PEOPLES BANK CREDIT CARD MASTER TRUST
S-1, 1997-08-08
ASSET-BACKED SECURITIES
Previous: TOTAL CONTROL PRODUCTS INC, 10-Q, 1997-08-08
Next: HEALTH POWER INC /DE/, 10-Q, 1997-08-08





     As filed with the Securities and Exchange Commission on August 8, 1997

                          Registration No. ___________

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    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 Certificates)


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

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

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

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

                                   ---------

                                    Copy to:

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

                                   ---------

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

                                   ---------

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

                                   ---------

<TABLE>
<CAPTION>


                                          CALCULATION OF REGISTRATION FEE

                                                             Proposed maximum    Proposed maximum
        Title of each class of            Amount to be      aggregate offering  aggregate offering    Amount of
      securities being registered          registered       price per unit (1)       price (1)     registration fee

<S>                                           <C>                   <C>                  <C>             <C>

Floating Rate Class A Asset Backed
   Certificates, Series 1997-2.........     $ 500,000              100%              $ 500,000         $ 151.52
Floating Rate Class B Asset Backed
   Certificates, Series 1997-2.........     $ 500,000              100%              $ 500,000         $ 151.52
                                          -----------              ----            -----------         --------
Total                                     $ 1,000,000              100%            $ 1,000,000         $ 303.04



- -----------------------
(1)      Estimated solely for the purpose of calculating the registration fee.


</TABLE>

The Registrant hereby amends this  Registration  Statement on such date or dates
as may be necessary to delay its effective date until the Registrant  shall file
a further amendment which specifically  states that this Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.





<PAGE>
<TABLE>
<CAPTION>



                              Cross Reference Sheet


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

1.  Forepart of Registration Statement and              Front Cover Page of Registration
      Outside Front Cover Page of                       Statement; Outside Front Cover Page of
      Prospectus                                        Prospectus
2.  Inside Front and Outside Back Cover                 Inside Front Cover Page of Prospectus;
      Pages of Prospectus                               Outside Back Cover Page of Prospectus
3.  Summary Information, Risk Factors and               Prospectus Summary; Special
      Ratio of Earnings to Fixed                        Considerations; The Trust; The
      Charges                                           Receivables; Receivables Yield
                                                        Considerations; Certain Legal Aspects of
                                                        the Receivables
4.  Use of Proceeds                                     Use of Proceeds
5.  Determination of Offering Price                     *
6.  Dilution                                            *
7.  Selling Security Holders                            *
8.  Plan of Distribution                                Underwriting
9.  Description of Securities to be Registered          Prospectus Summary; The Trust; The
                                                        Receivables; Maturity Assumptions;
                                                        Receivable Yield Considerations;
                                                        Description of the Certificates; Certain
                                                        Federal Income Tax Consequences
10. Interests of Named Experts and Counsel              *
11. Information with Respect to the Registrant          The Trust; The Credit Card Business of
                                                        People's Bank; People's Bank; Description
                                                        of the Certificates
12. Disclosure of Commission Position on                *
      Indemnification for Securities Act
      Liabilities

- --------------------
* Not applicable.

</TABLE>



                                      -ii-
<PAGE>


==========================BEGINNING OF RED HERRING==============================
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.
===============================END OF RED HERRING===============================


                SUBJECT TO COMPLETION, DATED SEPTEMBER [ ], 1997
                                  $-----------
                     PEOPLE'S BANK CREDIT CARD MASTER TRUST
   $___________ Floating Rate Class A Asset Backed Certificates, Series 1997-2
   $___________ Floating Rate Class B Asset Backed Certificates, Series 1997-2
                                      LOGO


                             Transferor and Servicer


         Each of the  Floating  Rate Class A Asset Backed  Certificates,  Series
1997-2 (the "Class A Certificates")  and each of the Floating Rate Class B Asset
Backed  Certificates,  Series 1997-2 (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 five 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 [October 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
                                                   (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
[19].

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

   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>

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

<S>                                               <C>               <C>                <C>
Per Class A Certificate                         ______%             ____%             _____%
Per Class B Certificate                         ______%             ____%             _____%

Total                                         $___________       $_________        $___________


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

(2)      People's  Bank and PSFC have agreed to indemnify the  Underwriters  (as
         defined  herein)  against certain  liabilities,  including  liabilities
         under the Securities Act of 1933, as amended.  (3) Before  deduction of
         expenses of the  offering  payable by  People's  Bank  estimated  to be
         $_______.

</TABLE>


    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  September  __,
1997,  through the  facilities  of The  Depository  Trust  Company,  Cedel Bank,
societe anonyme, and the Euroclear System.

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

                    Underwriters of the Class A Certificates

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

                    Underwriters of the Class B Certificates

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

               The date of this Prospectus is September __, 1997.





<PAGE>



(Continued from previous page)

business day) (each a "Distribution Date").  Interest will accrue on the Class A
Certificates  from the Closing Date through and including  [October 14], 1997 at
the rate of _____%  per annum  and with  respect  to each  Interest  Period  (as
defined  herein)  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
[October  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 [August 2002]  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 [September
2002]  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
Certificate  holders 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 CERTIFICATE HOLDERS

         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
Certificate  holders" 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  Certificate  holders  or to  the  owners  of  beneficial
interests  in the  Offered  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,  INCLUDING OVER-ALLOTMENT,  STABILIZING AND SHORT-COVERING
TRANSACTIONS IN SUCH OFFERED CERTIFICATES,  AND THE IMPOSITION OF A PENALTY BID,
DURING  AND AFTER THE  OFFERING.  FOR A  DESCRIPTION  OF THESE  ACTIVITIES,  SEE
"UNDERWRITING".




                                      -2-
<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 1997-2 (the "Class
                           A Certificates") and $___________ Floating Rate Class
                           B  Asset  Backed  Certificates,  Series  1997-2  (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 1997-2  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 18,
                           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
                           1997-2  Supplement;  the  term  "Offered  Certificate
                           holders"   refers   to   holders   of   the   Offered
                           Certificates;  the term "Certificate  holders" refers
                           to the Offered Certificate holders and the Collateral
                           Interest  Holder  collectively;  the  term  "Class  A
                           Certificate holders" refers to holders of the Class A
                           Certificates   and  the  term  "Class  B  Certificate
                           holders"   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 1997-2" refers to
                           the Series represented by the Certificates.

                           The   Trust   currently   has   five   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.

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 Certificate  holders of
                           any Series,  an interest  rate cap  agreement for the
                           exclusive benefit of the Class A Certificate  holders
                           (the "Class A Interest Rate Cap") and




                                      -3-
<PAGE>



                           an  interest  rate cap  agreement  for the  exclusive
                           benefit  of the  Class  B  Certificate  holders  (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  Certificate holders will not be entitled
                           to  the  benefits  of  any  Enhancement  issued  with
                           respect to any Series other than Series  1997-2,  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  Certificate  holders 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  September  __, 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  Certificate  holders,  Class  A  Certificate
                           holders or Class B Certificate holders 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
                           Certificate  holders,  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




                                      -4-
<PAGE>



                           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. A Certificate is not a deposit and is 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
                           Certificate    holders'    interest   in    Principal
                           Receivables  will equal  $___________  (the  "Class A
                           Initial Investor Interest"),  the amount of the Class
                           B   Certificate   holders'   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 Certificate  holders'
                           interest in Principal  Receivables  on any date after
                           the Closing  Date (the  "Class A Investor  Interest")
                           will  equal the Class A  Initial  Investor  Interest,
                           less the sum of (i) an amount equal to the sum of all
                           payments in respect of principal  made on the Class A
                           Certificates   and   (ii)   all   Class  A   Investor
                           Charge-Offs,  plus any reimbursements of such Class A
                           Investor Charge-Offs.  The "Class A Adjusted Investor
                           Interest"   will  equal  (i)  the  Class  A  Investor
                           Interest  less  (ii) the  Principal  Funding  Account
                           Balance  on  such  date.   The  Class  B  Certificate
                           holders'  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




                                      -5-
<PAGE>



                           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
                           Certificate  holders  based on the Floating  Investor
                           Percentage  as described  under  "Description  of the
                           Certificates--Allocation  Percentages."  Such amounts
                           so  allocated  will be  further  allocated  among the
                           Class A Certificate  holders, the Class B Certificate
                           holders 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 Certificate holders based on
                           the Fixed  Investor  Percentage,  as described  under
                           "Description    of    the    Certificates--Allocation
                           Percentages".  Such  amounts  so  allocated  will  be
                           further  allocated  between  the Class A  Certificate
                           holders,  the  Class B  Certificate  holders  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 [October
                           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
                           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 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  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




                                      -6-
<PAGE>



                           period which has not been  distributed to the Class A
                           Certificate  holders,  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
                           Certificate  holders,  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 [October
                           15],  1997 will accrue from and including the Closing
                           Date  to  and  including   [October  14],  1997  (the
                           "Initial Interest Period").

Revolving Period           No principal  will be payable to Offered  Certificate
                           holders until the [August 2002] 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  Certificate
                           holders  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.





                                      -7-
<PAGE>



Principal Payments;
 Controlled Accumulation
 Period                    Unless a Pay Out Event has  occurred  or is deemed to
                           have occurred or the Controlled  Accumulation  Period
                           is postponed as a result of the  conditions set forth
                           under "Description of the  Certificates--Postponement
                           of Controlled  Accumulation  Period," the  controlled
                           accumulation   period  for  the   Certificates   (the
                           "Controlled  Accumulation  Period")  will commence 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"). The amount
                           on  deposit in the  Principal  Funding  Account  (the
                           "Principal   Funding   Account   Balance")   will  be
                           deposited   in   the    Distribution    Account   for
                           distribution  to the Class A  Certificate  holders on
                           the  Class A  Scheduled  Payment  Date.  If,  for any
                           Monthly Period prior to the Class A Scheduled Payment
                           Date, 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."

                           On  the  Transfer  Date  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 Certificate  holders 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, 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.

                           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




                                      -8-
<PAGE>



                           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  Certificate
                           holders 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 Certificate  holders
                           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  Certificate  holders  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
                           Certificate  holders 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 deposited in the
                           Distribution  Account for distribution to the Class A
                           Certificate   holders   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 1997-2  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 Certificate  holders until the
                           Class A  Investor  Interest  is  paid  in  full  and,
                           following the final principal  payment to the Class A
                           Certificate  holders,  to  the  Class  B  Certificate
                           holders  until the Class B Investor  Interest is paid
                           in full and, following the final principal payment to
                           the Class B Certificate  holders,  to the  Collateral
                           Interest Holder until the Collateral




                                      -9-
<PAGE>



                           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.

Scheduled 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  [August  2002]  Distribution  Date
                           (the  "Class  A  Scheduled  Payment  Date")  and  the
                           [September  2002]  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 [April
                           2005] Distribution Date (the "Scheduled Series 1997-2
                           Termination Date"). After the Scheduled Series 1997-2
                           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  1997-2
                           Supplement  permits an Investor Exchange with respect
                           to  the   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




                                      -10-
<PAGE>



                           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 cardholders 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,  certain
                           premiums in respect of credit  insurance  relating to
                           cardholders'  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").  "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




                                      -11-
<PAGE>



                           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,  October 1, 1996,
                           May 1, 1997, and August 1, 1997.

                           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.   See  "Description  of  the
                           Certificates--Removal of Accounts".

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".





                                      -12-
<PAGE>



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 1997-2
                           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   1997-2
                           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 Certificate holders, the
                           Certificate  holders  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  Certificate  holders 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  Certificate  holders  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 Certificate holders in subsequent Monthly
                           Periods will be reduced. Such reductions of the Class
                           B Investor Interest will thereafter be reimbursed and
                           the Class B Investor




                                      -13-
<PAGE>



                           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 Certificate holders will be reduced.  See
                           "Description  of  Certificates--Subordination  of the
                           Class   B   Certificates"   and   "--Application   of
                           Collections".

Application of Excess
Spread and Reallocated
Cashflow                   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




                                      -14-
<PAGE>



                           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  Certificate  holders) 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




                                      -15-
<PAGE>



                           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 Certificate  holders
                           and the Class B Certificate holders, 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 be equal to or  greater  than 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 Certificate holders of other Series. In addition,
                           if  in  any  Monthly  Period  during  the  Controlled
                           Accumulation Period




                                      -16-
<PAGE>



                           the  Principal  Allocation is greater than the sum of
                           (i)  the  Controlled  Deposit  Amount  and  (ii)  the
                           Collateral Monthly  Principal,  such excess will also
                           be  available to cover  principal  payments due to or
                           for the  benefit  of  Certificate  holders  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   Certificate   holders.   See
                           "Description  of  the   Certificates--Allocation   of
                           Funds".

                           In any Monthly  Period,  the amount of Excess  Spread
                           available  after  application  of those items  listed
                           under "Description of the Certificates--Allocation of
                           Funds--Payment  of Fees,  Interest  and Other  Items"
                           (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  Certificate   holders,
                           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 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  1997-2  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".





                                      -17-
<PAGE>



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  Trustee,  the
                           Holder of the Exchangeable Transferor Certificate and
                           the  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.






                                      -18-
<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  Certificate  holders  with  liquidity  of  investment  or  that it will
continue until the Offered Certificates are paid in full.

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

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

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




                                      -19-
<PAGE>



and on commercially  reasonable terms,  which may cause early termination of the
Trust and a loss to  Certificate  holders  of each such  Series  (including  the
Certificate  holders) 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 Certificate holders 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  Certificate  holders  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  unsuccessfully to limit the maximum annual
percentage  rate  that  issuers  may  assess on credit  card  accounts.  If such
legislation  were enacted and imposed 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 Certificate holders in the Receivables if such
laws result in any Receivables being written off as uncollectible when there are
insufficient  funds available to reimburse such losses.  See "Description of the
Certificates--Defaulted Receivables; Adjustments and Fraudulent Charges".

         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




                                      -20-
<PAGE>



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  cardholders  choose to utilize
competing sources of credit, the amount and rate of new Receivables generated in
the  Accounts  may be reduced and certain  purchase  and payment  patterns  with
respect to Receivables may be affected.  The size of the Trust will be dependent
upon the  Transferor's  continued  ability to generate new  Receivables.  If the
amount of new Receivables  generated  declines  significantly,  Receivables from
Additional  Accounts  (to the extent  available)  may be added to the Trust,  as
described  below,  or a Pay Out  Event  could  occur,  in which  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  Certificate  holders  and the
commencement of the Rapid  Amortization  Period.  Certificate  holders 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   cardholders   may  result  from  a  variety  of  social,
technological and economic factors.  Social factors include potential changes in
consumers'  attitudes to financing  purchases with debt.  Technological  factors
include new methods of payment,  such as debit cards.  Economic  factors include
the rate of  inflation,  unemployment  levels,  personal  bankruptcy  levels and
relative  interest rates. As a consequence of some of these factors,  the credit
card industry has in recent months  experienced  generally  increased  levels of
losses  and  delinquencies.  The loss and  delinquency  experience  of the Trust
Portfolio has reflected that trend.

         While the Trust Portfolio is a geographically  diverse  portfolio,  the
largest concentration of accounts giving rise to the Receivables included in the
Trust  Portfolio  are in  Connecticut.  The  concentration  of such  accounts is
currently  approximately  14%. See "The  Receivables".  The loss and delinquency
experience in Connecticut is currently more favorable than the experience of the
Bank Portfolio.  Connecticut's economy has historically been highly dependent on
the insurance,  aerospace and defense  industries.  As a result of consolidation
and  structural  changes in the  financial  services  sector and defense  budget
cutbacks,  Connecticut's  overall job growth has lagged behind the United States
as a whole. However,  total job growth has been positive in the state since 1993
and Connecticut  residents continue to have the highest per capita income of any
state in the country.  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.




                                      -21-
<PAGE>



         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 Certificate  holders 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 Certificate  holders'  interest in such Receivables will first be used to
pay principal  amounts due to the Class A  Certificate  holders and will then be
used to pay amounts due to the Class B Certificate  holders,  thereby  causing a
loss to Class B Certificate holders if such remaining portion is insufficient to
pay  the  Class  B  Certificate   holders  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 Certificate  holders 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 Certificate  holders and the commencement of the Rapid Amortization  Period.
Under the  Agreement,  the  Transferor  has  agreed  that,  except as  otherwise
required by law or as is deemed by the  Transferor  to be  necessary in order to
maintain its credit card business,  based upon a good faith assessment by it, in
its sole  discretion,  of the nature of the  competition in that  business,  the
Transferor will not (i) reduce the annual  percentage rate which  determines the
monthly  periodic  finance charges  assessed on the Receivables or other fees on
the accounts,  if as a result of such reduction,  its reasonable  expectation of
the Portfolio Yield as of such date would be less than the weighted average base
rates of all Series or (ii) unless required by law, reduce such periodic finance
charge if its reasonable  expectation is that the Portfolio  Yield would be less
than the highest  certificate  rate for any Series then issued and  outstanding.
Such changes may include the  reduction or waiver of annual  membership  fees in
connection with the  Transferor's  marketing  effort.  The term "Base Rate" with
respect to the Certificates generally means, with respect to any Monthly Period,
the weighted average of (x) the lesser of the Class A Certificate Rate and Class
A Cap Rate,  (y) the lesser of the Class B Certificate  Rate and the Class B Cap
Rate,  and (z) the  Collateral  Rate  (weighted  based on the  Class A  Investor
Interest,   the  Class  B  Investor   Interest  and  the  Collateral   Interest,
respectively,  as of the  last day of the  preceding  Monthly  Period)  plus the
Servicing Fee Rate. 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




                                      -22-
<PAGE>



Yields for any three consecutive  Monthly Periods being less than the average of
the Base Rates for such period),  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 Certificate
holders.  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 1997-2 Supplement will not permit
the  subordination of Series 1997-2 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  or  Automatic
Additional  Accounts,  might  not have an  impact on the  timing  and  amount of
payments received by a Certificateholder,  including as a result of the refixing
of the Investor  Percentage  with  respect to the  allocation  of the  Principal
Receivables.  See "Description of the Certificates--Exchanges" and "--Allocation
Percentages".

         Addition of Accounts. The Transferor expects, and in some cases will be
obligated,  to designate  Additional Accounts from time to time, the Receivables
in which will be conveyed to the Trust.  Such  Additional  Accounts  will likely
include  accounts  originated  using  criteria  different  from those which were
applied to previously-designated Accounts, because such Accounts were originated
at a different  date,  under  different  underwriting  criteria or by  different
institutions,  or represent a separate  segment of People's  Bank's  credit card
business.  Consequently,  there can be no  assurance  that  Additional  Accounts
designated in the future will be originated,  priced or underwritten in the same
manner as previously-designated Accounts. The designation of Additional Accounts
will be subject to the satisfaction of certain conditions described herein under
"Description of the Certificates--Addition of Accounts."

         Control. Subject to certain exceptions, the Certificate holders 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




                                      -23-
<PAGE>



of  certificates of such other Series.  Thus, even if the requisite  majority of
Certificate holders votes to take or direct such action, the Certificate holders
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 1997-2  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 Certificate holders in future Monthly Periods and in a
reduction of the aggregate principal amount returned to the Certificate holders.
If the Collateral  Interest and, with respect to the Class A  Certificates,  the
Class B Investor  Interest  are reduced to zero,  Certificate  holders 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,  other than  reductions  resulting  from principal  payments,  will be
reimbursed  by Excess Spread and Shared  Finance  Charge  Collections  which are
allocated and available to fund such amounts.  Certain factors, such as lowering
the finance charges (including late fees and membership  charges) on outstanding
Receivables  balances and  increased  convenience  use by obligors who pay their
entire  monthly  statement  balance on or prior to its due date and do not incur
finance  charges  thereon,  may lower the amount of Finance  Charge  Receivables
generated as well as Collections in respect thereof,  and may thereby reduce the
Excess Spread and Shared Finance Charge  Collections  available to replenish the
credit enhancement.  See "Description of the Certificates--Allocation of Funds".
Finally,  a slowing in payment rates on the  Receivables  could extend the final
Distribution  Date for the Class A Certificates and Class B Certificates  beyond
the Scheduled  Payment Date for each such class.  See "--Payments and Maturity".
The Reallocated  Collateral  Principal  Collections and the Reallocated  Class B
Principal  Collections  may only be  utilized to cover  Required  Amounts on and
prior to the Scheduled Series 1997-2  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  Certificate  holders, 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




                                      -24-
<PAGE>



Certificate holders indirectly through DTC and its participating  organizations.
See "Description of the Certificates--Book-Entry Registration" and "--Definitive
Certificates".

         Reports  to   Certificate   holders.   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 Certificate holders".

         Limitations on Interest Rate Cap Coverage.  The Class A Notional Amount
of the  Class  A  Interest  Rate  Cap  will be  reduced  during  the  Controlled
Accumulation  Period to an amount not less than the Expected  Class A Principal.
Any Class A Excess  Principal  will not have the benefit of the Class A Interest
Rate Cap. The Class B Notional  Amount of the Class B Interest  Rate Cap will be
reduced to zero on the Class B Scheduled Payment Date. To the extent the Class B
Investor  Interest is greater than zero on the Class B Scheduled  Payment  Date,
the  Class B  Certificate  holders  will  not have the  benefit  at the  Class B
Interest Rate Cap. In addition,  the Certificates  will not include the right to
receive any  interest on Excess  Principal  in excess of the Class A Cap Rate or
the Class B Cap Rate, as applicable.  While distributions may be made in respect
of  the  Class  A  Excess  Interest  or  the  Class  B  Excess  Interest,   such
distributions are not addressed in the ratings assigned by the Rating Agencies.


                                    THE TRUST

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


                    THE CREDIT CARD BUSINESS OF PEOPLE'S BANK

General

         People's  Bank began its credit card program in 1985 by marketing a low
interest rate credit card to highly creditworthy individuals in its market area.
As a result of the initial program's success, People's Bank expanded the program
nationally.  The Nilson Report  ranked  People's Bank the 26th largest VISA USA,
Inc. ("VISA") and MasterCard  International  Incorporated  ("MasterCard") credit
card  issuer  in the  United  States  as of  December  31,  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.  No
receivable  generated by the United Kingdom branch will be included in the Trust
Portfolio. All of the eligible receivables in the Trust Portfolio are payable in
United States dollars.

         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.





                                      -25-
<PAGE>



         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  cardholders  could  occur,  and the  replacement  of such
services provided to People's Bank could be time-consuming.  As a result, delays
in payments to Certificate holders 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  cardholders 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. Cardholders may also use
convenience  checks 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,  cardholders have been able to purchase insurance covering
their account balances since March 1985. Premiums for this insurance are charged
to the account for each  monthly  Billing  Cycle.  Such  insurance  premiums are
included in the Receivables  transferred to the Trust and are treated as Finance
Charge Receivables.

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

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

         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




                                      -26-
<PAGE>



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  cardholders 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  cardholders  of such
accounts is generally comparable to the remaining Bank Portfolio of accounts.

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

Underwriting Procedures

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

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

         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 cardholders
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




                                      -27-
<PAGE>



reissues  credit cards with two-year  expiration  dates,  so long as the payment
history of the cardholder satisfies certain criteria.

Billing and Payments

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

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

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

         The monthly  periodic  finance  charges  assessed on cash  advances and
convenience  checks are calculated by multiplying the average daily cash advance
balance by the  applicable  monthly  periodic  rate.  Monthly  periodic  finance
charges are calculated on cash advances  (including unpaid finance charges) from
the date of the  transaction  or, if a  convenience  check is used,  the day the
convenience  check is posted to the cardholder's  account.  The monthly periodic
finance charges  assessed on purchases are calculated by multiplying the average
daily purchase balance by the applicable monthly periodic rate. Monthly periodic
finance charges are calculated on purchases  (including  certain fees and unpaid
finance  charges)  from the date of the purchase or the first day of the Billing
Cycle in which the purchase is posted to the account  (whichever is later).  The
credit card agreement  provides that monthly  periodic  finance  charges are not
assessed in most circumstances on purchases if the purchaser's new balance shown
in the  billing  statement  is paid  within  25 days  after  the last day of the
Billing Cycle,  or if the  purchaser's  previous  balance is zero.  With certain
exceptions,  the current  fixed annual  percentage  rate for purchases is 13.9%;
however,  periodically  People's  Bank will offer  introductory  rates below the
standard  rate.  An increase in the fixed annual  percentage  rate for purchases
might have the result of decreasing  the volume of  Receivables  generated.  The
current fixed annual percentage rate for cash advances is generally 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 cardholders who are members of Consumer Credit Counseling  Services,
an organization which assists financially  troubled cardholders 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




                                      -28-
<PAGE>



of applicable laws,  People's Bank may change certain of these fees and rates at
any  time by  written  notice  to  cardholders.  Pursuant  to the  terms  of the
cardholder  agreement,  People's Bank may change the terms of such agreement and
must give  cardholders 15 days' prior notice of any change which would result in
an increase in the rate of finance charges on existing balances or new activity,
or other fees, or impose a fee not set forth in such agreement.

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

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

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

         Generally,  within 31 days of  contractual  delinquency,  no additional
extensions  of credit  through  such account are  authorized  and, at 61 days of
contractual delinquency,  the account is closed.  Consistent with the credit and
collection  policies  of People's  Bank,  in certain  infrequent  circumstances,
People's  Bank may  enter  into  arrangements  with  cardholders  to  extend  or
otherwise change payment schedules,  which can include the suspension of finance
charge accruals or bringing  current (or "reaging")  accounts where  cardholders
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
cardholders.  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
cardholders  to pay may be  different  from  those  which  prevailed  during the
periods reflected below.






                                      -29-
<PAGE>
<TABLE>
<CAPTION>



                                                  Loss Experience
                                             Representative Portfolio
                                              (Dollars in Thousands)



                                                          Six Month                Year Ended December 31,
                                                        Period Ended          -------------------------------
                                                        June 30, 1997         1996         1995          1994
                                                        -------------         ----         ----          ----

<S>                                                         <C>                 <C>          <C>          <C>



Average Receivables Outstanding(1)
Gross Charge-Offs(2)(3)
Recoveries(4)
Net Charge-Offs(3)
Net Charge-Offs as Percentage of Average
         Receivables Outstanding(3)

(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.
(4)      Historically prepared as pro rata allocation of overall Bank Portfolio Recoveries.  Prospectively, Recoveries
         on Accounts in Trust Portfolio will be identified and allocated to the Trust.

</TABLE>
<TABLE>
<CAPTION>


                                              Delinquency Experience
                                             Representative Portfolio
                                              (Dollars in Thousands)



                              As of June 30,                                    As of December 31,
                         --------------------------    -----------------------------------------------------------------------
                                   1997                      1996                      1995                    1994
                             Amount    Percentage      Amount    Percentage      Amount    Percentage     Amount    Percentage
                             ------    ----------      ------    ----------      ------    ----------     ------    ----------
    Number of Days
      Delinquent
          (1)

<S>                            <C>        <C>             <C>         <C>          <C>         <C>          <C>         <C>

31 to 60 days                $                         $                         $                        $
61 to 90 days
91 to 120 days
121 to 150 days
151 to 180 days
181 days or greater
                             
                             ------    ----------      ------    ----------      ------    ----------     ------    ----------
              Total (2)      $                         $                         $                        $

(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.

</TABLE>


         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 years 1995 and 1996 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




                                      -30-
<PAGE>



typically being below the rate of delinquency on seasoned accounts;  the average
receivables  outstanding for the year ended December 31, 1993, was approximately
$794,728,000);  (ii)  general  economic  conditions  in the  United  States  and
particularly the nationwide rise in consumer loan  delinquencies and the rise in
personal  bankruptcy  filings;  (iii)  the  seasoning  of  the  accounts  in the
Representative   Portfolio;   and  (iv)  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 $102 million
of  receivables  as of June 30,  1997.  People's  Bank  will not add  additional
receivables of this type to the Trust without rating agency approval.

         People's Bank believes that conformity with its underwriting procedures
(see "--Underwriting  Procedures") will keep the loss and delinquency experience
within  historical  norms,  although there can be no assurance that the loss and
delinquency amounts as a percentage of the Representative  Portfolio will remain
at current levels.

Interchange

         Creditors participating in the VISA and MasterCard associations receive
certain fees as partial  compensation  for taking credit risk,  absorbing  fraud
losses and funding  receivables  for a limited period prior to initial  billing.
Under the VISA and  MasterCard  systems,  a portion of these fees  collected  in
connection with  cardholder  charges for merchandise and services is passed from
the banks clearing the  transactions for merchants to credit card issuing banks.
These fees currently range from approximately  0.90% to 2.17% 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




                                      -31-
<PAGE>



Accounts shall generally be an amount equal to the sum of the numerators used to
calculate the Investor Percentage with respect to Principal Receivables for each
Series.  Such  amount  may  be  increased  by a  Supplement  pursuant  to  which
additional Series may be issued. The Transferor will convey the Receivables then
existing or thereafter created under such Additional  Accounts to the Trust. See
"Description of the  Certificates--Addition  of Accounts".  Further, pursuant to
the Agreement,  the Transferor has the right (subject to certain limitations and
conditions  discussed  herein)  to remove  certain  Accounts  designated  by the
Transferor whether such Receivables are then existing or thereafter created. See
"Description of Certificates--Removal  of Accounts".  Throughout the term of the
Trust,  the Accounts  from which the  Receivables  arise will be the same credit
card  accounts  designated  as Accounts by the  Transferor  plus any  Additional
Accounts and Automatic Additional Accounts and minus any Removed Accounts. As of
each date an Account is added, and on any date Additional  Accounts or Automatic
Additional Accounts are added, to the Trust, and on the date any new Receivables
are created or are added to the Trust,  as applicable,  the Transferor  will (or
will be deemed to) represent and warrant to the Trust that the Receivables  meet
the eligibility requirements specified in the Agreement. See "Description of the
Certificates--Representations and Warranties".

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

         The  Receivables  in the Trust  Portfolio as of the Series Cut-Off Date
totalled  $________________.  The Accounts  had, as of the ________ 1997 Monthly
Period, an average  outstanding balance of $_____ and an average credit limit of
$_____.  The  percentage  of the  aggregate  total  Receivables  balance  to the
aggregate  total  credit limit was _____%,  and the weighted  average age of the
Accounts was  approximately  __ months.  As of the ________ 1997 Monthly Period,
cardholders  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.





                                      -32-
<PAGE>



         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 ________ 1997 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 ________ 1997 Monthly Period.


<TABLE>
<CAPTION>

                                          Composition by Account Balance
                                                  Trust Portfolio


                                                                                                      Percentage
                                                                Percentage of                          of Total
                                                     Number of  Total Number                          Receivables
Account Balance Range                                Accounts    of Accounts   Receivables Balance      Balance
- ---------------------                                --------    -----------   -------------------      -------

<S>                                                     <C>           <C>               <C>                <C>

Credit Balance
Zero Balance
$0.01-$1,000.00
$1,000.01-$3,000.00
$3,000.01-$5,000.00
$5,000.01-$10,000.00
Over $10,000.00                                      --------    -----------   -------------------      -------
                  Total                                                                                 100.00%
                                                                                                        ======= 

</TABLE>
<TABLE>
<CAPTION>


                                            Composition by Credit Limit
                                                  Trust 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
$1,000.01-$2,000.00
$2,000.01-$3,000.00
$3,000.01-$4,000.00
$4,000.01-$5,000.00
$5,000.01-$10,000.00
Over $10,000.00                                      --------   -----------    -------------------     -------
                  Total                                            100.00%                             100.00%
                                                                ===========                            =======



</TABLE>
                                      -33-
<PAGE>
<TABLE>
<CAPTION>



                                       Composition by Period of Delinquency
                                                 Trust Portfolio


                                                                                                        Percentage
Period of Delinquency                                           Percentage of                            of Total
(Days Contractually                                  Number of   Total Number                          Receivables
Delinquent)                                          Accounts    of Accounts   Receivables Balance       Balance
- ---------------------                                --------    -----------   -------------------     -----------
<S>                                                    <C>            <C>            <C>                   <C>

Current
1-30 Days
31-60 Days
61 or More Days                                      --------    -----------   -------------------     -----------
                  Total                                             100.00%                               100.00%
                                                                 ===========                           ===========

</TABLE>
<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
Over 6 to 12 Months
Over 12 to 24 Months
Over 24 to 48 Months
Over 48 Months                                       --------    -----------   -------------------   -------------------
                  Total                                            100.00%                                  100.00%
                                                                 ===========                         ===================

</TABLE>
<TABLE>
<CAPTION>


                                  Geographic Distribution by Receivables Balance
                                                  Trust Portfolio

                                                                 Percentage of
                                                     Number of    Total Number                          Percentage of Total
                                                     Accounts     of Accounts     Receivables Balance   Receivables Balance
                                                     --------     -----------     -------------------   -------------------

<S>                                                    <C>            <C>                 <C>              <C>

Connecticut
California
Texas
New York
Florida
Illinois
Ohio
Pennsylvania
Michigan
New Jersey
Other(1)                                             --------     -----------     -------------------   -------------------
                  Total                                             100.00%                                  100.00%
                                                                  ===========                           ===================

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

</TABLE>
                                      -34-
<PAGE>




                             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 Certificate holders 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 Certificate  holders,
(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 average
of the  Portfolio  Yields for any three  consecutive  Monthly  Periods to a rate
which is less  than the  average  of the Base  Rates  for such  period,  (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.  "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 Certificate holders 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 Certificate holders 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 1997-2  Termination  Date and the termination of the
Trust.

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





<PAGE>



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  1997-2
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 on each  Transfer Date with respect to
the Controlled  Accumulation Period prior to the Class A Scheduled Payment Date,
the  excess,  if any,  of the  applicable  Controlled  Deposit  Amount  for such
Transfer  Date over the amount  deposited in the  Principal  Funding  Account as
Class A Monthly Principal for such Transfer Date.

         Should the Rapid Amortization Period commence,  the Certificate holders
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 Certificate holders 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
Certificate holders and the commencement of the Rapid Amortization  Period, thus
shortening the maturity of the Certificates.  Conversely,  a significant decline
in the amount of Receivables generated during the Controlled Accumulation Period
or the Rapid  Amortization  Period  could  result in an  extension  of the final
payment  of the  Certificates.  If the  maturity  of the  Certificates  has been
shortened at a time when interest rates  generally  available are lower than the
Certificate  Rates,  the yield to maturity  realized by the Certificate  holders
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 Certificate  holders may be lower than if the  Certificates  had
matured when expected and the  Certificate  holders 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.




                                      -35-
<PAGE>
<TABLE>
<CAPTION>



                                       Cardholder Monthly Payment Rates(1)
                                             Representative Portfolio


                                                                Six Month             Year Ended December 31,
                                                               Period Ended      --------------------------------
                                                              June 30, 1997      1996          1995          1994
                                                              -------------      ----          ----          ----
<S>                                                                 <C>           <C>           <C>           <C>


         Lowest
         Highest
         Average(2)

(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.

</TABLE>



         The amount of Collections  may vary from month to month due to seasonal
variations,  general  economic  conditions  and  payment  habits  of  individual
cardholders.  There can be no assurance that Principal  Collections with respect
to the Trust  Portfolio,  and thus the rate at which  Certificate  holders 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
Certificate  holders  on the  Class A  Scheduled  Payment  Date and the  Class B
Investor Interest will be paid to the Class B Certificate holders 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 and the six month  period ended June 30, 1997 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 cardholders.  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  cardholders  who pay their balances in full
each month and do not incur monthly periodic finance charges.






                                      -36-
<PAGE>

<TABLE>
<CAPTION>


                                                Revenue Experience
                                             Representative Portfolio
                                              (Dollars in Thousands)


                                                                Six Month             Year Ended December 31,
                                                               Period Ended      --------------------------------
                                                              June 30, 1997      1996          1995          1994
                                                              -------------      ----          ----          ----
<S>                                                                 <C>           <C>           <C>           <C>

 Finance Charges and Fees Billed(1)
 Average Receivables Outstanding(2)
 Yield from Finance Charges and Fees Billed(3)(4)

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

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

</TABLE>


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

                                 USE OF PROCEEDS

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

                                  PEOPLE'S BANK

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





                                      -37-
<PAGE>



         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 1997-2  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 Certificate holders
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 six Supplements,
five 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  Certificate  holders
without charge upon written request.  The following  summary  describes  certain
terms of the Agreement (including the Series 1997-2 Supplement) and is qualified
in its entirety by  reference  to the  Agreement  (including  the Series  1997-2
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 1997-2  Supplement,  funds on deposit in any Series accounts  established
for the  benefit  of  Certificate  holders  other than the  Certificate  holders
pursuant to the related Supplement,  funds on deposit and securities held in the
Reserve Account for the benefit of the Class A Certificate  holders, 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 Certificate holders).
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  Certificate  holders 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.  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




                                      -38-
<PAGE>



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  Certificate  holders,  withdrawals  from the  Reserve  Account,
Principal  Funding  Investment  Proceeds  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   Certificate   holders  shall  refer  to  actions  taken  by  DTC  upon
instructions from its Participants (as defined below), and all references herein
to distributions, notices, reports and statements to Offered Certificate holders
shall refer to distributions, notices, reports and statements to DTC or Cede, as
the  registered  holder of the  Offered  Certificates,  as the case may be,  for
distribution to Offered Certificate Owners in accordance with DTC procedures.
See "--Book-Entry Registration" and "--Definitive Certificates".

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

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




                                      -39-
<PAGE>



U.S.  dollars  to  leading  European  banks  for a  period  equal  to one  month
(commencing on the first day of such Interest Period).

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

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

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

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


The Interest Rate Caps

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

         The  notional  amount of the Class A  Interest  Rate Cap (the  "Class A
Notional  Amount")  will at all times be equal to or greater  than 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
Adjusted  Investor  Interest  or the Class B  Investor  Interest,  respectively,
subject to (among other things)




                                      -40-
<PAGE>



Rating  Agency  confirmation  of the  rating  of the  related  class of  Offered
Certificates.  Funds  from any such  sale  will be  applied  as  Finance  Charge
Collections allocable to the related class of Offered Certificates in accordance
with the allocations described below in "--Allocation of Funds."


The Interest Rate Cap Provider

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

[To follow]


Book-Entry Registration

         Offered Certificate holders 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.





                                      -41-
<PAGE>



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

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




                                      -42-
<PAGE>



dealers  and  trust  companies  that  clear  through  or  maintain  a  custodial
relationship with a Cedel Participant, either directly or indirectly.

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

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

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




                                      -43-
<PAGE>



of a Servicer Default, Offered Certificate Owners representing not less than 50%
of each of the  Class A  Investor  Interest  and the Class B  Investor  Interest
advise the Trustee and DTC through Participants in writing that the continuation
of a book-entry system through DTC (or a successor  thereto) is no longer in the
best interests of the Offered Certificate Owners.

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

         Distribution of principal and interest on the Offered Certificates will
be made by the "Paying Agent" (as defined in the Agreement)  directly to Holders
of Definitive  Certificates  in accordance  with the procedures set forth herein
and in the Agreement. During the Revolving Period, interest payments, and during
either the  Controlled  Accumulation  Period or the Rapid  Amortization  Period,
interest and principal payments in respect of the Offered Certificates,  will be
made to Offered Certificate holders 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  Certificate  holders.
The Trustee will provide such notice to registered Offered  Certificate  holders
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 [October 15], 1997, and on each
Distribution  Date  thereafter to Certificate  holders.  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
Certificate  holders,  plus (z) to the  extent  that there is  available  Excess
Spread, an amount equal to the product of (a) the amount by




                                      -44-
<PAGE>



which the Class A  Certificate  Rate exceeds  _____% per annum,  (b) the Class A
Excess  Principal,  if any,  and (c) the  actual  number of days in the  related
Interest Period divided by 360 (the "Class A Excess Interest").

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

         Any amounts in respect of  distributable  interest  specified in clause
(z) above in each of the two  preceding  paragraphs  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.

         "Expected  Class A Principal"  means (a) on each date to and  excluding
the first  Distribution  Date  occurring  after the Monthly  Period in which the
Controlled  Accumulation  Period  commences  (the "Initial  Class A Accumulation
Date"), the Class A Initial Investor  Interest,  and (b) on each date thereafter
through  but not  including  the Class A  Scheduled  Payment  Date,  the Class A
Initial  Investor  Interest less the product of (i) the Controlled  Accumulation
Amount  and the  number of  Distribution  Dates  which  have  occurred  from and
including  the  Initial  Class  A  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.

         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 Covered 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 Covered 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
Covered 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 Covered
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 Covered
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.





                                      -45-
<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  Certificate  holders  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 at the direction of the Servicer
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  Certificate  holders 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  Certificate  holders.  Such  amounts  in the
Distribution  Account  will be paid to the Class B  Certificate  holders  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
1997-2 with respect to such Monthly Period.

         During the Controlled Accumulation Period, the Trustee at the direction
of the Servicer  will 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."

         On each  Distribution  Date  with  respect  to the  Rapid  Amortization
Period,  the Class A Certificate  holders will be entitled to receive the sum of
the Available  Investor  Principal  Collections  for the related  Monthly Period
plus, if the Rapid  Amortization  Period commences after the commencement of the
Accumulation  Period, the Principal Funding Account Balance,  in an amount up to
the  Class A  Investor  Interest  until  the  earliest  of the date the  Class A
Certificates are paid in full, the Scheduled Series 1997-2  Termination Date and
the  termination  of the  Trust.  After  payment in full of the Class A Investor
Interest,  the Class B  Certificate  holders 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 1997-2  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 1997-2
Termination  Date) and on the Scheduled  Series  1997-2  Termination  Date,  the
Available  Investor  Principal  Collections  until the  earliest of the date the
Collateral  Interest is paid in full,  the Scheduled  Series 1997-2  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.




                                      -46-
<PAGE>



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 each
Determination Date 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
Certificate holders 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  Certificate  holders 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 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
Certificate  holders  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 Certificate holders and the Class
B Certificate  holders 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  Certificate  holders and Class B Certificate  holders.  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 Certificate
holders and then to the Class B Certificate holders. No payment of interest will
be made to the Collateral Interest Holder on any date until the Class A Required
Amount and the Class B Required  Amount,  if any, on such date have been paid in
full. Certain principal payments otherwise  allocable to the Collateral Interest
Holder  and,  if the  foregoing  are  insufficient,  allocable  to the  Class  B
Certificate holders may be reallocated to the Class A Certificate  holders,  and
certain principal payments otherwise allocable to the Collateral Interest Holder
may be reallocated to the Class B Certificate holders;  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 Certificate holders
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 Certificate holders 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




                                      -47-
<PAGE>



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, on October 1, 1996, on May
1, 1997, and on August 1, 1997, 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 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  December  31,  1996,  which list has been and will be
further updated  periodically to reflect new Automatic  Additional  Accounts and
Additional Accounts and the removal of Removed 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 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  Certificate  holders  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  Certificate  holders 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




                                      -48-
<PAGE>



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
Certificate  holders 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 1997-2  Supplement) an Investor
Exchange by which the  Certificate  holders of such Series may elect to exchange
their  certificates for one or more newly issued Series of certificates upon the
satisfaction  of certain  conditions  specified in the Agreement and the related
Supplement. Additionally, certain Series may be subordinated to other Series, or
classes  within a Series  may  have  different  priorities.  The  Series  1997-2
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,




                                      -49-
<PAGE>



(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 Certificate  holders  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  Certificate
holders  are  materially  adversely  affected,  and  continue  to be  materially
adversely affected during such period,  then the Trustee or Certificate  holders
holding not less than 50% of each of the Class A Investor Interest,  the Class B
Investor Interest and the Collateral  Interest may give notice to the Transferor
(and to the Trustee in the latter  instance)  declaring that a Pay Out Event has
occurred,  thereby  commencing  the Rapid  Amortization  Period.  See "--Pay Out
Events".

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




                                      -50-
<PAGE>



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
Certificate holders or the Trustee on behalf of Certificate holders.

         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 Certificate holders), 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 Certificate holders),  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  Certificate  holders),  may direct the  Transferor  to
accept  reassignment  of the Trust Portfolio  within 60 days of such notice,  or
within  such  longer  period  specified  in such  notice (but no longer than 120
days).  The  Transferor  will  be  obligated  to  accept  reassignment  of  such
Receivables on a Distribution Date occurring within such applicable period. Such
reassignment  will not be  required to be made,  however,  if at any time during
such  applicable  period,  or  such  longer  period,  the   representations  and
warranties shall then be true and correct in all material respects.  The deposit
amount  for such  reassignment  with  respect  to each  Series  of  certificates
required to be repurchased  following such notice,  including the  Certificates,
will generally be equal to the investor interest of each such Series on the last
day of  the  Monthly  Period  preceding  the  Distribution  Date  on  which  the
reassignment  is  scheduled  to be made  plus an  amount  equal to all  interest
accrued but unpaid on such certificates at the applicable certificate rate (less
the amounts  previously  allocated  for payment of interest and  principal  with
respect to each such Series of  certificates)  through  the end of the  interest
accrual periods of each such Series. The reassignment deposit amount shall equal
the sum of the reassignment deposits with respect to each Series then issued and
outstanding  which is required to be  repurchased  following  such  notice.  The
payment of such reassignment  deposit amount into the Collection Account will be
considered a prepayment in full of all  Receivables  and will be paid in full to
the Certificate  holders of such Series upon presentation and surrender of their
certificates.  In the Series 1997-2  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 Certificate holders) 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 Certificate  holders  (including the Certificate  holders)
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 Certificate holders.

         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




                                      -51-
<PAGE>



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 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 Certificate holders.

         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  Certificate  holders,  (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




                                      -52-
<PAGE>



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 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  Certificate  holders,  was used in selecting  the
Additional Accounts and (iv) each Account was an Eligible Additional Account.






                                      -53-
<PAGE>



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
Certificate  holders (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  Certificate  holders 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.


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 Certificate holders, a
"Collection Account", which is a non-interest bearing segregated trust account




                                      -54-
<PAGE>



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 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
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 Certificate holders in
the manner provided in the related Supplement.  The Paying Agent shall initially
be the Trustee. The Series 1997-2 Supplement provides for the establishment of a
Series 1997-2 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 Certificate
holders  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 1997-2 Accounts

         The  Servicer  will  establish  and  maintain  with a  Qualified  Trust
Institution  in the  name of the  Trustee  for the  benefit  of the  Certificate
holders,  two 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"  and the  "Principal  Account".  The  Servicer  will also  establish  a
"Distribution Account" (a non-interest bearing segregated demand deposit account
established with a Qualified Trust Institution).  In addition,  the Trustee will
establish  the  Principal   Funding  Account  and  the  Reserve   Account.   See
"--Principal  Funding  Account" and "--Reserve  Account" for  discussions of the
Principal Funding Account and the Reserve Account, respectively.

         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




                                      -55-
<PAGE>



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
Certificate holders. 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 1997-2 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  ("Finance Charge  Collections")  and, second, as
Collections in respect of Principal Receivables ("Principal Collections").

         The Investor Percentage will be calculated as follows:

         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 (except with respect to the first Monthly Period), 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,  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,
and (ii) the sum of the  numerators  used to calculate the  applicable  investor
percentages  for all  outstanding  Series  on such date of  determination.  With
respect to the first Monthly Period,  allocations of Finance Charge  Receivables
and Defaulted Accounts described in the preceding sentence will be calculated as
the product of (i) such allocation for the full calendar month of September 1997
and (ii) a fraction,  the  numerator of which is the actual  number of days from
and including the Closing Date through and including September 31, 1997, and the
denominator of which is 31. Such amounts so allocated will be further  allocated
between the Class A Certificate holders, the Class B Certificate holders 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.





                                      -56-
<PAGE>



         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.  Such  amounts so  allocated  will be further
allocated  between  the Class A  Certificate  holders,  the Class B  Certificate
holders  and  the  Collateral  Interest  Holder  based  on  the  Class  A  Fixed
Allocation,  the Class B Fixed Allocation and the Collateral  Fixed  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 Certificate  holders 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 Certificate  holders 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




                                      -57-
<PAGE>



purpose of reimbursing  amounts deducted  pursuant to the foregoing clauses (c),
(d) and (e); provided,  however, that the Collateral Interest may not be reduced
below zero.

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

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

         As a  result  of  the  calculations  described  above,  Finance  Charge
Collections  received  during any Monthly  Period will generally be allocated to
the Certificate  holders 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  either  (i)  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 (ii)  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  Certificate
holders  as a payment  in  respect  of  principal,  and  during  the  Controlled
Accumulation  Period will be deposited in the Principal  Funding  Account to the
extent that the Available Investor




                                      -58-
<PAGE>



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 Principal  Collections  and Finance  Charge  Collections in respect of
such business day.

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

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

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

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

                  (d) during the Rapid  Amortization  Period,  if any, an amount
         equal to the  applicable  Fixed  Investor  Percentage  of the aggregate
         amount of such deposits in respect of Principal Collections, any amount
         of




                                      -59-
<PAGE>



         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 Certificate holders 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 controlled
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) the sum of (x) 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 Monthly 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 Covered
                  Amount  in  respect  of  which  a  distribution   to  Class  A
                  Certificate  holders has not been made,  will be  deposited in
                  the   Distribution   Account  for   distribution  to  Class  A
                  Certificate holders 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;





                                      -60-
<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 Covered 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 Certificate  holders has not
         been  made,  will  be  deposited  in  the   Distribution   Account  for
         distribution  to Class B  Certificate  holders  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 and to the extent of Excess Spread.

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

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

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




                                      -61-
<PAGE>



         "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 1997-2  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  Amount,  (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  Collateral  Interest
Monthly Servicing Fee 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 ___% 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
         Certificate holders 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 ___% 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
         Certificate holders 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 such lesser  amount as may be designated
         in the Loan  Agreement  (the  "Collateral  Rate"),  (ii) the Collateral
         Interest  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  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;




                                      -62-
<PAGE>



                  (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  Certificate  holders 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  Certificate  holders on the next
         succeeding Distribution Date;

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

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

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

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

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

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

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

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

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

         Shared Finance Charge  Collections.  Shared Finance Charge  Collections
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




                                      -63-
<PAGE>



(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),  (j), (k) and (l) 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  Collateral
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 Class B 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  Class  A  Monthly  Principal  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  Certificate
         holders 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 Certificate
         holders;

                  (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  Monthly
         Principal 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 the Class A Monthly  Principal  will be
         deposited in the  Distribution  Account for distribution to the Class A
         Certificate holders on the next succeeding Distribution Date;




                                      -64-
<PAGE>



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

                  (c) after the Class B Investor Interest has been paid in full,
         an amount equal to the Collateral Monthly Principal 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  lesser  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 Certificate  holders and the
Class B Certificate  holders 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 Certificate  holders and the Class B Certificate  holders
on such Transfer  Date) over the Required  Collateral  Interest on such Transfer
Date, and (ii) the Available  Investor  Principal  Collections  remaining  after
allocations  to the  Offered  Certificates  on such  Transfer  Date or (c)  with
respect to any Transfer Date relating to the Controlled  Accumulation  Period or
the Rapid  Amortization  Period,  beginning  with the Transfer Date on which the
Class B Investor  Interest  has been paid in full  (after  taking  into  account
payments to be made on the related Distribution Date), an amount equal the least
of (i)  Available  Investor  Principal  Collections  on deposit in the Principal
Account  (minus the portion of such  Available  Investor  Principal  Collections
applied  to Class A Monthly  Principal  and Class B  Monthly  Principal  on such
Transfer Date) and (ii) the Collateral Interest for such Transfer Date.

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




                                      -65-
<PAGE>



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


Reallocation of Cash Flows

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

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

         "Class A Payment  Amount" for any date means the  aggregate  of (i) the
Class A Monthly Cap Rate Interest with respect to the related  Distribution Date
and any Class A Monthly Cap Rate  Interest  accrued  during any prior period and
not  distributed  to the Class A Certificate  holders,  (ii) the Class A Covered
Amount and any Class A Covered  Amount  accrued  during any prior period and not
distributed  to the  Class A  Certificate  holders,  (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 and
not  distributed  to the Class B Certificate  holders,  (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.




                                      -66-
<PAGE>



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

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

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

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

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


Defaulted Receivables; Adjustments and Fraudulent Charges

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

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




                                      -67-
<PAGE>



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 Certificate  holders.  If the Class A Investor  Interest
has been reduced by the amount of any Class A Investor  Charge-Offs,  it will be
reimbursed on any Transfer Date (but not by an amount in excess of the aggregate
Class A Investor  Charge-Offs)  by the amount of  collections  of Finance Charge
Receivables,  Excess Spread and Shared Finance Charge Collections  allocated and
available for such purpose as described under "--Allocation of Funds."

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

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

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






                                      -68-
<PAGE>



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,  the Class B Investor Interest and the Collateral 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 the Class
A Certificates or the Class B Certificates.


Principal Funding Account

         Pursuant to the Series 1997-2  Supplement,  the Trustee will  establish
and maintain with a Qualified  Institution  a segregated  trust account held for
the  benefit  of  the  Class  A  Certificate  holders  (the  "Principal  Funding
Account").  During  the  Controlled  Accumulation  Period,  the  Trustee  at the
direction  of the  Servicer  will  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."

         Funds on deposit in the Principal  Funding  Account will be invested to
the  following  Transfer Date by the Trustee at the direction of the Servicer in
Permitted  Investments.  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.


Reserve Account

         Pursuant to the Series 1997-2  Supplement,  the Trustee will  establish
and maintain with a Qualified  Institution  a segregated  trust account held for
the benefit of the Class A  Certificate  holders (the  "Reserve  Account").  The
Reserve  Account is established to assist with the  subsequent  distribution  of
interest on the Class A Certificates during the Controlled  Accumulation Period.
On each Transfer Date from and after the Reserve Account Funding Date, but prior
to the termination of the Reserve Account,  the Trustee,  acting pursuant to the
Servicer's  instructions,  will apply  Excess  Spread  allocated  to the Offered
Certificates (to the extent described below under "--Allocation of Funds--Excess
Spread") to increase the amount on deposit in the Reserve Account (to the extent
such amount is less than the  Required  Reserve  Account  Amount).  The "Reserve
Account  Funding  Date" will be the  Transfer  Date with  respect to the Monthly
Period which  commences no later than three months prior to the  commencement of
the  Controlled  Accumulation  Period,  or such earlier date as the Servicer may
determine. The "Required Reserve




                                      -69-
<PAGE>



Account  Amount" for any Transfer Date on or after the Reserve  Account  Funding
Date will be equal to (a) .50% of the Class A Investor Interest 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 the Class A Certificates or the Class B Certificates  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  1997-2.  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 Class A Available
Funds.

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

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


Final Payment of Principal; Termination of Trust

         The  Investor  Interest  will be subject to  optional  purchase  by the
Transferor on any Distribution  Date on or after which the Investor  Interest is
reduced to an amount less than or equal to 5% of the Initial  Investor  Interest
if certain  conditions set forth in the Agreement are met. The Investor Interest
will be subject to mandatory purchase by the Transferor on the Distribution Date
immediately  preceding  the  Scheduled  Series  1997-2  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




                                      -70-
<PAGE>



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  Certificate
holders and holders of other  undivided  interests in the Trust,  including  the
Certificate  holders,  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 [April 2005]  Distribution  Date (the "Scheduled Series 1997-2
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 1997-2  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
1997-2  Termination Date, as the final payment of the  Certificates,  first, pro
rata to the Class A Certificate holders in an amount sufficient to pay the Class
A Investor Interest in full, second, pro rata to the Class B Certificate holders
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 November 2000
Monthly Period and the Controlled  Accumulation  Period will begin at such time,
unless such date is postponed as described under  "--Postponement  of Controlled
Accumulation  Period" or a Pay Out Event  occurs  prior to such date.  The Rapid
Amortization  Period will  commence  when a Pay Out Event occurs or is deemed to
occur.  A Pay Out Event with  respect to the  Certificates  refers to any of the
following events:

                  (i) failure on the part of the Transferor or the Holder of the
         Exchangeable  Transferor Certificate (a) to make any payment or deposit
         on the date  required  under the  Agreement  (or within the  applicable
         grace period  which will not exceed five  business  days),  unless such
         failure is due to certain force majeure events,  or (b) duly to observe
         or perform in any material  respect any  covenants or agreements of the
         Transferor,  which in the case of  subclause  (b) hereof has a material
         adverse effect on the Certificate holders (which determination shall be
         made without regard 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 Certificate holders for such period;




                                      -71-
<PAGE>



                  (ii) any  representation or warranty made by the Transferor in
         the  Agreement,   including  the  Series  1997-2  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  Certificate  holders are materially and adversely
         affected (which  determination  shall be made without regard 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) with respect to any  Determination  Date,  the average of
         the  Portfolio  Yields  for  the  three  consecutive   Monthly  Periods
         preceding  such  Determination  Date is a rate  which is less  than the
         average of the Base Rates for such Monthly Periods;

                  (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 Certificate holders (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 Certificate holders 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 Certificate holders) 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 Certificate holders or all Certificate holders, 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 Certificate  holders will begin (if they have
not already) on the first  Distribution Date in the Monthly Period following the
Monthly Period in which such Pay Out Event occurs. Thus, Certificate holders 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




                                      -72-
<PAGE>



otherwise  instructed  within a specified period by the Certificate  holders 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  Certificate  holders 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  cardholders,   investigating  payment
delinquencies,  evaluations  in  relation  to  increasing  credit  limits and in
issuing credit cards,  providing  billing records to cardholders and maintaining
internal records with respect to each Account. Managerial and custodial services
performed by the Servicer on behalf of the Trust include providing assistance in
any  inspections  of the  documents  and records  relating to the  Accounts  and
Receivables  by  the  Trustee   pursuant  to  the  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 Certificate holders and on behalf of the Trustee.


Servicer Covenants

         In the Agreement,  the Servicer covenants with the Certificate  holders
(including the Certificate  holders) and the Trustee,  as to each Receivable and
related  Account,  that: (a) it will duly fulfill all obligations on its part to
be  fulfilled  under or in  connection  with  the  Receivables  and the  related
Accounts,  and will maintain in effect all  qualifications  required in order to
service the  Receivables  and the related  Accounts,  the failure to comply with
which would have a material adverse effect on the Certificate holders (including
the Certificate holders);  (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
Certificate  holders  (including the Certificate  holders) 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




                                      -73-
<PAGE>



complied  with  and  such  noncompliance  has  not  been  cured  within  60 days
thereafter  and  has a  material  adverse  effect  on the  Certificate  holders'
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 Certificate  holders 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 Certificate holders, Certificate holders 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  Certificate  holders,  the Class B Certificate
holders  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 __%
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.  The Monthly  Servicing Fees will
be paid each month from the Finance Charge  Account;  however,  payment  thereof
will be made after payment to Certificate  holders of certain  distributions  of
interest therefrom. On any Distribution Date with respect to any Monthly Period,
the  Transferor  Servicing Fee will equal  one-twelfth of the product of (a) the
Transferor  Interest and (b) the weighted average  servicing fee percentage with
respect to all Series of certificates.

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




                                      -74-
<PAGE>



         The Agreement  provides that the Servicer will indemnify the Trust, for
the benefit of the Certificate holders (including the Certificate holders),  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
Certificate  holders or the Offered  Certificate Owners for liabilities  arising
from actions taken by the Trustee at the request of Certificate holders, (c) the
Trust, the Certificate holders 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 Certificate holders or the Offered Certificate Owners for any
liabilities,  costs or expenses  of the Trust,  the  Certificate  holders 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  Certificate  holders  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  Certificate  holders 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 Certificate  holders or (ii) such transfer  complies with
the provisions of the next succeeding paragraph. The Transferor, in its capacity
as the original holder of the Exchangeable Transferor  Certificate,  transferred
its interest in the  Exchangeable  Transferor  Certificate to PSFC in accordance
with  the  requirements  described  in  clause  (i) of the  preceding  sentence,
pursuant to an Assignment and Assumption Agreement dated as of December 15, 1995
by and between the Transferor and PSFC.

         Any person into which, in accordance with the Agreement, the Transferor
or the Servicer may be merged or consolidated  or any person  resulting from any
merger or  consolidation  to which the Transferor or the Servicer is a party, or
any person  succeeding to the business of the  Transferor or the Servicer,  upon
execution of a supplemental  agreement for the assumption of the Transferor's or
Servicer's  obligations and delivery of an officer's certificate with respect to
the  compliance  of  the  transaction  with  the  applicable  provisions  of the
Agreement  and an  opinion  of  counsel  to the  effect  that such  supplemental
agreement is legal,  valid and binding,  will be the successor to the Transferor
or the Servicer,  as the case may be, under the  Agreement.  The  Transferor may
effect any sale,  transfer or pledge of the  Accounts or any of its  obligations
under the Agreement or effect any merger,  consolidation  or assumption which is
not in accordance  with the  provisions  of the  preceding  sentence so long as,
among  other  conditions  set forth in the  Agreement:  (a) the  Transferor  and
Servicer  determine  that such event will not be adverse to the interests of the
Certificate  holders 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)




                                      -75-
<PAGE>



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 Certificate holders 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  Certificate  holders
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
Certificate holders (which determination shall be made without regard to whether
funds are available in any  Enhancement)  and which  continues  unremedied for a
period of 60 days after written notice and continues to have a material  adverse
effect on the  Certificate  holders 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  Certificate  holders  (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 Certificate holders from effecting a Service Transfer.






                                      -76-
<PAGE>



Reports to Certificate holders

         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 Certificate  holders, the Class B Certificate holders 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 the preceding
Monthly Period, (m) the Principal Funding Investment Proceeds transferred to the
Finance Charge  Account on the related  Transfer Date, (n) the Class A 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  Amounts,  the amount of
Reallocated  Collateral Principal  Allocations and Reallocated Class B Principal
Allocations to be applied thereto, and any reductions in the Collateral Interest
and the Class B Investor Interest to satisfy the Class A Required Amount and the
Class B Required Amount,  as the case may be, (r) the Available  Reserve Account
Amount  and the  Reserve  Account  Draw,  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
Certificate holders to prepare their tax returns.

         The Trustee will publish or will cause to be published  following  each
Distribution Date (including the Scheduled Series 1997-2  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  Certificate  holders"  in  the  prospectus  will  be
available  for review at the main  office of the  listing  agent of the Trust in
Luxembourg.





                                      -77-
<PAGE>



         Notices to Certificate  holders 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 Certificate  holders
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.


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 Certificate  holders 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  Certificate
holders (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 Certificate holders); 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 662/3% of the principal amount of




                                      -78-
<PAGE>



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  Certificate  holders
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  Certificate  holders 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 Certificate holders

         Upon  written  request of  Certificate  holders 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
Certificate  holders for its costs and  expenses,  and having given the Servicer
notice that such  request has been made,  will afford such  Certificate  holders
access during  business hours to the current list of Certificate  holders of the
Trust for purposes of communicating with other Certificate  holders with respect
to their rights under the  Agreement.  The Agreement  generally does not provide
for any annual or other  meetings  of  Certificate  holders.  See  "--Book-Entry
Registration" and "--Definitive Certificates" above.


                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

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

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

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




                                      -79-
<PAGE>



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 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.





                                      -80-
<PAGE>



         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  Certificate  holders  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 Certificate
holders.  This procedure could be delayed,  as described  above. If the only Pay
Out Event to occur is either the insolvency of the Transferor or the appointment
of a conservator or receiver for the Transferor, the conservator or receiver may
have the power to prevent  the early sale,  liquidation  or  disposition  of the
Receivables,  the commencement of the Rapid Amortization Period and the transfer
of servicing  obligations  from the Transferor.  A conservator or receiver would
have  the  power  to cause  the  early  sale of the  Receivables  and the  early
retirement of the Certificates,  to prohibit the continued transfer of Principal
Receivables  to the Trust,  and to repudiate  the servicing  obligations  of the
Transferor.  See "Description of the Certificates--Pay Out Events". In addition,
the  appointment  of a  receiver  or  conservator  could  adversely  affect  the
Transferor's ability to repurchase ineligible Receivables from the Trust or make
cash deposits in respect of credits, adjustments or fraudulent charges and could
result in administrative expenses of the receiver or conservator having priority
over the interest of the Trust in the Receivables.


Consumer Protection Laws

         The   relationship   of  the  cardholder  and  credit  card  issuer  is
extensively  regulated  by federal  and state  consumer  protection  laws.  With
respect to credit  cards issued by the  Transferor,  the most  significant  laws
include the federal  Truth-in-Lending,  Equal  Credit  Opportunity,  Fair Credit
Reporting,  Fair Debt Collection Practice and Electronic Funds Transfer Acts and
applicable  state law.  These statutes  impose  disclosure  requirements  when a
credit  card  account is  advertised,  when it is opened,  at the end of monthly
Billing Cycles,  and at year end. In addition,  these statutes limit  cardholder
liability for unauthorized  use,  prohibit certain  discriminatory  practices in
extending credit, and impose certain  limitations on the type of account-related
charges that may be assessed.  Cardholders 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.






                                      -81-
<PAGE>



                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

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


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.

         The  Transferor  and Offered  Certificate  holders  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




                                      -82-
<PAGE>



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
Offered  Certificates as Interests 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 Certificate holders

         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 Certificate holders in accordance with their
respective  methods of tax  accounting.  The Treasury  regulations  provide that
qualified   stated   interest   generally   includes  stated  interest  that  is
"unconditionally  payable"  at least  annually  at a single  fixed  rate or at a
qualified  floating or objective  variable  rate that  appropriately  takes into
account the length of the  interval  between  payments.  Interest is  considered
"unconditionally  payable" if reasonable  legal  remedies exist to compel timely
payment or terms and  conditions of the debt  instrument  make the likelihood of
late payment  (other than a late payment that occurs  within a reasonable  grace
period) or nonpayment  (ignoring the  possibility  of nonpayment due to default,
insolvency or similar  circumstances) a remote  contingency.  The Transferor and
PSFC  intend to take the  position  that late  payment or  nonpayment  of stated
interest on the Offered Certificates is a remote contingency, and therefore that
such stated  interest  constitutes  qualified  stated interest and (assuming the
Offered Certificates are not issued with a greater than de minimis discount from
par value) the Offered Certificates are not treated as being issued with OID. It
is possible,  however, that the Internal Revenue Service would take the position
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.  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




                                      -83-
<PAGE>



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 Offered Certificates as Interests in an Association
Taxable as a Corporation or a Partnership

         Although, as described above, it is the opinion of Tax Counsel that the
Offered  Certificates are properly  characterized as debt for Federal income tax
purposes,  such opinion is not binding on the IRS or the courts and no assurance
can be  given  that  this  characterization  would  prevail.  If the IRS were to
contend successfully that the Offered Certificates were not debt obligations for
Federal  income tax  purposes,  Offered  Certificates  might be  classified  for
Federal  income  tax  purposes  as  interests  in an  association  taxable  as a
corporation that owns the Receivables or 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  Certificate  holders  and  Offered
Certificate  holders 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  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  Certificate  holders would generally be treated as
dividend income to the Offered Certificate holders.

         If,  alternatively,  the Offered Certificates were treated as interests
in a partnership,  the income reportable by the Offered  Certificate  holders as
partners  could  differ from the income  reportable  by the Offered  Certificate
holders  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)  on the  Offered
Certificates  paid  to a  nonresident  alien  individual,  foreign  corporation,
foreign




                                      -84-
<PAGE>



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
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.





                                      -85-
<PAGE>



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

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

         If the Offered  Certificates are instead treated as ownership interests
in an association  taxable as a corporation or a "publicly  traded  partnership"
taxable as a corporation, then the entity could be subject to Connecticut income
tax.  Such taxes could result in reduced  distributions  to Offered  Certificate
holders.  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  Certificate  holders 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  Certificate holders 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.






                                      -86-
<PAGE>



                  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,
including  entities whose underlying  assets are deemed to include the assets of
one or more  employee  benefit plans  (including  without  limitation  insurance
company   general   accounts),   "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.

         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 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.  A class of  securities  will not fail to be
widely held solely  because  subsequent  to the initial  offering  the number of
independent  investors  falls below 100 as a result of events beyond  control of
the issuer. 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  independent  of the  Transferor  and  each  other 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. It is not expected that the Class B Certificates  will meet the criteria of
publicly-offered securities, and accordingly the Class B Certificates may not be
acquired with the assets of any Benefit Plan (including  without  limitation any
insurance  company  general  account deemed to include the assets of any Benefit
Plan).




                                      -87-
<PAGE>



         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, for whom_____________ are
acting as  representatives,  has  severally  agreed to purchase,  the  principal
amount of Class A Certificates set forth opposite its name below:


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

________________                                          $  _______________
________________                                             _______________
________________                                             _______________
________________                                          $  _______________
                                                             $
                                                              ==============


         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 ___________  (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




                                      -88-
<PAGE>



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.

         During and after the offering,  the  Underwriters may purchase and sell
the  Offered  Certificates  in the open  market in  transactions  in the  United
States.   These   transactions   may  include   overallotment   and  stabilizing
transactions  and purchases to cover short positions  created in connection with
the offering.  The  Underwriters  also may impose a penalty bid, whereby selling
concessions  allowed to  broker-dealers  in respect of the Offered  Certificates
sold in the offering for their account may be reclaimed by the  Underwriters  if
such Offered  Certificates are repurchased by the Underwriters in stabilizing or
covering  transactions.  These  activities may stabilize,  maintain or otherwise
affect the market  price of the Offered  Certificates,  which may be higher than
the price that might otherwise  prevail in the open market.  These  transactions
may  be  effected  in  the  over-the-counter  market  or  otherwise,  and  these
activities, if commenced, may be discontinued at any time.

         Each Underwriter has represented and agreed that (a) it has not offered
or sold and will not offer or sell any  Offered  Certificates  to persons in the
United  Kingdom  prior to the  expiration  of the period of six months  from the
issue  date  of the  Offered  Certificates  except  to  persons  whose  ordinary
activities  involve  them  in  acquiring,  holding,  managing  or  disposing  of
investments  (as  principal  or agent) for the purposes of their  businesses  or
otherwise  in  circumstances  which have not  resulted and will not result in an
offer to the  public in the  United  Kingdom  within  the  meaning of the Public
Offers of Securities  Regulations 1995: (b) it has complied and will comply with
all  applicable  provisions of the  Financial  Services Act 1986 with respect to
anything  done  by it in  relation  to the  Offered  Certificates  in,  from  or
otherwise involving the United Kingdom;  and (c) 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 issuance 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 is a person to whom such
document may otherwise lawfully be issued or passed on.

         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.


                                  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.




                                      -89-
<PAGE>



                               INDEX OF KEY TERMS

Accounts          ...............................................11, 80
Accumulation Period Length...........................................48
Accumulation Shortfall............................................8, 36
Additional Accounts..................................................12
Adjusted Investor Interest........................................5, 59
Affinity Program Accounts............................................27
Agent Bank Accounts..................................................27
Aggregate Principal Receivables......................................31
Agreement         ....................................................3
Amortization Period..................................................61
Automatic Additional Accounts........................................12
Available Investor Principal Collections.........................36, 47
Available Reserve Account Amount.....................................71
Bank Portfolio    ...................................................26
Base Rate         ...................................................22
Benefit Plans     ...................................................88
Billing Cycle     ...................................................28
Cedel Participants...................................................43
Cedel             ...................................................43
Cede              ....................................................2
Certificate holders...................................................3
Certificates      .................................................1, 3
Class A Adjusted Investor Interest................................5, 59
Class A Available Funds..............................................63
Class A Cap Rate  ...................................................41
Class A Certificate holders...........................................3
Class A Certificate Rate..............................................6
Class A Certificates...............................................1, 3
Class A Covered Amount............................................8, 70
Class A Excess Interest...........................................7, 46
Class A Excess Principal.............................................46
Class A Fixed Allocation.............................................58
Class A Floating Allocation..........................................57
Class A Initial Investor Interest.....................................5
Class A Interest Rate Cap.............................................3
Class A Investor Charge-Off......................................15, 69
Class A Investor Default Amount......................................68
Class A Investor Interest.........................................5, 58
Class A Monthly Cap Rate Interest....................................61
Class A Monthly Interest..........................................6, 45
Class A Monthly Principal............................................66
Class A Monthly Servicing Fee........................................75
Class A Notional Amount..............................................41
Class A Payment Amount...........................................14, 67
Class A Principal Funding Investment Shortfall....................9, 70
Class A Required Amount..........................................14, 67
Class A Scheduled Payment Date....................................2, 10
Class A Underwriters.................................................89
Class B Available Funds..............................................63
Class B Cap Rate  ...................................................41
Class B Certificate holders...........................................3




                                      -90-
<PAGE>



Class B Certificate Rate...............................................7
Class B Certificates................................................1, 3
Class B Excess Interest............................................7, 46
Class B Excess Principal..............................................46
Class B Fixed Allocation..............................................58
Class B Floating Allocation...........................................57
Class B Initial Investor Interest......................................5
Class B Interest Rate Cap..............................................4
Class B Investor Charge-Off.......................................15, 69
Class B Investor Default Amount.......................................68
Class B Investor Interest..........................................5, 58
Class B Monthly Cap Rate Interest.....................................62
Class B Monthly Interest...........................................7, 46
Class B Monthly Principal.............................................66
Class B Monthly Servicing Fee.........................................75
Class B Notional Amount...............................................41
Class B Payment Amount............................................15, 67
Class B Required Amount...........................................15, 67
Class B Scheduled Payment Date.....................................2, 10
Class B Underwriters..................................................89
Closing Date      .....................................................4
Code              ....................................................83
Collateral Available Funds............................................63
Collateral Default Amount.............................................68
Collateral Fixed Allocation...........................................58
Collateral Floating Allocation........................................57
Collateral Interest Charge-Off........................................69
Collateral Interest Holder.............................................4
Collateral Interest Monthly Servicing Fee.............................75
Collateral Interest Surplus........................................8, 60
Collateral Interest................................................5, 58
Collateral Monthly Interest...........................................63
Collateral Monthly Principal..........................................66
Collateral Rate   ....................................................63
Collection Account................................................13, 55
Collection Subaccount.................................................56
Collections       ....................................................57
Commission        .....................................................2
Congress          ....................................................20
Controlled Accumulation Amount........................................36
Controlled Accumulation Date...........................................8
Controlled Accumulation Period.........................................8
Controlled Deposit Amount..........................................8, 35
Cooperative       ....................................................44
Defaulted Accounts....................................................57
Defaulted Receivables.................................................68
Definitive Certificates...............................................44
Depositaries      ....................................................42
Depository        ....................................................40
Determination Date....................................................68
Disclosure Document...................................................10
Discount Option   ....................................................55
Discount Percentage...................................................55




                                      -91-
<PAGE>



Distribution Account...................................................56
Distribution Date ...................................................2, 6
DOL               .....................................................88
DTC Participants  .....................................................42
DTC               ...............................................2, AII-2
Eligible Account  .....................................................52
Eligible Additional Account............................................54
Eligible Automatic Additional Account..................................54
Eligible Receivable....................................................53
Enhancement Provider...................................................51
Enhancement       ......................................................4
ERISA             .....................................................18
Euroclear Operator.....................................................44
Euroclear Participants.................................................44
Euroclear System  .....................................................44
Euroclear         .....................................................44
Excess Funding Account.................................................56
Excess Principal  .....................................................46
Excess Spread     .....................................................63
Exchange Act      ......................................................2
Exchangeable Transferor Certificate.....................................4
Exchange          .....................................................10
Expected Class A Principal.............................................46
Expected Class B Principal.............................................46
FDIA              .....................................................19
FDIC              ...................................................1, 5
Finance Charge Account.................................................56
Finance Charge Collections.............................................57
Finance Charge Receivables.............................................11
Fixed Investor Percentage..............................................58
Floating Investor Percentage...........................................57
Global Securities ..................................................AII-2
Holder of the Exchangeable Transferor Certificate.......................5
Holders           .....................................................45
Indirect Participants..................................................42
Ineligible Receivable..................................................51
Initial Class A Accumulation Date......................................46
Initial Collateral Interest.............................................5
Initial Interest Period.................................................7
Initial Investor Interest...............................................5
Insolvency Event  .....................................................73
Interchange       .....................................................31
Interest Period   .....................................................41
Interest Rate Cap Provider..............................................4
Interest Rate Caps......................................................4
Investor Charge-Off....................................................69
Investor Default Amount................................................68
Investor Exchange .....................................................10
Investor Interest ......................................................5
Investor Percentage.............................................6, 57, 58
IRS               .....................................................83
LIBOR Determination Date...............................................41
LIBOR             ..................................................6, 40




                                      -92-
<PAGE>



Loan Agreement    ......................................................17
London Banking Day......................................................40
MasterCard        ......................................................25
Maximum Addition Amount.................................................54
Minimum Aggregate Principal Receivables.................................31
Minimum Transferor Interest.............................................31
Monthly Period    .......................................................6
Monthly Servicer Report.................................................78
Monthly Servicing Fees..................................................75
Moody's           ......................................................56
Offered Certificate holders..............................................3
Offered Certificate Owners...............................................2
Offered Certificate Rates................................................7
Offered Certificate Rate.................................................7
Offered Certificates..................................................1, 3
OID               ......................................................84
Participants      ......................................................42
Pay Out Event     ......................................................35
Paying Agent      ......................................................45
Permitted Investments...................................................56
Plan Asset Regulation...................................................88
Pool Factor       ......................................................78
Portfolio Yield   ......................................................22
Principal Account ......................................................56
Principal Allocation....................................................60
Principal Collections...................................................57
Principal Funding Account Balance....................................8, 35
Principal Funding Account............................................8, 70
Principal Funding Investment Proceeds................................8, 70
Principal Receivables...................................................11
Principal Shortfalls....................................................67
Principal Terms   ......................................................50
PSFC              ................................................1, 4, 39
Qualified Institution...................................................56
Qualified Substitute Arrangement........................................41
Qualified Trust Institution.............................................56
Rapid Amortization Period................................................9
Rating Agency     ......................................................24
Reallocated Class B Principal Collections...............................68
Reallocated Collateral Principal Collections............................68
Reallocated Principal Collections.......................................68
Receivables       ....................................................1, 3
Record Date       ......................................................39
Recoveries        ......................................................11
Reference Banks   ......................................................41
Removal Date      ......................................................55
Removed Accounts  ..................................................12, 55
Replacement Interest Rate Cap...........................................41
Representative Portfolio................................................29
Required Amounts  ......................................................67
Required Collateral Interest....................................16, 66, 70
Required Reserve Account Amount.........................................71
Reserve Account Funding Date............................................70




                                      -93-
<PAGE>



Reserve Account   ......................................................70
Revolving Period  .......................................................7
RTC Policy Statement....................................................81
RTC               ......................................................19
Scheduled Payment Date..................................................10
Scheduled Series 1997-2 Termination Date............................10, 72
Securities Act    .......................................................2
Series 1997-2 Accounts..................................................57
Series 1997-2 Supplement.................................................3
Series Cut-Off Date.....................................................11
Series            .......................................................3
Service Transfer  ......................................................77
Servicer Default  ......................................................77
Servicer          ......................................................13
Servicing Fee Rate......................................................75
Servicing Fee     ......................................................75
Shared Finance Charge Collections.......................................17
Shared Principal Collections............................................17
Standard & Poor's ......................................................56
Supplement        ......................................................10
Tax Counsel       ......................................................83
Terms and Conditions....................................................44
Total System      ......................................................26
Transfer Agent and Registrar............................................45
Transfer Date     .......................................................8
Transferor Exchange.....................................................10
Transferor Interest......................................................5
Transferor Percentage...................................................58
Transferor Servicing Fee................................................75
Transferor        .......................................................1
Trust Portfolio   ...................................................4, 31
Trustee           .......................................................3
Trust             ....................................................1, 3
U.S. Person       ...................................................AII-5
UCC               ......................................................80
Underwriters      ......................................................89
Underwriting Agreement..................................................89
VISA              ......................................................25
                                                 





                                      -94-
<PAGE>



                                     ANNEX I

                       PRIOR SERIES ISSUED AND OUTSTANDING

         The Trust has  previously  issued  six Series of  certificates,  one of
which  has been  repaid in full.  The  table  below  sets  forth  the  principal
characteristics  of the five  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, the Series 1996-1 Certificates and
the Series 1997-1 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 and outstanding 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
Issuer of the Surety Bond                                     Financial Guaranty
Expected Series Final Distribution Date                              August 1997
Scheduled Series Termination Date                                    August 2000
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                                        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
Class A Expected Final Distribution Date                                May 1998
Class B Expected Final Distribution Date                               June 1998
Scheduled Series 1994-2 Termination Date                              March 2001
Series Issuance Date                                            October 27, 1994


Series 1995-1

Initial Investor Interest                                           $400,000,000
Class A Certificate Rate                                        LIBOR plus 0.20%
Class B Certificate Rate                                        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




                                     AI - 1

<PAGE>




Class A Expected Final Distribution Date                            October 2000
Class B Expected Final Distribution Date                           November 2000
Scheduled Series 1995-1 Termination Date                             August 2003
Series Issuance Date                                               March 28 1995

Series 1996-1

Initial Investor Interest                                           $400,000,000
Class A Certificate Rate                                        LIBOR plus 0.15%
Class B Certificate Rate                                        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
Class B Expected Final Distribution Date                           February 2002
Scheduled Series 1996-1 Termination Date                           November 2004
Series Issuance Date                                                July 2, 1996

Series 1997-1

Investor Initial Interest                                           $500,000,000
Class A Initial Investor Interest                                   $425,000,000
Class B Initial Investor Interest                                   $ 33,750,000
Initial Collateral Interest                                         $ 41,250,000
Class A Certificate Rate                                        LIBOR plus 0.12%
Class B Certificate Rate                                        LIBOR plus 0.32%
Controlled Accumulation Amount                                    $30,357,142.86
Controlled Acumulation Date                                     December 1, 2000
Servicing Fee Rate                                                2.0% per annum
Initial Collateral Interest                                          $41,250,000
Class A Scheduled Payment Date                                     February 2002
                                                               Distribution Date
Class B Scheduled Payment Date                                        March 2002
                                                               Distribution Date
Scheduled Series 1997-1 Termination Date                            October 2004
                                                               Distribution Date
Series Issuance Date                                              March 27, 1997



                                     AI - 2

<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 1997-2 and Floating Rate Class B Asset Backed Certificates, Series 1997-2
(collectively,  the "Global  Securities")  will be available  only in book-entry
form. Investors in the Global Securities may hold such Global Securities through
The Depository Trust Company ("DTC"), Cedel or Euroclear.  The Global Securities
will be  tradeable  as home market  instruments  in both the  European  and U.S.
domestic  markets.  Initial  settlement and all secondary  trades will settle in
same-day funds.

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

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

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

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


Initial Settlement

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

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

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


Secondary Market Trading

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



                                      AII-1

<PAGE>



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

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

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

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

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

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

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


                                      AII-2

<PAGE>



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.

         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).



                                      AII-3

<PAGE>



         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.





                                      AII-4

<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 Certificate Holders............................................2
Available Information.....................................................2
Prospectus Summary........................................................3
Risk Factors.............................................................19
The Trust................................................................25
The Credit Card Business of People's Bank................................25
The Receivables..........................................................31
Maturity Considerations..................................................35
Receivable Yield Considerations..........................................37
Use of Proceeds..........................................................38
People's Bank............................................................38
Description of The Certificates..........................................39
Certain Legal Aspects of The Receivables.................................80
Certain Federal Income Tax Consequences..................................83
State And Local Tax Consequences.........................................87
Certain Employee Benefit Plan Considerations.............................88
Underwriting.............................................................89
Legal Matters............................................................91
Index of Key Terms.......................................................92
Annex I Prior Series Issued And Outstanding............................AI-1
Annex II Global Clearance, Settlement And
  Tax Documentation Procedures........................................AII-1


         Until  December  __, 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.

================================================================================



================================================================================





                                   $1,000,000

                            People's Bank Credit Card
                                  Master Trust

                             $500,000 Floating Rate
                              Class A Asset Backed
                           Certificates, Series 1997-2

                             $500,000 Floating Rate
                       Class B Asset Backed Certificates,
                                  Series 1997-2

                                      LOGO

                             Transferor and Servicer



                                   PROSPECTUS




                    Underwriters of the Class A Certificates

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



                    Underwriters of the Class B Certificates

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










================================================================================





<PAGE>



                                     PART II

Item 13.  Other Expenses of Issuance and Distribution

Registration Fee.................................................     $303.04
Printing and Engraving...........................................        *
Legal Fees and Expenses..........................................        *
Blue Sky Fees and Expenses.......................................        *
Accountants' Fees and Expenses...................................        *
Rating Agency Fees...............................................        *
Miscellaneous Fees...............................................        *
                                                                      -------

Total............................................................     $303.04
                                                                      =======

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


*  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 Stock 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 ByLaws 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 Stock 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  Stock 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



                                      II-1

<PAGE>



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

Item 15.  Recent Sales of Unregistered Securities

         The Trust has not previously issued any unregistered securities.

Item 16.  Exhibits and Financial Statements

         (a) Exhibits


1.1  --  Form of Underwriting Agreement.*
3.1  --  Articles of Incorporation as amended. (Incorporated herein by reference
         to Exhibit 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  1997-2  Supplement,  including  form of  Series  1997-2
         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 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).




                                      II-2

<PAGE>




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

24.1 --  Powers of Attorney.

*      To be filed by amendment.


         (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.




                                                       II-3

<PAGE>




                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,  the
Registrant  has duly  caused  this  Registration  Statement  to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Bridgeport,
State of Connecticut, on August 8, 1997.

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



                                         By /s/ William T. Kosturko
                                            ----------------------------
                                            William T. Kosturko
                                            Executive Vice President
                                            and General Counsel



                                                       II-4

<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  1997-2  Supplement,  including  form of  Series  1997-2
         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 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  (included  in its  opinion  filed as an
         Exhibit to Exhibit 8.2).

24.1 --  Powers of Attorney.



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








                                Power of Attorney

Each director and officer of the registrant whose signature appears below hereby
appoints David E.A. Carson, George W. Morriss and William T. Kosturko,  and each
of them severally, as his or her attorney-in-fact to sign in his or her name and
beha f, in any and all  capacities  stated below and to file with the Commission
any and all amendments, including post-effective amendments to this registration
statement,  and the  registrant  hereby  also  appoints  each such person as its
attorney-in-fact  with the authority to sign and file any such amendments in its
name and behalf.  Pursuant to the requirements of the Securities Act of 1933, as
amended,  this  Registration  Statement has been signed on August 8, 1997 by the
following persons in the capacities indicated.

Signatures
Title



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



/s/ James P. Biggs
- ------------------------------
James P. Biggs
Executive Vice President, Director


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




/s/ Vincent J. Calabrese
- ------------------------------
Vincent J. Calabrese
Vice President and Chief Accounting Officer




/s/ George P. Carter
- ------------------------------
George P. Carter
Director




/s/ Joseph E. Clancy
- ------------------------------
Joseph E. Clancy
Director




<PAGE>





/s/ George R. Dunbar
- ------------------------------
George R. Dunbar
Director



- ------------------------------
Jerry Franklin
Director




/s/ Samuel W. Hawley
- ------------------------------
Samuel W. Hawley
Director




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




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




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




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



/s/ Jack E. McGregor
- ------------------------------
Jack E. McGregor
Director








<PAGE>



- ------------------------------
James A. Thomas
Director




/s/ Wilmot F. Wheeler, Jr.
- ------------------------------
Wilmot F. Wheeler, Jr.
Director



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