payment Date. On
each  Transfer  Date,  if a reduction  in the Required  Collateral  Interest has
occurred,   any  Available  Investor  Principal   Collections   remaining  after
application to the Offered  Certificates as described  herein will be applied in
accordance  with the Loan  Agreement  to reduce the  Collateral  Interest to the
Required Collateral  Interest.  During the Controlled  Accumulation Period until
the final  principal  payment is made to the  Collateral  Interest  Holder,  the
portion of  Available  Investor  Principal  Collections  not  applied to Class A
Monthly Principal,  Class B Monthly Principal or Collateral Monthly Principal on
a Transfer Date will generally be treated as Shared Principal Collections.

        "Available  Investor Principal  Collections"  means, with respect to any
Monthly  Period,  an  amount  equal to the sum of (a)(i)  Principal  Collections
received  during such Monthly Period and certain other amounts  allocable to the
Investor Interest,  minus (ii) the amount of Reallocated  Principal  Collections
with respect to such Monthly

                                              35

<PAGE>



Period  used to fund  the  Required  Amounts,  plus  (b)  any  Shared  Principal
Collections  from other Series that are  allocated to Series 1997-1 with respect
to such Monthly Period.

        During the Controlled  Accumulation Period, the Trustee at the direction
of the Servicer shall transfer  Principal  Collections  (other than  Reallocated
Principal  Collections) and Shared Principal  Collections from other Series,  if
any,  allocated to the Certificates  from the Principal Account to the Principal
Funding Account as described under  "--Application  of Collections."  Investment
earnings  (net of  investment  losses and  expenses)  on funds on deposit in the
Principal Funding Account (the "Principal Funding Investment  Proceeds") will be
used to pay interest on the Class A  Certificates  up to an amount (the "Class A
Covered  Amount")  equal  to,  for each  Transfer  Date,  the  product  of (a) a
fraction,  the  numerator  of which is the actual  number of days in the related
Interest Period and the denominator of which is 360, (b) the Class A Certificate
Rate in effect with respect to the related Interest Period and (c) the Principal
Funding  Account  Balance as of the  preceding  Distribution  Date after  giving
effect to all payments,  deposits and withdrawals on such Distribution Date. If,
for any Transfer Date, the Principal Funding  Investment  Proceeds are less than
the  Class A  Covered  Amount,  the  amount  of such  deficiency  (the  "Class A
Principal  Funding  Investment  Shortfall")  will be  withdrawn,  to the  extent
available,  from the Reserve Account and deposited in the Finance Charge Account
and included as Class A Available Funds for such Transfer Date.

        On each Distribution Date with respect to the Rapid Amortization Period,
the  Class A  Certificateholders  will be  entitled  to  receive  the sum of the
Available Investor Principal Collections for the related Monthly Period plus, if
the  Rapid   Amortization   Period  commences  after  the  commencement  of  the
Accumulation  Period, the Principal Funding Account Balance,  in an amount up to
the  Class A  Investor  Interest  until  the  earliest  of the date the  Class A
Certificates are paid in full, the Scheduled Series 1997-1  Termination Date and
the  termination  of the  Trust.  After  payment in full of the Class A Investor
Interest,  the Class B  Certificateholders  will be  entitled to receive on each
Distribution  Date with respect to the Rapid  Amortization  Period the Available
Investor  Principal  Collections  until  the  earliest  of the date the  Class B
Certificates are paid in full, the Scheduled Series 1997-1  Termination Date and
the  termination  of the  Trust.  After  payment in full of the Class B Investor
Interest,  the  Collateral  Interest  Holder will be entitled to receive on each
Transfer Date (other than the Transfer Date prior to the Scheduled Series 1997-1
Termination  Date) and on the Scheduled  Series  1997-1  Termination  Date,  the
Available  Investor  Principal  Collections  until the  earliest of the date the
Collateral  Interest is paid in full,  the Scheduled  Series 1997-1  Termination
Date and the  termination  of the  Trust.  See "--Pay  Out  Events"  below for a
discussion  of  events  which  might  lead  to the  commencement  of  the  Rapid
Amortization  Period.  See  "--Application  of Collections" and "--Allocation of
Funds" below for a discussion of the method by which  Principal  Collections and
Shared Principal  Collections available to the Certificates are allocated during
either the Controlled Accumulation Period or the Rapid Amortization Period.

Postponement of Controlled Accumulation Period

        Upon written  notice to the Trustee,  the Servicer may elect to postpone
the commencement of the Controlled Accumulation Period, and extend the length of
the Revolving Period,  subject to certain  conditions  including those set forth
below.  The  Servicer may make such  election  only if the  Accumulation  Period
Length  (determined  as described  below) is less than fourteen  months.  On the
Determination  Date  immediately  preceding the [ ] Distribution  Date, and each
Determination Date thereafter,  until the Controlled Accumulation Period begins,
the Servicer  will  determine the  "Accumulation  Period  Length",  which is the
number of whole  months  expected  to be  required  to fully fund the  Principal
Funding  Account no later than the Transfer Date preceding the Class A Scheduled
Payment  Date,  based on (a) the monthly  Principal  Collections  expected to be
distributable to certificateholders of all Series,  assuming a principal payment
rate  no  greater  than  the  lowest  monthly  principal  payment  rate  on  the
Receivables  for the  preceding  twelve  months and (b) the amount of  principal
expected to be  distributable  to  certificateholders  of all Series  (excluding
certain other Series)  which are not expected to be in their  revolving  periods
during the Controlled  Accumulation Period. If the Accumulation Period Length is
less than  fourteen  months,  the  Servicer  may,  at its option,  postpone  the
commencement  of the  Controlled  Accumulation  Period  such that the  number of
months included in the Controlled Accumulation Period will be equal to or exceed
the Accumulation  Period Length.  The effect of the foregoing  calculation is to
permit the reduction of the length

                                              36

<PAGE>



of the Controlled  Accumulation Period based on the investor interest of certain
other Series which are  scheduled to be in their  revolving  periods  during the
Controlled  Accumulation  Period and on increases in the principal  payment rate
occurring  after  the  Closing  Date.  The  Accumulation  Period  Length  of the
Controlled  Accumulation  Period  will not be  determined  to be less  than four
months.

Subordination

        The  Class B  Investor  Interest  and the  Collateral  Interest  will be
subordinated  to the extent  necessary to fund certain  payments with respect to
the  Class  A  Certificates.  In  addition,  the  Collateral  Interest  will  be
subordinated  to the extent  necessary to fund certain  payments with respect to
the Class B  Certificates.  No payment of principal  will be made to the Class B
Certificateholders  until  the Class A  Investor  Interest  is paid in full.  No
payment of principal will be made to the Collateral  Interest Holder on any date
until all payments of principal to the Class A Certificateholders  and the Class
B  Certificateholders  to be made on such date have been paid or provided for in
full;  provided,  however,  that on each  Transfer  Date,  if a reduction of the
Required Collateral Interest has occurred,  payments of principal may be made to
the  Collateral  Interest  Holder  prior to or  concurrently  with  payments  of
principal  to Class A  Certificateholders  and  Class B  Certificateholders.  In
addition,  payment of the Required  Amounts,  which  includes  payments to cover
shortfalls  in respect of (among other  things)  interest and Monthly  Servicing
Fees,   will  be  made  on  each   Distribution   Date  first  to  the  Class  A
Certificateholders  and then to the Class B  Certificateholders.  No  payment of
interest will be made to the  Collateral  Interest  Holder on any date until the
Class A Required  Amount and the Class B Required  Amount,  if any, on such date
have been paid in full. Certain principal  payments  otherwise  allocable to the
Collateral Interest Holder and, if the foregoing are insufficient,  allocable to
the   Class  B   Certificateholders   may  be   reallocated   to  the   Class  A
Certificateholders,  and certain principal payments  otherwise  allocable to the
Collateral Interest Holder may be reallocated to the Class B Certificateholders;
and, as a result of such  reallocations,  the  Collateral  Interest  and, if the
Collateral  Interest has been reduced to zero, the Class B Investor Interest may
thereby decrease.  To the extent one or both of the Collateral  Interest and the
Class B Investor  Interest  are so reduced,  the  percentage  of Finance  Charge
Collections allocated to the Collateral Interest Holder and, as applicable,  the
Class B  Certificateholders  in  subsequent  Monthly  Periods  will be  reduced.
Moreover,  to the extent the amount of such decrease in the Collateral  Interest
Holder  and/or the Class B Investor  Interest is not  reimbursed,  the amount of
principal   distributable  to  the  Collateral   Interest  and/or  the  Class  B
Certificateholders will be reduced. See "--Allocation of Funds", "--Reallocation
of Cash Flows".

Conveyance of Receivables

        On July 9, 1993 the Transferor transferred and assigned to the Trust all
of its right,  title and interest in and to the Receivables in the Accounts then
outstanding  and all  Receivables  thereafter  created in the  Accounts  and all
monies  due  or  to  become  due  with  respect  thereto  (including   Principal
Receivables,  Finance Charge  Receivables and all proceeds of such Receivables).
On October 4, 1994, on July 14, 1995, on May 1, 1996 and on October 1, 1996, the
Transferor  transferred  and  assigned  to the Trust  Receivables  arising  from
certain Additional Accounts  designated  pursuant to the Agreement.  On each day
that an Eligible  Automatic  Additional  Account has been originated or shall be
originated or designated as an Automatic  Additional  Account by the  Transferor
(and on any day such  Account  exists but has not been  previously  added to the
Trust as a result of the limitations expressed in "-Addition of Accounts"),  the
Transferor  has added or will add the  Receivables,  as the case may be, in each
such account to the Trust and such accounts are treated as Automatic  Additional
Accounts in an amount not in excess of the Maximum Addition Amount.

        In connection  with the transfer of the  Receivables  to the Trust,  the
Transferor  indicated in its computer files the conveyance of the Receivables to
the Trust. In addition, the Transferor provided the Trustee a computer file or a
microfiche  list  containing  a true and complete  list  showing  each  Account,
identified by account  number and indicating  the total  outstanding  Receivable
balance transferred.  The Transferor has provided the Trustee an updated list of
each Account,  identified by account number and indicating the total outstanding
Receivable  balance as of [ ],  which list has been and will be further  updated
periodically  to  reflect  new  Automatic  Additional  Accounts  and  Additional
Accounts.  The  Transferor  will not deliver to the Trustee any other records or
agreements

                                              37

<PAGE>



relating to the Accounts or Receivables. Except as stated above, the records and
agreements  relating  to the  Accounts  and the  Receivables  maintained  by the
Transferor  or the Servicer  will not be  segregated  by the  Transferor  or the
Servicer  from other  documents  and  agreements  relating to other  credit card
accounts  and  receivables  and will not be  stamped  or marked to  reflect  the
transfer  of the  Receivables  to the  Trust,  but the  computer  records of the
Transferor are required to be marked to evidence such  transfer.  The Transferor
has filed UCC financing  statements with respect to the Receivables  meeting the
requirements of Connecticut state law. See "Risk Factors--Certain Legal Aspects"
and "Certain Legal Aspects of the Receivables".

Exchanges

        The   Agreement   provides  for  the  Trustee  to  issue  two  types  of
certificates: (i) one or more Series of certificates transferable and having the
characteristics   described   below   and  (ii)  the   Exchangeable   Transferor
Certificate, a certificate evidencing the Transferor Interest, currently held by
PSFC and  transferable  only as provided in the  Agreement.  The Agreement  also
provides  that,  pursuant  to any one or more  Supplements,  the  Holder  of the
Exchangeable  Transferor Certificate may tender such certificate,  or the Holder
of  the  Exchangeable   Transferor   Certificate  may  tender  the  Exchangeable
Transferor Certificate and the Transferor may tender the certificates evidencing
all or a portion of any Series of  certificates,  to the Trustee in exchange for
one or more new Series and a reissued Exchangeable Transferor Certificate. Under
the  Agreement,  the  Transferor  and the Trustee will  execute a Supplement  in
conjunction  with such an Exchange that will specify,  with respect to any newly
issued  Series,  certain terms which may include:  (i) its name or  designation;
(ii) its initial principal amount (or method for calculating such amount); (iii)
its coupon  rate (or formula for the  determination  thereof);  (iv) the closing
date;  (v) the rating agency or agencies,  if any,  rating the Series;  (vi) the
interest  payment date or dates and the date or dates from which  interest shall
accrue including the interest accrual period with respect to such Series;  (vii)
the name of the  clearing  agency,  if any;  (viii) the  method  for  allocating
Collections to certificateholders of such Series; (ix) the names of any accounts
to be used by such Series and the terms  governing  the  operations  of any such
accounts;  (x) the percentage used to calculate monthly servicing fees; (xi) the
Minimum  Transferor  Interest;  (xii) the minimum amount of Aggregate  Principal
Receivables  required to be maintained by the Transferor through the designation
of Additional  Accounts;  (xiii) the enhancer and terms of the Enhancement  with
respect thereto;  (xiv) the base rate applicable to such Series;  (xv) the terms
on which the certificates of such Series may be repurchased by the Transferor or
remarketed to other investors;  (xvi) the series  termination  date;  (xvii) any
deposit into any account  maintained  for the benefit of  certificateholders  of
such Series;  (xviii) the number of classes of such Series, and if more than one
class,  the rights and priorities of each such class;  (xix) the extent to which
the  certificates  of such Series will be issuable  in  temporary  or  permanent
global form (and, in such case, the  depositary  for such global  certificate or
certificates,  the  terms  and  conditions,  if  any,  upon  which  such  global
certificate may be exchanged, in whole or in part, for definitive  certificates,
and the manner in which any interest  payable on a temporary or permanent global
certificate  will be paid);  (xx) whether the certificates of such Series may be
issued  in  bearer  form and any  limitations  imposed  thereon;  (xxi)  whether
Interchange   or  other   fees  will  be   included   in  funds   available   to
certificateholders  of such  Series;  (xxii) the  priority  of any  Series  with
respect  to  any  other  Series;  (xxiii)  the  rights  of  the  Holder  of  the
Exchangeable Transferor Certificate that have been transferred to the holders of
such Series; and (xxiv) any other relevant terms (all such terms, the "Principal
Terms" of such Series). None of the Transferor,  the Servicer, the Holder of the
Exchangeable  Transferor  Certificate,  the  Trustee or the Trust is required or
intends to obtain the consent of any  Certificateholder  to issue any additional
Series. As a condition of an Exchange, however, the Trustee must receive written
confirmation  that the Exchange will not result in the Rating Agency reducing or
withdrawing its rating of any outstanding  Series,  including the  Certificates.
The Transferor and the Holder of the  Exchangeable  Transferor  Certificate  may
offer any Series to the  public  under a  Disclosure  Document  in  transactions
either   registered  under  the  Securities  Act  or  exempt  from  registration
thereunder directly,  through the Underwriters or one or more other underwriters
or placement agents, in fixed-price  offerings or in negotiated  transactions or
otherwise.  Any such Series may be issued in fully registered or book-entry form
in minimum  denominations  determined by the Transferor.  The Transferor and the
Holder of the Exchangeable  Transferor Certificate may offer, from time to time,
additional Series.


                                              38

<PAGE>



        The Agreement  provides that the Holder of the  Exchangeable  Transferor
Certificate  may  perform  Exchanges  and the  related  Supplements  may  define
Principal Terms such that each Series has a period during which  amortization or
accumulation of the principal amount thereof is intended to occur which may have
a different  length and begin on a different date than such period for any other
Series.  Further,  one or more  Series may be in their  amortization  periods or
accumulation  periods,  as the case may be,  while other  Series are not.  Thus,
certain Series may not be amortizing or accumulating,  as the case may be, while
other Series are amortizing or accumulating.  Moreover, each Series may have the
benefits of the Enhancement  available only to such Series. Under the Agreement,
the Trustee shall hold any such form of Enhancement only on behalf of the Series
to which the Enhancement  relates.  Likewise,  with respect to each such form of
Enhancement,  a different form of Enhancement  agreement may be delivered to the
Trustee.  The Agreement also provides that the related  Supplements  may specify
different  coupon rates and monthly  servicing  fees with respect to each Series
(or a particular class within such Series) and may vary between Series the terms
upon  which  a  Series  (or a  particular  class  within  such  Series)  may  be
repurchased by the Transferor or remarketed to other investors.  In addition,  a
Series Supplement may permit (as does the Series 1997-1  Supplement) an Investor
Exchange  by which the  certificateholders  of such Series may elect to exchange
their  certificates for one or more newly issued Series of certificates upon the
satisfaction  of certain  conditions  specified in the Agreement and the related
Supplement. Additionally, certain Series may be subordinated to other Series, or
classes  within a Series  may  have  different  priorities.  The  Series  1997-1
Supplement will not permit the  subordination of such Series to any other Series
issued or which may  hereafter be issued by the Trust.  There is no limit to the
number of Exchanges that may be performed  under the  Agreement.  The Trust will
terminate only as provided in the Agreement.

        Under the Agreement  and pursuant to a Supplement,  an Exchange may only
occur upon the  satisfaction  of certain  conditions  provided in the Agreement.
Under the Agreement,  the Holder of the Exchangeable  Transferor Certificate may
perform an Exchange by  notifying  the Trustee at least three days in advance of
the date upon which the Exchange is to occur.  Under the  Agreement,  the notice
will  state  the  designation  of any  Series  to be  issued  on the date of the
Exchange and, with respect to each such Series: (i) its initial principal amount
(or method for calculating such amount) which amount may not be greater than the
current principal amount of the Exchangeable Transferor Certificate plus, in the
case of an Investor  Exchange,  the  current  principal  amount of the  investor
certificates  to  be  exchanged,  (ii)  its  certificate  rate  (or  method  for
calculating such rate) and (iii) the provider of the Enhancement,  if any, which
is expected to provide  credit  support  with  respect to it. On the date of the
Exchange,  the Agreement  provides that the Trustee will  authenticate  any such
Series only upon delivery to it of the following, among others: (i) a Supplement
in form  satisfactory to the Trustee signed by the Transferor and specifying the
Principal  Terms of such  Series,  (ii) an opinion of counsel to the effect that
the certificates of such Series,  unless otherwise stated, will be characterized
as  indebtedness of the Transferor  under existing law for Federal,  Connecticut
and New York  state  income  tax  purposes,  (iii) an  opinion of counsel to the
effect that the issuance of such Series will not materially adversely impact the
Federal,  Connecticut  or New York  state  income  tax  characterization  of any
outstanding Series or result in the Trust being subject to Federal,  New York or
Connecticut  tax at the  entity  level,  (iv) the  Enhancement,  if any,  and an
appropriate  form of Enhancement  agreement or instrument  with respect  thereto
executed  by the  Transferor  and the  issuer of the  Enhancement,  (v)  written
confirmation  from the Rating  Agency that the Exchange  will not result in such
Rating Agency reducing or withdrawing its rating on any outstanding Series, (vi)
the  existing   Exchangeable   Transferor   Certificate   and,  if   applicable,
certificates  of the  Series  to be  exchanged,  and (vii) a  certificate  of an
officer of the Transferor  that on the date such Exchange  occurs,  after giving
effect to such Exchange,  the Transferor  Interest will be at least equal to the
Minimum Transferor Interest.  Upon satisfaction of such conditions,  the Trustee
will  cancel  the  existing   Exchangeable   Transferor   Certificate   and  the
certificates of the exchanged  Series,  if applicable,  and authenticate the new
Series and a new Exchangeable Transferor Certificate.

Representations and Warranties

        The Transferor has made and will make upon execution of each  Supplement
certain  representations  and warranties to the Trust to the effect that,  among
other things, (a) as of the Closing Date and the closing date of the issuance by
the  Trust of the  initial  Series  of  certificates,  the  Transferor  was duly
incorporated and in good standing

                                              39

<PAGE>



and that it has the authority to consummate the transactions contemplated by the
Agreement  and (b) as of the  Series  Cut-Off  Date,  or,  with  respect  to any
Additional  Account  or  Automatic  Additional  Account,  the date on which such
Additional Account or Automatic Additional Account was transferred to the Trust,
each  Account was an Eligible  Account (as defined  below).  If (i) any of these
representations  and  warranties  proves to have been  incorrect in any material
respect when made, and continues to be incorrect for 60 days after notice to the
Transferor   by  the   Trustee  or  to  the   Transferor   and  the  Trustee  by
Certificateholders  holding  not less than 50% of each of the  Class A  Investor
Interest,  the Class B Investor Interest and the Collateral Interest and (ii) as
a result  the  interests  of the  Certificateholders  are  materially  adversely
affected,  and continue to be materially  adversely affected during such period,
then the Trustee or Certificateholders  holding not less than 50% of each of the
Class A Investor  Interest,  the Class B Investor  Interest  and the  Collateral
Interest  may give  notice to the  Transferor  (and to the Trustee in the latter
instance)  declaring that a Pay Out Event has occurred,  thereby  commencing the
Rapid Amortization Period.
See "-Pay Out Events".

        The  Transferor  has made  and will  make  upon  the  execution  of each
Supplement   representations  and  warranties  to  the  Trust  relating  to  the
Receivables to the effect,  among other things,  that (a) as of the closing date
of the issuance by the Trust of the related Series of certificates,  each of the
Receivables  then existing is an Eligible  Receivable (as defined below) and (b)
as of the date of creation of any new Receivable, such Receivable is an Eligible
Receivable  and the  representation  and warranty set forth in clause (b) in the
immediately  following  paragraph  is true  and  correct  with  respect  to such
Receivable.  In the event (i) of a breach of any representation and warranty set
forth in this paragraph,  within 60 days, or such longer period as may be agreed
to by the Trustee (but no longer than 120 days),  of the earlier to occur of the
discovery  of such  breach by the  Transferor  or  Servicer  or  receipt  by the
Transferor  of  written  notice  of such  breach  given  by the  Trustee  or any
"Enhancement  Provider"  (as  defined in the  Agreement),  or,  with  respect to
certain breaches relating to prior liens,  immediately upon the earlier to occur
of such  discovery  or notice  and (ii)  that,  except  with  respect to certain
breaches relating to prior liens, as a result of such breach, the Receivables in
the related Accounts are charged off as uncollectible, the Trust's rights in, to
or under such Receivables or their proceeds are impaired or the proceeds of such
Receivables  are not available for any reason to the Trust free and clear of any
lien, the Transferor shall accept  reassignment of each Principal  Receivable as
to which such  breach  relates  (an  "Ineligible  Receivable")  on the terms and
conditions set forth below;  provided,  however, that no such reassignment shall
be required to be made with respect to such Ineligible Receivable if, on any day
within the  applicable  period (or such longer period as may be agreed to by the
Trustee),  the  representations  and warranties  with respect to such Ineligible
Receivable  shall  then  be true  and  correct  in all  material  respects.  The
Transferor shall accept  reassignment of each such Ineligible  Receivable by (i)
depositing  into the  Collection  Account an amount equal to the Finance  Charge
Receivables  collected  with  respect  to such  Ineligible  Receivable  and (ii)
directing the Servicer to deduct the amount of each such  Ineligible  Receivable
from the  aggregate  amount  of  Principal  Receivables  used to  calculate  the
Transferor Interest;  provided,  however, that if the exclusion of an Ineligible
Receivable  from the  calculation  of the  Transferor  Interest  would cause the
Transferor  Interest  to be less than the Minimum  Transferor  Interest or would
otherwise  not be permitted by law,  then such  Ineligible  Receivable  shall be
removed  upon the  Transferor  depositing  in the Excess  Funding  Account  (for
allocation as a Principal  Receivable) in immediately  available funds an amount
equal to the amount by which the Transferor  Interest would be reduced below the
Minimum Transferor Interest. Any such deduction or deposit shall be considered a
repayment in full of the Ineligible Receivable. The obligation of the Transferor
to  accept  reassignment  of  any  Ineligible  Receivable  is  the  sole  remedy
respecting  any breach of the  representations  and warranties set forth in this
paragraph with respect to such Receivable available to Certificateholders or the
Trustee on behalf of Certificateholders.

        The  Transferor  has made  and will  make  upon  the  execution  of each
Supplement  representations  and  warranties  to the Trust to the effect,  among
other  things,  that as of the Closing Date and the closing date of the issuance
by the Trust of the related Series of certificates (a) the Agreement,  including
the  Supplement,  constitutes  a legal,  valid  and  binding  obligation  of the
Transferor  and (b) the  transfer  of  Receivables  by it to the Trust under the
Agreement constitutes either a valid transfer and assignment to the Trust of all
right,  title and interest of the  Transferor in and to the  Receivables  (other
than  Receivables in Additional  Accounts),  whether then existing or thereafter
created  and the  proceeds  thereof  (including  amounts in any of the  accounts
established for the benefit of

                                              40

<PAGE>



the certificateholders),  Recoveries allocable to the Trust and Interchange with
respect to the Trust or the grant of a first priority  security interest in such
Receivables  (except for certain tax liens) and the proceeds thereof  (including
amounts  in  any  of  the   accounts   established   for  the   benefit  of  the
certificateholders),  which is  effective  as to each such  Receivable  upon the
creation thereof and which has been perfected. The Transferor has made, and will
make  (or has been or will be  deemed  to  make),  similar  representations  and
warranties to the Trust in connection  with each  assignment of  Receivables  in
Additional Accounts or Automatic Additional  Accounts.  In the event of a breach
of any of the representations and warranties  described in the first sentence of
this  paragraph,  either the Trustee or the holders of  certificates  evidencing
undivided  interests  in the Trust  aggregating  more than 50% of the sum of the
investor  interests of all Series issued and  outstanding,  by written notice to
the  Transferor   (and  to  the  Trustee  and  the  Servicer  if  given  by  the
certificateholders),  may direct the  Transferor to accept  reassignment  of the
Trust  Portfolio  within 60 days of such  notice,  or within such longer  period
specified in such notice (but no longer than 120 days).  The Transferor  will be
obligated to accept  reassignment  of such  Receivables on a  Distribution  Date
occurring within such applicable period.  Such reassignment will not be required
to be made,  however,  if at any time during  such  applicable  period,  or such
longer period, the representations and warranties shall then be true and correct
in all material respects.  The deposit amount for such reassignment with respect
to each Series of certificates required to be repurchased following such notice,
including the Certificates,  will generally be equal to the investor interest of
each  such  Series  on  the  last  day  of  the  Monthly  Period  preceding  the
Distribution  Date on which the  reassignment  is  scheduled  to be made plus an
amount  equal to all  interest  accrued but unpaid on such  certificates  at the
applicable  certificate rate (less the amounts previously  allocated for payment
of interest  and  principal  with  respect to each such Series of  certificates)
through  the end of the  interest  accrual  periods  of each  such  Series.  The
reassignment  deposit  amount shall equal the sum of the  reassignment  deposits
with respect to each Series then issued and outstanding  which is required to be
repurchased  following  such notice.  The payment of such  reassignment  deposit
amount into the  Collection  Account will be  considered a prepayment in full of
all  Receivables  and  will be paid  in full to the  certificateholders  of such
Series upon  presentation  and  surrender of their  certificates.  In the Series
1997-1  Supplement,  the  Transferor  represents  and warrants  that,  as of the
Closing Date, the Agreement,  as supplemented by such Supplement,  constitutes a
legal,  valid and binding  obligation of the  Transferor.  Upon a breach of this
representation,  either the  Trustee or the holders of  Certificates  evidencing
aggregate  undivided interests in the Trust aggregating more than 50% of each of
the Class A Investor Interest,  the Class B Investor Interest and the Collateral
Interest  by  written  notice  to the  Transferor  (and to the  Trustee  and the
Servicer  if given by the  Certificateholders)  may  direct  the  Transferor  to
purchase the  Certificates  (but not the  certificates  of any other  Series) on
terms and  conditions  substantially  similar to those set forth  above.  If the
Trustee or the  certificateholders  (including  the  Certificateholders)  give a
notice as provided  above,  the  obligation  of the  Transferor to make any such
deposit or repurchase will constitute the sole remedy respecting a breach of the
representations  and warranties (set forth in this  paragraph)  available to the
Trustee or the certificateholders.

        An  "Eligible  Account" is defined to mean a VISA or  MasterCard  credit
card account owned by the Transferor  which,  as of the Series Cut-Off Date, (a)
is payable in United States dollars, (b) has not been identified on the computer
files of the  Transferor  as relating to a cardholder  who has died or commenced
action  relating  to  bankruptcy  or  who  is  the  subject  of  an  involuntary
bankruptcy,  insolvency or similar  action,  (c) has not been  classified by the
Transferor  as  counterfeit,  fraudulent,  stolen  or  lost,  or as a  corporate
business  card,  (d) has not been charged off by the Transferor in its customary
and usual manner for charging  off such Account as of the Series  Cut-Off  Date,
(e) has not been (and no  Receivables in such Account have been) sold or pledged
to any  other  person,  (f) is not an  account  on  which  People's  Bank  or an
affiliate of People's Bank is the obligor and (g) as of the date of  origination
of such  account,  the  obligor  of which had a billing  address  in the  United
States, its territories or possessions.

        An "Eligible  Receivable" is defined to mean each Receivable (a) arising
under an  Eligible  Account,  an  Eligible  Additional  Account  (in the case of
Additional Accounts) or an Eligible Automatic Additional Account (in the case of
Automatic Additional  Accounts),  as the case may be, (b) created in compliance,
in all  material  respects,  with  all  requirements  of law  applicable  to the
Transferor,  and pursuant to a credit card  agreement  complying in all material
respects with all  requirements  of law applicable to the  Transferor,  (c) with
respect to which all consents or authorizations  of, or registrations  with, any
governmental authority required to be obtained or given by the

                                              41

<PAGE>



Transferor in connection  with the creation of such Receivable or the execution,
delivery,  creation and performance by the Transferor of the related credit card
agreement  have been duly  obtained or given and are in full force and effect as
of the date of the creation of such Receivable,  (d) as to which, at the time of
its creation and at all times  thereafter,  the Transferor or the Trust had good
and marketable  title free and clear of all liens and security  interests (other
than  certain  tax  liens for  taxes  not then due or which  the  Transferor  is
contesting), (e) which is the legal, valid and binding payment obligation of the
cardholder  thereof,  legally  enforceable against such cardholder in accordance
with  its  terms  (with  certain  bankruptcy-related   exceptions),   (f)  which
constitutes an "account" or "general intangible" under and as defined in Article
9 of the UCC as then in effect  in the State of New York,  (g) as to which as of
the time of its transfer to the Trust, the Transferor has satisfied all material
obligations  on  its  part  with  respect  to  such  Receivable  required  to be
satisfied,  (h) which is not, at the time of its transfer to the Trust,  subject
to any right of  rescission,  setoff,  counterclaim  or defense  (including  the
defense of usury),  other than certain bankruptcy related defenses and (i) as to
which the Transferor  has done nothing to impair,  or omitted to take any action
the  omission  of  which  would   impair,   the  rights  of  the  Trust  or  the
certificateholders.

        The Trustee has not made, and it is not required or anticipated that the
Trustee will make,  any general  examination  of the  Receivables or any records
relating to the  Receivables  for the purpose of  establishing  the  presence or
absence  of  defects,  compliance  with  the  Transferor's  representations  and
warranties or for any other purpose.  The Servicer,  however,  has delivered and
will  deliver to the Trustee on or before  March 31 of each year,  beginning  in
1994,  an opinion of  counsel  with  respect  to the  validity  of the  security
interest of the Trust in and to the Receivables and certain other  components of
the Trust.  The  Transferor  has  undertaken to file any such opinion of counsel
delivered to the Trustee with the  Commission  as an exhibit to a report on Form
8-K filed under the provisions of the Exchange Act.

Sale of Accounts

        The Transferor  has the right to sell,  transfer or pledge the Accounts;
provided, however, that (i) the Rating Agency has advised the Transferor and the
Trustee that such sale,  transfer or pledge will not result in the  reduction or
withdrawal of the then-existing rating of the certificates,  (ii) the Transferor
and the Servicer determine such sale,  transfer or pledge will not be materially
adverse  to the  interests  of the  certificateholders,  (iii)  such  purchaser,
transferee or pledgee shall  expressly  assume in a  supplemental  agreement the
applicable  obligations  and covenants of the  Transferor and (iv) certain other
conditions specified in the Agreement are satisfied.

Addition of Accounts

        On each day an Eligible Automatic  Additional Account is originated (and
on any day such Account exists but has not been previously added to the Trust as
a result of the  limitations  expressed in the next  succeeding  sentence),  the
Transferor  will add the  Receivables in each such account to the Trust and such
accounts shall be treated as Automatic  Additional  Accounts in an amount not in
excess  of the  Maximum  Addition  Amount.  An  "Eligible  Automatic  Additional
Account"  is, as of the  relevant  date of  addition,  an  Automatic  Additional
Account that is (i) a VISA Account or MasterCard credit card account, satisfying
the criteria set forth in the definition of Eligible Account,  or (ii) any other
consumer  revolving  credit account (x) satisfying the criteria set forth in the
definition  of Eligible  Account  without  regard to the  requirement  that such
account be a VISA or MasterCard  credit card account,  (y) which would not cause
the Rating Agency to indicate in writing that such addition  would result in the
reduction  or  withdrawal  of  its   then-existing   rating  of  any  Series  of
certificates  and (z) to which, to the extent  provided in any  Supplement,  the
provider of any  Enhancement  for the related Series of  certificates  consents,
which consent shall not be unreasonably  withheld.  The Agreement  provides that
Automatic  Additional  Accounts  will be  transferred  to the Trust  only if the
following  conditions are met: the number of Automatic  Additional  Accounts the
Receivables of which are designated to be added to the Trust since (i) the first
day of the  eleventh  preceding  Monthly  Period  minus the number of  Automatic
Additional  Accounts whose  inclusion has been approved by the Rating  Agencies,
that satisfy certain other  conditions and that were added on the initial day of
the  addition  of such type of  Account  since  the  first day of such  eleventh
preceding  Monthly  Period plus the number of Additional  Accounts,  if any, the
Receivables of which were required to be and have been designated to be added to
the Trust

                                              42

<PAGE>



since the first day of such eleventh  preceding  Monthly Period  pursuant to the
next paragraph  minus any Removed  Accounts  removed since the first day of such
eleventh preceding Monthly Period shall not exceed 15% of the number of Accounts
on the first day of such eleventh  preceding Monthly Period,  and (ii) the first
day of the  second  preceding  Monthly  Period  minus the  number  of  Automatic
Additional  Accounts whose  inclusion has been approved by the Rating  Agencies,
that satisfy certain other  conditions and that were added on the initial day of
the  addition  of such  type of  Account  since  the  first  day of such  second
preceding  Monthly  Period plus the number of Additional  Accounts,  if any, the
Receivables of which were required to be and have been designated to be added to
the Trust since the first day of such second  preceding  Monthly Period pursuant
to the next paragraph minus any Removed  Accounts removed since the first day of
such  second  preceding  Monthly  Period  shall not  exceed 10% of the number of
Accounts on the first day of such second preceding Monthly Period (the lesser of
the amounts  described  in clauses (i) and (ii) of this  sentence,  the "Maximum
Addition Amount").  The Transferor,  at its option, may terminate or suspend the
inclusion of Automatic Additional Accounts at any time.

        As described  above in "The  Receivables",  the Transferor has the right
and,  in  some  circumstances,  is  obligated  to  designate  from  time to time
Additional Accounts to be included as Accounts.  The Transferor will be required
to add Additional Accounts (i) if on any Record Date the Transferor Interest for
the related Monthly Period is less than the Minimum  Transferor  Interest of the
Aggregate Principal Receivables (or such higher amount established pursuant to a
Supplement) or (ii) if, on any date of  determination,  the Aggregate  Principal
Receivables is less than the Minimum Aggregate Principal Receivables.  Each such
Additional  Account  must be an  "Eligible  Additional  Account".  An  "Eligible
Additional  Account"  is, as of the date  such  account  is added to the  Trust,
either (i) a VISA or MasterCard credit card account  satisfying the criteria set
forth in the definition of Eligible Account or (ii) any other consumer revolving
credit  account,  (a)  satisfying  the criteria set forth in the  definition  of
Eligible  Account (without regard to the requirement that such account be a VISA
or MasterCard credit card account), (b) the addition of the receivables of which
would not cause the Rating  Agency to  indicate  in writing  that such  addition
would result in the reduction or  withdrawal of its then existing  rating of any
Series  of  certificates  and  (c) to  which,  to  the  extent  provided  in any
Supplement,   the  provider  of  any  Enhancement  for  the  related  Series  of
certificates  consents,  which consent shall not be unreasonably  withheld.  The
Transferor  will  convey to the Trust its  interest in all  Receivables  of such
Additional  Accounts,  whether such Receivables are  then-existing or thereafter
created subject to the following  conditions,  among others:  (i) the Transferor
shall have given prior written  notice of such  additions to the Rating  Agency,
(ii) the Transferor  shall have received  notice from the Rating Agency that the
inclusion  of such  accounts  as  Additional  Accounts  will not  result  in the
reduction  or  withdrawal  of  its  then  existing   rating  of  any  Series  of
certificates,  (iii) no selection  procedure  believed by the  Transferor  to be
materially   adverse  to  the   interests  of  the  holders  of  any  Series  of
certificates,  including  the  Certificateholders,  was  used in  selecting  the
Additional Accounts and (iv) each Account was an Eligible Additional Account.

Removal of Accounts

        Subject to the conditions set forth in the next succeeding sentence,  on
each Determination Date on which the Transferor Interest for the related Monthly
Period  exceeds 10% of Aggregate  Principal  Receivables  on such  Determination
Date, the Transferor may, but shall not be obligated to,  designate  Receivables
from  Accounts for deletion  and removal  from the Trust  without  notice to the
certificateholders  (the  "Removed  Accounts").  The  Transferor is permitted to
designate and require  reassignment  of Receivables  from Removed  Accounts only
upon satisfaction of the following conditions,  among others: (i) the Transferor
shall have delivered to the Trustee for execution a written  reassignment  and a
computer  file or  microfiche  list  containing a true and complete  list of all
Removed Accounts,  the Accounts to be identified by, among other things, account
number and their  aggregate  amount of Principal  Receivables as of the "Removal
Date" (as defined in the  Agreement);  (ii) the Transferor  shall  represent and
warrant that no selection  procedure used by the Transferor  which is materially
adverse to the interests of the certificateholders was utilized in selecting the
Removed  Accounts;  (iii) the removal of any Receivables of any Removed Accounts
shall not, in the reasonable belief of the Transferor, (a) cause a Pay Out Event
to occur or (b) cause the  Transferor  Interest  as a  percentage  of  Aggregate
Principal  Receivables  to be less  than  10% on such  Removal  Date;  (iv)  the
Transferor  shall have  delivered  prior  written  notice of the  removal to the
Rating Agency and prior to the date on which such Receivables are to be removed,
the Transferor shall have received notice from

                                              43

<PAGE>



the  Rating  Agency  that  such  removal  will not  result in the  reduction  or
withdrawal of the  then-existing  rating of any Series of certificates;  (v) the
Transferor  shall  have  delivered  to  the  Trustee  an  officer's  certificate
confirming  the items set forth in clauses (i) through (iv) above;  and (vi) the
Transferor,  the Trustee and the Rating  Agency will have received an opinion of
counsel that the proposed  removal will not adversely  affect the federal income
tax characterization of the Trust.

Collection and Other Servicing Procedures

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

Discount Option

        The Transferor may at its option at any time designate a specified fixed
or variable percentage (the "Discount  Percentage") of the amount of Receivables
arising in designated  Accounts on and after the date such option (the "Discount
Option")  is  exercised  that  otherwise  would have been  treated as  Principal
Receivables to be treated as Finance Charge Receivables. Such designation of the
Discount  Percentage  will  become  effective  only  upon  satisfaction  of  the
requirements set forth in the Agreement,  including  confirmation by each Rating
Agency that such designation will not result in a withdrawal or reduction of its
rating of any outstanding  Series of certificates.  On the date of processing of
any  Collections,  the product of the Discount  Percentage  and  Collections  of
Receivables  that arise in the  designated  Accounts on such day on or after the
date such option is exercised that otherwise would be Principal Receivables will
be deemed  Finance  Charge  Collections  and will be  applied  accordingly.  The
Transferor may at its option,  at any time,  temporarily or permanently  suspend
the Discount Option.  Each  Certificateholder  by its acceptance of a beneficial
interest in a Certificate  shall be deemed to have  consented to the exercise by
the Transferor of the Discount Option at such time as the Transferor  determines
to exercise such option.

The Collection Account

        The  Servicer  has  established  and  will  maintain,  or  cause  to  be
maintained,  in the name of the Trust, for the benefit of certificateholders,  a
"Collection  Account",  which is a non-interest bearing segregated trust account
established  with a "Qualified  Institution",  defined  either as the  corporate
trust department of a Qualified Trust Institution or as a depository institution
(which may include the Servicer,  the Trustee or an affiliate of the  Servicer),
organized  under the laws of the United States or any one of the states thereof,
which at all  times  has a  certificate  of  deposit  rating  of P-1 by  Moody's
Investors  Service,  Inc.  ("Moody's")  and of A-1+ by Standard & Poor's Ratings
Services,  a division of The McGraw Hill Companies,  Inc. ("Standard & Poor's"),
or a long term rating of at least Aa3 by Moody's and of at least AAA by Standard
& Poor's and deposit  insurance as required by law and by the FDIC. In addition,
the  Supplement  with respect to any Series may require the Trustee to establish
and  maintain a  subaccount  of the  Collection  Account for such  Series  (such
subaccount, a "Collection  Subaccount").  Funds in the Collection Account or, as
provided in the related Supplement,  any Collection Subaccount,  may be invested
to the extent provided in such Supplement,  at the direction of the Servicer, in
specified  investments  including (i) obligations of or fully  guaranteed by the
United States of America, (ii) demand deposits, time deposits or certificates of
deposit of depository  institutions  or trust  companies,  the  certificates  of
deposit  of which  have a rating  from  Standard & Poor's of A-1+ and either the
certificates  of  deposit  of which  have a rating  from  Moody's  of P-1 or the
long-term unsecured debt obligations of which have a rating from Moody's of Aa3,
and which demand  deposits,  time deposits and certificates of deposit are fully
insured to the limits as required by law and by the FDIC, (iii) commercial paper
having,  at the  time of the  Trust's  investment,  a  rating  of P-1 and  A-1+,
respectively,  from  Moody's and  Standard & Poor's,  (iv)  bankers  acceptances
issued by any depository  institution or trust company  described in clause (ii)
above,  (v) money market funds rated AAA-m or AAAm-G by Standard & Poor's or P-1
by Moody's or which have otherwise been approved in writing by the Rating Agency
and (vi) certain open-end

                                              44

<PAGE>



diversified  investment  companies  which have been  approved  in writing by the
Rating  Agency  ("Permitted  Investments").  Any  earnings  (net of  losses  and
investment  expenses)  on  funds in the  Collection  Account  or any  Collection
Subaccount  will be paid monthly to the Transferor or as otherwise  specified in
the related  Supplement.  The Servicer has the revocable power to withdraw funds
from the Collection Account or any Collection Subaccount for the sole purpose of
carrying out the  Servicer's  duties  under the  Agreement.  The  Servicer  will
initially make daily deposits of Collections  allocable to the Investor Interest
into the  Collection  Account and will not be entitled to use any such deposited
funds for its own purposes.  The Paying Agent shall have the revocable  power to
withdraw funds from the Collection Account or any Collection  Subaccount for the
purpose of making distributions to the certificateholders in the manner provided
in the related Supplement.  The Paying Agent shall initially be the Trustee. The
Series  1997-1  Supplement  provides for the  establishment  of a Series  1997-1
Collection  Subaccount  and the investment of certain funds therein in Permitted
Investments.  In addition,  the Servicer has  established  and will  maintain or
cause to be maintained with a Qualified  Institution (other than the Transferor)
in the name of the Trustee,  on behalf of the Trust, a segregated trust account,
the "Excess Funding Account" for the benefit of the  certificateholders  of each
Series and the Holder of the  Exchangeable  Transferor  Certificate.  Amounts on
deposit in such Excess Funding  Account will be invested in the manner  directed
by the Transferor in Permitted Investments.

Series 1997-1 Accounts

        The  Servicer  will  establish  and  maintain  with  a  Qualified  Trust
Institution   in  the   name   of  the   Trustee   for   the   benefit   of  the
Certificateholders,  three  separate  accounts  in a  segregated  trust  account
maintained in the corporate trust department of such Qualified Trust Institution
(which accounts need not be deposit accounts),  and which will be designated the
"Finance Charge  Account",  the "Principal  Account" and the "Principal  Funding
Account"  . The  Servicer  will  also  establish  a  "Distribution  Account"  (a
non-interest  bearing  segregated  demand  deposit  account  established  with a
Qualified Trust Institution).

        A "Qualified Trust  Institution" is a depository  institution (which may
include the Trustee) having corporate trust powers,  organized under the laws of
the  United  States or any one of the states  thereof,  which at all times has a
long term  rating of at least Baa3 by Moody's and of at least BBB- by Standard &
Poor's and deposit  insurance  as required by law and by the FDIC.  Funds in the
Principal  Account and the  Finance  Charge  Account  will be  invested,  at the
direction of the Servicer, in Permitted Investments. Any earnings (net of losses
and investment expenses) on funds in the Finance Charge Account or the Principal
Account will be paid to the  Transferor.  The Servicer  will have the  revocable
power to withdraw funds from the Collection Account, the Finance Charge Account,
the Principal Account and the Excess Funding Account for the purpose of carrying
out the Servicer's  duties under the Agreement.  The Paying Agent shall have the
revocable power to withdraw funds from the Distribution  Account for the purpose
of making  distributions to the  Certificateholders.  The  Distribution  Account
shall not  contain  any funds of the  Transferor  or  amounts  allocable  to the
Transferor  Interest,  and no amounts on deposit therein shall be made available
to the Transferor.

        The Finance Charge Account, the Principal Account, the Principal Funding
Account and the Distribution Account are collectively referred to as the "Series
1997-1 Accounts".

Allocation Percentages

        Pursuant  to the  Agreement,  the  Servicer  will  allocate  between the
Investor  Interest,  the investor  interest of all other Series of  certificates
issued and  outstanding  and the  Transferor  Interest all amounts  collected on
Finance Charge Receivables,  all amounts collected on Principal  Receivables and
all Receivables in Defaulted Accounts. The Servicer will make each allocation by
reference to the applicable  Investor  Percentage (or the applicable  percentage
for each other Series) and the Transferor Percentage in each case. "Collections"
(as defined in the Agreement)  will be applied first,  as Collections in respect
of Finance Charge Receivables billed ("Finance Charge Collections") and, second,
as  Collections  in  respect  of  Principal   Receivables   billed   ("Principal
Collections").

        The Investor Percentage will be calculated as follows:

                                              45

<PAGE>




        Finance  Charge  Collections  and  Receivables  in  Defaulted  Accounts;
Principal Collections during Revolving Period. When used with respect to Finance
Charge  Collections,  or with respect to Receivables in Accounts  written off as
uncollectible  ("Defaulted  Accounts") at any time, or when used with respect to
Principal  Collections during the Revolving Period,  "Investor Percentage" means
for any Monthly Period, the "Floating Investor  Percentage",  which shall be, on
any  date  of  determination,  the  percentage  equivalent  of a  fraction,  the
numerator of which is the Adjusted Investor Interest,  determined as of the last
day of the Monthly Period immediately  preceding such date of determination (or,
with respect to the first Monthly Period,  the Initial Investor  Interest),  and
the  denominator  of  which  is the  greater  of  (i)  the  Aggregate  Principal
Receivables,  determined  as of the last day of the Monthly  Period  immediately
preceding  such date of  determination  (or with  respect  to the first  Monthly
Period,  the Aggregate  Principal  Receivables as of the Closing Date), and (ii)
the sum of the numerators used to calculate the applicable investor  percentages
for all outstanding  Series on such date of  determination;  provided,  however,
that with  respect to any Monthly  Period in which a Removal  Date  occurs,  the
amount in clause (i) above shall be the  weighted  average of (x) for the period
from and  including  the first day of such Monthly  Period to but  excluding the
related Removal Date, the Aggregate Principal Receivables in the Trust as of the
close of business on the last day of the prior Monthly  Period,  and (y) for the
period from and including such related or Removal Date to and including the last
day of such Monthly Period, the Aggregate Principal  Receivables in the Trust as
of the beginning of the day on the related Removal Date, after adjusting for the
aggregate amount of Principal  Receivables removed from the Trust on the related
Removal Date.  Such amounts so allocated will be further  allocated  between the
Class A  Certificateholders,  the Class B Certificateholders  and the Collateral
Interest Holder based on the Class A Floating  Allocation,  the Class B Floating
Allocation and the Collateral Floating  Allocation,  respectively.  The "Class A
Floating  Allocation"  means, with respect to any Monthly Period, the percentage
equivalent (which percentage may never exceed 100%) of a fraction, the numerator
of which is equal to the Class A Adjusted  Investor  Interest as of the close of
business on the last day of the preceding Monthly Period (or with respect to the
first Monthly  Period,  as of the Closing Date) and the  denominator of which is
equal to the Adjusted Investor Interest as of the close of business on such day.
The "Class B Floating Allocation" means, with respect to any Monthly Period, the
percentage  equivalent  (which  percentage may never exceed 100%) of a fraction,
the numerator of which is equal to the Class B Investor Interest as of the close
of business on the last day of the preceding  Monthly Period (or with respect to
the first Monthly  Period,  as of the Closing Date) and the denominator of which
is equal to the Adjusted  Investor  Interest as of the close of business on such
day. The "Collateral  Floating  Allocation"  means,  with respect to any Monthly
Period, the percentage  equivalent (which percentage may never exceed 100%) of a
fraction,  the numerator of which is equal to the Collateral  Interest as of the
close of  business  on the last day of the  preceding  Monthly  Period  (or with
respect to the first Monthly Period, as of the Closing Date) and the denominator
of which is equal to the Adjusted  Investor Interest as of the close of business
on such day.

        Principal  Collections during the Controlled  Accumulation Period or the
Rapid Amortization  Period. When used with respect to Principal  Collections for
any  Monthly  Period  during  the  Controlled  Accumulation  Period or the Rapid
Amortization   Period,   "Investor   Percentage"   means  the  "Fixed   Investor
Percentage",  which  shall  be,  on any date of  determination,  the  percentage
equivalent of a fraction,  the numerator of which is the Investor Interest as of
the close of business on the last day of the Revolving  Period (or, if there has
been an Investor Exchange with respect to the Certificates  after the end of the
Revolving  Period,  the Investor  Interest as of the end of the Revolving Period
will be reduced  ratably to reflect  the  amount of  Certificates  tendered  and
cancelled  pursuant to any Investor  Exchange),  and the denominator of which is
the greater of (a) the Aggregate Principal Receivables determined as of the last
day of the Monthly Period  immediately  preceding such date of determination and
(b)  the  sum of the  numerators  used  to  calculate  the  applicable  investor
percentages  for all  outstanding  Series  on such  date of  determination  with
respect to Principal  Receivables;  provided,  however, that with respect to any
Monthly  Period in which a Removal Date  occurs,  the amount in clause (i) above
shall be the weighted average of (x) the Aggregate Principal  Receivables in the
Trust as of the close of  business on the last day of the prior  Monthly  Period
for the period from and  including  the first day of such Monthly  Period to but
excluding the related Removal Date, and (y) the Aggregate Principal  Receivables
in the Trust as of the beginning of the day on the related  Removal Date,  after
adjusting for the  aggregate  amount of Principal  Receivables  removed from the
Trust on the related Removal Date, for the period from and including the related
Removal Date to and including the last day of such Monthly Period.

                                              46

<PAGE>



Such  amounts  so  allocated  will be  further  allocated  between  the  Class A
Certificateholders,  the Class B Certificateholders  and the Collateral Interest
Holder based on the Class A Fixed  Allocation,  the Class B Fixed Allocation and
the Collateral Allocation,  respectively.  The "Class A Fixed Allocation" means,
with respect to any Monthly Period, the percentage  equivalent (which percentage
may never  exceed  100%) of a fraction,  the  numerator of which is equal to the
Class A Investor  Interest  as of the close of  business  on the last day of the
Revolving Period and the denominator of which is equal to the Investor  Interest
as of the close of business on such day. The "Class B Fixed  Allocation"  means,
with respect to any Monthly Period, the percentage  equivalent (which percentage
may never  exceed  100%) of a fraction,  the  numerator of which is equal to the
Class B Investor  Interest  as of the close of  business  on the last day of the
Revolving Period and the denominator of which is equal to the Investor  Interest
as of the close of  business  on such day.  The  "Collateral  Fixed  Allocation"
means,  with respect to any Monthly  Period,  the percentage  equivalent  (which
percentage may never exceed 100%) of a fraction, the numerator of which is equal
to the  Collateral  Interest  as of the close of business on the last day of the
Revolving Period and the denominator of which is equal to the Investor  Interest
as of the close of business on such day.

        The "Transferor  Percentage"  will, in all cases, be equal to 100% minus
the  sum of the  applicable  Investor  Percentage  and the  applicable  investor
percentages  with  respect to all  Series of  investor  certificates  issued and
outstanding.

        "Class A Investor  Interest"  for any date means an amount  equal to (a)
the  Class A  Initial  Investor  Interest,  minus  (b) the  aggregate  amount of
principal  payments made to the Class A  Certificateholders  prior to such date,
minus (c) the  excess,  if any,  of the  aggregate  amount  of Class A  Investor
Charge-Offs for all Transfer Dates prior to such date over the aggregate  amount
of any  reimbursements  of Class A Investor  Charge-Offs  for all Transfer Dates
prior to such date;  provided,  however,  that the Class A Investor Interest may
not be reduced below zero.

        "Class B Investor  Interest"  for any date means an amount  equal to (a)
the  Class B  Initial  Investor  Interest,  minus  (b) the  aggregate  amount of
principal  payments made to the Class B  Certificateholders  prior to such date,
minus (c) the aggregate amount, if any, of Class B Investor  Charge-Offs for all
Transfer Dates prior to such date,  minus (d) the aggregate  amount,  if any, of
Reallocated  Class B Principal  Collections  for all prior  Transfer  Dates with
respect to which the  Collateral  Interest has not been  reduced,  minus (e) the
aggregate  amount,  if any,  by which the  Class B  Investor  Interest  has been
reduced to fund the Class A Investor Default Amount on all prior Transfer Dates,
plus (f) the  aggregate  amount of  Excess  Spread  and  Shared  Finance  Charge
Collections  allocated and available on all prior Transfer Dates for the purpose
of reimbursing  amounts deducted  pursuant to the foregoing clauses (c), (d) and
(e);  provided,  however,  that the Class B Investor Interest may not be reduced
below zero.

        "Collateral  Interest"  for any date  means an  amount  equal to (a) the
Initial  Collateral  Interest,  minus  (b) the  aggregate  amount  of  principal
payments made to the Collateral  Interest  Holder prior to such date,  minus (c)
the  aggregate  amount,  if any,  of  Collateral  Interest  Charge-Offs  for all
Transfer Dates prior to such date,  minus (d) the aggregate  amount,  if any, of
Reallocated  Principal  Collections for all prior Transfer Dates,  minus (e) the
aggregate amount,  if any, by which the Collateral  Interest has been reduced to
fund the Class A Investor Default Amount and the Class B Investor Default Amount
on all prior Transfer Dates,  plus (f) the aggregate amount of Excess Spread and
Shared Finance Charge Collections  allocated and available on all prior Transfer
Dates for the purpose of reimbursing  amounts deducted pursuant to the foregoing
clauses (c), (d) and (e); provided,  however,  that the Collateral  Interest may
not be reduced below zero.

        "Class A Adjusted  Investor  Interest",  for any date of  determination,
means an amount equal to the then current  Class A Investor  Interest  minus the
Principal Funding Account Balance, if any, on such date.

        "Adjusted Investor  Interest",  for any date of determination,  means an
amount equal to the sum of the Class A Adjusted Investor  Interest,  the Class B
Investor Interest and the Collateral Interest, in each case as of such date.

        As  a  result  of  the  calculations  described  above,  Finance  Charge
Collections  received  during any Monthly  Period will generally be allocated to
the Certificateholders based on the relationship of the amount of the Investor

                                              47

<PAGE>



Interest  to the  Aggregate  Principal  Receivables  in  the  Trust  (which  may
fluctuate from month to month). As described above,  during the Revolving Period
the  Investor  Percentage  applied  when  allocating  Principal  Collections  is
expected  to vary  from  month to  month  because  the  Investor  Interest  as a
percentage of the Aggregate  Principal  Receivables  in the Trust will fluctuate
from  day to day.  During  the  Controlled  Accumulation  Period  and the  Rapid
Amortization Period,  however, the amount of Principal  Collections allocated to
the  Investor  Interest  each  day  will  generally  be  equal  to the  Investor
Percentage  with respect to Aggregate  Principal  Receivables on the last day of
the Revolving  Period or as of the effective  date of the most recent tender and
cancellation of Certificates pursuant to an Investor Exchange, if any, after the
commencement  of the Controlled  Accumulation  Period or the Rapid  Amortization
Period.

Excess Funding Account

        At any time  during  which no  Series  is in an  accumulation  period or
amortization  period (including any early amortization  period), or for a Series
in an accumulation period or an amortization period,  during which the principal
funding  account,  if any,  is fully  funded  or  amounts  have  otherwise  been
deposited in an account established for the benefit of such Series sufficient to
pay the principal  amount of such Series in full,  and the  Transferor  Interest
does not exceed the Minimum Transferor Interest,  funds (to the extent available
therefor  as  described   herein)   otherwise  payable  to  the  Holder  of  the
Exchangeable  Transferor  Certificate  will be deposited  in the Excess  Funding
Account  on any  business  day in an  amount  equal  to the  difference  on such
business  day  between  the  Transferor  Interest  and  the  Minimum  Transferor
Interest; provided, however, that to the extent the Transferor Interest has been
reduced  below the Minimum  Transferor  Interest as a result of  Receivables  in
Defaulted  Accounts  (which are not  Ineligible  Receivables)  allocated  to the
Transferor Interest, no funds will be deposited in the Excess Funding Account in
respect  of  such  reduction  attributable  to  such  Receivables  in  Defaulted
Accounts,  as determined  below.  Funds on deposit in the Excess Funding Account
will  be  withdrawn  and  paid  to the  Holder  of the  Exchangeable  Transferor
Certificate  to the extent that on any day the Transferor  Interest  exceeds the
Minimum  Transferor  Interest as a result of the addition of new  Receivables to
the Trust or  allocated to one or more Series when they are in  accumulation  or
amortization periods (including any early amortization period). Such deposits in
and  withdrawals  from the Excess Funding  Account may be made on a daily basis.
With  respect to any date,  to the extent that the Minimum  Transferor  Interest
exceeds the Transferor  Interest due to the allocation of Principal  Receivables
in  any  Defaulted  Accounts  to the  Transferor  Interest  on  such  date,  the
Transferor  will not be required to make a deposit to the Excess Funding Account
with  respect  to the  portion  of such  excess  equal to the  lesser of (i) the
product  of the  Principal  Receivables  in  such  Defaulted  Accounts  and  the
Transferor  Percentage  on such date and (ii) the  product  of (a) the amount by
which the Minimum Transferor  Interest exceeds the Transferor Interest and (b) a
percentage, the numerator of which is the Transferor Percentage of the Principal
Receivables in such Defaulted  Accounts on such day and the denominator of which
is the  Aggregate  Principal  Receivables  at the end of the  preceding  date of
processing minus the Aggregate  Principal  Receivables on the current date prior
to the deposit of any amount in the Excess Funding Account.

        Any funds on deposit in the Excess  Funding  Account at the beginning of
the  Rapid   Amortization   Period   for  the   Series   will  be  paid  to  the
Certificateholders  as a  payment  in  respect  of  principal,  and  during  the
Controlled  Accumulation  Period  will be  deposited  in the  Principal  Funding
Account  to  the  extent  that  the  Available  Investor  Principal  Collections
allocable  to the  Investor  Interest  are  insufficient  to  deposit  in to the
Principal Funding Account the applicable Controlled Deposit Amount.

        Funds on deposit in the Excess  Funding  Account will be invested by the
Trustee at the  direction of the  Transferor in Permitted  Investments.  On each
Distribution  Date,  all net  investment  income earned on amounts in the Excess
Funding Account since the preceding Distribution Date will be withdrawn from the
Excess  Funding  Account and applied as Collections in respect of Finance Charge
Receivables as described herein.


                                              48

<PAGE>



Application of Collections

        The Servicer will deposit into the Collection Account, no later than the
second business day following the date of processing,  any payment  collected by
the Servicer on the Receivables.  Notwithstanding the foregoing,  for as long as
(a) (i) the  Servicer  provides  to the  Trustee  a letter  of  credit  or other
arrangement covering risk of collection of the Servicer acceptable to the Rating
Agency and (ii) the Transferor and the Trustee shall have received a notice from
the Rating  Agency  that such  letter of credit or other  arrangement  would not
result in the  lowering  or  withdrawal  of such Rating  Agency's  then-existing
rating of any Series of  certificates  or (b) People's Bank remains the Servicer
under the  Agreement,  if People's  Bank or any of its  affiliates  in which the
Collection  Account is maintained  has and  maintains a  certificate  of deposit
rating of P-1 by Moody's and of A-1 by  Standard & Poor's and deposit  insurance
as required by law and the FDIC, then the Servicer need not deposit  collections
on the day indicated in the  preceding  sentence but may use for its own benefit
all such collections  until the related Transfer Date at which time the Servicer
will make such  deposits in an amount  equal to the net amount of such  deposits
and payments  which would have been made had the  conditions of this proviso not
applied.

        Throughout the existence of the Trust, on each business day the Servicer
shall allocate and pay to the Holder of the Exchangeable Transferor Certificate,
an  amount  equal  to the  Transferor  Percentage  of the  aggregate  amount  of
Collections allocable to Principal Collections and Finance Charge Collections in
respect of such business day.

        On each business  day, the Servicer will withdraw the following  amounts
from the Collection Account for application as indicated:

        (a) an amount equal to the applicable  Floating  Investor  Percentage of
the aggregate  amount of such deposits in respect of Finance Charge  Collections
will be deposited into the Finance Charge Account;

        (b) during  the  Revolving  Period,  an amount  equal to the  applicable
Floating Investor Percentage of the aggregate amount of such deposits in respect
of  Principal  Collections,  up to an amount by which  the  Collateral  Interest
exceeds  the  Required  Collateral  Interest  as of such day (such  excess,  the
"Collateral  Interest Surplus"),  will be deposited in the Principal Account. On
any business day when the amount on deposit in the Principal Account exceeds the
applicable  Collateral  Interest Surplus,  such excess will be treated as Shared
Principal Collections and applied as such;

        (c) during the Controlled  Accumulation  Period,  an amount equal to the
sum of (i) the applicable  Fixed Investor  Percentage of the aggregate amount of
such deposits in respect of Principal Collections, together with certain amounts
treated as  Principal  Collections,  including  amounts  applied with respect to
Investor Default Amounts and Investor Charge-Offs (collectively,  the "Principal
Allocation"),  (ii) any amount of Shared Principal Collections and (iii) amounts
withdrawn from the Excess Funding Account  allocated to the Certificates will be
deposited in the Principal Account,  up to, during any Monthly Period, an amount
equal to the sum of the applicable  Controlled Deposit Amount and the applicable
Collateral  Interest Surplus.  On any business day when the amount on deposit in
the  Principal  Account  exceeds the sum of the  applicable  Controlled  Deposit
Amount for the Certificates and the applicable Collateral Interest Surplus, such
excess will be treated as Shared Principal Collections and applied as such; and

        (d) during the Rapid Amortization Period, if any, an amount equal to the
applicable Fixed Investor Percentage of the aggregate amount of such deposits in
respect of Principal Collections, any amount of Shared Principal Collections and
any  amounts  withdrawn  from  the  Excess  Funding  Account  allocated  to  the
Certificates,  up to the amount of the Investor Interest, will be deposited into
the Principal Account.

        During  any  Monthly  Period,   Shared  Principal  Collections  will  be
allocated  to each  outstanding  Series  pro  rata  based on the  amount  of the
shortfall  in  deposits in respect of  Principal  Collections  to cover  amounts
payable to the  certificateholders of any Series and, as applicable,  to holders
of other related undivided interests in the Trust

                                              49

<PAGE>



out of  Collections in respect of Principal  Receivables.  The Servicer will pay
any remaining Shared Principal Collections on such business day to the Holder of
the  Exchangeable  Transferor  Certificate  (so long as the Transferor  Interest
exceeds the Minimum Transferor Interest).

        Any  Shared  Principal  Collections  and other  amounts  not paid to the
Transferor  because the Transferor  Interest on any date, after giving effect to
the inclusion in the Trust of all  Receivables  on or prior to such date and the
application of all prior payments to the Transferor, does not exceed the Minimum
Transferor Interest,  together with any adjustment payments (as described in the
third paragraph of "--Defaulted Receivables; Adjustments and Fraudulent Charges"
below),  will be deposited into and held in the Excess Funding  Account,  and on
the  commencement of the  Amortization  Period with respect to any Series,  such
amounts will be deposited in the Principal  Account of such Series to the extent
specified in the related  Supplement  until the holders of  certificates of such
Series  have been  paid in full.  "Amortization  Period",  with  respect  to any
Series,  refers to the period following the related Revolving Period, which will
be  the  early  amortization   period,   the  rapid  amortization   period,  the
accumulation   period,  the  controlled   amortization  period,  or  such  other
amortization or  accumulation  period,  in each case as defined,  as applicable,
with respect to such Series in the related Series Supplement.  Any proceeds from
any  repurchase  of the  certificates  occurring  in  connection  with a Service
Transfer and the proceeds of any sale, disposition or liquidation of Receivables
following  the  occurrence  of a Pay Out Event  caused by the  appointment  of a
receiver or conservator for the Transferor or in connection with the termination
of the Trust will be deposited  into the  Collection  Account  immediately  upon
receipt  and will be  allocated  as  Principal  Collections  or  Finance  Charge
Collections, as applicable.

Allocation of Funds

        Payment of Fees, Interest and Other Items. On each Transfer Date (except
as noted below), the Servicer or the Trustee,  acting pursuant to the Servicer's
instructions, will withdraw all amounts on deposit in the Finance Charge Account
in respect of allocations of Finance Charge  Receivables  during the immediately
preceding  Monthly  Period and make the  following  payments and deposits in the
following order:

        (i) An amount equal to the Class A Available  Funds with respect to such
Transfer Date will be distributed in the following priority:

               (a) an  amount  equal  to the sum of (x) an  amount  equal to the
product  of (i) the lesser of the Class A  Certificate  Rate and the Class A Cap
Rate (or % for the Initial Interest Period),  (ii) the Class A Adjusted Investor
Interest  determined as of the preceding  Distribution  Date or, for the Initial
Interest Period, the Closing Date (after giving effect to all payments, deposits
and withdrawals  made on such  Distribution  Date or Closing Date) and (iii) the
actual  number of days in the related  Interest  Period or the Initial  Interest
Period  divided  by 360 (the  "Class A Cap Rate  Interest")  and (y) the Class A
Covered Amount for the related  Interest Period plus any overdue Class A Monthly
Cap Rate Interest and Class A Coverage Amount in respect of which a distribution
to  Class A  Certificateholders  has not been  made,  will be  deposited  in the
Distribution Account for distribution to Class A Certificateholders  on the next
succeeding Distribution Date;

               (b) an amount equal to the Class A Monthly  Servicing Fee for the
preceding  Monthly  Period and any accrued and unpaid Class A Monthly  Servicing
Fees will be paid to the Servicer;

               (c) an amount  equal to the Class A Investor  Default  Amount for
the preceding  Monthly Period will be treated as Principal  Collections and will
be applied on such Transfer Date in accordance  with  "--Payments  of Principal"
below;

               (d)  an  amount  equal  to  the  unreimbursed  Class  A  Investor
Charge-Offs will be treated as Principal Collections and will be applied on such
Transfer Date in accordance with "--Payments of Principal" below; and


                                              50

<PAGE>



               (e) the  balance,  if any,  will  constitute  a portion of Excess
Spread and will be allocated and distributed as described below.

        The excess of the Class A Monthly  Interest  over the sum of the Class A
Monthly Cap Rate  Interest  and the Class A Coverage  Amount will be funded from
and to the extent of payments made pursuant to the Class A Interest Rate Cap and
from Excess Spread.

        (ii) An amount equal to the Class B Available Funds with respect to such
Transfer Date will be distributed in the following priority:

               (a) an amount equal to the product of (i) the lesser of the Class
B  Certificate  Rate and the  Class B Cap Rate  (or % for the  Initial  Interest
Period)  (ii) the  Class B  Investor  Interest  determined  as of the  preceding
Distribution  Date or, for the Initial Interest Period,  the Closing Date (after
giving  effect  to  all  payments,   deposits  and  withdrawals   made  on  such
Distribution  Date or Closing  Date) and (iii) the actual  number of days in the
related  Interest Period or the Initial Interest Period divided by 360 ("Class B
Monthly Cap Rate Interest"),  plus any overdue Class B Monthly Cap Rate Interest
in respect of which a distribution  to Class B  Certificateholders  has not been
made, will be deposited in the Distribution  Account for distribution to Class B
Certificateholders on the next succeeding Distribution Date;

               (b) an amount equal to the Class B Monthly  Servicing Fee for the
preceding  Monthly  Period and any accrued and unpaid Class B Monthly  Servicing
Fees will be paid to the Servicer;

               (c) an amount  equal to the Class B Investor  Default  Amount for
the preceding  Monthly Period will be treated as Principal  Collections and will
be applied on such Transfer Date in accordance  with  "--Payments  of Principal"
below;

               (d)  an  amount  equal  to  the  unreimbursed  Class  B  Investor
Charge-Offs  will be  treated as  Principal  Collections  and (other  than those
amounts treated as Reallocated  Principal  Collections)  will be applied on such
Transfer Date in accordance with "--Payments of Principal" below; and

               (e) the  balance,  if any,  will  constitute  a portion of Excess
Spread and will be allocated and distributed as described below.

        The excess of the Class B Monthly  Interest over the Class B Monthly Cap
Rate Interest will be funded from and to the extent of payments made pursuant to
the Class B Interest Rate Cap and from Excess Spread.

        (iii) An amount equal to the Collateral  Available Funds with respect to
such Transfer Date will be distributed in the following priority:

               (a) an amount equal to the Collateral  Interest Monthly Servicing
Fee for the  preceding  Monthly  Period and any  accrued  and unpaid  Collateral
Interest Servicing Fees will be paid to the Servicer; and

               (b) the  balance,  if any,  will  constitute  a portion of Excess
Spread and will be allocated and distributed as described below.

        "Class A Available Funds" means,  with respect to any Monthly Period, an
amount equal to the sum of (a) the Class A Floating Allocation of Finance Charge
Collections  allocated  to the Investor  Interest  and  deposited in the Finance
Charge  Account with  respect to such  Monthly  Period,  (b)  Principal  Funding
Investment  Proceeds,  if any, with respect to the related Transfer Date and (c)
amounts,  if any, to be withdrawn from the Reserve Account which are required to
be included in Class A Available Funds pursuant to the Series 1997-1  Supplement
with  respect to such  Transfer  Date.  "Class B Available  Funds"  means,  with
respect  to any  Monthly  Period,  an  amount  equal  to the  Class  B  Floating
Allocation of Finance Charge Collections  allocated to the Investor Interest and
deposited

                                              51

<PAGE>



in the Finance Charge Account with respect to such Monthly  Period.  "Collateral
Available Funds" means,  with respect to any Monthly Period,  an amount equal to
the Collateral  Floating  Allocation of Finance Charge Collections  allocated to
the Investor Interest with respect to such Monthly Period.

        "Excess  Spread"  on each  Transfer  Date will  equal the sum of (a) the
excess of the Class A Available  Funds over the Class A Payment  Amounts and (b)
the excess of the Class B Available Funds over the Class B Payment  Amount,  and
(c) the excess of the Collateral  Available  Funds over the aggregate  amount of
the Collateral Interest Monthly Servicing Fees payable on such Transfer Date.

        Excess  Spread.  On each  Transfer  Date,  the  Servicer or the Trustee,
acting  pursuant to the Servicer's  instructions,  will apply Excess Spread with
respect to the  preceding  Monthly  Period and make the  following  payments and
deposits in the following priority:

        (a) an amount  equal to the Class A Required  Amount will be used to pay
such Class A Required  Amount and will be applied and  distributed in accordance
with the  priorities  described  in clauses  (i)(a)  through  (i)(d) above under
"--Payment of Interest, Fees and Other Items";

        (b) an amount  equal to the Class B Required  Amount will be used to pay
such Class B Required  Amount and will be applied and  distributed in accordance
with the priorities  described in clauses  (ii)(a)  through  (ii)(d) above under
"--Payment of Interest, Fees and Other Items";

        (c) an amount equal to the amount of any accrued and unpaid  interest on
any overdue Class A Monthly  Interest,  calculated on the basis of (x) a default
rate of  interest  equal to the Class A  Certificate  Rate plus 0.5% and (y) the
actual  number  of days  such  Class A  Monthly  Interest  is or was at any time
overdue,  divided by 360,  will be  deposited  in the  Distribution  Account for
distribution to Class A Certificateholders  on the next succeeding  Distribution
Date;

        (d) an amount equal to the amount of any accrued and unpaid  interest on
any overdue Class B Monthly  Interest,  calculated on the basis of (x) a default
rate of  interest  equal to the Class B  Certificate  Rate plus 0.5% and (y) the
actual  number  of days  such  Class B  Monthly  Interest  is or was at any time
overdue,  divided by 360,  will be  deposited  in the  Distribution  Account for
distribution to Class B Certificateholders  on the next succeeding  Distribution
Date;

        (e) an  amount  equal  to any  unreimbursed  reductions  in the  Class B
Investor  Interest in connection with the payment of the Class A Required Amount
will be applied to reinstate  the Class B Investor  Interest and will be treated
as Principal  Collections  and applied on such Transfer Date in accordance  with
"--Payments of Principal" below;

        (f) an amount  equal to the product of (i) an amount equal to LIBOR plus
% per annum (or % for the Initial Interest Period), or such lesser amount as may
be designated in the Loan Agreement (the "Collateral Rate"), (ii) the Collateral
Interest  determined as of the last day of the preceding  Monthly Period or, for
the Initial  Interest  Period,  the Closing  Date  (after  giving  effect to all
payments,  deposits  and  withdrawals  made on such date),  and (iii) the actual
number of days in the related  Interest  Period or the Initial  Interest  Period
divided by 360 (the "Collateral Monthly Interest"),  plus any overdue Collateral
Monthly  Interest in respect of which a distribution to the Collateral  Interest
Holder has not been made, will be distributed to the Collateral  Interest Holder
in accordance with the Loan Agreement;

        (g) an amount equal to the amount by which the Class A Monthly  Interest
for the preceding  Interest Period exceeds the Class A Monthly Cap Rate Interest
(other than Class A Excess  Interest),  to the extent such amount is not paid by
the Interest  Rate Cap Provider  pursuant to the Class A Interest  Rate Cap, and
any such accrued and

                                              52

<PAGE>



unpaid amounts for prior Interest Periods, will be deposited in the Distribution
Account for  distribution to Class A  Certificateholders  on the next succeeding
Distribution Date;

        (h) an amount equal to the amount by which the Class B Monthly  Interest
for the preceding  Interest Period exceeds the Class B Monthly Cap Rate Interest
(other than Class B Excess  Interest),  to the extent such amount is not paid by
the Interest  Rate Cap Provider  pursuant to the Class B Interest  Rate Cap, and
any such  accrued  and  unpaid  amounts  for  prior  Interest  Periods,  will be
deposited   in  the   Distribution   Account   for   distribution   to  Class  B
Certificateholders on the next succeeding Distribution Date;

        (i) an amount equal to the aggregate  Collateral  Default Amount for the
preceding  Monthly Period will be treated as Principal  Collections  and will be
applied on such  Transfer  Date in  accordance  with  "--Payments  of Principal"
below;

        (j) an amount equal to any  unreimbursed  reductions  in the  Collateral
Interest for reasons other than payment of principal to the Collateral  Interest
Holder will be applied to reinstate the Collateral  Interest and will be treated
as Principal  Collections  and applied on such Transfer Date in accordance  with
"--Payments of Principal" below;

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

        (l) any other amounts due and payable under the Loan  Agreement  will be
applied and  distributed in accordance  with and to the extent  specified in the
Loan Agreement;

        (m) an  amount  equal  to the  amount  of any  Class A  Excess  Interest
accruing during the related Interest Period;

        (n) an  amount  equal  to the  amount  of any  Class B  Excess  Interest
accruing during the related Interest Period;

        (o)  the  balance,   if  any,  will  constitute  Shared  Finance  Charge
Collections,  to be applied and  distributed  as  described  below in  "--Shared
Finance Charge Collections";

        (p) any amounts  remaining  after  application  as Shared Finance Charge
Collections  will be applied to the payment of other accrued and unpaid expenses
of the Trust, if any; and

        (q) any amounts  remaining  after  application  as Shared Finance Charge
Collections  and to expenses of the Trust, if any, will be paid to the Holder of
the Exchangeable Transferor Certificate.

        Shared Finance  Charge  Collections.  Shared Finance Charge  Collections
derived from Excess Spread will be applied to cover any shortfalls  with respect
to amounts payable from Finance Charge Collections allocable to any other Series
then  outstanding.  Any such Shared Finance Charge  Collections  remaining after
covering  shortfalls with respect to all outstanding  Series will be distributed
to the Holder of the Exchangeable Transferor Certificate. Any amounts designated
as Shared  Finance  Charge  Collections  pursuant to  Supplements  for any other
Series and allocable to the Certificates will be applied first, to the extent of
any shortfalls in the amount available from the Finance Charge Account,  to make
the payments and deposits described in clauses (i)(a) through (i)(d) above under
"--Payments of Fees, Interest and Other Items", second, to make the payments and
deposits described in clauses (ii)(a) through (ii)(d) above under "--Payments of
Fees, Interest and Other Items",  third, to make the payment described in clause
(iii)(a) above under "--Payments of Fees, Interest and Other Items",  fourth, to
reimburse any reductions in the Class B Investor  Interest arising in connection
with the payment of the Class A Required Amount,

                                              53

<PAGE>



fifth,  to pay the Collateral  Monthly  Interest and sixth, to make the payments
described  above in clauses  (g),  (h),  (i) and (j) of  "--Excess  Spread"  and
thereafter paid to the Holder of the Exchangeable Transferor Certificate. If the
amount on deposit in the Finance Charge Account with respect to the  allocations
of Finance  Charge  Receivables  during  the  preceding  Monthly  Period and any
amounts  designated  as  Shared  Finance  Charge  Collections  pursuant  to  the
Supplements  for  any  other  Series  and  allocable  to  the  Certificates  are
insufficient to make any of the payments or deposits specified in clauses (i)(a)
through  (i)(d) and (ii)(a)  through  (ii)(d) above under  "--Payments  of Fees,
Interest  and Other  Items",  the  Trustee,  acting  pursuant to the  Servicer's
instructions,  will apply  Principal  Collections  allocated  to the  Collateral
Interest as Reallocated  Principal  Collections  on the Transfer Date,  first to
cover any  remaining  Class A  Required  Amount  and second to cover any Class B
Required Amount, and if the Reallocated Collateral Principal Collections on such
Transfer  Date are less than the  remaining  Class A Required  Amount,  to apply
Principal  Collections  allocated  to the Class B  Certificates  as  Reallocated
Principal  Collections  on the  Transfer  Date to cover  any  remaining  Class A
Required Amount. See "--Reallocation of Cash Flows".

        Payments  of  Principal.  On each  Transfer  Date,  the  Servicer or the
Trustee,  acting  pursuant  to  the  Servicer's  instructions,  will  distribute
Available Investor Principal  Collections on deposit in the Principal Account in
the following priority:

        (i) On each Transfer Date with respect to the Revolving Period:

               (a) an amount equal to the Collateral  Monthly  Principal will be
paid to the Collateral  Interest  Holder in accordance  with the Loan Agreement;
and

               (b)  the  balance,  if  any,  will  constitute  Shared  Principal
Collections  and will be allocated  and  distributed  as  described  below under
"--Shared Principal Collections";

        (ii) On each Transfer Date with respect to the  Controlled  Accumulation
Period  (beginning on the first  Transfer Date  following the Monthly  Period in
which the Controlled Accumulation Period commences):

               (a) prior to the Class A Scheduled  Payment Date, an amount equal
to the  Controlled  Deposit  Amount will be deposited in the  Principal  Funding
Account,  and on the Transfer Date  immediately  preceding the Class A Scheduled
Payment Date the aggregate  amount on deposit in the Principal  Funding  Account
will be deposited in the  Distribution  Account for  distribution to the Class A
Certificateholders on the Class A Scheduled Payment Date;

               (b) for each  Transfer  Date after the Class A Investor  Interest
has been paid in full, an amount equal to the Class B Monthly Principal for such
Transfer Date will be distributed to the Class B Certificateholders;

               (c)  on  each  Transfer  Date  with  respect  to  the  Controlled
Accumulation Period in which a reduction in the Required Collateral Interest has
occurred, an amount equal to the Collateral Interest Surplus will be paid to the
Collateral Interest Holder in accordance with the Loan Agreement; and

               (d)  the  balance,  if  any,  will  constitute  Shared  Principal
Collections  and will be allocated  and  distributed  as  described  below under
"--Shared Principal Collections";

        (iii) On each  Transfer  Date with  respect  to the  Rapid  Amortization
Period  (beginning on the first  Transfer Date  following the Monthly  Period in
which the Rapid Amortization Period commences):

               (a) an  amount  equal  to  Class  A  Investor  Interest  will  be
deposited  in  the  Distribution   Account  for  distribution  to  the  Class  A
Certificateholders on the next succeeding Distribution Date;


                                              54

<PAGE>



               (b) after the Class A Investor Interest has been paid in full, an
amount  equal  to the  Class  B  Investor  Interest  will  be  deposited  in the
Distribution Account for distribution to the Class B  Certificateholders  on the
next succeeding Distribution Date;

               (c) after the Class B Investor Interest has been paid in full, an
amount equal to the Collateral  Interest  Surplus will be paid to the Collateral
Interest Holder in accordance with the Loan Agreement; and

               (d)  the  balance,  if  any,  will  constitute  Shared  Principal
Collections  and will be allocated  and  distributed  as  described  below under
"--Shared Principal Collections".

        "Class A Monthly  Principal"  with respect to any Transfer Date relating
to the Controlled Accumulation Period or the Rapid Amortization Period, prior to
the  payment in full of the Class A Investor  Interest,  will equal the least of
(i) Available Investor Principal Collections on deposit in the Principal Account
with respect to such Transfer Date,  (ii) for each Transfer Date with respect to
the Controlled Accumulation Period, prior to the Class A Scheduled Payment Date,
the  applicable  Controlled  Deposit Amount for such Transfer Date and (iii) the
Class A Adjusted Investor Interest prior to any deposits on such Transfer Date.

        "Class B Monthly  Principal"  with respect to the Transfer Date relating
to  the  Controlled  Accumulation  Period  immediately  following  the  Class  A
Scheduled  Payment  Date,  or with respect to any Transfer  Date relating to the
Rapid Amortization Period, beginning with the Transfer Date on which the Class A
Investor  Interest has been paid in full (after taking into account  payments to
be made on the related Distribution Date), will equal the least of (i) Available
Investor  Principal  Collections on deposit in the Principal  Account (minus the
portion of such  Available  Investor  Principal  Collections  applied to Class A
Monthly  Principal on such Transfer Date) and (ii) the Class B Investor Interest
for such Transfer Date.

        "Collateral  Monthly  Principal"  means (a) with respect to any Transfer
Date  relating to the Revolving  Period  following any reduction of the Required
Collateral  Interest  effected as  described in clause (3) of the proviso in the
definition of "Required Collateral  Interest",  an amount equal to the lesser of
(i) the excess,  if any, of the  Collateral  Interest  (after  giving  effect to
reductions for any Collateral  Interest  Charge-Offs and  Reallocated  Principal
Collections  on such  Transfer  Date and  after  giving  effect  to any  further
adjustments  thereto for the benefit of the Class A  Certificateholders  and the
Class B  Certificateholders  on such Transfer Date) over the Required Collateral
Interest  on such  Transfer  Date,  and (ii) the  Available  Investor  Principal
Collections  on such  Transfer  Date or (b) with  respect to any  Transfer  Date
relating to the Controlled Accumulation Period prior to repayment in full of the
Class A Investor  Interest an amount  equal to the lesser of (i) the excess,  if
any, of the  Collateral  Interest  (after giving  effect to  reductions  for any
Collateral Interest  Charge-Offs and Reallocated  Principal  Collections on such
Transfer Date and after giving effect to any further adjustments thereto for the
benefit of the Class A Certificateholders  and the Class B Certificateholders on
such Transfer Date) over the Required Collateral Interest on such Transfer Date,
and  (ii)  the  Available   Investor  Principal   Collections   remaining  after
allocations  to the  Offered  Certificates  on such  Transfer  Date or (c)  with
respect to any Transfer Date relating to the Controlled  Accumulation  Period or
the Rapid  Amortization  Period,  beginning  with the Transfer Date on which the
Class B Investor  Interest  has been paid in full  (after  taking  into  account
payments to be made on the related Distribution Date), an amount equal the least
of (i)  Available  Investor  Principal  Collections  on deposit in the Principal
Account  (minus the portion of such  Available  Investor  Principal  Collections
applied  to Class A Monthly  Principal  and Class B  Monthly  Principal  on such
Transfer Date) and (ii) the Collateral Interest for such Transfer Date.

        Shared  Principal  Collections.  Principal  Collections  for any Monthly
Period  allocated to the  Investor  Interest  will first be used to cover,  with
respect  to any  Monthly  Period  during  the  Controlled  Accumulation  Period,
deposits of the Controlled  Deposit Amount to the Principal Funding Account with
respect to the Class A Certificates  or of the Class B Investor  Interest to the
Distribution  Account with respect to the Class B  Certificates,  and during the
Rapid Amortization  Period, the deposit of the Class A Investor Interest and the
Class B Investor  Interest to the Distribution  Account,  and then under certain
circumstances payments to the Collateral Interest Holder, in each case

                                              55

<PAGE>



as  described  above.  The  Servicer  will  determine  the  amount of  Principal
Collections for any Monthly Period allocated to the Investor Interest  remaining
after  covering  required  payments  to the  Certificateholders  and any similar
amount  remaining  for any other  Series.  The  Servicer  will  allocate  Shared
Principal  Collections  derived  from  Principal  Collections  allocated  to the
Investor Interest to cover any scheduled or permitted principal distributions to
certificateholders  of other Series and to holders of other undivided  interests
in the Trust, and deposits to principal funding accounts,  if any, for any other
Series  entitled  thereto  which  have not  been  covered  out of the  Principal
Collections  allocable to such Series and out of certain  other amounts for such
Series ("Principal Shortfalls"). If Principal Shortfalls exceed Shared Principal
Collections  for  any  Monthly  Period,  Shared  Principal  Collections  will be
allocated pro rata among the applicable  Series based on the relative amounts of
Principal  Shortfalls.  To the extent that Shared Principal  Collections  exceed
Principal Shortfalls, the balance will be paid to the holder of the Exchangeable
Transferor  Certificate  or, under  certain  circumstances,  deposited  into the
Excess Funding Account.  Any amounts designated as Shared Principal  Collections
pursuant to Supplements  for any other Series and allocable to the  Certificates
will be applied as described in "--Payments of Principal" above.

Reallocation of Cash Flows

        On each Distribution  Date during the Revolving  Period,  the Controlled
Accumulation Period and the Rapid Amortization Period, if any, the Servicer will
determine the Class A Required Amount and the Class B Required Amount. If either
or both of the  Required  Amounts are  greater  than zero after  application  of
available Finance Charge  Collections,  Excess Spread, and Shared Finance Charge
Collections,  then Principal  Collections  allocable to the Collateral  Interest
will be  reallocated  and applied first to fund the  remaining  Class A Required
Amount,  if any, and second to fund to the remaining Class B Required Amount, if
any, and to the extent that  Reallocated  Collateral  Principal  Collections are
less  than  such  remaining  Class  A  Required  Amount,  Principal  Collections
allocable to the Class B Certificates  will then be  reallocated  and applied to
fund the remaining  Class A Required  Amount.  The  Collateral  Interest will be
reduced  by the  amount of  Reallocated  Collateral  Principal  Collections  and
Reallocated Class B Principal  Collections applied to fund the Required Amounts.
The Class B Investor Interest will be reduced by the amount of Reallocated Class
B Principal  Collections  in excess of the  Collateral  Interest  (after  giving
effect to reductions for any Collateral Interest Charge-Offs and any Reallocated
Collateral Principal Collections as of the related Distribution Date) applied to
fund the Class A Required Amount.

"Class A Required  Amount" for any date means the  amount,  if any, by which the
Class  A  Available  Funds  with  respect  to the  related  Monthly  Period  are
insufficient to pay the Class A Payment Amount for the related date.


"Class A Payment  Amount"  for any date means the  aggregate  of (i) the Class A
Monthly Cap Rate Interest with respect to the related  Distribution Date and any
Class A Monthly  Cap Rate  Interest  accrued  during  any prior  period  and not
distributed to the Class A Certificateholders,  (ii) the Class A Coverage Amount
and any  Class A  Coverage  Amount  accrued  during  and  prior  period  and not
distributed  to the  Class B  Certificateholders,  (iii)  the  Class  A  Monthly
Servicing Fee with respect to the related  Distribution Date and any accrued and
unpaid Class A Monthly Servicing Fees from prior Monthly Periods, (iv) the Class
A Investor  Default Amount for the related Monthly Period,  and (v) unreimbursed
Class A Investor Charge-Offs.

"Class B Required  Amount" for any date means the  amount,  if any, by which the
Class B Available Funds for any Monthly Period are insufficient to pay the Class
B Payment Amount.

"Class B Payment  Amount"  for any date means the  aggregate  of (i) the Class B
Monthly Cap Rate Interest with respect to the related Distribution Date, and any
Class B Monthly Cap Rate Interest  accrued during any prior period which has not
been  distributed  to the Class B  Certificateholders,  (ii) the Class B Monthly
Servicing Fee with respect to the related  Distribution Date and any accrued and
unpaid Class B Monthly  Servicing  Fees from prior  Monthly  Periods,  (iii) the
Class B  Investor  Default  Amount  for the  related  Monthly  Period,  and (iv)
unreimbursed Class B Investor Charge-Offs.


                                              56

<PAGE>



"Required  Amounts" for any date means the Class A Required Amount and the Class
B Required Amount, collectively.

        Principal Collections allocable to the Collateral Interest and the Class
B  Certificates  for the  purpose of  determining  Collections  available  to be
applied as  Reallocated  Principal  Collections  will be determined  (i) for any
Monthly  Period  during  the  Revolving  Period by  multiplying  the  Collateral
Floating Allocation or the Class B Floating  Allocation,  as the case may be, by
the applicable  Floating Investor  Percentage of Principal  Collections for such
Monthly  Period,   and  (ii)  for  any  Monthly  Period  during  the  Controlled
Accumulation Period or the Rapid Amortization Period, if any, by multiplying the
Collateral Fixed Allocation or the Class B Fixed Allocation, as the case may be,
by the applicable  Fixed Investor  Percentage of Principal  Collections for such
Monthly  Period,  and in each case  adding  certain  other  amounts  treated  as
Principal  Collections  (including  amounts  applied  with  respect to  Investor
Default Amounts and Investor Charge-Offs).

        Any  reductions  of the Class B Investor  Interest or of the  Collateral
Interest,  if reduced to an amount less than the Required  Collateral  Interest,
due to payment of the Class A Required Amount or, with respect to the Collateral
Interest,  payment of the Class B Required Amount, will thereafter be reimbursed
and the Class B Investor Interest and the Collateral  Interest,  as the case may
be, increased on each  Distribution Date by the amount, if any, of Excess Spread
and any Shared Finance Charge  Collections  from other Series available for that
purpose (in the case of the Collateral  Interest,  up to the Required Collateral
Interest).

"Reallocated  Class B  Principal  Collections"  for  any  Monthly  Period  means
Principal Collections allocable to the Class B Investor Interest for the related
Monthly Period in an amount not to exceed the amount applied to fund the Class A
Required Amount, if any; provided, however, that such amount will not exceed the
Class  B  Investor  Interest  after  giving  effect  to  any  Class  B  Investor
Charge-Offs for the related Transfer Date.

"Reallocated  Collateral  Principal  Collections"  for any Monthly  Period means
Principal  Collections  allocable  to the  Collateral  Interest  for the related
Monthly Period in an amount not to exceed the amount applied to fund the Class A
Required Amount and the Class B Required Amount, if any; provided, however, that
such amount will not exceed the  Collateral  Interest after giving effect to any
Collateral Investor Charge-Offs for the related Transfer Date.

"Reallocated  Principal  Collections"  for any date  means  Reallocated  Class B
Principal Collections and Reallocated Collateral Principal Collections, for such
date, collectively.

Defaulted Receivables; Adjustments and Fraudulent Charges

        On the  eighth  business  day of each month but not later than the tenth
calendar day (and if such day is not a business day, the preceding business day)
(such date, a  "Determination  Date"),  the Servicer will  calculate the Class A
Investor Default Amount,  the Class B Investor Default Amount and the Collateral
Default  Amount for the preceding  Monthly  Period.  The terms "Class A Investor
Default  Amount",  "Class B Investor  Default  Amount" and  "Collateral  Default
Amount" mean, respectively, for any Monthly Period, the product of (a) the Class
A  Floating  Allocation,  the  Class B  Floating  Allocation  or the  Collateral
Floating Allocation, as the case may be, determined as of the end of the Monthly
Period,  (b) the  Floating  Investor  Percentage  for  Receivables  in Defaulted
Accounts and (c) the amount of  Defaulted  Receivables  for such Monthly  Period
(the sum of the Class A Investor  Default Amount,  the Class B Investor  Default
Amount and the  Collateral  Default  Amount being  sometimes  referred to as the
"Investor  Default  Amount").  The term "Defaulted  Receivables"  means, for any
Monthly  Period,  Receivables  which in such Monthly  Period were written off as
uncollectible  in accordance  with the  Servicer's  policies and  procedures for
servicing credit card receivables comparable to the Receivables.

        On each  Determination  Date,  if the Class A  Investor  Default  Amount
exceeds the amount of Excess  Spread,  Shared  Finance  Charge  Collections  and
Reallocated Principal Collections which are allocated and available to fund such
amount  with  respect  to  the  Monthly   Period   immediately   preceding  such
Determination  Date, the Collateral  Interest (after giving effect to reductions
for any Collateral Interest Charge-Offs and any Reallocated Principal

                                              57

<PAGE>



Collections as of the related  Distribution  Date) will be reduced by the amount
of such  excess  (but not by more than the Class A Investor  Default  Amount for
such  Monthly  Period).  In the  event  that  such  reduction  would  cause  the
Collateral  Interest to be a negative  number,  the Collateral  Interest will be
reduced  to zero,  and the Class B Investor  Interest  (after  giving  effect to
reductions  for any Class B Investor  Charge-Offs  and any  Reallocated  Class B
Principal   Collections  in  excess  of  the  Collateral  Interest  as  of  such
Distribution  Date)  will be  reduced  by the  amount  by which  the  Collateral
Interest  would have been reduced below zero.  In the event that such  reduction
would cause the Class B Investor  Interest to be a negative number,  the Class B
Investor  Interest  will be reduced to zero,  and the Class A Investor  Interest
will be reduced by the amount by which the Class B Investor  Interest would have
been reduced below zero (a "Class A Investor  Charge-Off"),  which will have the
effect of slowing or reducing the return of principal  and interest to the Class
A  Certificateholders.  If the Class A Investor Interest has been reduced by the
amount  of any  Class A  Investor  Charge-Offs,  it will  be  reimbursed  on any
Transfer Date (but not by an amount in excess of the aggregate  Class A Investor
Charge-Offs) by the amount of collections of Finance Charge Receivables,  Excess
Spread and Shared  Finance Charge  Collections  allocated and available for such
purpose as described under "--Allocation of Funds."

        On each  Determination  Date,  if the Class B  Investor  Default  Amount
exceeds the amount of Excess  Spread,  Shared  Finance  Charge  Collections  and
Reallocated  Collateral Principal  Collections which are allocated and available
to  fund  such  amount  with  respect  to  the  Monthly  Period  preceding  such
Determination  Date, the Collateral  Interest (after giving effect to reductions
for  any  Collateral   Interest   Charge-Offs  and  any  Reallocated   Principal
Collections as of the related  Distribution  Date and after giving effect to any
adjustments  with respect thereto as described in the preceding  paragraph) will
be  reduced  by the  amount  of such  excess  (but not by more  than the Class B
Investor  Default  Amount  for such  Monthly  Period).  In the  event  that such
reduction  would  cause the  Collateral  Interest to be a negative  number,  the
Collateral  Interest  will be reduced to zero and the Class B Investor  Interest
will be reduced by the amount by which the  Collateral  Interest would have been
reduced  below  zero (a "Class B  Investor  Charge-Off").  The Class B  Investor
Interest  will also be reduced by the amount of  Reallocated  Class B  Principal
Collections  in  excess  of the  Collateral  Interest  (after  giving  effect to
reductions  for  any  Collateral   Interest   Charge-Offs  and  any  Reallocated
Collateral  Principal  Collections as of the related  Distribution Date) and the
amount of any portion of the Class B Investor Interest  allocated to the Class A
Certificates to avoid a reduction in the Class A Investor Interest.  The Class B
Investor Interest will thereafter be reimbursed (but not in excess of the unpaid
principal  balance  of the Class B  Certificates)  on any  Transfer  Date by the
amount of Excess  Spread and Shared  Finance  Charge  Collections  allocated and
available for that purpose as described under "--Allocation of Funds".

        On each Determination Date, if the Collateral Default Amount exceeds the
amount  of  Excess  Spread  and  Shared  Finance  Charge  Collections  which are
allocated and  available to fund such amount with respect to the Monthly  Period
preceding such  Determination  Date, the Collateral  Interest will be reduced by
the amount of such excess but not more than the lesser of the Collateral Default
Amount  and the  Collateral  Interest  for  such  Transfer  Date (a  "Collateral
Interest  Charge-Off").  The  Collateral  Interest  will also be  reduced by the
amount of Reallocated  Collateral  Principal  Collections  and the amount of any
portion of the  Collateral  Interest  allocated to the Class A  Certificates  to
avoid  a  reduction  in  the  Class  A  Investor  Interest  or to  the  Class  B
Certificates  to  avoid a  reduction  in the  Class  B  Investor  Interest.  The
Collateral  Interest  will  thereafter be reimbursed on any Transfer Date by the
amount of Excess  Spread  allocated  and available for that purpose as described
under "--Allocation of Funds". An "Investor Charge-Off" means a Class A Investor
Charge-Off,  a Class B Investor Charge-Off or a Collateral Interest  Charge-Off,
as the context requires.

        The  Servicer  shall be obligated to reduce on a net basis at the end of
each Monthly Period the aggregate amount of Principal Receivables (i) created in
respect of  merchandise  refused or returned by the obligor  thereunder or as to
which the obligor  thereunder  has  asserted a  counterclaim  or  defense,  (ii)
reduced by the Servicer by any charge-back or other principal adjustment,  (iii)
created as a result of a fraudulent or counterfeit  charge,  (iv) resulting from
adjustments  relating to returned or dishonored  checks,  or (v) resulting  from
Servicer  error.  The  Interest  will  be  reduced  by the  amount  of any  such
adjustment;  provided, however, that if the Transferor Interest would be reduced
below the  Minimum  Transferor  Interest by virtue of any such  adjustment,  the
holder of the Exchangeable

                                              58

<PAGE>



Transferor  Certificate  will be  required to make an  adjustment  payment to be
deposited  to the Excess  Funding  Account  in an amount  equal to the amount by
which the  Transferor  Interest  would  have  been  reduced  below  the  Minimum
Transferor Interest.

Required Collateral Interest

        The  "Required  Collateral  Interest"  with respect to any Transfer Date
means (i) initially, the Initial Collateral Interest and (ii) thereafter on each
Transfer  Date  an  amount  equal  to [ ]% of the sum of the  Class  A  Adjusted
Investor Interest and the Class B Investor Interest on such Transfer Date, after
taking into  account all deposits  into the  Principal  Funding  Account on such
Transfer Date and all payments to be made on the related Distribution Date after
all  adjustments  made on such Transfer  Date, but not less than $[ ]; provided,
however,  that (1) if certain reductions in the Collateral  Interest are made or
if a Pay Out Event occurs,  the Required  Collateral  Interest for such Transfer
Date  shall  equal  the  Required  Collateral  Interest  for the  Transfer  Date
immediately  preceding the occurrence of such reduction or Pay Out Event, (2) in
no event shall the  Required  Collateral  Interest  exceed the unpaid  principal
amount of the  Offered  Certificates  as of the last day of the  Monthly  Period
preceding such Transfer Date, less cash held in the Principal Funding Account as
of such  Transfer  Date,  after taking into account  deposits and payments to be
made on the related  Distribution Date and (3) the Required  Collateral Interest
may be reduced to a lesser amount at any time upon written confirmation from the
Rating Agency that such reduction will not result in the Rating Agency  reducing
or withdrawing its rating on any then outstanding Series rated by it.

Reserve Account

        Pursuant to the Series 1997-1 Supplement, the Trustee will establish and
maintain with a Qualified  Institution  a segregated  trust account held for the
benefit of the Class A Certificateholders  (the "Reserve Account").  The Reserve
Account is established to assist with the subsequent distribution of interest on
the Class A Certificates  during the  Controlled  Accumulation  Period.  On each
Transfer Date from and after the Reserve  Account Funding Date, but prior to the
termination  of  the  Reserve  Account,  the  Trustee,  acting  pursuant  to the
Servicer's  instructions,  will apply  Excess  Spread  allocated  to the Offered
Certificates (to the extent described below under "--Allocation of Funds--Excess
Spread") to increase the amount on deposit in the Reserve Account (to the extent
such amount is less than the  Required  Reserve  Account  Amount).  The "Reserve
Account  Funding  Date" will be the  Transfer  Date with  respect to the Monthly
Period which commences no later than [ ] months prior to the commencement of the
Controlled  Accumulation  Period,  or  such  earlier  date as the  Servicer  may
determine.  The "Required  Reserve  Account  Amount" for any Transfer Date on or
after  the  Reserve  Account  Funding  Date  will  be  equal  to (a) [ ]% of the
outstanding  principal  balance  of the  Class A  Certificates  or (b) any other
amount  designated by the Transferor;  provided that if such designation is of a
lesser amount,  the Transferor shall have provided the Servicer,  the Collateral
Interest Holder and the Trustee with written confirmation from the Rating Agency
that such designation will not result in a reduction or withdrawal of the Rating
Agency's  rating on any then  outstanding  Series rated by the Rating Agency and
the  Transferor  shall  have  delivered  to  the  Trustee  a  certificate  of an
authorized  officer to the effect that, based on the facts known to such officer
at such time, in the reasonable belief of the Transferor,  such designation will
not cause a Pay Out Event to occur and will not cause an event  that,  after the
giving of notice or the lapse of time, would cause a Pay Out Event to occur with
respect to Series  1997-1.  On each  Transfer  Date,  after giving effect to any
deposit to be made to, and any withdrawal to be made from,  the Reserve  Account
on such Transfer  Date,  the Trustee will  withdraw from the Reserve  Account an
amount  equal to the  excess,  if any,  of the amount on deposit in the  Reserve
Account over the Required  Reserve  Account Amount and distribute such excess to
the Collateral  Interest  Holder for application in accordance with the terms of
the Loan Agreement.

        Provided that the Reserve Account has not terminated as described below,
all amounts on deposit in the Reserve Account on any Transfer Date (after giving
effect to any deposits to, or withdrawals  from, the Reserve  Account to be made
on such Transfer  Date) will be invested to the  following  Transfer Date by the
Trustee at the direction of the Servicer in Permitted Investments.  The interest
and other investment income (net of investment

                                              59

<PAGE>



expenses and losses) earned on such  investments will be retained in the Reserve
Account (to the extent the amount on deposit is less than the  Required  Reserve
Account  Amount) or  deposited  in the  Finance  Charge  Account  and treated as
Finance Charge Collections allocable to the Class A Certificates.

        On  or  before  each  Transfer  Date  with  respect  to  the  Controlled
Accumulation  Period and on the first  Transfer  Date with  respect to the Rapid
Amortization Period, a withdrawal will be made from the Reserve Account, and the
amount of such  withdrawal  will be deposited in the Finance  Charge Account and
included in Finance Charge Collections allocable to the Class A Certificates for
such Transfer Date in an amount equal to the lesser of (a) the Available Reserve
Account  Amount with respect to such Transfer Date and (b) the Class A Principal
Funding Investment  Shortfall with respect to such Transfer Date;  provided that
the amount of such  withdrawal  will be reduced to the extent that  interest and
other  investment  income on Reserve  Account funds are deposited in the Finance
Charge  Account and treated as Finance  Charge  Collections  as described in the
last sentence of the immediately preceding paragraph. On each Transfer Date, the
amount  available  to be  withdrawn  from the Reserve  Account  (the  "Available
Reserve Account Amount") will be equal to the lesser of the amount on deposit in
the  Reserve  Account  (before  giving  effect to any  deposit to be made to the
Reserve  Account on such Transfer Date) and the Required  Reserve Account Amount
for such Transfer Date.

        The Reserve  Account will be terminated upon the earlier to occur of (a)
the termination of the Trust pursuant to the Agreement and (b) if the Controlled
Accumulation  Period has not commenced,  the first Transfer Date with respect to
the Rapid  Amortization  Period or, if the  Controlled  Accumulation  Period has
commenced,  the earlier to occur of (i) the first  Transfer Date with respect to
the Rapid Amortization  Period and (ii) the Transfer Date immediately  preceding
the Class A Scheduled Payment Date. Upon the termination of the Reserve Account,
all amounts on deposit  therein (after giving effect to any withdrawal  from the
Reserve  Account on such date as  described  above) will be  distributed  to the
Collateral  Interest  Holder for application in accordance with the terms of the
Loan Agreement.

Final Payment of Principal; Termination of Trust

        The  Investor  Interest  will be subject  to  optional  purchase  by the
Transferor on any Distribution  Date on or after which the Investor  Interest is
reduced to an amount less than or equal to 5% of the Initial  Investor  Interest
if certain  conditions set forth in the Agreement are met. The Investor Interest
will be subject to mandatory purchase by the Transferor on the Distribution Date
immediately  preceding  the  Scheduled  Series  1997-1  Termination  Date if the
Investor  Interest  is  reduced  to an  amount  less  than or equal to 5% of the
Initial Investor Interest,  if certain conditions set forth in the Agreement are
met. The mandatory  purchase  requirement is in addition to any other provisions
and remedies  provided by the  Agreement and will not serve to relieve any party
of  obligations  it may  otherwise  have or waive any remedy  that is  otherwise
provided.  The  purchase  price  will be equal to the  Investor  Interest,  plus
accrued  and unpaid  interest  (other  than Class A Excess  Interest  or Class B
Excess  Interest,  as the case  may be) on the  Certificates  at the  applicable
Offered  Certificate  Rate or  Collateral  Rate,  as  applicable,  and any other
amounts owing under the Loan  Agreement  through the date  preceding the date on
which the purchase occurs, less the amounts, if any, previously  accumulated for
the payment of principal and interest. The net proceeds of such purchase and any
Collections   on   the   Receivables   will   be   distributed   pro   rata   to
certificateholders  and  holders  of other  undivided  interests  in the  Trust,
including the Certificateholders, on the Distribution Date following the Monthly
Period in which  such  purchase  occurs as final  payment  of the  Certificates.
Subject to prior termination as provided above, the Agreement  provides that the
final distribution of principal and interest on the Offered Certificates will be
made no later  than the [ ]  Distribution  Date (the  "Scheduled  Series  1997-1
Termination Date").

        Unless  the  Servicer  and the  Holder  of the  Exchangeable  Transferor
Certificate  instruct  the Trustee  otherwise,  the Trust will  terminate on the
earlier of: (a) the day after the  Distribution  Date with respect to any Series
following  the day on which funds shall have been  deposited  in the  Collection
Account  or the  applicable  Series  account  sufficient  to pay in full (i) the
aggregate  investor  interest of all Series  outstanding  plus accrued  interest
thereon (other than Class A Excess Interest or Class B Excess  Interest,  as the
case may be) at the applicable certificate rates through the applicable interest
accrual period prior to the Distribution Date with respect to each such

                                              60

<PAGE>



Series and (ii) all amounts owed to each Enhancement Provider and (b) if a trust
extension has occurred,  the extended trust  termination date, which shall be no
later than the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the father of the late President of the United
States,  living on the date of the Agreement.  Upon the termination of the Trust
and the surrender of the Exchangeable Transferor Certificate,  the Trustee shall
convey to the Holder of the Exchangeable Transferor Certificate all right, title
and interest of the Trust in and to the Receivables and other funds of the Trust
(other than funds on deposit in the  Collection  Account and other  similar bank
accounts of the Trust with respect to other Series).

        In the event that the  Investor  Interest  is  greater  than zero on the
Scheduled Series 1997-1  Termination  Date, the Trustee will sell or cause to be
sold  interests in the  Receivables  or certain  Receivables as specified in the
Agreement,  in an amount up to 110% of the Investor Interest of the Certificates
at the close of  business  on such  date (but not more than the total  amount of
Receivables  allocable to the  Certificates).  The net proceeds of such sale and
any Collections on the Receivables  will be distributed on the Scheduled  Series
1997-1  Termination Date, as the final payment of the  Certificates,  first, pro
rata to the Class A Certificateholders  in an amount sufficient to pay the Class
A Investor Interest in full, second, pro rata to the Class B  Certificateholders
in an amount  sufficient  to pay to Class B Investor  Interest in full,  and the
balance to the Collateral Interest Holder.

Pay Out Events

        The Revolving  Period will  continue  through the end of the [ ] Monthly
Period and the Controlled  Accumulation  Period will begin at such time,  unless
such date is  postponed  as  described  under  "--  Postponement  of  Controlled
Accumulation  Period" or a Pay Out Event  occurs  prior to such date.  The Rapid
Amortization  Period will  commence  when a Pay Out Event occurs or is deemed to
occur.  A Pay Out Event with  respect to the  Certificates  refers to any of the
following events:

        (i)  failure  on  the  part  of the  Transferor  or  the  Holder  of the
Exchangeable  Transferor  Certificate  (a) to make any payment or deposit on the
date required under the Agreement (or within the  applicable  grace period which
will not exceed five business days), unless such failure is due to certain force
majeure  events,  or (b) duly to observe or perform in any material  respect any
covenants or  agreements of the  Transferor,  which in the case of subclause (b)
hereof has a material  adverse effect on the Offered  Certificateholders  (which
determination  shall be made without  regard to the existence of the  Collateral
Interest or to whether  amounts are  available  under the  Interest  Rate Caps),
continues  unremedied for a period of 60 days after written notice and continues
to   affect   materially   and   adversely   the   interests   of  the   Offered
Certificateholders for such period;

        (ii)  any  representation  or  warranty  made by the  Transferor  in the
Agreement,  including the Series 1997-1 Supplement,  or any information required
to be given by the Transferor to the Trustee to identify the Accounts  proves to
have been  incorrect  in any  material  respect  when made and  continues  to be
incorrect in any material  respect for a period of 60 days after written  notice
and as a result of which the  interests  of the Offered  Certificateholders  are
materially and adversely  affected  (which  determination  shall be made without
regard to the  existence of the  Collateral  Interest or to whether  amounts are
available under the Interest Rate Caps); provided, however, that a Pay Out Event
described in this clause (ii) shall not be deemed to occur if the Transferor has
accepted  the transfer of the related  Receivable  or all such  Receivables,  if
applicable,  during  such  period  (or such  longer  period as the  Trustee  may
specify) in accordance with the provisions thereof;

        (iii) certain  events of  insolvency,  conservatorship  or  receivership
relating to the Transferor;

        (iv) the  average  of the  Portfolio  Yields  for any three  consecutive
Monthly  Periods is a rate which is less than average of the Base Rates for such
period;

        (v) the Trust becomes  subject to regulation as an "investment  company"
within the meaning of the Investment Company Act of 1940, as amended;


                                              61

<PAGE>



        (vi) after any applicable  grace period,  a failure by the Transferor to
convey  Receivables  in  Additional  Accounts to the Trust when  required by the
Agreement;

        (vii) any Servicer  Default  occurs which would have a material  adverse
effect on the  certificateholders  (which  determination  shall be made  without
regard to whether amounts are available under the Interest Rate Caps);

        (viii) failure to have paid the Class A Investor Interest in full on the
Class A Scheduled  Payment Date or to have paid the Class B Investor Interest in
full on the Class B Scheduled Payment Date; or

        (ix) failure of the Interest Rate Cap Provider to make any payment under
the Class A Interest  Rate Cap or the Class B Interest Rate Cap within five days
of the date such payment was due.

        In the case of any event  described in clause (i), (ii) or (vii),  a Pay
Out Event will be deemed to have occurred with respect to the Certificates  only
if, after any  applicable  grace period  described in such  clauses,  either the
Trustee or  Certificateholders  evidencing undivided interests  aggregating more
than 50% of each of the Class A Investor Interest, the Class B Investor Interest
and the  Collateral  Interest,  by  written  notice  to the  Transferor  and the
Servicer (and to the Trustee, if given by the Certificateholders)  declare that,
as of the date of such  notice,  a Pay Out  Event has  occurred.  In the case of
either  event  described in clause (iii) or (v), a Pay Out Event with respect to
all Series, and in the case of any event described in clause (iv), (vi), (viii),
or (ix), a Pay Out Event with respect to only the  Certificates,  will be deemed
to have occurred, without any notice or other action on the part of the Trustee,
the Certificateholders or all  certificateholders,  as appropriate,  immediately
upon the occurrence of such event. The Rapid  Amortization  Period will commence
on the date a Pay Out  Event  occurs  or is  deemed  to have  occurred.  Monthly
distributions  of principal to the  Certificateholders  will begin (if they have
not already) on the first  Distribution Date in the Monthly Period following the
Monthly Period in which such Pay Out Event occurs. Thus,  Certificateholders may
begin  receiving  distributions  of principal  earlier than they otherwise would
have, which may shorten the final maturity of the Certificates.

        In addition to the  consequences of a Pay Out Event discussed  above, if
pursuant  to  certain  provisions  of  federal  or  state  law,  the  Transferor
voluntarily enters liquidation or a receiver is appointed for the Transferor (an
"Insolvency  Event"),  on the day of such event the Transferor will  immediately
cease to transfer Principal Receivables to the Trust and promptly give notice to
the Trustee of such event. Under the terms of the Agreement, within 15 days, the
Trustee will publish a notice of the occurrence of the Insolvency  Event stating
that the  Trustee  intends  to sell,  dispose  of, or  otherwise  liquidate  the
Receivables in a commercially  reasonable  manner,  unless otherwise  instructed
within a  specified  period  by the  certificateholders  and  other  holders  of
undivided interests in the Trust representing  undivided  interests  aggregating
more than 50% of the investor  interest of each Series (or,  with respect to any
Series  with two or more  classes,  50% of each  class) to the effect  that such
certificateholders  and  interest  holders  disapprove  of  the  liquidation  of
Receivables and wish to continue having Principal Receivables transferred to the
Trust as before such Insolvency Event, and if not so instructed the Trustee will
sell,  dispose  of,  or  otherwise  liquidate  the  portion  of the  Receivables
allocable to each Series that did not vote to disapprove of the  liquidation  of
the  Receivables in accordance  with the Agreement in a commercially  reasonable
manner  and on  commercially  reasonable  terms.  The  proceeds  from the  sale,
disposition or liquidation of the Receivables  will be treated as Collections of
the Receivables and applied as provided above in "--Application of Collections".

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


                                              62

<PAGE>



Collection and Other Servicing Procedures

        Pursuant to the Agreement,  the Servicer is  responsible  for servicing,
collecting,  enforcing and  administering the Receivables in accordance with the
policies and procedures for servicing  credit card  receivables and exercising a
degree of skill and care  consistent  with  those of a  reasonable  and  prudent
servicer of credit card  receivables,  but in any event at least comparable with
the  policies  and  procedures  and the  degree  of skill  and care  applied  or
exercised  with  respect  to its  own  credit  card  receivables.  The  Servicer
maintains  blanket bond coverage  insuring against losses through  wrongdoing of
its officers  and  employees  who are  involved in the  servicing of credit card
receivables  covering such actions and in such amounts as the Servicer  believes
to be reasonable from time to time.

        Servicing  activities  performed by the Servicer include  collecting and
recording  payments,   communicating  with  cardholder,   investigating  payment
delinquencies,  evaluations  in  relation  to  increasing  credit  limits and in
issuing credit cards,  providing  billing  records to cardholder and maintaining
internal records with respect to each Account. Managerial and custodial services
performed by the Servicer on behalf of the Trust include providing assistance in
any  inspections  of the  documents  and records  relating to the  Accounts  and
Receivables  by  the  Trustee   pursuant  to  the  Agreement,   maintaining  the
agreements,  documents  and files  relating to the Accounts and  Receivables  as
custodian  for the Trust and  providing  related data  processing  and reporting
services for Certificateholders and on behalf of the Trustee.

Servicer Covenants

        In the Agreement,  the Servicer  covenants  with the  certificateholders
(including the  Certificateholders)  and the Trustee,  as to each Receivable and
related  Account,  that: (a) it will duly fulfill all obligations on its part to
be  fulfilled  under or in  connection  with  the  Receivables  and the  related
Accounts,  and will maintain in effect all  qualifications  required in order to
service the  Receivables  and the related  Accounts,  the failure to comply with
which would have a material adverse effect on the certificateholders  (including
the  Certificateholders);  (b) it will not permit any rescission or cancellation
of the Receivables, except in accordance with the credit and collection policies
of the  Transferor or as ordered by a court of competent  jurisdiction  or other
governmental  authority;  (c) it will do  nothing  to impair  the  rights of the
certificateholders  (including the Certificateholders) in the Receivables or the
related Accounts;  and (d) it will not reschedule,  revise or defer payments due
on the Receivables except in accordance with the credit and collection  policies
of the Transferor for servicing receivables.

        Under the terms of the Agreement,  all Receivables in an Account will be
assigned and  transferred or reassigned and transferred to the Servicer and such
account shall no longer be included as an Account if the Servicer discovers,  or
receives written notice from the Trustee,  that any covenant of the Servicer set
forth above has not been complied with and such noncompliance has not been cured
within  60  days   thereafter   and  has  a  material   adverse  effect  on  the
certificateholders'  interest  in  such  Receivable.  If the  Transferor  is the
Servicer, such reassignment and retransfer shall be made on or before the end of
the Monthly Period in which such reassignment obligation arises, by the Servicer
deducting  the portion of any such  Receivable  which is a Principal  Receivable
from the  aggregate  amount  of  Principal  Receivables  used to  calculate  the
Transferor  Interest.  In addition,  if the Transferor Interest would be reduced
below the Minimum  Transferor  Interest,  People's Bank as Servicer will deposit
into the  Collection  Account  an  amount  equal  to the  amount  by  which  the
Transferor  Interest will be reduced below the Minimum Transferor Interest (such
reassignment  and  retransfer  to the  Servicer  to be  effected  only upon such
deposit by the Servicer in the Excess Funding Account). If the Transferor is not
the  Servicer,  such  assignment  and  transfer  will be made when the  Servicer
deposits  an amount  equal to the amount of such  Receivable  in the  Collection
Account no later than the Transfer  Date  following  the Monthly  Period  during
which such obligation  arises.  The amount of such deposit shall be allocated as
Collections  pursuant to the  Agreement.  In either case,  this  retransfer  and
reassignment  or transfer and  assignment to the Servicer  constitutes  the sole
remedy available to the  certificateholders  if such covenant or warranty of the
Servicer is not  satisfied.  In either  case,  the Trust's  interest in any such
assigned Receivables shall be automatically assigned to the Servicer.


                                              63

<PAGE>



Servicing Compensation and Payment of Expenses

        The   Servicer's   compensation   for  its  servicing   activities   and
reimbursement for its expenses is a monthly servicing fee (the "Servicing Fee").
The  Servicing  Fee  will  be  allocated  among  the  Transferor  Interest  (the
"Transferor  Servicing Fee"), the  Certificateholders,  the Collateral  Interest
Holder,  certificateholders  of all of the other  Series  and other  holders  of
undivided  interests in the Trust. The portion of the Servicing Fee allocable to
each Series of  certificates,  including the  Certificates,  on any Distribution
Date will generally be equal to one-twelfth of the product of (a) the applicable
servicing  fee  percentage  with  respect to such  Series  and (b) the  investor
interest  of such Series  with  respect to the last day of the  related  Monthly
Period.  The  portion  of the  Servicing  Fee  allocable  to each of the Class A
Certificateholders,  the Class B Certificateholders  and the Collateral Interest
Holder on each Distribution Date  (respectively,  the "Class A Monthly Servicing
Fee", the "Class B Monthly  Servicing Fee" and the "Collateral  Interest Monthly
Servicing  Fee";  together,  the  "Monthly  Servicing  Fees")  will be  equal to
one-twelfth  of the product of 2% per annum (the  "Servicing  Fee Rate") and the
Class A  Adjusted  Investor  Interest,  the  Class B  Investor  Interest  or the
Collateral  Interest,  as the  case may be,  as of the  last day of the  related
Monthly Period; provided,  however, with respect to the first Transfer Date, the
aggregate  Monthly  Servicing Fees shall be an amount equal to $[ ]. The Monthly
Servicing Fees will be paid each month from the Finance Charge Account; however,
payment  thereof  will be made after  payment to  Certificateholders  of certain
distributions of interest  therefrom.  On any Distribution  Date with respect to
any Monthly Period,  the Transferor  Servicing Fee will equal one-twelfth of the
product of (a) the Transferor  Interest and (b) the weighted  average  servicing
fee percentage with respect to all Series of certificates.

        The 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 Trustee, Paying Agent,
Transfer Agent and Registrar and  independent  accountants  and other fees which
are not  expressly  stated in the  Agreement  to be  payable by the Trust or the
certificateholders  other than  federal,  state and local  income and  franchise
taxes, if any, of the Trust.

Certain Matters Regarding the Transferor and the Servicer

        The  Servicer may not resign from its  obligations  and duties under the
Agreement, except upon determination that performance of its duties is no longer
permissible  under  applicable  law  and  except  as  described  below.  No such
resignation  will  become  effective  until the  Trustee or a  successor  to the
Servicer has assumed the Servicer's  responsibilities  and obligations under the
Agreement.  Notwithstanding  the  foregoing,  People's  Bank  may  transfer  its
servicing  obligations to any of its affiliates (which meets certain eligibility
standards set forth in the  Agreement)  or,  subject to certain  conditions  set
forth in the Agreement,  to any other entity which the Rating Agency has advised
in writing will not result in the reduction or  withdrawal of its  then-existing
rating of the  Certificates  and be relieved of its obligations and duties under
the Agreement.

        The Agreement  provides that the Servicer will indemnify the Trust,  for
the benefit of the certificateholders  (including the  Certificateholders),  and
the Trustee from and against any reasonable loss, liability,  expense, damage or
injury  suffered or sustained by reason of any acts or omissions or alleged acts
or omissions of the Servicer with respect to the  activities of the Trust or the
Trustee pursuant to the Agreement;  provided,  however,  that the Servicer shall
not indemnify (a) the Trustee for liabilities  imposed by reason of or resulting
from fraud,  negligence,  breach of fiduciary duty or willful  misconduct by the
Trustee in the performance of its duties under the Agreement, (b) the Trust, the
Certificateholders  or the Offered  Certificate  Owners for liabilities  arising
from actions taken by the Trustee at the request of Certificateholders,  (c) the
Trust, the  Certificateholders or the Offered Certificate Owners for any losses,
claims, damages or liabilities incurred by any Certificateholder in its capacity
as an investor,  including  without  limitation,  losses incurred as a result of
defaulted  Receivables or Receivables  which are written off as uncollectible or
(d) the Trust, the  Certificateholders or the Offered Certificate Owners for any
liabilities,  costs or  expenses  of the Trust,  the  Certificateholders  or the
Offered  Certificate  Owners  arising  under  any  tax  law,  including  without
limitation any federal,  state or local income or franchise tax or any other tax
imposed on or measured  by income (or any  interest or  penalties  with  respect
thereto or arising from a failure to comply therewith)

                                              64

<PAGE>



required  to be  paid  by the  Trust,  the  Certificateholders  or  the  Offered
Certificate Owners in connection therewith to any taxing authority.

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

        The Agreement provides that, in addition to Exchanges, the Holder of the
Exchangeable  Transferor  Certificate  may  transfer  all  or a  portion  of the
Exchangeable  Transferor  Certificate to any other party upon written consent of
the  Transferor;  provided,  however,  that,  in each  case,  prior  to any such
transfer  (i) (a) the  Trustee  receives  written  notification  from the Rating
Agency then rating each Series that such  transfer will not result in a lowering
of its then-existing  rating of the certificates rated by it and (b) the Trustee
receives (among other things) a written opinion of counsel  confirming that such
transfer would not adversely  affect the treatment of the  Certificates  of each
series as debt for Federal, New York or Connecticut state income tax purposes or
result in the trust being treated as a taxable entity and will not be treated as
a taxable exchange to Certificateholders or (ii) such transfer complies with the
provisions of the next succeeding paragraph. The Transferor,  in its capacity as
the original holder of the Exchangeable Transferor Certificate,  transferred its
interest in the Exchangeable  Transferor  Certificate to PSFC in accordance with
the requirements described in clause (i) of the preceding sentence,  pursuant to
an  Assignment  and  Assumption  Agreement  dated as of December 15, 1995 by and
between the Transferor and PSFC.

        Any person into which, in accordance with the Agreement,  the Transferor
or the Servicer may be merged or consolidated  or any person  resulting from any
merger or  consolidation  to which the Transferor or the Servicer is a party, or
any person  succeeding to the business of the  Transferor or the Servicer,  upon
execution of a supplemental  agreement for the assumption of the Transferor's or
Servicer's  obligations and delivery of an officer's certificate with respect to
the  compliance  of  the  transaction  with  the  applicable  provisions  of the
Agreement  and an  opinion  of  counsel  to the  effect  that such  supplemental
agreement is legal,  valid and binding,  will be the successor to the Transferor
or the Servicer,  as the case may be, under the  Agreement.  The  Transferor may
effect any sale,  transfer or pledge of the  Accounts or any of its  obligations
under the Agreement or effect any merger,  consolidation  or assumption which is
not in accordance  with the  provisions  of the  preceding  sentence so long as,
among  other  conditions  set forth in the  Agreement:  (a) the  Transferor  and
Servicer  determine  that such event will not be adverse to the interests of the
certificateholders  of any Series;  (b) the Rating  Agency  indicates  that such
event will not adversely affect the then-existing  rating of certificates of any
Series  outstanding,   including  the  Certificates;   and  (c)  the  purchaser,
transferee,  pledgee  or  successor  entity  executes a  supplemental  agreement
whereby such entity agrees to assume the obligations of the Transferor.

Servicer Default

        In the event of any  Servicer  Default  (as defined  below),  either the
Trustee or certificateholders  and other interest holders representing undivided
interests  aggregating more than 50% of the sum of the investor interests of all
certificates and other undivided interests in the Trust outstanding,  by written
notice to the  Servicer  (and to the Trustee if given by the  certificateholders
and interest  holders),  may terminate all of the rights and  obligations of the
Servicer as servicer under the Agreement and in and to the  Receivables  and the
proceeds  thereof  and the  Trustee  may  appoint  a new  Servicer  (a  "Service
Transfer").  The rights and  interest  of the  Transferor  and the Holder of the
Exchangeable Transferor Agreement under the Agreement and, as applicable, in the
Transferor Interest will not be affected by such termination.  The Trustee shall
as promptly as possible appoint a successor  Servicer,  which successor Servicer
must satisfy certain eligibility criteria contained in the Agreement. If no such
Servicer has been

                                              65

<PAGE>



appointed and has accepted such  appointment by the time the Servicer  ceases to
act as Servicer, all authority,  power and obligations of the Servicer under the
Agreement  shall pass to and be vested in the Trustee.  If the Trustee is unable
to  obtain  any bids  from  eligible  servicers  and the  Servicer  delivers  an
officer's  certificate  to the  effect  that it  cannot in good  faith  cure the
Servicer Default which gave rise to a transfer of servicing,  and if the Trustee
is legally unable to act as successor Servicer,  then the Trustee shall give the
Transferor  the  right to  accept  reassignment  of the  Receivables  at a price
generally  equal to the  higher  of the  outstanding  principal  balance  of the
certificates  plus accrued  interest  through the date of  reassignment  and the
average bid quoted by two recognized dealers for a similar security rated in the
highest  rating  category by the Rating  Agency and having a remaining  maturity
approximately equal to the remaining maturity of such Series.

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

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

        (b)  failure on the part of the  Servicer  duly to observe or perform in
any  respect any other  covenants  or  agreements  of the  Servicer  which has a
material  adverse  effect on the holders of  outstanding  Series,  including the
Certificateholders  (which determination shall be made without regard to whether
funds are available in any  Enhancement)  and which  continues  unremedied for a
period of 60 days after written notice and continues to have a material  adverse
effect on the  certificateholders  for such  period;  or the  delegation  by the
Servicer of its duties under the  Agreement,  except as  specifically  permitted
thereunder;

        (c) any  representation,  warranty or certification made by the Servicer
in the Agreement or any Supplement,  or in any certificate delivered pursuant to
the Agreement or any  Supplement,  proves to have been incorrect when made which
has a  material  adverse  effect  on the  rights  of  certificateholders  (which
determination shall be made without regard to whether funds are available in any
Enhancement)  and which continues to be incorrect in any material  respect for a
period of 60 days after written notice; or

        (d) the  occurrence  of  certain  events of  bankruptcy,  insolvency  or
receivership of the Servicer.

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

Reports to Certificateholders

        On each  Distribution  Date,  the  Paying  Agent  will  forward  to each
Certificateholder of record a statement (the "Monthly Servicer Report") prepared
by the  Servicer  setting  forth  among  other  things:  [(a) the  total  amount
distributed to Class A  Certificateholders,  the Class B Certificateholders  and
the Collateral Interest Holder, respectively, (b) the amount of the distribution
made on such Distribution Date allocable to Class A Monthly  Principal,  Class B
Monthly Principal and Collateral Monthly Principal, respectively, (c) the amount
of the distribution  made on such Distribution Date allocable to Class A Monthly
Interest,   Class  B  Monthly   Interest  and   Collateral   Monthly   Interest,
respectively,  (d) the  amount of  Principal  Collections  processed  during the
preceding  Monthly Period and allocated in respect of the Class A  Certificates,
the Class B Certificates  and the  Collateral  Interest,  respectively,  (e) the
aggregate amount of Principal  Receivables,  the Investor Interest, the Adjusted
Investor Interest,  the Class A Investor Interest, the Class A Adjusted Investor
Interest,  the Class B Investor  Interest and the Collateral  Interest,  and the
Floating Investor Percentage,  Class A Floating Allocation, the Class B Floating
Allocation  and  the  Collateral   Floating   Allocation,   the  Fixed  Investor
Percentage,  the Class A Fixed Allocation,  the Class B Fixed Allocation and the
Collateral Fixed  Allocation,  in each case as of the end of the last day of the
preceding  Monthly  Period,  (f) the aggregate  outstanding  balance of Accounts
which are up to 30 days delinquent,

                                              66

<PAGE>



31 to 60 days delinquent,  and 61 or more days delinquent in accordance with the
Servicer's  then existing  credit card  guidelines by class of delinquency as of
the end of the  preceding  Monthly  Period,  (g) the  Class A  Investor  Default
Amount,  the Class B Investor  Default Amount and the Collateral  Default Amount
for the preceding  Monthly Period,  (h) the aggregate amount of Class A Investor
Charge-Offs,  Class B Investor  Charge-Offs and Collateral Interest  Charge-Offs
for  the  preceding   Monthly  Period  and  the  aggregate  amount  of  Investor
Charge-Offs  reimbursed to each class on the Transfer Date immediately preceding
such Distribution Date, (i) the amount of the Class A Monthly Servicing Fee, the
Class B Monthly Servicing Fee and the Collateral  Interest Monthly Servicing Fee
for the  preceding  Monthly  Period,  (j) the "Pool Factor" as of the end of the
last day of the preceding  Monthly Period  (consisting of a seven-digit  decimal
expressing the ratio of Investor Interest to Initial Investor Interest), (k) the
Principal  Funding  Account  Balance as of the related  Transfer  Date,  (l) the
Accumulation  Shortfall for each class of the Series,  (m) the Principal Funding
Investment  Proceeds  transferred  to the Finance  Charge Account on the related
Transfer Date,  (n) the Principal  Funding  Investment  Shortfall on the related
Transfer Date,  (o) the amount of Class A Available  Funds and Class B Available
Funds on deposit in the Finance Charge Account on the related Transfer Date, (p)
the aggregate  amount of Finance  Charge  Collections  allocable to the Investor
Interest for the preceding  Monthly Period,  (q) the Required  Amounts,  if any,
and,  if the amount  payable  under the  Interest  Rate Caps and Shared  Finance
Charge Collections available to the Certificates are insufficient to satisfy the
Required Amount, the amount of Reallocated  Collateral Principal Allocations and
Reallocated  Class  B  Principal  Allocations  to be  applied  thereto,  and any
reductions  in the  Collateral  Interest  and the Class B Investor  Interest  to
satisfy the Class A Required Amount and the Class B Required Amount, as the case
may be,  (r) the  Available  Reserve  Account  Amount,  and (s) the ratio of the
Collateral  Interest to the Investor Interest of the Certificates as of the last
day of the preceding Monthly Period.

        On or before January 31 of each calendar year,  beginning with 1998, the
Paying  Agent will  furnish to each person who at any time during the  preceding
calendar year was an Offered Certificateholder of record a statement prepared by
the Servicer containing the information  required to be contained in the Monthly
Servicer  Report,  as set forth in clauses (a), (b) and (c) above aggregated for
such calendar year or the  applicable  portion  thereof during which such person
was an Offered Certificateholder, together with such other customary information
(consistent  with the  treatment  of the  Offered  Certificates  as debt) as the
Trustee or the  Servicer  deems  necessary  or  desirable  to enable the Offered
Certificateholders to prepare their tax returns.

        The Trustee will publish or will cause to be  published  following  each
Distribution Date (including the Scheduled Series 1997-1  Termination Date) in a
daily newspaper in Luxembourg  (expected to be the Luxemburger Wort) a notice to
the   effect   that  the   information   described   in   "Description   of  the
Certificates--Reports to Certificateholders" in the prospectus will be available
for review at the main office of the listing agent of the Trust in Luxembourg.

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

Evidence as to Compliance

        The Agreement provides that on or before March 31 of each calendar year,
beginning in 1994, the Servicer will cause a firm of independent  accountants to
furnish a report to the effect that such firm has made a study and evaluation of
the  Servicer's  internal  accounting  controls  relative  to the  servicing  of
Accounts  under  the  Agreement,  and  that,  on the  basis  of such  study  and
evaluation,  such firm is of the opinion that the system of internal  accounting
controls  in effect on the date set forth in such  report  relating  to  certain
servicing procedures  performed by the Servicer under the Agreement,  taken as a
whole,   was   sufficient  for  the  prevention  and  detection  of  errors  and
irregularities in amounts that would be material to the financial  statements of
the Servicer  and that such  servicing  was  conducted  in  compliance  with the
applicable sections of the Agreement, except for such exceptions, errors or

                                              67

<PAGE>



irregularities  as such firm shall  believe to be  immaterial  to the  financial
statements of the Servicer and such other  exceptions,  errors or irregularities
as shall be set forth in such report. In addition, on or before March 31 of each
calendar  year,  beginning  in 1994,  such firm has compared or will compare the
amounts contained in the Servicer's statements and certificates delivered during
such year with the computer reports of the Servicer and statements of any agents
engaged by the Servicer to perform servicing activities which were the source of
such amounts and deliver a report  confirming that such amounts are in agreement
except for such  exceptions  as it believes to be  immaterial  to the  financial
statements  of the Servicer and such other  exceptions  as shall be set forth in
such report.

        The Agreement provides for delivery to the Trustee on or before March 31
of each calendar year,  beginning in 1994, of an annual  statement  signed by an
officer of the Servicer to the effect that the Servicer has fully performed,  or
has caused to be performed,  its obligations in all material  respects under the
Agreement  throughout the preceding year, or, if there has been a default in the
performance  of any such  obligation  in any material  respect,  specifying  the
nature and status of the default.

Amendments

        The Agreement and any Supplement may be amended by the  Transferor,  the
Servicer  and the  Trustee,  without  certificateholder  consent,  to  cure  any
ambiguity,  to  correct  or  supplement  any  provision  therein  which  may  be
inconsistent with any other provision  therein,  and to add any other provisions
with  respect  to matters  or  questions  arising  under the  Agreement  and any
Supplement which are not  inconsistent  with the provisions of the Agreement and
any Supplement. See "The Receivables". The Agreement may be amended from time to
time without the consent of the  Certificateholders  by the Trustee,  and by the
Transferor or the Servicer  with the consent of the Trustee,  to (a) provide for
the  transfer  by the  Transferor  of its  interest in and to all or part of the
Accounts in accordance  with the provisions of the Agreement and (b) provide for
the purchase of Principal Receivables by the Trust at a price which is less than
100% of the  outstanding  balance  thereof,  and to provide for the treatment of
Principal  Collections,  in an  amount up to the  aggregate  amount by which the
purchase price of Principal Receivables as sold thereafter is less than 100%, as
Finance Charge Collections;  provided,  however,  that any such action shall not
adversely affect in any material respect the interests of the certificateholders
(each  Certificateholder will be deemed to have agreed that the exercise of such
option by the  Transferor,  at such time the  Transferor  determines to exercise
such options,  will not adversely affect in any material  respects the interests
of Certificateholders);  provided,  further,  however, that the Servicer and the
Trustee  shall  have  received  notice  from  the  Rating  Agency  that any such
amendment  will not result in the reduction or  withdrawal of its  then-existing
rating of the  certificates  of any Series.  Moreover,  any  Supplement  and any
amendments regarding the addition or removal of Receivables to or from the Trust
will not be considered amendments requiring  certificateholder consent under the
provisions of the Agreement or any Supplement.

        The  Agreement  may be amended by the  Transferor,  the Servicer and the
Trustee  with the consent of the holders of  certificates  evidencing  undivided
interests  aggregating  not less than  66-2/3%  of the  principal  amount of all
Series adversely affected, for the purpose of adding any provisions to, changing
in any manner or  eliminating  any of the  provisions  of the  Agreement  or any
Supplement or of modifying in any manner the rights of certificateholders of any
Series. No such amendment,  however, may (a) reduce in any manner the amount of,
or delay the timing of,  distributions  required to be made on such Series,  (b)
change  the  definition  of or the manner of  calculating  the  interest  of any
certificateholder  of such  Series or (c) reduce  the  aforesaid  percentage  of
undivided  interests,  the holders of which are  required to consent to any such
amendment,  in each case  without the consent of all  certificateholders  of all
Series adversely affected.  Promptly following the execution of any amendment to
the Agreement or any Supplement,  the Trustee will furnish written notice of the
substance  of such  amendment to each  certificateholder  of all Series (or with
respect to an amendment of a Supplement, to the applicable Series).


                                              68

<PAGE>



List of Certificateholders

        Upon  written  request  of  Certificateholders  of  record  representing
undivided  interests in the Trust  aggregating not less than 10% of the Investor
Interest,   the  Trustee  after  having  been  adequately  indemnified  by  such
Certificateholders  for its costs and  expenses,  and having  given the Servicer
notice  that such  request has been made,  will  afford such  Certificateholders
access during  business hours to the current list of  certificateholders  of the
Trust for purposes of communicating with other  Certificateholders  with respect
to their rights under the  Agreement.  The Agreement  generally does not provide
for any  annual  or other  meetings  of  certificateholders.  See  "--Book-Entry
Registration" and "--Definitive Certificates" above.


                           CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

        The  Transferor  independently  represents and warrants in the Agreement
that the transfer of Receivables,  Interchange and Recoveries constitutes either
a valid transfer and assignment to the Trust of all right, title and interest of
the Transferor in and to the Receivables, Interchange and Recoveries, except for
the interest of the  Transferor as the then current  holder of the  Exchangeable
Transferor Certificate, or the grant to the Trust of a security interest in such
property.  The  Transferor  also  independently  represents  and warrants in the
Agreement  that,  in the event the  transfer  of  Receivables,  Interchange  and
Recoveries  by the  Transferor  to the  Trust is  deemed  to  create a  security
interest  under the Uniform  Commercial  Code (the  "UCC"),  as in effect in the
State of New York,  there will exist a valid,  subsisting and enforceable  first
priority  perfected  security interest in such property in existence at the time
of the formation of the Trust in favor of the Trust and a valid,  subsisting and
enforceable first priority  perfected security interest in such property created
thereafter in favor of the Trust on and after their creation, except for certain
tax and other  customary  liens.  For a discussion of the Trust's rights arising
from a breach  of  these  warranties,  see  "Description  of the  Certificates--
Representations and Warranties".

        The  Transferor   independently  represents  that  the  Receivables  are
"accounts" or "general  intangibles" for purposes of the UCC as in effect in the
States of New York and Connecticut.  The transfer and assignment of accounts and
the transfer of accounts and general  intangibles  as security for an obligation
are  covered by  Article 9 of the UCC,  with the  transfer  and  assignments  of
accounts  treated  in the same  fashion  as the  creation  and  perfection  of a
security interest therein.  The filing of an appropriate  financing statement is
required to perfect  the  interest of the Trust  therein.  Financing  statements
covering  the  Receivables  have been  filed with the  appropriate  governmental
authority to protect the interests of the Trust in the Receivables.

        There are certain limited  circumstances  under the UCC in which a prior
or subsequent  transferee of Receivables coming into existence after the closing
date of the issuance by the Trust of the initial  Series of  certificates  could
have an interest in such  Receivables  with priority over the Trust's  interest.
Under the Agreement, however, the Transferor represents and warrants that it has
transferred the Receivables to the Trust free and clear of the lien of any third
party.  In addition,  the Transferor  covenants  that it will not sell,  pledge,
assign,  transfer or grant any lien on any Receivable (or any interest  therein)
other than to the  Trust.  A tax or other  government  lien on  property  of the
Transferor  arising prior to the time a Receivable comes into existence may also
have priority over the interest of the Trust in such Receivable. In addition, if
the FDIC were appointed as receiver of the  Transferor,  certain  administrative
expenses of the receiver or the State of  Connecticut  Department of Banking may
have priority over the interest of the Trust in such Receivable.


                                              69

<PAGE>



Certain Matters Relating to Conservatorship and Receivership

        The  Transferor is chartered as a Connecticut  stock savings bank and is
subject to regulation and supervision by the State of Connecticut  Department of
Banking. If the Transferor becomes insolvent or is in an unsound condition or if
certain  other  circumstances  occur,  the State of  Connecticut  Department  of
Banking  may  request  the  Attorney  General  of  Connecticut  to  apply to the
Connecticut  Court for an order  appointing  a  conservator  or receiver for the
Transferor.  Since  the  Transferor  is a  FDIC-insured  bank,  Connecticut  law
requires the conservator or receiver to be the Connecticut Banking  Commissioner
and permits the  Commissioner to request that the FDIC be appointed  conservator
or receiver. In addition, the FDIC may appoint itself as conservator or receiver
for the Transferor if the FDIC determines that one or more of certain conditions
exist (such as, but not limited to, the Transferor's  assets being  insufficient
for obligations, substantial dissipation of assets or earnings, the existence of
unsafe or unsound conditions, the willful violation of a cease-and-desist order,
concealment of records or assets, inability to meet obligations,  the incurrence
(or  likelihood) of losses  resulting in depletion of  substantially  all of its
capital, violations of law likely to cause financial deterioration, cessation of
insured status or undercapitalization of the Transferor).

        The FDIA sets forth  certain  powers  that the FDIC in its  capacity  as
conservator or receiver for the Transferor  could  exercise.  To the extent that
the Transferor has granted a security  interest in the Receivables to the Trust,
and that interest was validly  perfected  before the  appointment of the FDIC as
conservator or receiver and before the Transferor's insolvency, was not taken in
contemplation  of the insolvency of the  Transferor,  and was not taken with the
intent to hinder,  delay or  defraud  the  Transferor  or the  creditors  of the
Transferor,  such  security  interest  should not be subject to avoidance if the
Pooling and Servicing  Agreement and Supplements  thereto and related  documents
are approved by the Transferor and are continuously maintained as records of the
Transferor  (as required by the FDIA) and the  transactions  represent bona fide
and arm's  length  transactions  undertaken  for adequate  consideration  in the
ordinary  course of business and the secured  party is neither an insider nor an
affiliate of the Transferor.  As a result, payments to the Trust with respect to
the Receivables (up to the amount of actual,  direct  compensatory  damages,  as
described below) should not be subject to recovery by the FDIC as conservator or
receiver of the Transferor.  The foregoing  conclusions  regarding  avoidance or
recovery  are based on FDIC  general  counsel  opinions  and  policy  statements
regarding the application of certain  provisions of the FDIA. If,  however,  the
FDIC, as conservator  or receiver for the  Transferor  were to assert a contrary
position,  or were to  require  the  Trustee  to  establish  its  right to those
payments by submitting to and completing  the  administrative  claims  procedure
established  under the FDIA,  or the  conservator  or receiver were to request a
stay of  proceedings  with respect to the Transferor as provided under the FDIA,
delays in payments on the Certificates and possible  reductions in the amount of
those  payments  could  occur.  The FDIA  provides  that the FDIC may  repudiate
contracts  determined  by it to be  burdensome  and that  claims for  repudiated
obligations are limited to actual,  direct compensatory damages determined as of
the date of the  appointment of the  conservator or receiver.  The FDIA does not
define the term "actual  direct  compensatory  damages".  On April 10, 1990, the
RTC,  formerly a sister  agency of the FDIC,  adopted a statement of policy (the
"RTC  Policy  Statement")  with  respect to the  payment of  interest  on direct
collateralized  borrowings  of savings  associations.  The RTC Policy  Statement
states that interest on such  borrowings will be payable at the contract rate up
to the date of the redemption or payment by the  conservator,  receiver,  or the
trustee  of an amount  equal to the  principal  owed plus the  contract  rate of
interest  up to the date of such  payment or  redemption,  plus any  expenses of
liquidation  if  provided  for in the  contract  to the  extent  secured  by the
collateral.  However, in a case involving  zero-coupon bonds issued by a savings
association  which were  repudiated by the RTC, a federal  district court in the
Southern  District of New York held, in 1993,  that the RTC was obligated to pay
holders the fair market value of repudiated bonds as of the date of repudiation.
The FDIC  itself has not  adopted a policy  statement  on payment of interest on
collateralized  borrowings of banks. The FDIC, as conservator or receiver, would
also have the rights and powers conferred under Connecticut law.

        The Agreement  provides that,  upon the  appointment of a conservator or
receiver or upon a voluntary  liquidation  with respect to the  Transferor,  the
Transferor  will promptly give notice thereof to the Trustee and a Pay Out Event
will  occur  with  respect  to all  Series  then  outstanding.  Pursuant  to the
Agreement,  newly created  Principal  Receivables will not be transferred to the
Trust on and after any such appointment or voluntary liquidation

                                              70

<PAGE>



(although  Finance Charge  Receivables on existing  balances will continue to be
transferred),  and unless  otherwise  instructed  within a  specified  period by
holders of more than 50% of the  investor  interest of each  Series  outstanding
(or, with respect to any Series with two or more classes,  50% of each class) to
the effect that such  certificateholders  disapprove of the  liquidation  of the
Receivables and wish to continue having Principal Receivables transferred to the
Trust as before such  appointment  or  voluntary  liquidation,  the Trustee will
proceed  to  sell,  dispose  of  or  otherwise  liquidate  the  portion  of  the
Receivables  allocable  to each  Series that did not vote to  disapprove  of the
liquidation  of  the   Receivables  in  accordance   with  the  Agreement  in  a
commercially  reasonable manner and on commercially  reasonable terms. There can
be no assurance, however, that a receiver or conservator will allow and not seek
avoidance of continued  transfer of Receivables to the Trust after  receivership
or conservatorship of the Transferor. Under the Agreement, the proceeds from the
sale of the  Receivables  would be treated as Collections of the Receivables and
the  Investor   Percentage  of  such  proceeds   would  be  distributed  to  the
Certificateholders.  This procedure could be delayed, as described above. If the
only Pay Out Event to occur is either the  insolvency  of the  Transferor or the
appointment of a conservator or receiver for the Transferor,  the conservator or
receiver  may  have  the  power  to  prevent  the  early  sale,  liquidation  or
disposition  of the  Receivables,  the  commencement  of the Rapid  Amortization
Period  and the  transfer  of  servicing  obligations  from  the  Transferor.  A
conservator  or  receiver  would  have the power to cause the early  sale of the
Receivables  and the early  retirement  of the  Certificates,  to  prohibit  the
continued  transfer of Principal  Receivables to the Trust, and to repudiate the
servicing   obligations   of   the   Transferor.   See   "Description   of   the
Certificates--Pay  Out Events".  In addition,  the  appointment of a receiver or
conservator  could  adversely  affect the  Transferor's  ability  to  repurchase
ineligible  Receivables  from the  Trust or make cash  deposits  in  respect  of
credits,  adjustments or fraudulent  charges and could result in  administrative
expenses of the receiver or conservator having priority over the interest of the
Trust in the Receivables.

Consumer Protection Laws

        The relationship of the cardholder and credit card issuer is extensively
regulated by federal and state consumer  protection laws. With respect to credit
cards issued by the Transferor,  the most  significant  laws include the federal
Truth-in-Lending,  Equal Credit  Opportunity,  Fair Credit Reporting,  Fair Debt
Collection Practice and Electronic Funds Transfer Acts and applicable state law.
These  statutes  impose  disclosure  requirements  when a credit card account is
advertised, when it is opened, at the end of monthly Billing Cycles, and at year
end. In addition,  these statutes limit  cardholder  liability for  unauthorized
use, prohibit certain  discriminatory  practices in extending credit, and impose
certain limitations on the type of account-related charges that may be assessed.
Cardholder are entitled under these laws to have payments and credits applied to
the credit card accounts promptly,  to receive prescribed notices and to require
billing  errors to be  resolved  promptly.  The Trust may be liable for  certain
violations of consumer protection laws that apply to the Receivables,  either as
assignee from the Transferor with respect to obligations arising before transfer
of  the  Receivables  to  the  Trust  or as a  party  directly  responsible  for
obligations  arising  after the  transfer.  In  addition,  a  cardholder  may be
entitled to assert such  violations by way of set-off  against his obligation to
pay the amount of Receivables owing. The Transferor warrants to the Trust in the
Agreement that all Receivables  have been and will be created in compliance with
the  requirements of such laws. The Servicer has also agreed in the Agreement to
indemnify  the Trust,  among other things,  for any liability  arising from such
violations  caused by the  Servicer.  For a  discussion  of the  Trust's  rights
arising  from  the  breach  of  these   warranties,   see  "Description  of  the
Certificates--Representations and Warranties".

        Certain  jurisdictions may attempt to require  out-of-state  credit card
issuers to comply with such  jurisdiction's  consumer protection laws (including
laws  limiting the charges  imposed by such credit card  issuers) in  connection
with their operations in such  jurisdictions.  A successful  challenge by such a
jurisdiction  could  have an  adverse  impact on the  Transferor's  credit  card
operations or the yield on the Receivables in the Trust.



                                              71

<PAGE>



                            CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

        The following discussion represents the opinion of Mayer, Brown & Platt,
special tax counsel to the Transferor ("Tax Counsel"), subject to the exceptions
and  qualifications  described  herein,  as to the material  Federal  income tax
consequences  of  the  purchase,   ownership  and  disposition  of  the  Offered
Certificates.  This  discussion,  however,  does not address every aspect of the
Federal income tax laws that may be relevant to holders of Offered  Certificates
in light of their  personal  investment  circumstances  or to  certain  types of
Offered Certificateholders subject to special treatment under the Federal income
tax laws  (for  example,  banks  and  life  insurance  companies).  Accordingly,
investors should consult their own tax advisors regarding Federal, state, local,
foreign and any other tax  consequences  to them of the purchase,  ownership and
disposition of the Offered  Certificates in their own particular  circumstances.
The discussion is generally limited to those persons who are the initial holders
of the Offered  Certificates and to investors who will hold Offered Certificates
as capital assets.  This discussion is based upon the provisions of the Internal
Revenue Code of 1986,  as amended (the "Code"),  its  legislative  history,  the
Treasury  regulations  thereunder,  and published rulings and court decisions in
effect (or, in the case of certain Treasury  regulations,  that are proposed) as
of the date hereof, all of which are subject to change,  possibly retroactively.
No ruling on any of the issues  discussed  below has been or will be sought from
the Internal  Revenue Service (the "IRS") and no assurance can be given that the
IRS will not take contrary positions.  It is anticipated that the Trust will not
be  indemnified  for any Federal income tax that may be imposed upon it, and the
imposition  of any such taxes on the Trust could  result in a  reduction  in the
amounts available for distribution to the Offered Certificateholders.

Treatment of the Offered Certificates as Indebtedness

        Tax Counsel is of the opinion  that,  although  no  transaction  closely
comparable  to that  contemplated  herein has been the  subject of any  Treasury
regulation,  revenue ruling or judicial decision, based upon its analysis of the
factors  discussed  below,  the  Offered  Certificates,  when  issued,  will  be
characterized for Federal income tax purposes as indebtedness that is secured by
the Receivables and the Trust will be disregarded.

        The  Transferor  and  Offered  Certificateholders  will  express  in the
Agreement the intent that, for Federal, state and local income and franchise tax
purposes,  and for the  purposes  of any other tax  imposed  on or  measured  by
income,   the  Offered   Certificates  will  be  indebtedness   secured  by  the
Receivables.  The  Transferor,  by entering  into the  Agreement,  PSFC,  by its
beneficial   ownership   of  the   Transferor   Interest,   and   each   Offered
Certificateholder,  by virtue of accepting a  beneficial  interest in an Offered
Certificate,  will agree to treat the Offered  Certificates  (or the  beneficial
interests therein) as indebtedness secured by the Receivables for Federal, state
and local  income and  franchise  tax purposes and for the purposes of any other
tax imposed on or measured by income. Because,  however,  different criteria are
used in  determining  the nontax  accounting  treatment  of a  transaction,  the
Transferor and PSFC will treat the Agreement for financial  accounting  purposes
as a transfer of an ownership  interest in the Receivables and not as creating a
debt obligation.

        The economic substance of a transaction generally determines its Federal
income tax consequences and the form of a transaction,  while a relevant factor,
is generally not conclusive evidence of its economic  substance.  In appropriate
circumstances the courts have allowed taxpayers,  as well as the IRS, to treat a
transaction  in accordance  with its economic  substance,  notwithstanding  that
participants  characterized the transaction  differently for nontax purposes. In
some  instances,  however,  courts  have  held that a  taxpayer  is bound by the
particular  form it has chosen for a  transaction,  even if the substance of the
transaction  does not  accord  with its  form.  Tax  Counsel  believes  that the
rationale of those cases will not apply to this transaction.

        The determination of whether the economic  substance of a transfer of an
interest  in property is a sale or a loan  secured by the  transferred  property
depends on numerous factors that indicate whether the transferor has

                                              72

<PAGE>



relinquished  (and  the  transferee  has  obtained)   substantial  incidents  of
ownership in the property.  Among the primary factors considered are whether the
transferee has obtained the  opportunity  for gain if the property  increases in
value,  has  assumed  the risk of loss if the  property  decreases  in value and
whether the  transferee,  at the time of transfer,  has a fixed  interest in the
proceeds  of the  receivable  when  collected.  Based upon its  analysis of such
factors,  Tax Counsel is of the opinion  that the Offered  Certificates  will be
characterized  for Federal  income tax purposes as  indebtedness  secured by the
Receivables.  Contrary  characterizations  that could be asserted by the IRS are
described under "--Possible  Characterization of the Offered  Certificates as an
Interest in an Association  Taxable as a Corporation  or a  Partnership"  below.
Except as otherwise expressly  indicated,  the following discussion assumes that
the Offered  Certificates will be treated as debt obligations for Federal income
tax purposes.

Interest Income to Offered Certificateholders

        It is anticipated  that the Offered  Certificates  will be issued at par
value (or at an  insubstantial  discount  from par  value).  To the extent  that
stated  interest  on the  Offered  Certificates  constitutes  "qualified  stated
interest", it will be taxable as ordinary income for Federal income tax purposes
when received or accrued by Offered  Certificateholders in accordance with their
respective  methods  of tax  accounting.  Qualified  stated  interest  generally
includes stated interest that is "unconditionally  payable" at least annually at
a single fixed rate or at a qualified  floating or objective  variable rate that
appropriately takes into account the length of the interval between payments. It
is possible that the Internal Revenue Service would take the position,  based on
the applicable Treasury regulations, that none of the stated interest payable on
the Offered Certificates is "unconditionally payable" and hence that all of such
interest should be included in the Offered Certificates' stated redemption price
at maturity.  Consequently,  the Offered  Certificates would be treated as being
issued  with  original  issue  discount  ("OID")  (generally,  the excess of the
"stated redemption price at maturity" of an Offered Certificate, or all payments
on the Offered  Certificate  other than payments of qualified  stated  interest,
over the issue  price of the  Offered  Certificate).  To the extent the  Offered
Certificates were treated as being issued with OID, an Offered Certificateholder
would be required,  subject to a de minimis exception,  to include OID in income
as interest  over the term of the  Offered  Certificate  under a constant  yield
method,  and,  in  general,  OID must be  included  in income in  advance of the
receipt of cash representing that income.

        Tax counsel is unable to opine as to whether stated interest  payable on
an Offered  Certificate  constitutes  "qualified stated interest" such that such
interest would not be includible in the state redemption price at maturity of an
Offered  Certificate and includible in income as OID. Because of the uncertainty
of treatment,  holders are urged to consult their own tax advisors regarding the
treatment of stated interest on the Offered Certificates.

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

        If an Offered  Certificate is purchased by an Offered  Certificateholder
at a premium,  such premium  will be  amortized as an offset to interest  income
(with a corresponding reduction in the Offered  Certificateholder's basis) under
a constant yield method over the term of the Offered  Certificate if an election
under Section 171 of the Code is made or is previously in effect.

Disposition of Offered Certificates

        If an Offered  Certificate is sold,  exchanged or otherwise disposed of,
an Offered Certificateholder  generally will recognize gain or loss in an amount
equal to the  difference  between the amount  realized on the sale,  exchange or
disposition  and the Offered  Certificateholder's  adjusted basis in the Offered
Certificate.  The adjusted basis of an Offered Certificate  generally will equal
the cost of the Offered Certificate to the Offered Certificateholder,  increased
by  any  OID  or  market   discount   previously   includible   in  the  Offered
Certificateholder's gross income, and

                                              73

<PAGE>



reduced by the  portion of the basis of the  Offered  Certificate  allocable  to
payments  on  the  Offered  Certificate   previously  received  by  the  Offered
Certificateholder  and any  amortized  premium.  Subject to the market  discount
rules, gain or loss on the sale or other  disposition of an Offered  Certificate
will be capital gain or loss if the Offered  Certificate  is held by the Offered
Certificateholder  as a capital  asset,  except to the extent a holder  realizes
ordinary income  attributable to accrued interest.  Capital gain or loss will be
long-term if the Offered  Certificate  is held by the Offered  Certificateholder
for more than one year and otherwise will be short-term.

Possible  Characterization  of the  Offered  Certificates  as an  Interest in an
Association Taxable as a Corporation or a Partnership

        Although,  as described above, it is the opinion of Tax Counsel that the
Offered  Certificates are properly  characterized as debt for Federal income tax
purposes,  such opinion is not binding on the IRS or the courts and no assurance
can be  given  that  this  characterization  would  prevail.  If the IRS were to
contend successfully that the Offered Certificates were not debt obligations for
Federal income tax purposes,  the arrangement  created by the Agreement might be
classified  for  Federal  income tax  purposes  as an  association  taxable as a
corporation that owns the Receivables or, possibly, as a partnership,  including
a "publicly traded partnership".

        If the  arrangement  created by the Agreement  were treated as either an
association taxable as a corporation or a "publicly traded partnership"  taxable
as a corporation, the resulting entity may be subject to Federal income taxes at
corporate tax rates on its taxable income from the Receivables. Such a tax might
result in  reduced  distributions  to  Offered  Certificateholders  and  Offered
Certificateholders  might be liable for a share of such a tax.  Moreover,  it is
unlikely that  distributions  by the entity would be deductible in computing the
entity's taxable income (assuming that the Offered  Certificates were treated as
ownership interests in the Receivables rather than as debt) with the result that
the entity would have significant taxable income and tax liability. In addition,
all or part of the distributions to Offered  Certificateholders  would generally
be treated as dividend income to the Offered Certificateholders.

        If, alternatively, the Offered Certificates were treated as interests in
a  partnership,  the income  reportable  by the  Offered  Certificateholders  as
partners   could   differ   from   the   income   reportable   by  the   Offered
Certificateholders  as holders of debt  obligations.  For example,  a cash basis
Offered  Certificateholder might be required to report income when it accrued to
the   partnership   rather   than   when   it  is   received   by  the   Offered
Certificateholder.   Moreover,   an  individual's   share  of  expenses  of  the
partnership would be miscellaneous  itemized  deductions that, in the aggregate,
are  allowed as  deductions  only to the extent  they  exceed two percent of the
individual's  adjusted  gross  income,  and would be subject to reduction  under
Section  68 of the  Code if the  individual's  adjusted  gross  income  exceeded
certain limits.  As a result,  the individual might be taxed on a greater amount
of income than the stated rate on the Offered Certificates.  Finally, if a class
of Offered  Certificates  were treated as interests in a partnership and another
class of Offered  Certificates  were  treated as debt,  a portion of the taxable
income  allocated  to an  Offered  Certificateholder  of the  class  of  Offered
Certificates  treated as interests in a  partnership  that is a pension,  profit
sharing or  employee  benefit  plan or other  tax-exempt  entity  (including  an
individual  retirement  account) would  constitute  "unrelated  business taxable
income" generally taxable to the holder under the Code.

        Since the  Transferor  and PSFC will treat the Offered  Certificates  as
indebtedness  for Federal  income tax purposes,  neither the Transferor nor PSFC
will comply  with the tax  reporting  requirements  that would apply under these
alternative characterizations of the Offered Certificates.

Foreign Investors

        Assuming the Offered Certificates represent debt obligations for Federal
income tax purposes,  if interest  (including  OID) paid to a nonresident  alien
individual, foreign corporation,  foreign partnership or foreign estate or trust
is not  effectively  connected  with the  conduct  of a United  States  trade or
business of the recipient,  it will be considered  "portfolio interest" and will
(subject to the discussion of backup withholding below) be generally exempt

                                              74

<PAGE>



from  United  States  withholding  tax;  provided,  however,  that  the  Offered
Certificateholder  complies with applicable certification requirements (and does
not  actually or  constructively  own ten percent or more of the voting stock of
the Transferor or PSFC and is not a controlled  foreign  corporation  related to
the Transferor or its affiliates).

        If the Offered  Certificates  were  recharacterized  as  interests in an
association taxable as a corporation or a "publicly traded partnership"  taxable
as a corporation,  to the extent  distributions under the Agreement were treated
as  dividends,  a nonresident  alien  individual  or foreign  corporation  would
generally be subject to withholding tax on the gross amount of such dividends at
the rate of 30% (or lower rate as provided by an applicable  treaty). If the IRS
were to contend successfully that the Offered  Certificates  represent interests
in a partnership  (not taxable as a corporation),  an Offered  Certificateholder
that is a nonresident  alien,  foreign  corporation  or foreign  estate or trust
might be required to file a United  States  individual  or corporate  income tax
return and pay tax on its share of  partnership  income at regular  U.S.  rates,
including  the branch  profits  tax in the case of an Offered  Certificateholder
that is a corporation,  and would be subject to withholding  tax on its share of
partnership income.

Information Reporting and Backup Withholding

        The Servicer will be required to report annually to the IRS, and to each
Offered  Certificateholder  of  record,  the  amount of  interest  paid (and OID
accrued,  if any) on the  Offered  Certificates  (and  the  amount  of  interest
withheld for Federal income taxes, if any) for each calendar year,  except as to
exempt holders  (generally,  holders that are corporations,  certain  tax-exempt
organizations or nonresident aliens who provide certification as to their status
as nonresidents).  Each non-exempt Offered Certificateholder will be required to
provide,  under penalty of perjury, a certificate on IRS Form W-9 containing his
or her name,  address,  correct  Federal  taxpayer  identification  number and a
statement  that  he or  she is not  subject  to  backup  withholding.  Should  a
nonexempt Offered  Certificateholder fail to provide the required certification,
the  Offered  Certificateholder  will be subject to backup  withholding  of U.S.
Federal  income  tax at a rate of 31% of the  amounts  otherwise  payable to the
holder.  Such  amount  would  be  remitted  to the IRS as a credit  against  the
holder's Federal income tax liability.


                               STATE AND LOCAL TAX CONSEQUENCES

General

        State tax  consequences  to each Offered  Certificateholder  will depend
upon the provisions of the state tax laws to which the Offered Certificateholder
is subject.  Most states modify or adjust the taxpayer's  Federal taxable income
to arrive at the amount of income  potentially  subject  to state tax.  Resident
individuals generally pay state tax on 100% of such state-modified income, while
corporations and other taxpayers generally pay state tax only on that portion of
state-modified  income  assigned  to the  taxing  state  under the  state's  own
apportionment and allocation  rules.  Because each state's tax law varies, it is
impossible to predict the tax consequences to the Offered  Certificateholders in
all of the state taxing jurisdictions in which they are already subject to tax.

Connecticut

        The  activities  to be  undertaken  by the  Servicer  in  servicing  and
collecting the Receivables will take place in Connecticut.  Connecticut  imposes
an income tax on  corporations  doing business in Connecticut  measured by their
net income  apportioned to  Connecticut.  This  discussion is based upon present
provisions of Connecticut law and regulations, and applicable judicial or ruling
authority,  all of which are subject to change, which change may be retroactive.
No  ruling  on any of the  issues  discussed  below  will  be  sought  from  the
Connecticut Department of Revenue.

        Assuming  the  Offered  Certificates  are  treated as  indebtedness  for
Federal income tax purposes,  Pullman & Comley, LLC, special Connecticut counsel
to the Transferor, is of the opinion that this treatment will also apply

                                              75

<PAGE>



for   Connecticut   tax   purposes.   Pursuant   to  this   treatment,   Offered
Certificateholders  not otherwise  subject to  Connecticut  tax would not become
subject  to  such  tax  solely  because  of  their   ownership  of  the  Offered
Certificates.   Offered   Certificateholders  already  subject  to  taxation  in
Connecticut as corporations, however, could be required to pay tax on the income
generated from ownership of these Offered Certificates.

        In the alternative, if the Offered Certificates are treated as interests
in a partnership (not taxable as a corporation) for Federal income tax purposes,
the same treatment should also apply for Connecticut tax purposes. In such case,
Connecticut  could  view the  partnership  as  doing  business  in  Connecticut.
Connecticut   would  not  impose   any  tax  on  the   Trust,   but  an  Offered
Certificateholder  not otherwise subject to taxation in Connecticut could become
subject to Connecticut income taxes as a result of its mere ownership of Offered
Certificates.

        If the Offered  Certificates are instead treated as ownership  interests
in an association  taxable as a corporation or a "publicly  traded  partnership"
taxable as a corporation, then the entity could be subject to Connecticut income
tax.   Such   taxes   could   result  in   reduced   distributions   to  Offered
Certificateholders. An Offered Certificateholder not otherwise subject to tax in
Connecticut  would not become  subject to  Connecticut  taxes as a result of its
mere ownership of such an interest.

        Because each state's  income tax laws vary,  it is impossible to predict
the income tax  consequences  to the  Offered  Certificateholders  in all of the
state taxing  jurisdictions  in which they are already subject to tax. There can
be no  assurance  that  other  states  will  not  claim  that the  Servicer  has
undertaken  activities in such states.  If such a claim were made, no assurances
can be given  as to  whether  the  Offered  Certificates  would  be  treated  as
indebtedness by any particular state.  Offered  Certificateholders  are urged to
consult their own tax advisors with respect to state taxes.

        ALL  INVESTORS  SHOULD  CONSULT  THEIR OWN TAX  ADVISORS  REGARDING  THE
FEDERAL,  STATE,  LOCAL OR FOREIGN  INCOME  TAX  CONSEQUENCES  OF THE  PURCHASE,
OWNERSHIP AND DISPOSITION OF THE OFFERED CERTIFICATES.


                         CERTAIN EMPLOYEE BENEFIT PLAN CONSIDERATIONS

        Section  406 of ERISA  and  section  4975 of the Code  prohibit  certain
pension, profit sharing or other employee benefit plans, Keogh plans, individual
retirement  accounts or annuities  and  employee  annuity  plans  (collectively,
"Benefit Plans") from engaging in certain  transactions  involving "plan assets"
with  persons  that are  "parties  in  interest"  under  ERISA or  "disqualified
persons"  under the Code with respect to the Benefit  Plan. A violation of these
"prohibited  transaction"  rules may generate  excise tax and other  liabilities
under ERISA and the Code for such persons.

        A possible violation of the prohibited  transaction rules could occur if
the Offered Certificates were to be purchased with assets of any Benefit Plan if
the Transferor,  the Servicer,  the Trustee or the Underwriters were a "party in
interest" or a  "disqualified  person",  with respect to such Benefit Plan.  The
Transferor,  the  Servicer,  the Trustee and the  Underwriters  are  "parties in
interest" or "disqualified persons" with respect to many Benefit Plans. Prior to
the purchase of an Offered Certificate, the fiduciary of any Benefit Plan should
consider  whether  a  prohibited  transaction  might  arise  by  virtue  of  the
relationship  between the Benefit Plan and the  Transferor,  the  Servicer,  the
Trustee,  the  Underwriters  or any  affiliate of any thereof and, if so, should
consult counsel regarding the purchase.  The Department of Labor (the "DOL") has
issued five class exemptions that may apply to otherwise prohibited transactions
arising from the purchase or holding of the Offered Certificates: DOL Prohibited
Transaction  Exemption  84-14  (Class  Exemption  for  Plan  Asset  Transactions
Determined by Independent  Qualified  Professional Asset Managers),  90-1 (Class
Exemption for Certain  Transactions  Involving Insurance Company Pooled Separate
Accounts),  91-38  (Class  Exemption  for Certain  Transactions  Involving  Bank
Collective Investment Funds), 95-60

                                              76

<PAGE>



(Class Exemption for Certain  Transactions  Involving  Insurance Company General
Accounts) and 96-23 (Class Exemption for Plan Asset  Transactions  Determined by
In-House Asset Managers).

        Other  prohibited  transactions  may arise  through the  operation  of a
regulation  (the  "Plan  Asset  Regulation")  issued by the DOL.  Under  certain
circumstances, the Plan Asset Regulation treats the assets of an entity in which
a Benefit Plan has an equity  interest as assets of such Benefit Plan.  Although
the  Transferor  and the  Offered  Certificate  Owners  have agreed to treat the
Offered  Certificates  as  debt  instruments  for  tax  purposes,   the  Offered
Certificates may be considered equity interests in the Trust for purposes of the
Plan Asset Regulation. In such a case, if investment in the Offered Certificates
by Benefit Plans is  substantial,  the Plan Asset  Regulation may apply to treat
assets of the Trust as assets of an investing  Benefit Plan unless the exception
described below applies.

        The  assets of the  Trust  would not be  treated  as plan  assets if the
Offered   Certificates    constitute    "publicly   offered    securities".    A
publicly-offered  security is a security  that is (a) freely  transferable,  (b)
part of a class of  securities  that is  owned,  immediately  subsequent  to the
initial offering,  by 100 or more investors independent of the issuer and of one
another  and (c) either is (i) part of a class of  securities  registered  under
section  12(b) or 12(g) of the  Exchange Act or (ii) sold to the plan as part of
an offering of  securities to the public  pursuant to an effective  registration
statement  under the  Securities  Act and the class of  securities of which such
security is a part is registered under the Exchange Act within 120 days (or such
later time as may be allowed by the Commission) after the end of the fiscal year
of the  issuer  during  which the  offering  of such  securities  to the  public
occurred. For the purpose of this exception,  the Class A Certificates should be
deemed a "class" of securities  that would be tested  separately  from any other
securities that may be issued by the Trust.  It is anticipated  that the Class A
Certificates will meet the criteria of publicly-offered  securities as set forth
above.  The  Class A  Underwriters  will not sell the  Class A  Certificates  to
Benefit Plans unless they believe that the Class A Certificates  will be held by
at least 100 persons at the conclusion of the offering.  In addition,  there are
no  restrictions  imposed on the transfer of the Class A  Certificates;  and the
Class  A  Certificates  will be sold  as  part  of an  offering  pursuant  to an
effective  registration  statement  under  the  Securities  Act and then will be
timely  registered  under the Exchange Act. The Class B Certificates  may not be
acquired with the assets of any Benefit Plan.

        If the  Plan  Asset  Regulation  were to  apply  so that  the  Trust  is
considered to hold "plan assets",  transactions involving the Trust and "parties
in interest" or "disqualified persons" with respect to a Benefit Plan that is an
Offered  Certificate  Owner might be  prohibited  under Section 406 of ERISA and
section 4975 of the Code unless an exemption is  applicable.  The five DOL class
exemptions mentioned above may not provide relief for all transactions involving
the Trust's assets even if they would otherwise be applicable to the purchase of
an Offered Certificate by a Benefit Plan.

        In light of the foregoing, fiduciaries of a Benefit Plan considering the
purchase of Offered  Certificates  should  consult  their own counsel  regarding
whether  the  assets  of  the  Trust  would  be  considered  plan  assets,   the
consequences  that would apply if the Trust's assets were considered plan assets
and the possibility of exemptive relief from the prohibited transaction rules.

        Finally,  fiduciaries  of a Benefit Plan should  consider the  fiduciary
standards  under  ERISA or other  applicable  law in the  context of the Benefit
Plan's particular circumstances before authorizing an investment of a portion of
a Benefit Plan's assets in the Offered  Certificates.  Accordingly,  among other
factors,  such fiduciaries  should consider whether the investment (i) satisfies
the  diversification  requirement of ERISA or other  applicable  law, (ii) is in
accordance  with the Benefit Plan's  governing  instruments and (iii) is prudent
considering the "Risk Factors" and other factors discussed in this Prospectus.



                                              77

<PAGE>



                                         UNDERWRITING

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



                                                            Principal Amount of
Underwriters                                                Class A Certificates
- ------------                                                --------------------

Goldman, Sachs & Co...........................                $[              ]


        Under  the terms  and  conditions  of the  Underwriting  Agreement,  the
several Class A Underwriters  are committed to take and pay for all of the Class
A Certificates, if any are taken.

        Subject  to the  terms  and  conditions  set  forth in the  Underwriting
Agreement,  PSFC and the  Transferor  have  agreed  with  respect to the Class B
Certificates  to sell to Goldman,  Sachs & Co. (the "Class B  Underwriters"  and
together with the Class A  Underwriters,  the  "Underwriters"),  and the Class B
Underwriters have agreed to purchase, the Class B Certificates.

        Under the terms and conditions of the Underwriting Agreement,  the Class
B  Underwriters  are  committed  to  take  and  pay  for  all  of  the  Class  B
Certificates, if any are taken.

        PSFC and the  Transferor  have been advised by the Class A  Underwriters
that they propose  initially to offer the Class A Certificates  to the public at
the price set forth on the cover  page  hereof  and to  certain  dealers at such
price  less  concessions  not in excess of [ ]% of the  principal  amount of the
Class A Certificates.  The Class A Underwriters  may allow, and such dealers may
reallow,  concessions not in excess of [ ]% of the principal amount of the Class
A Certificates  to certain  brokers and dealers.  After the Class A Certificates
are released for sale to the public, the public offering price and other selling
terms may from time to time be varied by the Class A Underwriters.

        PSFC and the  Transferor  have been advised by the Class B  Underwriters
that they propose  initially to offer the Class B Certificates  to the public at
the price set forth on the cover  page  hereof  and to  certain  dealers at such
price  less  concessions  not in excess of [ ]% of the  principal  amount of the
Class B Certificates.  The Class B Underwriters  may allow, and such dealers may
reallow,  concessions not in excess of [ ]% of the principal amount of the Class
B Certificates  to certain  brokers and dealers.  After the Class B Certificates
are released for sale to the public, the public offering price and other selling
terms may from time to time be varied by the Class B Underwriters.

        Application  will  be  made to list  the  Class  A  Certificates  on the
Luxembourg Stock Exchange.

        Each  Underwriter has represented and agreed that (a) it has only issued
or passed on and will only issue or pass on in the United  Kingdom any  document
received by it in  connection  with the issue of the Offered  Certificates  to a
person who is of a kind described in Article 11(3) of the Financial Services Act
1986 (Investment  Advertisements)  (Exemptions) Order 1996 or who is a person to
whom the  document  may  otherwise  lawfully  be issued or passed on, (b) it has
complied  and  will  comply  with all  applicable  provisions  of the  Financial
Services Act 1986 of Great Britain with respect to anything by it in relation to
the Offered  Certificates in, from or otherwise involving the United Kingdom and
(c) if that Underwriter is an authorized person under the Financial Services Act
1986,  it has only  promoted  and will only  promote (as that term is defined in
Regulation 1.02 of the Financial

                                              78

<PAGE>



Services (Promotion of Unregulated  Schemes)  Regulations 1991) to any person in
the United  Kingdom  the  scheme  described  herein if that  person is of a kind
described  either in  Section  76(2) of the  Financial  Services  Act 1986 or in
Regulation  1.04 of the Financial  Services  (Promotion of Unregulated  Schemes)
Regulations 1991.

        PSFC and the Transferor will indemnify the Underwriters  against certain
liabilities,  including  liabilities  under the Securities Act, or contribute to
payments the Underwriters may be required to make in respect thereof.

        In  connection  with  the  offering,  the  Underwriters  may  engage  in
transactions  that  stabilize,  maintain  or  otherwise  affect the price of the
Offered Certificates. Specifically, the Underwriters may overallot the offering,
creating a  syndicate  short  position.  Underwriters  may bid for and  purchase
Offered  Certificates in the open market to cover syndicate short positions.  In
addition,  the Underwriters may bid for and purchase Offered Certificates in the
open market to stabilize the price of the Offered Certificates. These activities
may  stabilize or maintain the market  price of the Offered  Certificates  above
independent  market levels. The Underwriters are not required to engage in these
activities, and may end these activities at any time.


                                         LEGAL MATTERS

        Certain  legal   matters   relating  to  the  issuance  of  the  Offered
Certificates  will be passed  upon for the  Transferor  by William T.  Kosturko,
General Counsel to People's Bank.  Certain legal matters relating to the Offered
Certificates will be passed upon for the Transferor by Mayer, Brown & Platt, New
York, New York.  Certain legal matters  relating to the federal tax consequences
of the issuance of the Offered  Certificates  and certain other matters relating
thereto  will be passed upon for the  Transferor  by Mayer,  Brown & Platt,  New
York, New York and certain legal matters  relating to  Connecticut  state income
tax  consequences  will be passed upon for the  Transferor  by Pullman & Comley,
LLC,  Bridgeport,  Connecticut,  special  Connecticut  counsel to People's Bank.
Certain legal matters relating to the issuance of the Offered  Certificates will
be passed upon for the Underwriters by Skadden, Arps, Slate, Meagher & Flom LLP,
New York, New York.

                                              79

<PAGE>



                               INDEX OF KEY TERMS

Accounts................................................................13, 85
Accumulation Period Length..................................................52
Accumulation Shortfall...................................................9, 39
Additional Accounts.........................................................14
Adjusted Investor Interest...............................................6, 64
Affinity Program Accounts...................................................30
Agent Bank Accounts.........................................................30
Aggregate Principal Receivables.............................................35
Agreement....................................................................3
Amortization Period.........................................................66
Automatic Additional Accounts...............................................14
Available Investor Principal Collections................................39, 52
Available Reserve Account Amount............................................76
Bank Portfolio..............................................................29
Base Rate...................................................................25
Benefit Plans...............................................................92
Billing Cycle...............................................................31
Cede.........................................................................2
Cedel.......................................................................48
Cedel Participants..........................................................48
Certificateholders...........................................................3
Certificates   ...........................................................4, 3
Class A Adjusted Investor Interest.......................................6, 64
Class A Available Funds.....................................................68
Class A Cap Rate............................................................46
Class A Certificate Rate.....................................................7
Class A Certificateholders...................................................3
Class A Certificates......................................................4, 3
Class A Covered Amount..................................................10, 52
Class A Excess Interest..................................................7, 50
Class A Excess Principal....................................................51
Class A Fixed Allocation....................................................63
Class A Floating Allocation.................................................62
Class A Initial Investor Interest............................................5
Class A Interest Rate Cap....................................................4
Class A Investor Default Amount.............................................74
Class A Investor Interest................................................5, 63
Class A Monthly Interest.................................................7, 50
Class A Monthly Principal...................................................71
Class A Monthly Servicing Fee...............................................80
Class A Notional Amount.....................................................45
Class A Payment Amount......................................................73
Class A Principal Funding Investment Shortfall..........................10, 52
Class A Required Amount.....................................................72
Class A Scheduled Payment Date...........................................2, 11
Class A Underwriters........................................................94
Class B Cap Rate............................................................46
Class B Certificate Rate.....................................................8
Class B Certificateholders...................................................3

                                       80

<PAGE>



Class B Certificates......................................................4, 3
Class B Excess Interest..................................................8, 50
Class B Excess Principal....................................................51
Class B Fixed Allocation....................................................63
Class B Floating Allocation.................................................62
Class B Initial Investor Interest............................................5
Class B Interest Rate Cap....................................................4
Class B Investor Charge-Off.............................................18, 74
Class B Investor Default Amount.............................................74
Class B Investor Interest................................................6, 63
Class B Monthly Cap Rate Interest...........................................67
Class B Monthly Interest.................................................8, 50
Class B Monthly Principal...................................................71
Class B Monthly Servicing Fee...............................................80
Class B Notional Amount.....................................................46
Class B Payment Amount......................................................73
Class B Required Amount.....................................................73
Class B Scheduled Payment Date...........................................2, 11
Closing Date.................................................................4
Code........................................................................88
Collateral Available Funds..................................................68
Collateral Default Amount...................................................74
Collateral Fixed Allocation.................................................63
Collateral Floating Allocation..............................................62
Collateral Interest......................................................6, 64
Collateral Interest Charge-Off..............................................75
Collateral Interest Holder...................................................5
Collateral Interest Monthly Servicing Fee...................................80
Collateral Interest Surplus..............................................9, 65
Collateral Monthly Interest.................................................69
Collateral Monthly Principal................................................71
Collateral Rate.............................................................69
Collection Account......................................................15, 60
Collection Subaccount.......................................................61
Collections.................................................................62
Commission...................................................................2
Congress....................................................................23
Controlled Accumulation Amount..............................................39
Controlled Accumulation Date.................................................9
Controlled Accumulation Period...............................................9
Controlled Deposit Amount................................................9, 38
Cooperative.................................................................48
Defaulted Accounts..........................................................62
Defaulted Receivables.......................................................74
Definitive Certificates.........................................28, 44, 49, 85
Depositaries................................................................46
Depository..................................................................44
Determination Date..........................................................74
Disclosure Document.........................................................12
Discount Option.............................................................60
Discount Percentage.........................................................60
Distribution Account........................................................61

                                       81

<PAGE>



Distribution Date.....................................................4, 7, 44
DOL.........................................................................93
DTC...................................................................2, AII-1
DTC Participants............................................................47
Eligible Account............................................................57
Eligible Additional Account.................................................59
Eligible Automatic Additional Account.......................................59
Eligible Receivable.........................................................58
Enhancement..................................................................4
Enhancement Provider........................................................56
ERISA.......................................................................21
Euroclear...................................................................48
Euroclear Operator..........................................................48
Euroclear Participants......................................................48
Euroclear System............................................................48
Excess Funding Account......................................................61
Excess Principal............................................................51
Excess Spread...........................................................68, 70
Exchange....................................................................12
Exchange Act.................................................................2
Exchangeable Transferor Certificate..........................................5
Expected Class A Principal..................................................50
Expected Class B Principal..................................................51
FDIA........................................................................22
FDIC......................................................................4, 5
Finance Charge Account......................................................61
Finance Charge Collections..................................................62
Finance Charge Receivables..................................................13
Fixed Investor Percentage...................................................63
Floating Investor Percentage................................................62
Global Securities........................................................AII-1
Holder of the Exchangeable Transferor Certificate............................5
Holders.....................................................................49
Indirect Participants.......................................................47
Ineligible Receivable.......................................................56
Initial Collateral Interest..................................................5
Initial Expected Class A Accumulation Date..................................50
Initial Interest Period......................................................8
Initial Investor Interest....................................................5
Insolvency Event............................................................78
Interchange.................................................................34
Interest Period.............................................................45
Interest Rate Cap Provider...................................................4
Interest Rate Caps...........................................................4
Investor Charge-Off.........................................................75
Investor Default Amount.....................................................74
Investor Exchange...........................................................12
Investor Interest............................................................6
Investor Percentage..................................................6, 62, 63
IRS.........................................................................88
LIBOR....................................................................7, 45
LIBOR Determination Date....................................................45

                                       82

<PAGE>



Loan Agreement..............................................................20
London Banking Day..........................................................45
MasterCard..................................................................28
Maximum Addition Amount.....................................................59
Minimum Aggregate Principal Receivables.....................................35
Minimum Transferor Interest.................................................35
Monthly Period...............................................................6
Monthly Servicer Report.....................................................83
Monthly Servicing Fees......................................................80
Moody's.....................................................................61
Offered Certificate Owners...................................................2
Offered Certificate Rates....................................................8
Offered Certificateholders...................................................3
Offered Certificates......................................................4, 3
OID.........................................................................89
Participants................................................................47
Pay Out Event...............................................................38
Paying Agent................................................................49
Permitted Investments.......................................................61
Plan Asset Regulation.......................................................93
Pool Factor.................................................................83
Portfolio Yield.............................................................26
Principal Account...........................................................61
Principal Allocation........................................................66
Principal Collections.......................................................62
Principal Funding Account................................................9, 61
Principal Funding Account Balance........................................9, 38
Principal Funding Investment Proceeds...................................10, 52
Principal Receivables.......................................................13
Principal Shortfalls........................................................72
Principal Terms.............................................................54
PSFC..................................................................4, 5, 43
Qualified Institution.......................................................60
Qualified Substitute Arrangement............................................46
Qualified Trust Institution.................................................61
Rapid Amortization Period...................................................11
Rating Agency...............................................................27
Reallocated Class B Principal Collections...................................73
Reallocated Collateral Principal Collections................................73
Reallocated Principal Collections...........................................73
Receivables..................................................................4
Record Date.................................................................44
Recoveries..................................................................13
Reference Banks.............................................................45
Removal Date................................................................60
Removed Accounts........................................................14, 60
Replacement Interest Rate Cap...............................................46
Representative Portfolio....................................................33
Required Amounts............................................................73
Required Collateral Interest........................................18, 71, 75
Required Reserve Account Amount.............................................76
Reserve Account.............................................................75
Reserve Account Funding Date................................................75

                                       83

<PAGE>



Revolving Period.............................................................8
Scheduled Payment Date......................................................11
Scheduled Series 1997-1 Termination Date................................11, 77
Securities Act ...........................................................2, 3
Series.......................................................................3
Series 1997-1................................................................3
Series 1997-1 Supplement.....................................................3
Series Cut-Off Date.........................................................13
Service Transfer............................................................82
Servicer....................................................................15
Servicer Default............................................................82
Servicing Fee...............................................................80
Servicing Fee Rate..........................................................80
Shared Finance Charge Collections.......................................20, 70
Shared Principal Collections........................................19, 70, 71
Standard & Poor's...........................................................61
Supplement..................................................................11
Tax Counsel.................................................................88
Telerate Page 3750..........................................................45
Terms and Conditions........................................................49
Total System................................................................29
Transfer Agent and Registrar................................................50
Transfer Date................................................................9
Transferor...................................................................4
Transferor Exchange.........................................................12
Transferor Interest..........................................................6
Transferor Percentage.......................................................63
Transferor Servicing Fee....................................................80
Trust.....................................................................4, 3
Trust Portfolio..........................................................4, 34
Trustee......................................................................3
UCC.........................................................................85
U.S. Person..............................................................AII-4
Underwriting Agreement......................................................94
VISA........................................................................28


                                       84

<PAGE>



                                                                   ANNEX I

                              PRIOR SERIES ISSUED AND OUTSTANDING

        The Trust has  previously  issued  five Series of  certificates,  one of
which  has been  repaid in full.  The  table  below  sets  forth  the  principal
characteristics  of the four  Series  previously  issued by the  Trust  that are
currently  outstanding:  the  Series  1994-1  Certificates,  the  Series  1994-2
Certificates, the Series 1995-1 Certificates and the Series 1996-1 Certificates.
For more specific information with respect to a Series, any prospective investor
should  contact  People's  Bank at (203)  338-7171.  People's Bank will provide,
without charge, to any prospective purchaser of the Offered Certificates, a copy
of the Disclosure Documents for any previously publicly-issued Series.


Series 1994-1

Initial Investor Interest..........................................$200,000,000
Certificate Rate................................................5.10% per annum
Current Investor Interest..........................................$200,000,000
Controlled Amortization Amount...................................$16,666,666.67
Controlled Amortization Date.....................................August 1, 1996
Monthly Servicing Fee..............................................2% per annum
Initial Cash Collateral Amount.......................................$6,000,000
Surety Bond Initial Amount..........................................$19,000,000
                                                             Financial Guaranty
Issuer of the Surety Bond.....................................Insurance Company
                                                                    August 1997
Expected Series Final Distribution Date.......................Distribution Date
                                                                    August 2000
Scheduled Series Termination Date.............................Distribution Date
Series Issuance Date..........................................February 16, 1994
                                              

Series 1994-2

Initial Investor Interest..........................................$400,000,000
Class A Certificate Rate
through November 14, 1994.....................................5.0875% per annum
after November 14, 1994........................................LIBOR plus 0.15%
Class B Certificate Rate
through November 14, 1994.....................................5.3375% per annum
after November 14, 1994........................................LIBOR plus 0.40%
Current Investor Interest..........................................$400,000,000
Class A Controlled Amortization Amount...........................$27,142,857.14
Class B Controlled Amortization Amount..............................$20,000,000
Controlled Amortization Date......................................March 1, 1997
Monthly Servicing Fee...........................................2.00% per annum
Initial Cash Collateral Amount......................................$36,000,000
                                                                       May 1998
Class A Expected Final Distribution Date......................Distribution Date
                                                                      June 1998
Class B Expected Final Distribution Date......................Distribution Date
                                                                     March 2001

                                             AI-1

<PAGE>



Scheduled Series 1994-2 Termination Date......................Distribution Date
Series Issuance Date...........................................October 27, 1994


Series 1995-1

Initial Investor Interest..........................................$400,000,000
Class A Certificate Rate
through April 16, 1995.........................................6.325% per annum
after April 16, 1995...........................................LIBOR plus 0.20%
Class B Certificate Rate
through April 16, 1995.........................................6.475% per annum
after April 16, 1995...........................................LIBOR plus 0.35%
Current Investor Interest..........................................$400,000,000
Class A Controlled Amortization Amount...........................$27,142,857.14
Class B Controlled Amortization Amount..............................$20,000,000
Controlled Amortization Date.....................................August 1, 1999
Monthly Servicing Fee...........................................2.00% per annum
Initial Cash Collateral Amount......................................$36,000,000
                                                                   October 2000
Class A Expected Final Distribution Date......................Distribution Date
                                                                  November 2000
Class B Expected Final Distribution Date......................Distribution Date
                                                                    August 2003
Scheduled Series 1995-1 Termination Date......................Distribution Date
Series Issuance Date.............................................March 21, 1995


                                             AI-2

<PAGE>



Series 1996-1

Initial Investor Interest..........................................$400,000,000
Class A Certificate Rate
through July 14, 1996........................................5.63047% per annum
after July 14, 1996............................................LIBOR plus 0.15%
Class B Certificate Rate
through July 14, 1996........................................5.78047% per annum
after July 14, 1996............................................LIBOR plus 0.30%
Current Investor Interest..........................................$400,000,000
Class A Controlled Amortization Amount...........................$27,071,428.57
Class B Controlled Amortization Amount..............................$21,000,000
Controlled Amortization Date...................................November 1, 2000
Monthly Servicing Fee............................................2.0% per annum
Initial Cash Collateral Amount......................................$36,000,000

Class A Expected Final Distribution Date...........................January 2002
                                                              Distribution Date

Class B Expected Final Distribution Date..........................February 2002
                                                             Distribution Date

Scheduled Series 1996-1 Termination Date..........................November 2004
                                                              Distribution Date

Series Issuance Date...............................................July 2, 1996


                                             AI-3

<PAGE>



                                                                        ANNEX II


          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

        Except in certain limited  circumstances,  the globally offered People's
Bank Credit Card Master Trust  Floating Rate Class A Asset Backed  Certificates,
Series 1997-1 and Floating Rate Class B Asset Backed Certificates, Series 1997-1
(collectively,  the "Global  Securities")  will be available  only in book-entry
form. Investors in the Global Securities may hold such Global Securities through
The Depository Trust Company ("DTC"), Cedel or Euroclear.  The Global Securities
will be  tradeable  as home market  instruments  in both the  European  and U.S.
domestic  markets.  Initial  settlement and all secondary  trades will settle in
same-day funds.

        Secondary  market trading between  investors  holding Global  Securities
through Cedel and Euroclear  will be conducted in the ordinary way in accordance
with  their  normal  rules  and  operating  procedures  and in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).

        Secondary  market trading between  investors  holding Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S.  corporate debt  obligations  and prior People's Bank Credit Card Master
Trust issues.

        Secondary  cross-market  trading  between  Cedel  or  Euroclear  and DTC
Participants    holding   Offered   Certificates   will   be   effected   on   a
delivery-against-payment  basis through the respective Depositaries of Cedel and
Euroclear (in such capacity) and as DTC Participants.

        Non-U.S.  holders  (as  described  below) of Global  Securities  will be
subject to U.S.  withholding taxes unless such holders meet certain requirements
and  deliver   appropriate  U.S.  tax  documents  to  the  securities   clearing
organizations or their participants.

Initial Settlement

        All Global Securities will be held in book-entry form by DTC in the name
of Cede & Co. as nominee of DTC.  Investors'  interests in the Global Securities
will be represented  through  financial  institutions  acting on their behalf as
Participants and Indirect  Participants in DTC. As a result, Cedel and Euroclear
will hold  positions on behalf of their  participants  through their  respective
Depositaries,  which  in turn  will  hold  such  positions  in  accounts  as DTC
Participants.

        Investors  electing  to hold their  Global  Securities  through DTC will
follow the settlement  practices applicable to prior People's Bank Credit Master
Trust issues.  Investor  securities custody accounts will be credited with their
holdings against payment in same-day funds on the settlement date.

        Investors  electing to hold their  Global  Securities  through  Cedel or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody  accounts  on the  settlement  date  against  payment in the
same-day funds.

Secondary Market Trading

        Since the purchaser determines the place of delivery, it is important to
establish  at the time of the trade  where  both the  purchaser's  and  seller's
accounts are located to ensure that  settlement can be made on the desired value
date.


                                            AII-1

<PAGE>



        Trading between DTC  Participants.  Secondary market trading between DTC
Participants  will be settled using the procedures  applicable to prior People's
Bank Credit Card Master Trust issues in same-day funds.

        Trading between Cedel and/or  Euroclear  Participants.  Secondary market
trading  between Cedel  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

        Trading between DTC seller and Cedel or Euroclear purchaser. When Global
Securities  are to be transferred  from the account of a DTC  Participant to the
accounts of a Cedel Participant or a Euroclear  Participant,  the purchaser will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant  at least one business day prior to  settlement.  Cedel or Euroclear
will  instruct  the  respective  Depositary,  as the case may be, to receive the
Global Securities against payment.  Payment will include interest accrued to the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the settlement date, on the basis of actual days elapsed and a 360 day
year.  Payment  will  then  be  made  by the  respective  Depositary  to the DTC
Participant's   account  against  delivery  of  the  Global  Securities.   After
settlement has been  completed,  the Global  Securities  will be credited to the
respective  clearing system and by the clearing  system,  in accordance with its
usual procedures, to the Cedel Participant's or Euroclear Participant's account.
The Global  Securities  credit will appear the next day (European  time) and the
cash debit will be  back-valued  to, and the  interest on the Global  Securities
will  accrue  from,  the  value  date  (which  would be the  preceding  day when
settlement occurred in New York). If settlement is not completed on the intended
value date (i.e.,  the trade fails),  the Cedel or Euroclear  cash debit will be
valued instead as of the actual settlement date.

        Cedel  Participants  and  Euroclear   Participants  will  need  to  make
available  to the  respective  clearing  systems the funds  necessary to process
same-day funds settlement.  The most direct means of doing so is to pre-position
funds for settlement,  either from cash on hand or existing lines of credit,  as
they would for any settlement  occurring  within Cedel or Euroclear.  Under this
approach,  they may take on  credit  exposure  to Cedel or  Euroclear  until the
Global Securities are credited to their accounts one day later.

        As an  alternative,  if Cedel or Euroclear has extended a line of credit
to  them,  Cedel  Participants  or  Euroclear  Participants  can  elect  not  to
pre-position  funds and allow that credit line to be drawn upon the  settlement.
Under this procedure,  Cedel Participants or Euroclear  Participants  purchasing
Global  Securities  would incur  overdraft  charges for one day,  assuming  they
cleared  the  overdraft  when  the  Global  Securities  were  credited  to their
accounts. However, interest on the Global Securities would accrue from the value
date.  Therefore,  in many cases the investment  income on the Global Securities
earned during that one-day period may substantially  reduce or offset the amount
of such  overdraft  charges,  although  this  result  will  depend on each Cedel
Participant's or Euroclear Participant's particular cost of funds.

        Since the settlement is taking place during New York business hours, DTC
Participants can employ their usual procedures for sending Global  Securities to
the  respective  Depositary for the benefit of Cedel  Participants  or Euroclear
Participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement date.  Thus, to the DTC Participants a cross-market  transaction will
settle no differently than a trade between two DTC Participants.

        Trading between Cedel or Euroclear seller and DTC purchaser. Due to time
zone differences in their favor, Cedel  Participants and Euroclear  Participants
may  employ  their  customary   procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system,  through the
respective Depositary,  to a DTC Participant.  The seller will send instructions
to Cedel or Euroclear  through a Cedel  Participant or Euroclear  Participant at
least one business day prior to settlement.  In these cases,  Cedel or Euroclear
will instruct the respective Depositary, as appropriate, to deliver the bonds to
the DTC  Participant's  account against  payment.  Payment will include interest
accrued on the Global Securities from and including the last coupon payment date
to and excluding the  settlement  date on the basis of actual days elapsed and a
360 day year.  The payment  will then be  reflected  in the account of the Cedel
Participant or Euroclear Participant the following day, and receipt of the

                                            AII-2

<PAGE>



cash  proceeds in the Cedel  Participant's  or Euroclear  Participant's  account
would be  back-valued  to the value date (which would be the preceding day, when
settlement  occurred in New York).  Should the Cedel  Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in a debit position in anticipation of receipt of the sale proceeds in its
account,  the back-valuation will extinguish any overdraft charges incurred over
that one-day  period.  If settlement is not completed on the intended value date
(i.e., the trade fails), receipt of the cash proceeds in the Cedel Participant's
or  Euroclear  Participant's  account  would  instead be valued as of the actual
settlement date.

        Finally,  day  traders  that use Cedel or  Euroclear  and that  purchase
Global  Securities from DTC Participants  for delivery to Cedel  Participants or
Euroclear Participants should note that these trades would automatically fail on
the sale side unless  affirmative  action were taken. At least three  techniques
should be readily available to eliminate this potential problem:

        (a) borrowing through Cedel or Euroclear for one day (until the purchase
side of the day trade is  reflected  in their Cedel or  Euroclear  accounts)  in
accordance with the clearing system's customary procedures;

        (b) borrowing the Global  Securities in the U.S. from a DTC  Participant
no later  than  one day  prior  to  settlement,  which  would  give  the  Global
Securities  sufficient time to be reflected in their Cedel or Euroclear  account
in order to settle the sale side of the trade; or

        (c)  staggering  the value dates for the buy and sell sides of the trade
so that the value date for the purchase from the DTC Participant is at least one
day prior to the value date for the sale to the Cedel  Participant  or Euroclear
Participant.

Certain U.S. Federal Income Tax Documentation Requirements

        A beneficial owner of Global Securities holding securities through Cedel
or Euroclear (or through DTC if the holder has an address outside the U.S.) will
be subject to the 30% U.S. withholding tax that generally applies to payments of
interest  (including  original issue discount) on registered debt issued by U.S.
Persons,  unless (i) each clearing system,  bank or other financial  institution
that holds customers' securities in the ordinary course of its trade or business
in the chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii)  such  beneficial  owner  takes  one of the  following  steps to  obtain an
exemption or reduced tax rate:

        Exemption for non-U.S.  Persons (Form W-8). Beneficial owners of Offered
Certificates that are non-U.S.  Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).  If
the information  shown on Form W-8 changes,  a new Form W-8 must be filed within
30 days of such change.

        Exemption for non-U.S.  Persons with effectively  connected income (Form
4224). A non-U.S. Person,  including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively  Connected  with the  Conduct of a Trade or  Business  in the United
States).

        Exemption  or  reduced  rate for  non-U.S.  persons  resident  in treaty
countries  (Form 1001).  Non-U.S.  Persons that are Offered  Certificate  Owners
residing in a country that has a tax treaty with the United States can obtain an
exemption  or reduced tax rate  (depending  on the treaty  terms) by filing Form
1001 (Ownership,  Exemption or Reduced Rate Certificate). If the treaty provides
only for a reduced rate, withholding tax will be imposed at that rate unless the
filer  alternatively  files  Form  W-8.  Form  1001 may be filed by the  Offered
Certificate Owner or its agent.

                                            AII-3

<PAGE>




        Exemption  for U.S.  Persons  (Form  W-9).  U.S.  Persons  can  obtain a
complete  exemption from the withholding tax by filing Form W-9 (Payer's Request
for Taxpayer Identification Number and Certification).

        U.S.  Federal Income Tax Reporting  Procedure.  The Offered  Certificate
Owner of a Global  Security or, in the case of a Form 1001 or a Form 4224 filer,
its agent,  files by submitting the appropriate  form to the person through whom
it holds (the clearing  agency,  in the case of persons holding  directly on the
books of the clearing  agency).  Form W-8 and Form 1001 are  effective for three
calendar years and Form 4224 is effective for one calendar year.

        The term "U.S.  Person"  means (i) a citizen or  resident  of the United
States, (ii) a corporation or partnership  organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate the income
of  which  is  includible  in gross  income  for  United  States  tax  purposes,
regardless of its source or, for trusts whose taxable years begin after December
31, 1996, a trust whose  administration is subject to the primary supervision of
a United  States court and which has one or more United States  fiduciaries  who
have the  authority  to control all  substantial  decisions  of the trust.  This
summary does not deal with all aspects of U.S.  Federal  income tax  withholding
that may be relevant to foreign holders of the Global Securities.  Investors are
advised to consult  their own tax advisors  for  specific tax advice  concerning
their holding and disposing of the Global Securities.



<PAGE>



No  dealer,  salesperson  or  other  person  has  been  authorized  to give  any
information or to make any  representation not contained in this Prospectus and,
if given or made, such information or representation  must not be relied upon as
having  been  authorized  by  People's  Bank or the  Underwriters.  Neither  the
delivery  of this  Prospectus  nor any sale  made  hereunder  shall,  under  any
circumstances,  create any implication that the information  contained herein or
therein is correct as of any time  subsequent  to the date of such  information.
This  Prospectus  does not constitute an offer to sell or a  solicitation  of an
offer to buy any of the  securities  offered hereby in any  jurisdiction  to any
person to whom it is unlawful to make such offer in such jurisdiction.



                                TABLE OF CONTENTS
                                                                            Page

REPORTS TO CERTIFICATEHOLDERS...............................................  2

AVAILABLE INFORMATION.......................................................  2

PROSPECTUS SUMMARY..........................................................  3

RISK FACTORS................................................................ 22

THE TRUST................................................................... 28

THE CREDIT CARD BUSINESS OF PEOPLE'S BANK................................... 28

THE RECEIVABLES............................................................. 34

MATURITY CONSIDERATIONS..................................................... 38

RECEIVABLE YIELD CONSIDERATIONS............................................. 41

USE OF PROCEEDS............................................................. 42

PEOPLE'S BANK............................................................... 42

DESCRIPTION OF THE CERTIFICATES............................................. 43

CERTAIN LEGAL ASPECTS OF THE RECEIVABLES.................................... 85

CERTAIN FEDERAL INCOME TAX CONSEQUENCES..................................... 88

STATE AND LOCAL TAX CONSEQUENCES............................................ 91

CERTAIN EMPLOYEE BENEFIT PLAN CONSIDERATIONS................................ 92

UNDERWRITING................................................................ 94

LEGAL MATTERS............................................................... 95

INDEX OF KEY TERMS.......................................................... 96

ANNEX I

PRIOR SERIES ISSUED.........................................................AI-1

ANNEX II

GLOBAL CLEARANCE, SETTLEMENT AND TAX
DOCUMENTATION PROCEDURES...................................................AII-1



    Until [ ], 1997 (90 days  after the date of this  Prospectus),  all  dealers
effecting transactions in the Offered Certificates, whether or not participating
in this  distribution,  may be  required  to  deliver a  Prospectus.  This is in
addition to the  obligation  of dealers to deliver a  Prospectus  when acting as
underwriters and with respect to their unsold allotments or subscriptions.


                                  $203,000,000


                            People's Bank Credit Card
                                  Master Trust

                           $193,000,000 Floating Rate
                              Class A Asset Backed
                           Certificates, Series 1997-1


                            $10,000,000 Floating Rate
                              Class B Asset Backed
                           Certificates, Series 1997-1



                                      LOGO


                             Transferor and Servicer




                                   PROSPECTUS





                    Underwriters of the Class A Certificates
                              Goldman, Sachs & Co.


                    Underwriters of the Class B Certificates
                              Goldman, Sachs & Co.



<PAGE>








                                     PART II

Item 13.    Other Expenses of Issuance and Distribution

Registration Fee...............................       $[  *   ]
Printing and Engraving.........................        [  *   ]
Legal Fees and Expenses........................        [  *   ]
Blue Sky Fees and Expenses.....................        [  *   ]
Accountants' Fees and Expenses.................        [  *   ]
Rating Agency Fees.............................        [  *   ]
Miscellaneous Fees.............................        [  *   ]
                                                       [  *   ]
Total..........................................       $[70,000]
                                                      =========

- ------------------
*    To be provided by amendment.


Item 14.    Indemnification of Directors and Officers

        Article X of the Articles of  Incorporation  of People's  Bank  provides
that the Bank shall indemnify its directors,  officers,  employees,  agents, and
all other persons eligible for  indemnification by People's Bank, to the fullest
extent  permitted or required by Section  [33-320a] of the  Connecticut  General
Statutes and as provided by the Bylaws of the Bank. Furthermore,  no director of
People's  Bank shall be personally  liable to People's Bank or its  stockholders
for monetary damages for breach of duty as a director in any amount in excess of
the  compensation  received by the  director for serving  People's  Bank in that
capacity  during  the year such  violation  occurred,  unless  such  breach  (1)
involves a knowing and culpable  violation of law by the  director,  (2) enables
the director or an associate of such director (as defined in subdivision  (3) of
Section [33-374d of] the Connecticut  General Statutes),  to receive an improper
personal economic gain, (3) shows a lack of good faith and a conscious disregard
for the duty of the director to People's Bank under  circumstances  in which the
director was aware that his conduct or omission created an unjustifiable risk of
serious  injury to People's  Bank,  (4)  constitutes  a sustained  and unexcused
pattern of inattention  that amounted to an abdication of the director's duty to
People's Bank, or (5) creates  liability  under Section 36-9 of the  Connecticut
General  Statutes.  Furthermore,  Article  X of the  Articles  of  Incorporation
provides that any repeal or  modification  of Article X by the  stockholders  of
People's  Bank  shall be  prospective  only and shall not  adversely  affect any
limitation on the personal  liability of a director of People's Bank existing at
the time of such repeal or modification.

        Article VI of the By-laws of People's  Bank provides that the Bank shall
indemnify (a) its currently acting and its former directors, officers, employees
or agents to the fullest extent that  indemnification  of directors is permitted
by the  Connecticut  Business  Corporation  Act and (b) its officers to the same
extent as its directors (and to such further extent as is consistent  with law).
In  addition,  Article VI of such  By-Laws  provides  that  People's  Bank shall
indemnify its directors and officers who, while serving as directors or officers
of People's  Bank,  also serve at the  request of  People's  Bank as a director,
officer, partner, trustee,  employee, agent or fiduciary of another corporation,
partnership,  joint venture, trust, other enterprise or employee benefit plan to
the fullest extent permitted by the Connecticut Business Corporation Act.

        Article VI of People's Bank's By-laws also provides that any director or
officer seeking  indemnification  within the foregoing rights of indemnification
shall be entitled to advances from  People's Bank for payment of the  reasonable
expenses incurred by him in connection with the matter as to which he is seeking
indemnification  as authorized by the Board of Directors in accordance  with the
provisions of and in the manner and to the fullest extent  permissible under the
Connecticut  Business  Corporation Act. Further,  such Section provides that the
foregoing rights of  indemnification  shall not be deemed exclusive of any other
right,  with respect to  indemnification  or  otherwise,  to which those seeking
indemnification  may be  entitled  and shall  inure to the benefit of the heirs,
executors and administrators of such director or officer.  Furthermore, any such
right of  indemnification  shall  be  consistent  with the laws of the  State of
Connecticut.


<PAGE>




        The Connecticut Business Corporation Act provides that a corporation may
indemnify any person made a party to any proceeding,  other than an action by or
in the right of the  corporation,  by reason of the fact that he, or the  person
whose legal  representative he is, is or was a shareholder,  director,  officer,
employee or agent of the  corporation,  or an eligible  outside  party,  against
judgments, fines, penalties,  amounts paid in settlement and reasonable expenses
actually  incurred by him, and the person whose legal  representative  he is, in
connection   with  such   proceeding  such  person  shall  not  be  entitled  to
indemnification  if (1) it is established that such person, and the person whose
legal  representative  he is, was successful on the merits in the defense of any
proceeding  referred to in this  subsection,  or (2) it shall be concluded  that
such  person,  and the person  whose legal  representative  he is, acted in good
faith and in a manner he reasonably  believed to be in the best interests of the
corporation  or, in the case of a person  serving as a fiduciary  of an employee
benefit plan or trust, either in the best interests of the corporation or in the
best interests of the  participants  and  beneficiaries of such employee benefit
plan or trust and consistent  with the provisions of such employee  benefit plan
or trust and, with respect to any criminal action or proceeding,  that he had no
reasonable  cause to believe his conduct  was  unlawful,  or (3) the court shall
have determined that in view of all the circumstances  such person is fairly and
reasonably  entitled  to be  indemnified,  and then for such amount as the court
shall determine; except that, in connection with an alleged claim based upon his
purchase or sale of  securities  of the  corporation  or of another  enterprise,
which he serves or served at the  request of the  corporation,  the  corporation
shall only indemnify such person after the court shall have  determined  that in
view of all the circumstances  such person is fairly and reasonably  entitled to
be indemnified, and then for such amount as the court shall determine.


Item 15.    Recent Sales of Unregistered Securities

        The Trust has not previously issued any unregistered securities.


Item 16.    Exhibits and Financial Statements

        (a)    Exhibits

1.1     -      Form of Underwriting Agreement.*

3.1     -      Articles of Incorporation as amended.  (Incorporated herein by
               reference to Exhibit of 3.1     -      Registration Statement
               No.  33-63146 of People's Bank)

3.2     -      By-laws, as amended.  (Incorporated herein by reference to
               Exhibit 3.2 of Registration Statement No. 33-90012 of People's
               Bank)

4.1     -      Pooling and Servicing Agreement, and certain other related
               agreements as Exhibits thereto.*

4.2     -      Form of Series 1997-1 Supplement, including form of Series 1997-1
               Offered Certificate, and certain other related agreements as
               Exhibits thereto.*

4.3     -      Form of Interest Rate Caps*

5.1     -      Opinion of Mayer, Brown & Platt with respect to legality.*

8.1     -      Opinion of Mayer, Brown & Platt with respect to tax matters.*

8.2     -      Opinion of Pullman & Comley, LLC with respect to tax matters.*


                                            PART II
                                             2

<PAGE>



23.1    -      Consent of Mayer, Brown & Platt (included in its opinions filed
               as Exhibit 5.1 and Exhibit 8.1).

23.2    -      Consent of Pullman & Comley, LLC (included in its opinion filed
               as an Exhibit to Exhibit 8.2.)

24.1    -      Powers of Attorney.**

- --------------
*    To be filed by amendment.
**   Previously filed.

        (b) Financial Statements

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


Item 17.    Undertakings

        The undersigned registrant hereby undertakes as follows:

        (a) To provide  to the  Underwriters  at the  closing  specified  in the
Underwriting Agreement Certificates in such denominations and registered in such
names  as  required  by the  Underwriters  to  permit  prompt  delivery  to each
purchaser.

        (b)  Insofar  as  indemnification  for  liabilities  arising  under  the
Securities  Act of 1933, as amended (the  "Securities  Act") may be permitted to
directors,  officers and controlling  persons of the registrant  pursuant to the
provisions described under Item 14 above, or otherwise,  the registrant has been
advised  that in the opinion of the  Securities  and  Exchange  Commission  such
indemnification  is  against  public  policy  as  expressed  in such Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or  controlling  person of the registrant in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered, the registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the questions whether such  indemnification by it is against public
policy as expressed  in such Act and will be governed by the final  adjudication
of such issue.

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

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

                                            PART II
                                             3

<PAGE>



                                   SIGNATURES

        Pursuant to the  requirements of the Securities Act of 1933, as amended,
the  Registrant  has  duly  caused  this  Amendment  No.  2 to the  Registration
Statement  to be  signed  on its  behalf  by  the  undersigned,  thereunto  duly
authorized, in the City of Bridgeport, State of Connecticut, on March 11, 1997.

                               PEOPLE'S BANK,
                                as originator of the Trust (Registrant)


                               By:    /s/ George W.  Morriss
                                             George W. Morriss
                                             Executive Vice President
                                             and Chief Financial Officer

        Pursuant to the  requirements of the Securities Act of 1933, as amended,
this Amendment No. 2 to the Registration Statement has been signed on March [ ],
1997 by the following persons in the capacities indicated.




Signatures                                                   Title
- ----------                                                   -----


                  *                         President and Chief Executive
- -------------------------------------
          David E.A. Carson                 Officer, Director



                  *                         Executive Vice President,
- -------------------------------------
           James P. Biggs                   Director



        /s/ George W. Morriss               Executive Vice President and
- -------------------------------------
          George W. Morris                  Chief Financial Officer



                  *                         Senior Vice President, Comptroller,
- -------------------------------------
           Carlos R. Mello                  as Chief Accounting Officer



                  *                         Director
- -------------------------------------
          George P. Carter



                  *                         Director
- -------------------------------------
          Joseph E. Clancy



                  *                         Director
- -------------------------------------
          George R. Dunbar





<PAGE>





                *                         Director
- -------------------------------------
     Norwick R.G. Goodspeed



                *                         Director
- -------------------------------------
        Samuel W. Hawley



                *                         Director
- -------------------------------------
      Betty Ruth Hollander



                *                         Director
- -------------------------------------
        Jean M. LaVecchia



                *                         Director
- -------------------------------------
        Eunice S. Groark



                *                         Director
- -------------------------------------
          Saul Kwartin



                *                         Director
- -------------------------------------
        Jack E. McGregor



                *                         Director
- -------------------------------------
        John F. Merchant



                *                         Director
- -------------------------------------
     Wilmont F. Wheeler, Jr.



  *BY:  /S/  GEORGE W. MORRISS
- -------------------------------------
        George W. Morriss
       as attorney-in-fact




<PAGE>


                                        EXHIBIT INDEX

1.1     -      Form of Underwriting Agreement.*

3.1     -      Articles of Incorporation, as amended.  (Incorporated herein by
               reference to Exhibit 3.1 of 3.1 Registration Statement
               No.  33-63146 of People's Bank)

3.2     -      By-laws, as amended.  (Incorporated herein by reference to
               Exhibit 3.2 of Registration 3.2 Statement No.  33-90012 of
               People's Bank)

4.1     -      Pooling and Servicing Agreement, and certain other related
               agreements as Exhibits thereto.*

4.2     -      Form of Series 1997-1 Supplement, including form of Series 1997-1
               Offered Certificate, and certain other related agreements as
               Exhibits thereto.*

4.3      -     Form of Interest Rate Caps.*

5.1     -      Opinion of Mayer, Brown & Platt with respect to legality.*

8.1     -      Opinion of Mayer, Brown & Platt with respect to tax matters.*

8.2     -      Opinion of Pullman & Comley, LLC with respect to tax matters.*

23.1    -      Consent of Mayer, Brown & Platt (included in its opinions filed
               as Exhibit 5.1 and Exhibit 8.1).

23.2    -      Consent of Pullman & Comley, LLC (included in its opinion filed
               as an Exhibit to Exhibit 8.2).

24.1    -      Powers of Attorney.**


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

*    To be filed by amendment.
**   Previously filed.



<PAGE>



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