PEOPLES BANK CREDIT CARD MASTER TRUST
S-1/A, 1997-03-13
ASSET-BACKED SECURITIES
Previous: MORGAN STANLEY INDIA INVESTMENT FUND INC, NSAR-B, 1997-03-13
Next: PALLADIAN TRUST, 497, 1997-03-13



   

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)

                                  United States
                        (State or other jurisdiction of
                         incorporation or organization)

                                      6025
                          (Primary Standard Industrial
                          Classification Code Number)

                                   06-1213065
                                (I.R.S. Employer
                               Identification No.)

                                 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.
                              MAYER, BROWN & PLATT
                                  1675 Broadway
                          New York, New York "^" 10019
                                 (212) 506-2500
                            ANDREW M. FAULKNER, ESQ.
                              SKADDEN, ARPS, SLATE,
                               MEAGHER & FLOM LLP
                                919 Third Avenue
                            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
- ----------------------------------------------------------------------------------------------------------
                              Amount to be  "^" Proposed                 Proposed maximum    Amount of
  Title of each class of      registered    aggregate offer              aggregate offering registration
securities being registered                 price per unit price)"^"(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

<S>                 <C>                                          <C>

       Name and Caption in Form S-1                      Caption in Prospectus
- -------------------------------------------   ------------------------------------------

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

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

3.    Summary Information, Risk Factors         Prospectus Summary; "^" Risk Factors; The Trust;
      and Ratio of Earnings to Fixed            The Receivables; Receivables Yield Considerations;
      Charges..............................     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           Consequences
      Registered...........................

10.   Interests of Named Experts and Counsel                        *

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


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

SUBJECT TO COMPLETION, DATED "^"[_____________ __], 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.

<TABLE>
<CAPTION>
<S>                      <C>                      <C>                      <C>

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

- --------------------------------------------------------------------------------------------
Per Class A Certificate.            "^"%              %                   %
- --------------------------------------------------------------------------------------------
Per Class B Certificate.            "^"%              %                   %
- --------------------------------------------------------------------------------------------
Total..................."^" $               $                   $
                            ================
- --------------------------------------------------------------------------------------------
</TABLE>

(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

                                      2
    
<PAGE>
   


POSITIONS  AND THE  IMPOSITION  OF  PENALTY  BIDS.  FOR A  DESCRIPTION  OF THESE
ACTIVITIES, SEE "UNDERWRITING."

                                      3
    
<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.

                                      4
    
<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.

"^" 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
"^".

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

                                      5
    
<PAGE>
   

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.


                                      6
    
<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

                                      7
    
<PAGE>
   


class) instruct otherwise, "^" the Trustee "^" would sell "^" the portion of the
Receivables allocable to each Series that did not vote 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

                                      8
    
<PAGE>
   


there are  insufficient  funds  available  "^" to  reimburse  such  losses.  See
"^""Description of the Certificates"^"--Defaulted  Receivables;  Adjustments and
Fraudulent Charges"^"".

      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.


                                      9
    
<PAGE>
   


      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 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

                                      10
    
<PAGE>
   


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  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

                                      11
    
<PAGE>
   


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
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

                                      12
    
<PAGE>
   


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.

      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.


                                      13
    
<PAGE>
   



                   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.

      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.

                                      14
    
<PAGE>
   



      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.

      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.


                                      15
    
<PAGE>
   


      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.

      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

                                      16
    
<PAGE>
   


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 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.

                                      17
    
<PAGE>
   


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 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%
                                             =====


"^"-----------------------------


                                      18
    
<PAGE>
   


(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.


                         Delinquency Experienc"^" e
                        Representative Portfoli"^" o
                          (Dollars in Thousands"^")


                                       As of December 31,

                            1996               1995                  1994
                           ------             ------                -----

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

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%
                    ========              =======            =======


"^"-----------------------------
(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

                                      19
    
<PAGE>
   


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 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

                                      20
    
<PAGE>
   


(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.


                                      21
    
<PAGE>
   
<TABLE>
<CAPTION>


                        Composition by Account Balance
                              T"^" rust Portfolio

                                                                         Percentage
                                     Percentage of                        of Total
"^" Account "^" Balanc  Number of     Total Number                      Receivables
Range                    Accounts     of Accounts    Receivables Balanc   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>
<CAPTION>


                          Composition by Credit Limit
                              T"^" rust Portfolio
                                                                         Percentage
                                        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>
<CAPTION>


                     Composition by Period of Delinquency
                              "^" Trust Portfolio

Period of Delinquency                Percentage of                    Percentage of
(Days Contractually      Number of   Total Number                     Total Receivables
Delinquent) "^"           Accounts   of Accounts   Receivables Balanc     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>



                                      22
    
<PAGE>
   
<TABLE>
<CAPTION>



                      "^" Composition by "^" Account Age
                                Trust Portfolio


                                     Percentage of
                        Number of    Total Number                      Percentage of Total
Account Age              Accounts    of Accounts   Receivables Balance Receivables 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>
<CAPTION>


                          "^" Geographic Distribution
                                Trust Portfolio

                                   Percentage of                    Percentage 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%

</TABLE>



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

                                      23
    
<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.


                                      24
    
<PAGE>
   


      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 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

                                      25
    
<PAGE>
   


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 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.

                                      26
    
<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.


                                      27
    
<PAGE>
   



                              Revenue Experience
                           Representative Portfolio
                          ("^" Dollars in Thousands)


                                    Year Ended December 31,
                               1996             1995          1994
"^" Finance Charges and Fee
Billed(1)................  s"^" $328,227      $263,555       $182,657
                                ========
Average Receivables                  "^"
Outstanding(2)...........     $2,108,835    $1,649,780     $1,182,028
                              ==========
Yield "^" from Finance            15.56%
Charges and Fees Billed(3)(4)                   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)

(2)  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

                                      28
    
<PAGE>
   


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 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

                                      29
    
<PAGE>
   


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
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

                                      30
    
<PAGE>
   


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 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).


                                      31
    
<PAGE>
   


"^" 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 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]


                                      32
    
<PAGE>
   


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 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

                                      33
    
<PAGE>
   


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.

      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

                                      34
    
<PAGE>
   


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 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

                                      35
    
<PAGE>
   


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 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

                                      36
    
<PAGE>
   


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.

      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.


                                      37
    
<PAGE>
   


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 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

                                      38
    
<PAGE>
   


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 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

                                      39
    
<PAGE>
   


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 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

                                      40
    
<PAGE>
   


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.

      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

                                      41
    
<PAGE>
   


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 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"^"".


                                      42
    
<PAGE>
   


      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 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

                                      43
    
<PAGE>
   


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 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

                                      44
    
<PAGE>
   


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  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

                                      45
    
<PAGE>
   


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 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.


                                      46
    
<PAGE>
   


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  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

                                      47
    
<PAGE>
   


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:


                                      48
    
<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

                                      49
    
<PAGE>
   


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.  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.


                                      50
    
<PAGE>
   


      "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
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

                                      51
    
<PAGE>
   


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.

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

                                      52
    
<PAGE>
   



      (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 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;

                                      53
    
<PAGE>
   



            (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

            (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


                                      54
    
<PAGE>
   


            (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 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

                                      55
    
<PAGE>
   


"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  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.


                                      56
    
<PAGE>
   


      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
"^" , 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;


                                      57
    
<PAGE>
   


     (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;

     (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

                                      58
    
<PAGE>
   


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 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.



                                      59
    
<PAGE>
   


"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.

"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.

                                      60
    
<PAGE>
   



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
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

                                      61
    
<PAGE>
   


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  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

                                      62
    
<PAGE>
   


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  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.

                                      63
    
<PAGE>
   



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 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:

                                      64
    
<PAGE>
   



      (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;

      (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

                                      65
    
<PAGE>
   


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.

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

                                      66
    
<PAGE>
   


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.

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,

                                      67
    
<PAGE>
   


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)  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

                                      68
    
<PAGE>
   


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  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

                                      69
    
<PAGE>
   


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,  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

                                      70
    
<PAGE>
   


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
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.


                                      71
    
<PAGE>
   


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).

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

                                      72
    
<PAGE>
   


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.

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

                                      73
    
<PAGE>
   


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  (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

                                      74
    
<PAGE>
   


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.

"^"


                    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,

                                      75
    
<PAGE>
   


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
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

                                      76
    
<PAGE>
   


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 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

                                      77
    
<PAGE>
   


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
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

                                      78
    
<PAGE>
   


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  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.

                                      79
    
<PAGE>
   



      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 (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.

                                      80
    
<PAGE>
   



      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.


                                 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:



Underwriters                                      Principal Amount of
                                                  Class A Certificates
"^" Goldman, Sachs & Co................     "^" $[              ]
                                                 ================



                                      81
    
<PAGE>
   



      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  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

                                      82
    
<PAGE>
   


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.


                                      83
    
<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

                                84
    
<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 Charge-Off..............................................75
Collateral Interest Holder...................................................5
Collateral Interest Monthly Servicing Fee...................................80
Collateral Interest Surplus..............................................9, 65
Collateral Interest......................................................6, 64
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

                                85
    
<PAGE>
   


Distribution Account...................................................."^" 61
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 Operator.................................................."^" 48
Euroclear Participants.................................................."^" 48
Euroclear   ................................................................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

                                86
    
<PAGE>
   


"^" LIBOR Determination Date............................................"^" 45
LIBOR       .............................................................7, 45
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 Balance........................................9, 38
Principal Funding Account................................................9, 61
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

                                87
    
<PAGE>
   


Required "^" Collateral "^" Interest............................18, "^" 71, 75
Required Reserve Account Amount.............................................76
Reserve Account.............................................................75
Reserve Account Funding Date................................................75
Revolving Period........................................................."^" 8
Scheduled Payment Date......................................................11
Scheduled Series 1997-1 Termination Date................................11, 77
Securities Act........................................................2, "^" 3
Series      .................................................................3
Series 1997-1 Supplement.....................................................3
Series 1997-1................................................................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
U.S. Person .............................................................AII-4
UCC         ............................................................"^" 85
"^" Underwriting Agreement.............................................."^" 94
VISA        ............................................................"^" 28


                                88
    
<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

                                     AI-1
    
<PAGE>
   


Class B Expected Final Distribution Date................"^" Distribution Date
                                                                   March 2001
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 preposition
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

                                    AII-2
    
<PAGE>
   


day,  and  receipt  of the  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.

      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

    
<PAGE>
   


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 3.1 of  =  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.*

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).


                                    PART II
                                     2
    
<PAGE>
   


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 11, 1997 by the following persons in the capacities indicated.




Signature"^" s                           Titl"^" e

                  "^"*                   President and Chief Executive
          David E.A. Carso"^" n          Officer, Directo"^" r



                  "^"*                   Executive Vice President, Directo"^"r
           James P. Bigg"^" s



                  "^"                    Executive Vice President and Chief
          George W. Morris "^"           Financial Officer



                  "^"*                   "^" Senior Vice President,
             Carlos R. Mello             Comptroller, 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 "^" =  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.*

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>
   


- ------------------ COMPARISON OF FOOTNOTES ------------------

- -FOOTNOTE *-

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



- ------------------ COMPARISON OF FOOTERS ------------------

- -FOOTER 1-

"^" 24221738.1 95174876

- -FOOTER 2-
PART"
- -FOOTER 3-
^" II
"^"#

- -FOOTER "4" 3-
Footer Discontinued


    
<PAGE>


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