FIRST NORTH AMERICAN NATIONAL BANK
S-3, 2000-01-03
ASSET-BACKED SECURITIES
Previous: CM MULTI ACCOUNT A, 497, 2000-01-03
Next: ROULSTON FUNDS, 497, 2000-01-03






As filed with the Securities and Exchange Commission on January 3, 2000
                                             Registration No. 333-
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                          ---------------------------
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      under
                           THE SECURITIES ACT OF 1933
                          ---------------------------
                      CIRCUIT CITY CREDIT CARD MASTER TRUST
                     (Issuer with respect to the securities)
                          ---------------------------
                       FIRST NORTH AMERICAN NATIONAL BANK
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)
                          ---------------------------
         United States                                     58-1897792
 (State or other jurisdiction                          (I.R.S. employer
 of incorporation or organization)                     identification number)

                           225 Chastain Meadows Court
                             Kennesaw, Georgia 30144
                                 (770) 792-4600

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

                              Michael T. Chalifoux
                       First North American National Bank
                           225 Chastain Meadows Court
                             Kennesaw, Georgia 30144
                                 (770) 792-4600

 (Name, address, including zip code, and telephone number, including area code,
     of agent for service)
                          ---------------------------

                                   Copies to:

David E. Melson, Esquire                      Douglas L. Madsen, Esquire
McGuire, Woods, Battle & Boothe LLP           Orrick, Herrington & Sutcliffe LLP
One James Center                              Washington Harbour
901 East Cary Street                          3050 K Street, N.W.
Richmond, Virginia 23219                      Washington, D.C. 20007
(804) 775-1000                                (202) 339-8400


                ------------------------------------------------
         Approximate  date of  commencement  of proposed sale to the public:  As
soon as  practicable  on or  after  the  effective  date  of  this  registration
statement.
         If the only securities registered on this Form are to be offered
 pursuant to dividend or interest reinvestment plans, please check the following
 box.  [ ]
         If any of the  securities  being  registered  on  this  Form  are to be
offered  on a  delayed  or  continuous  basis  pursuant  to Rule 415  under  the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box. [X]
         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [ ]
         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(c) under the Securities Act, check the following box and list the Securities
Act  registration   statement  number  of  the  earlier  effective  registration
statement for the same offering. [ ]

         If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box. [ ]

<TABLE>
<CAPTION>

                        CALCULATION OF REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                              PROPOSED MAXIMUM              PROPOSED
     TITLE OF SECURITIES               AMOUNT TO BE            OFFERING PRICE           MAXIMUM AGGREGATE            AMOUNT OF
      BEING REGISTERED                  REGISTERED              PER SECURITY*            OFFERING PRICE*         REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>     <C>
    Asset Backed Securities            $1,000,000                   100%                   $1,000,000                 $264
====================================================================================================================================
</TABLE>

*  Estimated  solely for the  purpose of  calculating  the  registration  fee
pursuant to Rule 457(o) under the Securities  Act.
                ------------------------------------------------
         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>




                SUBJECT TO COMPLETION, DATED JANUARY [__], 2000

PROSPECTUS SUPPLEMENT
- ---------------------
(to prospectus dated January [__], 2000)
- ----------------------------------------

                     Circuit City Credit Card Master Trust
                             Asset Backed Securities

                       First North American National Bank
                            Transferor and Servicer
<TABLE>
<S>     <C>

$[_____] Class A [Fixed] [Floating] Rate Asset Backed Certificates, Series 2000-[__]
$[_____] Class B [Fixed] [Floating] Rate Asset Backed Certificates, Series 2000-[__]

</TABLE>

<TABLE>
<S>                              <C>

                                                        Class A Certificates    Class B Certificates
  The offered certificates                              ---------------------   ---------------------
   are highly structured.          Principal Amount       $[____________]         $[____________]
   Before you purchase the
   offered certificates,           Interest Rate           [______]% [Plus         [______]% [Plus
   please consider                                         One-Month LIBOR]        One-Month LIBOR]
   carefully the risk                                      Per Annum               Per Annum
   factors beginning on
   page S-7 of this                Distribution Dates      Monthly Beginning       Monthly Beginning
   prospectus supplement.          (Interest)              [____________], 2000    [____________], 2000

  The offered certificates         Expected Final          [____________],         [____________],
   are not deposits, and           Distribution Date       20[__]                  20[__]
   neither the offered
   certificates nor the            Stated Series           [____________],         [____________],
   accounts or the                 Termination Date        20[__]                  20[__]
   receivables are insured
   or guaranteed by the            Price to Public Per
   Federal Deposit                 Certificate             [____]%                 [____]%
   Insurance Corporation or
   any other governmental
   agency.                         Underwriting
                                   Discount Per
  The offered certificates         Certificate             [____]%                 [____]%
   represent interests in
   the trust only and do
   not represent interests
   in or obligations of            Proceeds to FNANB
   First North American            Per Certificate         [____]%                 [____]%
   National Bank, Circuit
   City Stores, Inc. or any
   of their affiliates.
                                   The total price to the public is $[__________], and the total
  This prospectus                  amount of the underwriting discount is $[__________].  The total
   supplement may be used          amount of proceeds before deduction of estimated expenses of
   to offer and sell the           $[__________] is $[__________].
   offered certificates            The class A certificates and the class B certificates, which are
   only if accompanied by          referred to in this prospectus supplement as the offered
   the prospectus.                 certificates, are the only securities offered for sale through
                                   this  prospectus  supplement and the attached prospectus. The trust
                                   will issue, in addition to the offered certificates, $[__________]
                                   of collateralized  trust obligations,  which are referred to in
                                   this prospectus  supplement as the  CTOs,  and   $[__________]
                                   of  class  D certificates.

</TABLE>

THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT IS NOT COMPLETE AND MAY BE
CHANGED. WE MAY NOT SELL THESE SECURITIES UNTIL THE REGISTRATION STATEMENT
FILED WITH THE SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS
SUPPLEMENT IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT SOLICITING
AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT
PERMITTED.
<PAGE>

                                 Credit Enhancement:


                                 o  The class B  certificates,  the CTOs and the
                                    class D certificates will be subordinated to
                                    the class A  certificates  and will  provide
                                    credit   enhancement   for   the   class   A
                                    certificates.

                                  o The CTOs and the class D certificates will
                                    be subordinated to the class B  certificates
                                    and will provide credit enhancement for the
                                    class B certificates.


Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                    Underwriters of the Class A Certificates

                    Underwriters of the Class B Certificates

                              January [__], 2000

<PAGE>
                                TABLE OF CONTENTS


OVERVIEW OF THE INFORMATION PROVIDED IN THIS PROSPECTUS
 SUPPLEMENT AND THE ATTACHED PROSPECTUS...........................  1

OVERVIEW OF SERIES 2000-[__]......................................  2

PRINCIPAL TERMS OF THE OFFERED CERTIFICATES.......................  3

SERIES 2000-[__] SUMMARY..........................................  4

RISK FACTORS......................................................  7

DELINQUENCY AND LOSS EXPERIENCE FOR THE CIRCUIT CITY PRIVATE
LABEL CREDIT CARD PORTFOLIO....................................... 18
  Delinquency Experience.......................................... 18
  Loss Experience................................................. 19
  Delinquency and Loss Trends..................................... 19

CHARACTERISTICS OF THE TRUST RECEIVABLES.......................... 20

MATURITY CONSIDERATIONS........................................... 23

RECEIVABLE YIELD CONSIDERATIONS................................... 24

USE OF PROCEEDS................................................... 25

RECENT FINANCIAL INFORMATION FOR CIRCUIT CITY AND FNANB........... 25

DESCRIPTION OF THE OFFERED CERTIFICATES........................... 26
  Book-Entry Registration......................................... 26
  Interest Payments............................................... 26
  [The Interest Rate Caps]........................................ 27
  [The Interest Rate Cap Provider]................................ 28
  Principal Payments.............................................. 28
  Postponement of Accumulation Period............................. 30
  Suspension of Accumulation Period............................... 30
  The Principal Funding Account................................... 31
  The Reserve Account............................................. 32
  Credit Enhancement.............................................. 33
  The Spread Account.............................................. 33
  Allocation of Collections....................................... 34
  Application of Collections...................................... 34
  Allocation of Default Amount.................................... 38
  Calculation of Series Adjustment Amount......................... 38
  Calculation of Allocable Amounts................................ 38
  Reallocation of Cash Flows; Investor Charge-Offs................ 39
  Early Amortization Events....................................... 41
  Servicing Compensation.......................................... 41
  Amendments Relating to FASIT Election........................... 42

MATERIAL FEDERAL INCOME TAX CONSEQUENCES.......................... 43
  Tax Treatment of the Certificates............................... 43

ERISA CONSIDERATIONS.............................................. 44
  Class A Certificates............................................ 44
  Class B Certificates............................................ 44
  Consultation with Counsel....................................... 44

UNDERWRITING...................................................... 46

LEGAL MATTERS..................................................... 47

GLOSSARY OF DEFINED TERMS......................................... 48

ANNEX I: PREVIOUSLY ISSUED SERIES................................. 61

<PAGE>

                  OVERVIEW OF THE INFORMATION PROVIDED IN THIS
               PROSPECTUS SUPPLEMENT AND THE ATTACHED PROSPECTUS

  This prospectus  supplement  provides  specific  information about the offered
certificates.  The attached  prospectus  provides general  information about the
trust and the securities issued by the trust,  including information which may
not apply to the offered certificates.

  You must read carefully this prospectus supplement and the attached prospectus
in their  entirety to  understand  fully the  structure and terms of the offered
certificates.  If  the  specific  information  about  the  offered  certificates
provided in this prospectus supplement varies from the general information about
the trust and the  certificates  issued by the trust  provided  in the  attached
prospectus,  you should  rely on the  information  provided  in this  prospectus
supplement.

  This prospectus  supplement  begins with the following  introductory  sections
describing the trust and the offered certificates in summary form:

     o    the  overview  of  series  2000-[__]  section  sets  forth  the  basic
          structure of series  2000-[__];

     o    the principal  terms of the offered certificates  section  sets  forth
          the  principal  terms of the offered certificates;

     o    the series  2000-[__]  summary  section  describes the key  structural
          features of series 2000-[__] and includes cross references to captions
          under which you can find additional, related information; and

     o    the risk factors section describes the material risks that apply to an
          investment in the offered certificates.

  You  should  rely only on the  information  provided  in, or  incorporated  by
reference into, this prospectus supplement and the attached prospectus.  We have
not authorized anyone to provide you with additional or different information.

  We  include  in  this  prospectus   supplement  and  the  attached  prospectus
cross-references  to  captions  under  which  you can find  additional,  related
discussions.  The preceding table of contents and the table of contents included
in the attached  prospectus,  as applicable,  set forth the pages on which these
captions are located.

  We  include  in  this  prospectus   supplement  and  the  attached  prospectus
capitalized  terms that have  meanings not evident  from their  context and that
cannot be defined concisely when they are first used. The glossary  beginning on
page S-48 of this prospectus  supplement  and the glossary beginning on  page 51
of the attached  prospectus,  as  applicable,  contain the  definitions of these
capitalized terms.

  We are not offering the offered  certificates  in any state where the offer is
not permitted.

                                      S-1
<PAGE>

                          OVERVIEW OF SERIES 2000-[__]

<TABLE>
<S>                                         <C>

  Transferor.............................. First North American National Bank, a national banking association,
                                           which is  referred  to in this prospectus supplement and the
                                           attached prospectus as FNANB

  Servicer................................ FNANB or any successor servicer appointed in accordance with the
                                           master pooling and servicing agreement

  Trustee................................. Bankers Trust Company, a New York banking corporation

  Trust Assets............................ All receivables created from time to time in a portfolio of
                                           consumer   revolving   credit   card accounts,   all  monies  due
                                           or  to become   due  in   payment   of  the receivables, including
                                           recoveries on charged-off  receivables,   and  the other  property
                                           described  in  this prospectus    supplement   and   the
                                           attached prospectus
- ----------------------------------------------------------------------------------------------------------------
</TABLE>

<TABLE>
- ------------------------------------------------------------------------------------------------------------------
<CAPTION>

                                                                                        Percentage of Total
                                                     Principal Amount           -----------------------------------
                                            ----------------------------------           Principal Amount
                                                                                -----------------------------------
<S>                                         <C>                                 <C>
  Class A Certificates....................           $[____________]                         [____]%
  Class B Certificates....................           $[____________]                         [____]%
  CTOs....................................           $[____________]                         [____]%
  Class D Certificates....................           $[____________]                         [____]%

    Total.................................           $[____________]                            100%
- ------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      S-2
<PAGE>



                  PRINCIPAL TERMS OF THE OFFERED CERTIFICATES

<TABLE>
- ------------------------------------------------------------------------------------------------------------------
<CAPTION>


                                                   Class A Certificates                 Class B Certificates
                                              ----------------------------       ----------------------------------
<S>     <C>
Anticipated Ratings
(Moody's/Standard & Poor's/Fitch).........              Aaa/AAA/AAA                            A2/A/A

Credit Enhancement........................    Subordination of Class B           Subordination of CTOs and Class D
                                              Certificates, CTOs and Class D     Certificates
                                              Certificates
  Pricing Date............................    [____________], 20[__]              [____________], 20[__]

  Closing Date............................    [____________], 20[__]              [____________], 20[__]

  Minimum Denomination....................    $ 1,000                             $ 1,000

  Clearance and Settlement................    DTC/Cedelbank/Euroclear             DTC/Cedelbank/Euroclear

  Principal Amount........................    $[____________]                     $[____________]

  Interest Rate...........................    [______]% [Plus One-Month LIBOR]    [______]% [Plus One-Month LIBOR]
                                              Per Annum                           Per Annum

  Distribution Dates (Interest)...........    Monthly Beginning [____________],   Monthly Beginning [____________],
                                              2000                                2000

  Interest Accrual Method.................    Actual/360                          Actual/360

  Interest Accrual Period.................   From and Including Distribution      From and Including Distribution
                                             Date/Closing Date to but Excluding   Date/Closing Date to but Excluding
                                             Following Distribution Date          Following Distribution Date

  [Interest Rate Determination Date]......   [Two London Business Days Before     [Two London Business Days Before
                                             Each Interest Accrual Period]        Each Interest Accrual Period]

  Servicing Fee Percentage................   2.00% Per Annum                      2.00% Per Annum

  Expected Final Distribution Date........   [____________], 20[__]               [____________], 20[__]

  Scheduled Commencement of Accumulation
   Period.................................   [____________], 20[__]               [____________], 20[__]


  Stated Series Termination Date..........   [____________], 20[__]               [____________], 20[__]

  CUSIP Number............................   [____________]                       [____________]

  ISIN....................................   [____________]                       [____________]

  Common Code.............................   [____________]                       [____________]

- ------------------------------------------------------------------------------------------------------------------
</TABLE>

                                         S-3
<PAGE>

                            SERIES 2000-[__] SUMMARY

Series Structure

The trust will issue the following securities as part of series 2000-[__]:

    o    the Class A certificates;

    o    the Class B certificates;

    o    the CTOs; and

    o    the Class D certificates.

The  series  2000-[__]  securities  will be issued  under the  series  2000-[__]
supplement to the master  pooling and servicing  agreement.  We are offering the
class A  certificates  and the  class  B  certificates  for  sale  through  this
prospectus supplement and the attached prospectus.  We are not offering the CTOs
or the class D certificates  for sale through this prospectus  supplement or the
attached prospectus.

The trust has previously issued seven other series of certificates, six of which
are currently outstanding,  and may issue additional series of certificates from
time to time without your consent. The other series issued by the trust may have
significantly  different terms from the terms of the offered  certificates.  See
"Annex A -- Previously  Issued Series" beginning on page S-61 of this prospectus
supplement for a summary of the terms of the  previously  issued series that are
currently outstanding.

The offered certificates will be included in a group of securities designated as
group  one.  The  securities  included  in group one will be  entitled  to share
amounts collected in respect of the receivables and allocated to other series in
group one, to the extent those amounts are not needed to make required  payments
with respect to other series in group one, in each case in the manner and to the
extent specified in the series supplements for those other series.

Interest Payments

Each class A certificate  represents the right to receive  interest  payments on
each distribution date in an amount equal to [one twelfth of] the product of:

     o    the class A interest rate [for the preceding interest period];

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  interest  period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of that class A certificate as of
          the close of business on the  preceding  distribution  date or, in the
          case of the first distribution date, as of the closing date;

provided,  however,  that the  interest due on the class A  certificates  on the
first distribution date will equal $[____________].

Each class B certificate  represents the right to receive  interest  payments on
each distribution date in an amount equal to [one twelfth of] the product of:

     o    the class B interest rate [for the preceding interest period];

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  interest  period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of that class B certificate as of
          the close of business on the  preceding  distribution  date or, in the
          case of the first distribution date, as of the closing date;

provided,  however,  that the  interest due on the class B  certificates  on the
first distribution date will equal $[____________].

An interest  period is a period from and including a  distribution  date, or, in
the case of the first  interest  period,  the closing date, to but excluding the
following  distribution  date.  Any interest due but not paid on a  distribution
date  will  be  payable  on  the  following  distribution  date,  together  with
additional  interest  on the unpaid  amount at the class A interest  rate or the
class B interest rate, as applicable, plus 2.00% per annum.

Principal Payments

The  timing  and  amount  of  principal  payments  to be  made  on  the  offered
certificates on any distribution  date will depend on whether that  distribution
date occurs with respect to the revolving period or the  accumulation  period or
during the early amortization period.

                                      S-4
<PAGE>

The  revolving  period will begin on the closing  date and end on the earlier of
the close of business on the day preceding the  commencement of the accumulation
period and the close of business on the day  preceding the  commencement  of the
early  amortization  period.  On each  distribution  date  with  respect  to the
revolving period,  amounts collected in respect of principal  receivables during
the preceding month and allocated to series 2000-[__] plus various other amounts
specified in the series 2000-[__] supplement:

     o    will be reallocated to the extent necessary to make required  payments
          with respect to the offered certificates;

     o    to the extent those  amounts are not  reallocated,  will be treated as
          shared  principal  collections  and applied to make required  payments
          with respect to other series in group one; and

     o    to the extent those amounts are not applied to make required  payments
          with respect to other series in group one,  will be deposited  into an
          excess  funding  account  or paid to the  holder  of the  exchangeable
          transferor certificate.

The accumulation period is scheduled to begin on [____________],  20[__] and end
on the earliest of the close of business on the day preceding  the  commencement
of the  early  amortization  period,  the date on  which  the  series  2000-[__]
securities are paid in full and the stated series  termination  date;  provided,
however,  that the commencement of the  accumulation  period may be postponed or
the  accumulation  period may be suspended  under certain  circumstances.  On or
before each distribution date with respect to the accumulation  period,  amounts
collected in respect of principal  receivables  during the  preceding  month and
allocated to series 2000-[__] plus various other amounts specified in the series
2000-[__] supplement:

     o    will be deposited into a principal  funding  account up to a specified
          amount;

     o    to the extent  those  amounts  are not  deposited  into the  principal
          funding account,  will be treated as shared principal  collections and
          applied to make  required  payments  with  respect to other  series in
          group one; and

     o    to the extent those amounts are not applied to make required  payments
          with respect to other series in group one, will be deposited  into the
          excess  funding  account  or paid to the  holder  of the  exchangeable
          transferor certificate.

The amount on  deposit  in the  principal  funding  account  will be paid on the
expected final payment date:

     o    to the class A certificateholders  until the class A certificates have
          been paid in full;

     o    if the class A  certificates  have  been paid in full,  to the class B
          certificateholders  until the class B  certificates  have been paid in
          full; and

     o    if the class B certificates  have been paid in full, to the holders of
          the CTOs until the CTOs have been paid in full;

provided,  however,  that, if the early amortization  period begins prior to the
expected final distribution date, the amount on deposit in the principal funding
account on the first distribution date during the early amortization period will
be paid in that order of priority on that date.

We  expect  that  the  trust  will  make  a  single  principal  payment  to  the
certificateholders  on the expected  final  distribution  date. We cannot assure
you,  however,  that  principal  payments will not be made prior to the expected
final   distribution  date  as  a  result  of  the  commencement  of  the  early
amortization  period or that the  amount on  deposit  in the  principal  funding
account  will be  sufficient  to pay  the  offered  certificates  in full on the
expected  final  distribution  date.  If the amount on deposit in the  principal
funding account is not sufficient to pay the offered certificates in full on the
expected final distribution  date, the early  amortization  period will begin on
that distribution date.

The  early  amortization  period  will  begin  on the  date on  which  an  early
amortization  event  occurs and will end on the earlier of the date on which the
series 2000-[__]  securities are paid in full and the stated series  termination
date. On each distribution date during the early  amortization  period,  amounts
collected in respect of principal  receivables  during the  preceding  month and
allocated to series 2000-[__] plus various other amounts specified in the series
2000-[__] supplement:

     o    will be  paid to the  class A  certificateholders  until  the  class A
          certificates have been paid in full; and

     o    if the class A  certificates  have been paid in full,  will be paid to
          the class B  certificateholders  until the class B  certificates  have
          been paid in full.

See "Description of the Offered Certificates -- Early Amortization Events"
beginning on page S-41 of this prospectus supplement for a further discussion of
the early amortization  events applicable to series 2000-[__].

                                      S-5
<PAGE>

Allocation of Collections and Other Items

The offered certificates:

     o    will be  allocated a varying  percentage  of the amounts  collected in
          respect of the  receivables  during each month;  ^ will be allocated a
          varying  percentage  of  the  receivables,  if  any,  charged  off  as
          uncollectible during each month; and

     o    will be  allocated a varying  percentage  of any  deficiency  in trust
          assets attributable to downward  adjustments made in the amount of the
          receivables for non-credit reasons.

Application of Collections

The amounts  collected in respect of the  receivables  during each month will be
applied,  to the extent  allocated  to or  otherwise  available  to the  offered
certificates:

     o    to pay interest and principal  owed to the  certificateholders  on the
          following distribution date;

     o    to pay a portion  of the  servicing  fee owed to the  servicer  on the
          following distribution date; and

     o    to reimburse any charge-offs and non-credit  adjustments  allocated to
          the offered certificates for prior months.

The amounts  allocated to the offered  certificates  that are not needed to make
these required payments will be shared with other series in group one or, to the
extent those  amounts are not needed to make  required  payments with respect to
other series in group one, will be deposited into the excess funding  account or
paid to the holder of the exchangeable transferor  certificate.  In no case will
the certificateholders receive more than the interest and principal owed to them
under the terms described in this prospectus supplement.

Credit Enhancement

The class A  certificates  will  benefit from the  subordination  of the class B
certificates,  the CTOs and the class D  certificates.  The class B certificates
will benefit from the subordination of the CTOs and the class D certificates.

The  issuance  of  subordinated  interests  is  intended  to protect you against
payment  delays  or  losses  with  respect  to  your   certificates.   The  more
subordinated  interests  are required to absorb  losses on the  receivables  and
other  shortfalls  in cash flow before  those  losses and other  shortfalls  are
allocated to the more senior interests.

If the receivables experience higher losses than were assumed in determining the
size of the subordinated interests,  you may experience payment delays or losses
with respect to your certificates.

Tax Status of the Offered Certificates and the Trust

McGuire,  Woods,  Battle & Boothe LLP,  special tax counsel to FNANB,  is of the
opinion that:

     o    the offered  certificates  will be treated as debt for federal  income
          tax purposes; and

     o    the trust will not be treated as an  association  or  publicly  traded
          partnership taxable as a corporation for federal income tax purposes.

See "Material Federal Income Tax Consequences"  beginning  on page S-43  of this
prospectus  supplement and "Material Federal Income Tax Consequences"  beginning
on page 42 of the  attached  prospectus  for  a  further  discussion  of the tax
consequences of acquiring, holding and disposing of the offered certificates.

ERISA Considerations

The  underwriters  of  the  class  A  certificates   expect  that  the  class  A
certificates  will  qualify as publicly  offered  securities  under  regulations
issued by the U.S.  Department of Labor. If the class A certificates  qualify as
publicly  offered  securities,  the class A  certificates  may be  eligible  for
purchase by persons  investing  assets of employee  benefit  plans or individual
retirement accounts.

The class B  certificates  are not eligible  for  purchase by persons  investing
assets of employee benefit plans or individual retirement accounts.

See   "ERISA  Considerations"   beginning   on  page  S-44  of  this  prospectus
supplement and "ERISA Considerations" beginning on page 47 of the attached
prospectus for a further discussion of the ERISA considerations applicable to a
purchase of the offered certificates.

Additional Information

You  may  obtain  additional  information  about  the  offered  certificates  by
contacting  FNANB in writing at 225 Chastain Meadows Court,  Kennesaw,  Georgia
30144, Attention: Treasury Department, or by telephone at (770) 423-7900.

                                      S-6
<PAGE>

                                  RISK FACTORS

  This section  summarizes the material risks that apply to an investment in the
offered  certificates.  You should  consider these risks in deciding  whether to
purchase the offered certificates.

<TABLE>
<S>                                              <C>
   If You Hold Class A Certificates, The Subordination Of The Class B                 The   class  B  certificates,  the  CTOs   and
   Certificates, The CTOs And The Class D Certificates May Not Be Adequate            the class D certificates will be  subordinated
   To Assure Payment Of Your Certificates                                             to  the class  A certificates  to  the  extent
                                                                                      necessary   to  fund  various  payments   with
                                                                                      respect to the class A certificates. We cannot
                                                                                      assure  you,  however,  that the subordination
                                                                                      of these interests will be adequate  to assure
                                                                                      payment of the class A certificates.

                                                                                      If the  receivables  experience  higher losses
                                                                                      than were assumed in determining the principal
                                                                                      balance of the subordinated interests:

                                                                                      o   the trust may not have sufficient funds to
                                                                                          pay in full  the  interest  and  principal
                                                                                          owed to the class A certificateholders  on
                                                                                          one or  more  distribution  dates  and the
                                                                                          class  A  certificateholders  will  suffer
                                                                                          payment   delays  with  respect  to  their
                                                                                          certificates; and

                                                                                      o   if and to the  extent  that the  amount of
                                                                                          that   insufficiency   is  not  offset  on
                                                                                          subsequent distribution dates, the class A
                                                                                          certificateholders will suffer losses with
                                                                                          respect to their certificates.


                                                                                      If you hold class A certificates and the class
                                                                                      D  certificates,  the  CTOs  and  the  class B
                                                                                      certificates  are  reduced  to zero,  you will
                                                                                      bear  directly  the  credit  and  other  risks
                                                                                      associated with your undivided interest in the
                                                                                      trust.

                                                                                      See  "Description of the Offered  Certificates
                                                                                      --  Credit  Enhancement"   beginning  on  page
                                                                                      S-33  of  this  prospectus  supplement  for  a
                                                                                      further   discussion   of  the   subordination
                                                                                      feature.


If you Hold Class B Certificates, The Subordination Of The CTOs and The Class         The CTOs  and the class D certificates will be
D Certificates May Not Be Adequate To Assure Payment Of Your Certificates             subordinated to the  class  B  certificates to
                                                                                      the  extent necessary to fund various payments
                                                                                      with respect to the class B certificates. We
                                                                                      cannot assure you, however, that the
                                                                                      subordination of these interests will be
                                                                                      adequate to assure payment of the class B
                                                                                      certificates.

                                                                                      If  the  receivables  experience higher losses
                                                                                      than   were   assumed   in   determining   the
                                                                                      principal    balance   of   the   subordinated
                                                                                      interests:

                                                                                      o   the  trust  may  not have sufficient funds
                                                                                          to  pay in full the interest and principal
                                                                                          owed  to the  class  B  certificateholders
                                                                                          on one or more distribution dates  and the
                                                                                          class  B  certificateholders  will  suffer
                                                                                          payment  delays  with  respect  to   their
                                                                                          certificates; and

</TABLE>

                                                                S-7
<PAGE>
<TABLE>
<CAPTION>
<S>     <C>
                                                                                      o   if and to the extent that the amount of
                                                                                          that insufficiency is not offset on
                                                                                          subsequent distribution dates, the class
                                                                                          B certificateholders will suffer losses
                                                                                          with respect to their certificates.

                                                                                      If you hold class B certificates and the class
                                                                                      D certificates and the CTOs are reduced to
                                                                                      zero, you will bear directly the credit
                                                                                      and other risks associated with your
                                                                                      undivided interest in the trust.

                                                                                      See "Description of the Offered Certificates
                                                                                      -- Credit Enhancement" beginning on page
                                                                                      S-33 of this prospectus supplement for a
                                                                                      further discussion of the subordination
                                                                                      feature.

 If You Hold Class B  Certificates,  You Could Suffer  Payment  Delays Or Losses      The class B certificates will be subordinated
 As A Result Of  The Subordination Of Your Certificates To  The Class A               to the class A certificates to the extent
 Certificates                                                                         necessary to fund various payments with
                                                                                      respect to the class A certificates.

                                                                                      If the trust does not have sufficient funds to
                                                                                      make all required payments on or in respect of
                                                                                      the class A certificates on any distribution
                                                                                      date and the class D certificates and the CTOs
                                                                                      have been reduced to zero, the principal
                                                                                      balance of the class B certificates will be
                                                                                      reduced. If and to the extent that the amount
                                                                                      of that reduction is not reimbursed on
                                                                                      subsequent distribution dates:

                                                                                      o   the percentage of finance charge
                                                                                          collections allocable to the class B
                                                                                          certificates will be reduced, which may
                                                                                          delay or reduce interest payments on
                                                                                          subsequent distribution dates; and

                                                                                      o   the class B certificateholders will suffer
                                                                                          losses with respect to their certificates.

                                                                                      The class B certificateholders will not
                                                                                      receive principal payments, whether made
                                                                                      during the early amortization period or
                                                                                      following a sale of the trust assets, until
                                                                                      the class A certificates have been paid in
                                                                                      full. If the funds available to make
                                                                                      principal payments to the holders of the
                                                                                      offered certificates during the early
                                                                                      amortization period or following a sale of the
                                                                                      trust assets are not sufficient to pay the
                                                                                      offered certificates in full, the class B
                                                                                      certificateholders will suffer a loss with
                                                                                      respect to their certificates. See
                                                                                      "Description of the Offered Certificates --
                                                                                      Application of Collections" beginning on page
                                                                                      S-34 of this prospectus supplement for a
                                                                                      further discussion of the manner in which
                                                                                      principal payments will be made to the
                                                                                      holders of the offered certificates.


 If You Hold  Class B  Certificates,  You May Be Unable To  Control  Whether          The consent or approval of a specfied
 The  Holders Of The Series 2000-[__] Securities  Have Consented To Or Approved       percentage of the aggregate principal amount
 Of Actions To Be Taken  Under The Master  Pooling  And  Servicing  Agreement Or      of the series 2000-[  ] securities will be
 The Series  2000-[__]  Supplement                                                    required in determining whether the holders
                                                                                      of the series 2000-[  ] securities have
                                                                                      consented to or approval of various actions
                                                                                      taken under the master pooling and servicing
                                                                                      agreement or the series 2000-[  ] supplement.
                                                                                      Because the aggregate principal amount of the
                                                                                      class A certificates will in most cases
                                                                                      exceed the aggregate principal amount of the
                                                                                      class
</TABLE>
                                                                S-8
<PAGE>
<TABLE>
<CAPTION>
<S>     <C>



                                                                                      B certificates, the CTOs and the Class D
                                                                                      certificates, the class A certificateholders
                                                                                      may control whether these actions will be
                                                                                      consented to or approved of by the holders of
                                                                                      by the holders of the series 2000-[ ]
                                                                                      securities. We cannot assure you that the
                                                                                      interests of the class A certificateholders
                                                                                      will coincide with the interests of the class
                                                                                      B certificateholders with respect to these
                                                                                      actions.




 If The Transfer Of The Receivables To The Trust Is Characterized As A Financing      FNANB accounts for the transfer of the
 Rather Than A Sale,  The  Trust's  Interest  In The Receivables May Be Subject       receivables to the trust as a sale rather
 To Various Nonconsensual Liens                                                       than the grant of a security interest. A court
                                                                                      could conclude, however, that FNANB still owns
                                                                                      the receivables and that the trust holds only
                                                                                      a security interest in the receivables. The
                                                                                      risk of a court reaching this conclusion may
                                                                                      be increased by the retention by FNANB of the
                                                                                      exchangeable transferor certificate, the Class
                                                                                      D certificates and any similar interests
                                                                                      issued and retained with respect to other
                                                                                      series.

                                                                                      If a court were to conclude that the transfer
                                                                                      of the receivables to the trust constituted
                                                                                      only the grant of a security interest in the
                                                                                      receivables, a tax, governmental or other
                                                                                      nonconsenual lien on property of FNANB
                                                                                      arising before new receivables came into
                                                                                      existence might have priority over the trust's
                                                                                      interests in those receivables. See "Material
                                                                                      Legal Aspects of the Receivables -- Transfer
                                                                                      of Receivables" beginning on page 39 of the
                                                                                      attached prospectus for a further discussion
                                                                                      of the circumstances under which the interest
                                                                                      of the trust might be subject to prior liens.


 The  Appointment Of A Receiver Or Conservator For FNANB Could Adversely              FNANB is chartered as a national banking
 Affect The Timing Or Amount Of Payments On Your Certificates                         association and is subject to regulation
                                                                                      and  supervision  by the Office of the
                                                                                      Comptroller of the Currency. If various events
                                                                                      relating to FNANB's financial  condition or
                                                                                      the  propriety  of its  actions were to occur,
                                                                                      the OCC would be authorized  to appoint the
                                                                                      FDIC as receiver or conservator  for
                                                                                      FNANB.   If  the  OCC  were  to appoint the
                                                                                      FDIC as receiver or conservator, the FDIC
                                                                                      could:

                                                                                      o require   the   trustee  to  go through   an
                                                                                        administrative claims  procedure  to
                                                                                        establish its right to amounts  collected
                                                                                        in respect of the  receivables in the trust;

                                                                                      o request a stay of proceedings with respect
                                                                                        to the trust's claims against FNANB;   or

                                                                                      o repudiate the master  pooling  and
                                                                                        servicing agreement and limit the trust's
                                                                                        resulting  claim  against FNANB to actual
                                                                                        direct  compensatory damages measured as of
                                                                                        the date of receivership or conservatorship.

                                                                                        If the  FDIC were  to  take   any  of  these
                                                                                        actions, payments on your certificates could
                                                                                        be  delayed or reduced.

                                                                                        If the OCC were to appoint the FDIC as
                                                                                        receiver or conservator for FNANB:

                                                                S-9
<PAGE>

                                                                                      o an early  amortization  event would occur
                                                                                        with respect to all outstanding   series;

                                                                                      o new principal receivables would not be
                                                                                        transferred  to the  trust; and

                                                                                      o the trustee would dispose of the receivables
                                                                                        in the trust unless otherwise  instructed by
                                                                                        the  holders  of   certificates representing
                                                                                        undivided interests aggregating more than
                                                                                        50% of the aggregate  principal amount  of
                                                                                        each  class  of each outstanding  series  or
                                                                                        unless otherwise required by the FDIC.

                                                                                      If the receivables in the trust were
                                                                                      disposed of  following an early amortization
                                                                                      event  and that    disposition    produced
                                                                                      insufficient  net  proceeds  to pay your
                                                                                      certificates in full, you would suffer a
                                                                                      loss on your certificates.

                                                                                      A receiver or conservator for FNANB  might
                                                                                      have the power,  notwithstanding the terms
                                                                                      of the master pooling and servicing
                                                                                      agreement:

                                                                                      o to prevent the commencement of the early
                                                                                        amortization  period with respect   to  all
                                                                                        outstanding series;

                                                                                      o to require the transfer of new principal
                                                                                        receivables to the trust; and

                                                                                      o to  prevent  the  sale  of  the receivables
                                                                                        in the  trust  and the termination of the
                                                                                        trust.

                                                                                      A receiver  or  conservator   for FNANB  might
                                                                                      have  the  power, notwithstanding your
                                                                                      instructions:

                                                                                      o to prohibit the transfer of new principal
                                                                                        receivables to the trust; and

                                                                                      o to  require  the  sale  of  the receivables
                                                                                        in the trust,  the termination  of the trust
                                                                                        and the  retirement  of the offered
                                                                                        certificates.

                                                                                      In  addition, a receiver or conservator for
                                                                                      FNANB  might  have the power to prevent   the
                                                                                      trustee  or  the certificateholders from
                                                                                      appointing a new servicer under the    master
                                                                                      pooling and servicing    agreement.     See
                                                                                      "Material  Legal Aspects of the Receivables --
                                                                                      Matters Relating to  Receivership and
                                                                                      Conservatorship"  beginning on page 39  of the
                                                                                      attached prospectus for a further discussion
                                                                                      of the  implications of the appointment of a
                                                                                      receiver or conservator for FNANB.

 The  Application  Of  Federal Or State  Consumer Protection Laws Could               A number of federal  and state consumer
 Adversely  Affect The Timing Or Amount Of Payments On Your                           protection laws regulate the creation and
 Certificates                                                                         enforcement of consumer loans such as the
                                                                                      receivables. The existing consumer  protection
                                                                                      laws could be amended to impose additional
                                                                                      restrictions on the creation and enforcement
                                                                                      of consumer  loans. In   addition,   new
                                                                                      consumer protection    laws   could   be
                                                                                      adopted      imposing     those additional
                                                                                      restrictions. We cannot assure you  that  the
                                                                S-10
<PAGE>

                                                                                      application of federal or state consumer
                                                                                      protection  laws will not have an  adverse
                                                                                      impact on the   timing   or   amount   of
                                                                                      payments on your certificates.


 If The Yield On The  Receivables  Declines,  You May Receive  Principal              If the yield on the receivables declines,  an
 Payments Earlier Than The  Expected Final  Distribution                              early  amortization payments earlier
 Date And May Be Unable To Reinvest  That  Principal In A                             than the expected final distribution date. The
 Comparable  Investment Security                                                      following events,  each of which is
                                                                                      event may occur and you may receive  principal
                                                                                      discussed in more detail below, could
                                                                                      result in a decline in the yield on the
                                                                                      receivables:

                                                                                      o a reduction  in the  periodic finance
                                                                                        charges  or other fees and  charges
                                                                                        assessed on the accounts instituted by FNANB
                                                                                        for  competitive  reasons or to promote  the
                                                                                        Circuit    City private  label credit card;

                                                                                      o a reduction   in   the   periodic finance
                                                                                        charges  or other fees and  charges assessed
                                                                                        on  the  accounts  required  by law;

                                                                                      o a reduction   in  the  amount  of periodic
                                                                                        finance  charges  or other fees and charges
                                                                                        paid by cardholders   as  a  result  of
                                                                                        economic,   social   or   other factors;

                                                                                      o the deposit of funds into the excess funding
                                                                                        account for the trust; or

                                                                                      o the deposit of funds into the principal
                                                                                        funding   account   for  series 2000-[__].

                                                                                      If you receive principal payments earlier
                                                                                      than expected,  you may be unable to reinvest
                                                                                      that  principal in an investment security that
                                                                                      earns a rate of return  comparable to
                                                                                      the   interest   rate  on  your certificate or
                                                                                      that  has  risk characteristics  comparable to
                                                                                      the risk characteristics  of your certificate.
                                                                                      See "Description   of  the  Offered
                                                                                      Certificates -- Early Amortization  Events"
                                                                                      beginning on   page    S-41   of   this
                                                                                      prospectus   supplement  for  a further
                                                                                      discussion of the early amortization  events
                                                                                      applicable to series 2000-[__].

                                                                                      Reduction for Competitive Reasons

                                                                                      The credit card  industry is highly
                                                                                      competitive and has experienced a  substantial
                                                                                      increase in the use  of   advertising,  target
                                                                                      marketing, price reductions and incentive
                                                                                      programs   as   new issuers   seek  to  enter
                                                                                      the market  and  existing   issuers
                                                                                      seek to increase  their  market share. In many
                                                                                      cases, consumers select   credit  cards  on
                                                                                      the basis of product features, such
                                                                                      as  interest  rate  and  credit limit,  and
                                                                                      will change  credit cards or use other
                                                                                      sources  of credit  to  take  advantage  of
                                                                                      more  attractive  credit terms. As   owner of
                                                                                      the   accounts included  in the  trust,  FNANB
                                                                                      has the right to change various account terms,
                                                                                      including  the periodic  finance  charges  and
                                                                                      other fees and charges assessed on the
                                                                                      accounts.  In addition, FNANB    periodically
                                                                                      offers interest free promotions  under
                                                                                      which  holders  of the  Circuit City private
                                                                                      label credit card are able to purchase
                                                                                      designated products  on an  interest  free
                                                                                      basis for a

                                                                S-11
<PAGE>
                                                                                      specified  period. We cannot assure you that
                                                                                      FNANB will not  reduce  the  periodic
                                                                                      finance  charges  or other fees and  charges
                                                                                      assessed  on  the accounts in response  to
                                                                                      increased    competition   from other  credit
                                                                                      card issuers or other credit  providers or
                                                                                      that an   increase  in  the  use  of
                                                                                      interest free  promotions  will not  cause  a
                                                                                      decline in the yield   on   the   receivables.

                                                                                      Reduction  Required  by  Law

                                                                                      A number  of  federal  and  state consumer
                                                                                      protection laws regulate the creation   and
                                                                                      enforcement  of consumer  loans such  as the
                                                                                      receivables. The existing  consumer protection
                                                                                      laws  could be amended to limit the fees and
                                                                                      charges that may be assessed  with  respect to
                                                                                      credit   card   accounts.    In addition,
                                                                                      new consumer protection  laws could  be
                                                                                      adopted limiting those fees and charges.  We
                                                                                      cannot  assure you that FNANB will not be
                                                                                      required by law to reduce  the  periodic
                                                                                      finance  charges and other fees and  charges
                                                                                      assessed  on  the accounts.

                                                                                      Economic, Social and Other Factors

                                                                                      A  variety  of economic, social or other
                                                                                      factors could cause cardholders who have
                                                                                      historically  incurred periodic   finance
                                                                                      charges  or other fees and charges to begin
                                                                                      paying account balances in full on  a  monthly
                                                                                      basis.   These factors  include  increases  in
                                                                                      disposable  income,  changes in consumer
                                                                                      attitudes  toward the repayment of revolving
                                                                                      debt and the  availability  of competing
                                                                                      sources  of  credit.  We cannot assure  you
                                                                                      that the  amount of periodic  finance  charges
                                                                                      and other fees and charges assessed
                                                                                      on  the   accounts   will   not decline    as
                                                                                      a   result of economic,   social   or   other
                                                                                      factors.

                                                                                      Excess Funding Account Deposits

                                                                                      If  the   transferor amount is less than the
                                                                                      minimum  transferor  amount on any date,
                                                                                      collections     of    principal receivables
                                                                                      that     would otherwise be distributed to the
                                                                                      holder   of  the   exchangeable transferor
                                                                                      certificate   will instead be  deposited  into
                                                                                      the excess  funding  account to the
                                                                                      extent of that deficiency. The amount, if any,
                                                                                      on deposit in the excess funding account will
                                                                                      be    invested    in   eligible investments.
                                                                                      The deposit of amounts into the excess funding
                                                                                      account   has  the   effect  of substituting
                                                                                      cash for principal receivables. Because the
                                                                                      investment  earnings on amounts on   deposit
                                                                                      in  the   excess funding  account  may  be
                                                                                      less than the  effective  yield from
                                                                                      the   collections   of  finance charge
                                                                                      receivables  that would otherwise have been
                                                                                      included in the  trust,  this  substitution
                                                                                      may  result in a decline in the yield   on
                                                                                      the   receivables.

                                                                                      Principal Funding Account Deposits

                                                                                      On  or  before  each distribution  date with
                                                                                      respect to the controlled  accumulation
                                                                                      period  for  series  2000-[__], collections
                                                                                      of    principal receivables     that    would
                                                                                      otherwise be distributed to the holder   of
                                                                                      the   exchangeable transferor   certificate
                                                                                      will instead be  deposited  into the principal
                                                                                      funding  account for series  2000-[__]  in an
                                                                                      amount not to  exceed  the
                                                                S-12
<PAGE>

                                                                                      controlled deposit amount for that
                                                                                      distribution  date.  The amount on  deposit
                                                                                      in  the  principal funding    account will be
                                                                                      invested       in      eligible investments.
                                                                                      The servicer will allocate collections of
                                                                                      finance charge  receivables  to  series
                                                                                      2000-[__]     based    on    an allocation
                                                                                      percentage   that decreases as   amounts   are
                                                                                      deposited   in  the  principal funding account
                                                                                      for  series 2000-[__].  As  a  result,  the
                                                                                      deposit  of  amounts  into  the principal
                                                                                      funding  account has the   effect  of
                                                                                      substituting earnings on eligible
                                                                                      investments  for collections of finance charge
                                                                                      receivables. Because the investment earnings
                                                                                      on the  amounts  on  deposit in the principal
                                                                                      funding account may be less than the effective
                                                                                      yield from the  collections  of finance charge
                                                                                      receivables that would otherwise   have   been
                                                                                      allocated to series  2000-[__], this
                                                                                      substitution may result in a  decline  in the
                                                                                      yield on the receivables.

 If The  Rate At  Which  New  Receivables  Are Created Declines, You                FNANB  is  required  to  transfer additional
 May Receive Principal Payments  Earlier Than The Expected  Final                   receivables to the trust if there would
 Distribution  Date And May Be Unable To Reinvest That Principal                    otherwise be insufficient receivables to
 In A Comparable Investment  Security                                               support all  outstanding series.  If the rate
                                                                                    at which new receivables  are created declines
                                                                                    and FNANB is unable to transfer additional
                                                                                    receivables to the trust, an early
                                                                                    amortization event may occur and you may
                                                                                    receive principal payments earlier than  the
                                                                                    expected   final   distribution date.  The
                                                                                    following   events, each of which is discussed
                                                                                    in more detail below, could result
                                                                                    in a  decline  in the  rate  at which   new
                                                                                    receivables are created:


                                                                                    o a decline in credit and non-credit sales at
                                                                                      Circuit City retail  stores as a result
                                                                                      of increased competition from other retailers;

                                                                                    o a decline in credit and non-credit  sales at
                                                                                      Circuit City retail stores as a result  of  a
                                                                                      decline  in  the demand for consumer
                                                                                      electronics, personal computers,  major
                                                                                      appliances or entertainment   software;

                                                                                    o a decline  in  private  label and non-private
                                                                                      label credit sales at Circuit City retail
                                                                                      stores as a result of economic, social
                                                                                      or  other   factors;   or

                                                                                    o a decline in private label credit sales at
                                                                                      Circuit  City  retail stores as a result of
                                                                                      increased competition from other providers  of
                                                                                      consumer  credit.

                                                                                    If   you   receive    principal payments earlier
                                                                                    than expected, you may be unable  to  reinvest
                                                                                    that principal in an investment security  that
                                                                                    earns a rate of return    comparable   to   the
                                                                                    interest     rate    on    your certificate  or
                                                                                    that  has  risk characteristics  comparable  to
                                                                                    the risk characteristics  of your  certificate.

                                                                                    Increase in Retail Competition

                                                                                    The consumer electronics  industry is highly
                                                                                    competitive. Circuit City competes with numerous
                                                                                    companies   in   each   of  its geographic
                                                                                    markets,  including regional  and     national
                                                                                    specialty

                                                                S-13
<PAGE>

                                                                                    stores and  discount retailers, smaller local
                                                                                    stores that carry  similar  categories
                                                                                    of  merchandise  and internet-based  retailers.
                                                                                    We cannot    assure    you    that
                                                                                    increased  competition will not cause  Circuit
                                                                                    City  sales  to decline.  If Circuit City sales
                                                                                    decline as a  result of increased  retail
                                                                                    competition, the   rate   at    which    new
                                                                                    receivables  are created  could also   decline.

                                                                                    Decline in Consumer  Demand

                                                                                    Circuit  City may  experience  a  decline  in
                                                                                    sales   if   the   demand   for consumer
                                                                                    electronics, personal computers, major
                                                                                    appliances or entertainment software
                                                                                    declines.  The demand for these products   could
                                                                                    decline  for various reasons,  including the
                                                                                    absence of product  innovations or new product
                                                                                    categories  and general economic factors,  such
                                                                                    as   increased   inflation   or unemployment
                                                                                    rates,  that lead to  a  general   reduction  in
                                                                                    consumer  spending.  We  cannot assure you that
                                                                                    consumer demand for   the   products   sold  by
                                                                                    Circuit  City will not decline. If Circuit  City
                                                                                    sales  decline as a  result  of a  decline  in
                                                                                    consumer  demand,  the  rate at which   new
                                                                                    receivables are created   could  also  decline.

                                                                                    Economic, Social and Other Factors

                                                                                    Circuit City may experience  a decline in credit
                                                                                    sales  if  the  rate  at  which consumers
                                                                                    purchase  merchandise and services on   credit
                                                                                    declines.  The use of credit by consumers  could
                                                                                    decline  as a result  of  various   economic,
                                                                                    social   and   other   factors, including
                                                                                    increased  inflation or unemployment rates,
                                                                                    changes in  consumer  attitudes  toward
                                                                                    financing  purchases  with debt and new payment
                                                                                    methods such as debit cards.  We cannot  assure
                                                                                    you that the use of  credit  by consumers will
                                                                                    not decline.  If Circuit   City   credit   sales
                                                                                    decline   as  a  result   of  a decline  in the
                                                                                    use of  credit, the   rate   at    which    new
                                                                                    receivables  are created  could also   decline.

                                                                                    Increase in Credit Competition

                                                                                    Circuit City accepts various credit cards in
                                                                                    addition to its  private  label credit card,
                                                                                    including American Express,  MasterCard,  VISA
                                                                                    and Discover   credit   cards.   We
                                                                                    cannot    assure    you    that increased
                                                                                    competition   from other  credit  card  issuers
                                                                                    or other credit providers will not cause Circuit
                                                                                    City  private label   credit   card   use  to
                                                                                    decline.    If   Circuit   City private  label
                                                                                    credit card use declines, the rate at which new
                                                                                    receivables  are  created  will also decline.

 If The Principal Payment Rate On The Receivables  Declines,  You                   If the rate at which principal payments are
 May Receive Principal Payments Later Than The Expected                             made on the receivables declines during
 Distribution   Date                                                                the accumulation  period,  the trust
                                                                                    may  be  unable  to  accumulate   principal  in
                                                                                    the  principal  funding  Final account  in  an
                                                                                    amount  sufficient  to  pay the  offered
                                                                                    certificates in full on the  expected  final
                                                                                    distribution date. The following events, each of
                                                                                    which is discussed in  more  detail below, could
                                                                                    result   in  a decline   in   the    principal
                                                                                    payment rate:

                                                                S-14
<PAGE>

                                                                                  o changes in account terms that reduce  principal
                                                                                    payment requirements  or  make  it less
                                                                                    costly for cardholders to defer principal
                                                                                    payments; or

                                                                                  o changes in  cardholder  payment habits resulting
                                                                                    from economic, social   or   other    factors.

                                                                                  Changes  in  Account  Terms

                                                                                  The rate at which  cardholders make principal
                                                                                  payments is influenced  by various  account
                                                                                  terms.  If FNANB were to reduce the  minimum
                                                                                  monthly  payment requirement  applicable  to the
                                                                                  accounts   or   the    periodic finance charges
                                                                                  assessed on the accounts,       either      for
                                                                                  competitive  reasons   or  as required  by  law,
                                                                                  cardholders might   reduce  the  amount  of
                                                                                  their  monthly   payments.   We cannot  assure
                                                                                  you that  FNANB will  not  change  the  account
                                                                                  terms in a way that causes the principal payment
                                                                                  rate on the receivables     to     decline.

                                                                                  Economic,   Social   and  Other Factors

                                                                                  A variety of  economic, social or other  factors
                                                                                  could cause cardholders to reduce the
                                                                                  amount    of   their    monthly principal
                                                                                  payments. These factors  include  reductions in
                                                                                  disposable income, changes in consumer attitudes
                                                                                  toward the repayment of revolving debt and
                                                                                  seasonal  payment  habits.   We cannot   assure
                                                                                  you  that  the principal  payment  rate on the
                                                                                  receivables will not decline as a result of
                                                                                  economic, social or other factors.


 The Creation Or Designation Of Additional Accounts  Could  Adversely             All accounts  meeting the  eligibility
 Affect The Timing Or Amount Of Payments On Your Certificates                     requirements  set forth in the master pooling
                                                                                  and servicing  agreement will, subject to
                                                                                  various limitations imposed by the rating
                                                                                  agencies, be automatically    included    as
                                                                                  accounts  upon their  creation.

                                                                                   In  addition:

                                                                                   o FNANB may from time to time in its  discretion
                                                                                     designate  additional  eligible accounts   to
                                                                                     be  included  as accounts;  and

                                                                                   o FNANB  will be required to designate additional
                                                                                     eligible accounts to be   included  as accounts
                                                                                     if there   would    otherwise   be
                                                                                     insufficient   receivables   to support all
                                                                                     outstanding series.

                                                                                   FNANB   will    transfer    all existing and
                                                                                   future receivables in  the  automatic  additional
                                                                                   accounts and the designated additional accounts
                                                                                   to the trust.

                                                                                   The delinquency or loss experience  of  the
                                                                                   additional accounts may be different  from
                                                                                   the    delinquency    or   loss experience   of
                                                                                   the   accounts included  in the  trust  on the
                                                                                   date   of    this    prospectus supplement.  In
                                                                                   addition,  the terms of the receivables in the
                                                                                   additional   accounts   may  be different from
                                                                                   the terms of the receivables   in  the  accounts
                                                                                   included  in the  trust  on the date   of    this
                                                                                   prospectus supplement.

                                                                S-15
<PAGE>

                                                                                   We cannot  assure  you that the creation  or
                                                                                   designation   of additional  accounts  will  not
                                                                                   have an  adverse  impact on the timing or amount
                                                                                   of payments on your certificates. See
                                                                                   "Description       of       the Securities   --
                                                                                   Addition  of Accounts"   beginning  on  page
                                                                                   14 of the attached prospectus for a further
                                                                                   discussion of the procedure  by which  additional
                                                                                   accounts  will be  included  in the trust.



 The Issuance Of A New Series Could  Adversely Affect  The  Timing                 The trust has  previously  issued seven
 Or  Amount  Of  Payments  On Your Certificates                                    other  series, six of which  are currently
                                                                                   outstanding,   and may issue additional series
                                                                                   from time to time without your consent. The terms
                                                                                   of the other  series issued by the trust may be
                                                                                   significantly different from the terms of the
                                                                                   offered  certificates.

                                                                                   It is a condition  to the  issuance  of each  new
                                                                                   series that  each rating agency that has rated an
                                                                                   outstanding  series  confirm in writing  that the
                                                                                   issuance  of the new series  will not result
                                                                                   in a reduction or withdrawal of its rating of any
                                                                                   class of that outstanding  series.  We cannot
                                                                                   assure you,  however, that the terms of any other
                                                                                   series will not have an  adverse  impact on
                                                                                   the   timing   or   amount   of payments on your
                                                                                   certificates. See    "Description    of   the
                                                                                   Securities  -- Issuing New  Series" beginning on
                                                                                   page 12 of the attached prospectus for a further
                                                                                   discussion of the procedure  for issuing  a  new
                                                                                   series.

The Issuance Of A Companion  Series Could Adversely  Affect  The  Timing           The trust may issue a companion series
Or Amount Of Payments On Your  Certificates                                        with  respect to series 2000-[__] without your
                                                                                   consent.  The terms of a companion series issued
                                                                                   by the trust may be significantly different from
                                                                                   the   terms   of  the   offered certificates  and
                                                                                   may  include early  amortization  events not
                                                                                   included  with  respect  to the offered
                                                                                   certificates.   If  an early  amortization  event
                                                                                   were to  occur  with  respect  to  a
                                                                                   companion  series  prior to the payment in full
                                                                                   of the  offered certificates,   the  allocation
                                                                                   percentage   used  to  allocate collections   of
                                                                                   principal receivables to series 2000-[__]
                                                                                   might be reduced  and you might receive principal
                                                                                   payments later than the  expected  final
                                                                                   distribution   date.

                                                                                   It is a condition  to the  issuance  of each new
                                                                                   series,  including  a companion series, that each
                                                                                   rating agency that has rated an outstanding
                                                                                   series  confirm in writing  that the  issuance of
                                                                                   the new series  will not result in a reduction or
                                                                                   withdrawal of its rating of any class of that
                                                                                   outstanding  series.  We cannot assure you,
                                                                                   however,  that the terms of any  companion series
                                                                                   will not have an adverse impact on  the  timing
                                                                                   or  amount  of payments on your  certificates.
                                                                                   See    "Description    of   the Securities  --
                                                                                   Companion Series"  beginning on page 19
                                                                                   of the attached  prospectus for a  further
                                                                                   discussion  of  the companion series feature.

                                                                S-16
<PAGE>


 The Holders Of The  Offered  Certificates  May Be Unable To Control               The consent or approval of the holders of a
 Actions Taken Under The Master Pooling And Servicing Agreement                    specified percentage of the aggregate  principal
                                                                                   amount of all outstanding series is required
                                                                                   before various actions may be taken under
                                                                                   the    master    pooling and servicing agreement.
                                                                                   These actions include the appointment
                                                                                   of   a    successor    servicer following  a
                                                                                   servicer  default,the  amendment  of  the  master
                                                                                   pooling and servicing agreement under  specified
                                                                                   circumstances and    the     repurchase    or
                                                                                   liquidation of the receivables. We cannot  assure
                                                                                   you that the interests of the certificateholders
                                                                                   of other series will  coincide with your
                                                                                   interests with respect to these actions.

                                                                                   The consent or approval  of the  holders  of a
                                                                                   specified   percentage  of  the aggregate
                                                                                   principal  amount of the series 2000-[__]
                                                                                   securities will be required in determining
                                                                                   whether   the  holders  of  the series  2000-[__]
                                                                                   securities have  consented  to or approved
                                                                                   of various  actions taken under the    master
                                                                                   pooling    and servicing   agreement   or  the
                                                                                   series  2000-[__]   supplement. Because the
                                                                                   aggregate principal amount of the class   A
                                                                                   certificates will in most cases exceed the
                                                                                   aggregate  principal amount of   the    class   B
                                                                                   certificates,   the   class  A certificateholders
                                                                                   may control whether  these  actions will be
                                                                                   consented  to or approved of by the   holders  of
                                                                                   the  series 2000-[__] securities. We cannot
                                                                                   assure  you that the  interests of the class  A
                                                                                   certificateholders will coincide  with the
                                                                                   interests of the class B  certificateholders
                                                                                   with respect to these actions.

                                                                S-17
</TABLE>
<PAGE>

                    DELINQUENCY AND LOSS EXPERIENCE FOR THE
                CIRCUIT CITY PRIVATE LABEL CREDIT CARD PORTFOLIO

Delinquency Experience

     The following table sets forth the delinquency for the Circuit City private
label credit card portfolio for each of the periods shown. We cannot assure you
that the future delinquency experience for the receivables in the trust will be
similar to the historical delinquency experience for the private label credit
card portfolio set forth in the table.


                             Delinquency Experience
                      Private Label Credit Card Portfolio
                             (Dollars in Thousands)

                                           As of November 30,
                         ------------------------------------------------------
                                    1999                        1998
                         --------------------------  --------------------------
                                        Percentage                  Percentage
                                         of Total                    of Total
                         Receivables   Receivables   Receivables   Receivables
                         ------------  ------------  ------------  ------------
Total Receivables
   Outstanding           $1,170,676        100.00%   $1,183,386       100.00%
                          =========        ======     =========       ======
Delinquent 31 to 60
  Days                   $   23,052          1.97%   $   24,488         2.07%
Delinquent 61 to 90
  Days                       14,644          1.25        15,214         1.29
Delinquent 91 or
  More Days                  26,379          2.25        26,754         2.28
                          ---------        ------     ---------       ------

Total...............     $   64,075          5.47%   $   66,457         5.62%
                          =========        ======     =========       ======

<TABLE>
<CAPTION>
                                                                As of December 31,
                          -----------------------------------------------------------------------------------------------
                                       1998                            1997                            1996
                          ------------------------------  ------------------------------  -------------------------------
                                            Percentage                      Percentage                      Percentage
                                             of Total                        of Total                        of Total
                           Receivables     Receivables     Receivables     Receivables     Receivables      Receivables
                          --------------  --------------  --------------  --------------  --------------  ---------------
<S>                       <C>             <C>             <C>             <C>             <C>             <C>
Total Receivables
  Outstanding                 $1,294,580         100.00%     $1,103,270          100.00%     $1,132,298          100.00%
                               ---------         ------       ---------          ------       ---------          ------
Delinquent 31 to 60
  Days                        $   24,448           1.89%     $   26,347            2.39%     $   28,268            2.50%
Delinquent 61 to 90
  Days                            14,403           1.11          15,557            1.41          15,609            1.38
Delinquent 91 or
  More Days                       27,440           2.12          30,783            2.79          29,755            2.63
                               ---------          ------       ---------          ------       ---------          ------

Total...................      $   66,291           5.12%     $   72,687            6.59%     $   73,632            6.50%
                               =========          ======       =========          ======       =========          ======
</TABLE>

  The delinquency  periods are calculated  based on the number of days a payment
is  contractually  past due. All  receivables are charged off not later than the
earlier  of the  last  day of the  month  during  which  they  become  180  days
delinquent on a  contractual  basis and 30 days after receipt of notice by FNANB
that the  related  obligor  has died or  declared  bankruptcy.  As a result,  no
receivable  reported as delinquent in the delinquency  experience table was more
than 179 days delinquent as of the reporting date.

  The percentages set forth for each delinquency  period and each reporting date
are  calculated  by  dividing  the  total   receivables   outstanding  for  that
delinquency   period  as  of  that  reporting  date  by  the  total  receivables
outstanding  in the private  label credit card  portfolio  as of that  reporting
date. The totals  reported in the delinquency experience table may not equal the
sum of the related amounts or percentages due to rounding.

                                      S-18
<PAGE>

Loss Experience

  The  following  table  sets forth the loss  experience  for the  Circuit  City
private  label credit card  portfolio for each of the periods  shown.  We cannot
assure you that the future loss experience for the receivables in the trust will
be similar to the historical  loss  experience for the private label credit card
portfolio set forth in the table.

                                Loss Experience
                      Private Label Credit Card Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                              Eleven Months Ended                        Twelve Months Ended
                                                  November 30,                              December 31,
                                        --------------------------------  -------------------------------------------------
                                             1999             1998             1998             1997             1996
                                        ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                     <C>              <C>              <C>              <C>              <C>
Average Principal Receivables
  Outstanding.........................      $1,147,423       $1,056,129       $1,069,258       $1,040,188         $999,707
Gross Principal Charge-Offs...........      $   74,375       $   84,302       $   91,785       $   97,032         $ 77,389
Recoveries............................      $   18,911       $   16,217       $   17,774       $   14,846         $ 11,783
Net Principal Charge-Offs.............      $   55,461       $   68,085       $   74,011       $   82,186         $ 65,606
Net Principal Charge-Offs as a
  Percentage of Average Principal
  Receivables Outstanding                         5.27%            7.03%            6.92%            7.90%            6.56%

</TABLE>

  The average  principal  receivables  for any period  equals the average of the
principal  balances  outstanding  at the  beginning and end of each month during
that period. The gross principal charge-offs for any period do not include fraud
losses. The exclusion of fraud losses in calculating gross principal charge-offs
for any  period  does  not  have a  material  effect  on that  calculation.  The
percentages  for the eleven months ended November 30, 1999 and November 30, 1998
are  annualized  and are not  necessarily  indicative of actual  results for the
entire year.

Delinquency and Loss Trends

  As  indicated  in  the delinquency and loss tables, delinquency and loss rates
for the private  label  credit card  portfolio  have,  in general,  decreased in
recent years.  The  delinquency and loss experience for the private label credit
card portfolio reflects,  among other factors, the overall credit quality of the
cardholders,  the seasoning of the accounts,  the success of collection  efforts
and general  economic  conditions.  The decrease in  delinquency  and loss rates
indicated  in the  tables  is  primarily  attributable  to  improvements  in the
collections  process,  including  management's  use of daily reporting to tailor
collection incentives to specific delinquency cycles, changes to the collections
training process,  increased management  monitoring of customer contacts and the
establishment  of a separate  inbound  call  group.  The  origination  of higher
quality  accounts and  improvements  in overall  economic  conditions  have also
contributed to the decrease in delinquency  and loss rates. We cannot assure you
that the recent delinquency and loss trend will continue in the future.

                                      S-19
<PAGE>

                    CHARACTERISTICS OF THE TRUST RECEIVABLES

  As of November 30, 1999:

     o    the receivables included  $1,143,393,372.21  of Principal  Receivables
          and $27,282,604.67 of Finance Charge Receivables;

     o    the Accounts with debit balances had an average receivables balance of
          $782.89;

     o    the average credit limit of the Accounts was $2,643.97;

     o    the average  receivables  balance of the Accounts with debit  balances
          divided by the average credit limit of all the Accounts,  expressed as
          a percentage, was 29.6%; and

     o    the obligors on the  Accounts had billing  addresses in all 50 states,
          the District of Columbia and various U.S. territories and possessions.

  The Accounts  consist  solely of accounts  established  under a private  label
credit card program for  customers  of Circuit  City.  As a result,  the rate at
which new  receivables  are created  relates to the rate at which  Circuit  City
generates  private label credit card sales.  The following  table sets forth the
private  label  credit  card  purchases  at  Circuit  City  retail  stores  as a
percentage of total Circuit City retail sales for each of the periods shown.  We
cannot  assure you that future  private label credit card use will be similar to
the historical experience set forth below.

                      Private Label Credit Card Purchases

<TABLE>
<CAPTION>
                                              Eleven Months Ended                        Twelve Months Ended
                                                  November 30,                              December 31,
                                        --------------------------------  -------------------------------------------------
                                             1999             1998             1998             1997             1996
                                        ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                     <C>              <C>              <C>              <C>              <C>
Percentage of Total Retail Sales......       14.18%           15.32%           15.23%           14.05%           14.92%
</TABLE>

  The following  tables set forth  information  with respect to the Accounts and
the  receivables as of November 30, 1999. If there is a material  adverse change
in the  characteristics of the Accounts or the receivables  between November 30,
1999 and the date on which the offering  price for the offered  certificates  is
determined,  we will send you updated  information  with respect to the Accounts
and the receivables. In each case where information in the following tables is
presented as a percentage of the total number of Accounts or as a percentage of
the total receivables, the sum of the percentages presented may be less than or
greater than 100.00% due to rounding.

                         Composition by Account Balance
                                Trust Portfolio

<TABLE>
<CAPTION>
                                                              Percentage
                                                              of Total                                       Percentage
                                          Number of           Number of                                        of Total
   Account Balance Range                  Accounts            Accounts              Receivables             Receivables
 ------------------------------        --------------      --------------      -----------------------    --------------

<S>                                     <C>             <C>             <C>                             <C>
Credit Balance........................          35,734            0.62%           $     (1,289,551.32)           (0.11)%
Zero Balance..........................       4,185,733           73.20                           0.00             0.00
$0.01 to $1,500.00....................       1,313,917           22.98                 772,214,030.63            65.97
$1,500.01 to $3,000.00................         162,984            2.85                 323,686,673.03            27.65
$3,000.01 to $4,500.00................          16,371            0.29                  57,476,267.75             4.91
$4,500.01 to $10,000.00...............           3,430            0.06                  18,296,787.03             1.56
Over $10,000.00.......................               7            0.00                      89,347.51             0.01
                                             ---------          ------               ----------------           ------
     TOTAL............................       5,718,176          100.00%           $  1,170,473,554.63           100.00%
                                             =========          ======               ================           ======
</TABLE>
                                      S-20
<PAGE>


                          Composition by Credit Limit
                                Trust Portfolio

<TABLE>
<CAPTION>
                                                          Percentage
                                                           of Total                                      Percentage
                                          Number of       Number of                                       of Total
                                           Accounts        Accounts              Receivables            Receivables
                                        --------------  --------------  -----------------------------  --------------
<S>                                     <C>             <C>             <C>                            <C>
Zero Limit............................           1,164            0.02%            $           328.86            0.00%
$0.01 to $1,500.00....................       2,322,971           40.62                 428,837,895.49           36.64
$1,500.01 to $3,000.00................       1,530,952           26.77                 336,337,763.93           28.74
$3,000.01 to $4,500.00................         806,600           14.11                 126,241,549.08           10.79
$4,500.01 to $10,000.00...............       1,056,487           18.48                 279,056,017.27           23.84
$10,000.01 to $15,000.00..............               2            0.00                           0.00            0.00
                                             ---------          ------               ----------------          ------
     TOTAL............................       5,718,176          100.00%            $ 1,170,473,554.63          100.00%
                                             =========          ======               ================          ======
</TABLE>


                         Composition by Payment Status
                                Trust Portfolio

<TABLE>
<CAPTION>
                                                          Percentage
                                                          of Total                                      Percentage
                                          Number of       Number of                                       of Total
             Payment Status               Accounts        Accounts              Receivables            Receivables
     ------------------------------    --------------  --------------  -----------------------------  --------------
<S>                                     <C>             <C>             <C>                            <C>
Not Delinquent........................     5,557,368         97.19%        $ 1,017,593,170.93             86.94%
Delinquent 1 to 30 Days...............       100,692          1.76              88,963,938.58              7.60
Delinquent 31 to 60 Days..............        23,175          0.41              23,008,931.40              1.97
Delinquent 61 to 90 Days..............        13,624          0.24              14,613,441.06              1.25
Delinquent 91 to 120 Days.............         8,762          0.15               9,649,331.66              0.82
Delinquent 121 to 150 Days............         7,764          0.14               8,783,936.23              0.75
Delinquent 151 or More Days...........         6,791          0.12               7,860,804.77              0.67
                                           ---------        ------           ----------------            ------
     TOTAL............................     5,718,176        100.00%        $ 1,170,473,554.63            100.00%
                                           =========        ======           ================            ======
</TABLE>

                           Composition by Account Age
                                Trust Portfolio

<TABLE>
<CAPTION>
                                                          Percentage
                                                          of Total                                      Percentage
                                          Number of       Number of                                       of Total
              Account Age                 Accounts        Accounts              Receivables            Receivables
  -------------------------------      --------------  --------------  -----------------------------  --------------
<S>                                     <C>             <C>             <C>                            <C>
0 to 3 Months.........................     245,143            4.29%             $  203,878,585.34           17.42%
4 to 6 Months.........................     215,042            3.76                 128,082,594.29           10.94
7 to 9 Months.........................     188,051            3.29                  78,162,692.07            6.68
10 to 12 Months.......................     275,280            4.81                  76,185,423.01            6.51
13 to 24 Months.......................     881,036           15.41                 185,286,502.19           15.83
25 to 36 Months.......................     654,667           11.45                 109,618,315.83            9.37
37 or More Months.....................   3,258,957           56.99                 389,259,441.90           33.26
                                         ---------          ------               ----------------          ------
     TOTAL............................   5,718,175          100.00%             $1,170,473,554.63          100.00%
                                         =========          ======               ================          ======
</TABLE>

                                      S-21
<PAGE>

                   Composition by Cardholder Billing Address
                                Trust Portfolio

<TABLE>
<CAPTION>
                                                        Percentage
                                                        of Total                     Percentage
                                             Number of  Number of                      of Total
         Cardholder Billing Address          Accounts    Accounts     Receivables     Receivables
      ------------------------------        ---------  ----------  ----------------  ------------
<S>                                          <C>        <C>       <C>                <C>
Alabama....................................  107,705        1.88% $   19,553,261.18         1.67%
Alaska.....................................    1,462        0.03         167,567.67         0.01
Arizona....................................  119,917        2.10      23,559,485.02         2.01
Arkansas...................................   22,914        0.40       5,803,172.50         0.50
California.................................1,337,210       23.39     244,410,246.25        20.88
Colorado...................................   61,484        1.08      15,375,438.63         1.31
Connecticut................................   39,407        0.69      10,575,957.44         0.90
Delaware...................................    8,912        0.16       2,385,449.88         0.20
District of Columbia.......................   16,314        0.29       3,105,013.19         0.27
Florida....................................  481,283        8.42      97,701,326.44         8.35
Georgia....................................  224,277        3.92      44,641,172.93         3.81
Hawaii.....................................    7,940        0.14       2,186,038.77         0.19
Idaho......................................    9,081        0.16       2,597,013.58         0.22
Illinois...................................  242,802        4.25      50,896,113.13         4.35
Indiana....................................   69,596        1.22      19,050,531.63         1.63
Iowa.......................................    3,511        0.06         415,988.84         0.04
Kansas.....................................   27,826        0.49       6,393,382.86         0.55
Kentucky...................................   93,776        1.64      15,194,931.28         1.30
Louisiana..................................   63,871        1.12      17,340,234.21         1.48
Maine......................................   10,785        0.19       2,370,537.58         0.20
Maryland...................................  165,391        2.89      26,439,812.17         2.26
Massachusetts..............................  120,669        2.11      25,302,967.53         2.16
Michigan...................................   99,125        1.73      28,635,126.56         2.45
Minnesota..................................   63,497        1.11      10,344,948.37         0.88
Mississippi................................   14,108        0.25       3,680,957.88         0.31
Missouri...................................  124,188        2.17      23,075,617.93         1.97
Montana....................................    1,144        0.02         115,849.60         0.01
Nebraska...................................   12,291        0.21       2,339,420.06         0.20
Nevada.....................................   62,881        1.10      13,092,706.83         1.12
New Hampshire..............................   27,229        0.48       5,286,449.43         0.45
New Jersey.................................   77,399        1.35      18,358,818.21         1.57
New Mexico.................................   14,607        0.26       3,580,396.29         0.31
New York...................................  123,372        2.16      36,804,813.01         3.14
North Carolina.............................  225,044        3.94      42,002,627.27         3.59
North Dakota...............................      609        0.01          54,737.44         0.00
Ohio.......................................  139,670        2.44      32,714,690.71         2.79
Oklahoma...................................   51,620        0.90       9,251,470.35         0.79
Oregon.....................................   38,735        0.68       9,101,417.49         0.78
Other......................................   12,421        0.22       1,321,900.65         0.11
Pennsylvania...............................  180,844        3.16      44,569,572.54         3.81
Rhode Island...............................   26,226        0.46       6,182,111.43         0.53
South Carolina.............................   97,507        1.71      16,885,701.51         1.44
South Dakota...............................      620        0.01          65,404.24         0.01
Tennessee..................................  150,200        2.63      27,506,134.62         2.35
Texas......................................  527,466        9.22     119,639,288.96        10.22
Utah.......................................   36,361        0.64       6,939,107.28         0.59
Vermont....................................    4,593        0.08       1,233,981.81         0.11
Virginia...................................  261,557        4.57      47,702,545.01         4.08
Washington.................................   52,268        0.91      13,519,039.63         1.16
West Virginia..............................   17,934        0.31       3,495,087.96         0.30
Wisconsin..................................   36,790        0.64       6,943,448.08         0.59
Wyoming....................................    1,737        0.03         564,540.77         0.05
                                           ---------      ------  -----------------       ------
     TOTAL.................................5,718,176      100.00% $1,170,473,554.63       100.00%
                                           =========      ======  =================       ======
</TABLE>
                                      S-22
<PAGE>

  Because the largest number of  cardholders,  based on billing  address,  whose
Accounts  were  included  in the trust as of November  30, 1999 were  located in
California,  Florida and Texas,  adverse  changes in the economic  conditions in
these states could have a direct  impact on the creation of  receivables  or the
timing or amount of payments on the offered certificates.

                            MATURITY CONSIDERATIONS

  The  offered  certificates  and the CTOs are  scheduled  to  receive  a single
principal  payment  on  the  Expected  Final  Distribution  Date  following  the
accumulation of principal in the Principal  Funding Account.  We expect that the
amount on  deposit  in the  Principal  Funding  Account  on the  Expected  Final
Distribution  Date will be sufficient to make these  payments.  We cannot assure
you,  however,  that these  payments will be made. If the actual payment rate on
the  receivables  is lower than the payment rate that was assumed in structuring
the  Accumulation  Period,  the Principal  Funding  Account may not be funded as
expected  and the  certificateholders  may  not be paid in full on the  Expected
Final Distribution Date. If the  certificateholders  are not paid in full on the
Expected Final  Distribution  Date, an Early  Amortization Event will occur with
respect to series  2000-[__].  See  "Description of the Offered  Certificates --
Principal  Payments --  Accumulation  Period"  beginning  on page S-28 of this
prospectus supplement for a further discussion of the Accumulation Period.

  The certificateholders will not receive principal payments before the Expected
Final  Distribution Date unless an Early  Amortization Event occurs that results
in the commencement of the Early Amortization  Period. If the Early Amortization
Period begins prior to the Expected Final  Distribution Date, any amount then on
deposit in the Principal Funding Account will be paid to the  certificateholders
and the  holders  of the CTOs on the first  Distribution  Date  during the Early
Amortization Period in the following order of priority:

     o    to the Class A certificateholders  until the Class A certificates have
          been paid in full;

     o    if the Class A certificates have been paid in full, to the Class B
          certificateholders  until the Class B  certificates  have been paid in
          full; and


     o    if the Class B certificates  have been paid in full, to the holders of
          the CTOs until the CTOs have been paid in full.

  On each subsequent  Distribution  Date during the Early  Amortization  Period,
Available Principal  Collections will be paid to the  certificateholders  in the
following order of priority:

     o    to the Class A certificateholders  until the Class A certificates have
          been paid in full; and

     o    if the Class A  certificates  have  been paid in full,  to the Class B
          certificateholders  until the earlier of the date on which the Class B
          certificates have been paid in full and the Stated Series  Termination
          Date.

  The Class B  certificateholders  will in no event  begin to receive  principal
payments  until the  Class A  certificates  have been paid in full.  If an Early
Amortization   Event   occurs   with   respect   to   series   2000-[__],    the
certificateholders  may begin to receive  principal  payments  earlier  than the
Expected Final Distribution  Date. See "Description of the Offered  Certificates
- -- Principal  Payments -- Early Amortization  Period" beginning on page S-30 of
this prospectus  supplement for a further discussion of the Early Amortization
Period. See "Description of the Offered Certificates -- Early Amortization
Events" beginning on  page  S-41 of  this  prospectus   supplement  and
"Description  of  the Securities  --  Early  Amortization  Events"  beginning on
page 21 of the attached  prospectus for a further discussion of the Early
Amortization  Events applicable to series 2000-[__].

                                      S-23
<PAGE>

  The  following  table sets forth the  highest  and lowest  cardholder  monthly
payment rates for the Circuit City private  label credit card  portfolio for any
month during the periods shown and the average  cardholder monthly payment rates
for all months during the periods  shown.  The payment rates are  calculated for
each month by dividing  the total  amount of  collections  received  during that
month,  including recoveries on charged-off accounts, by the average receivables
balance for that  month.  The  collections  received  during each month  include
amounts that would constitute  collections of Principal  Receivables and amounts
that would constitute collections of Finance Charge Receivables.

                              Monthly Payment Rate
                      Private Label Credit Card Portfolio

<TABLE>
<CAPTION>
                                              Eleven Months Ended                        Twelve Months Ended
                                                  November 30,                              December 31,
                                        --------------------------------  -------------------------------------------------
                                             1999             1998             1998             1997             1996
                                        ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                     <C>              <C>              <C>              <C>              <C>
Lowest Month..........................           11.68%           10.75%           10.75%           10.48%            9.40%
Highest Month.........................           15.45%           13.50%           13.50%           12.25%           12.49%
Monthly Average.......................           13.15%           12.11%           12.05%           11.43%           10.64%
</TABLE>

  We cannot assure you that the future  payment rates on the  receivables in the
trust will be similar to the  historical  payment  rates for the  private  label
credit  card  portfolio  set forth in the  table.  See "Risk  Factors  -- If The
Principal  Payment Rate On The Receivables  Declines,  You May Receive Principal
Payments Later Than The Expected Final  Distribution  Date" beginning on page S-
[__] of this prospectus  supplement for a further  discussion of the events that
could  result in a decline in the rate at which  principal  payments are made on
the receivables.

                        RECEIVABLE YIELD CONSIDERATIONS

  The  following  table sets forth the yield from periodic  finance  charges and
fees billed to accounts in the Circuit City private label credit card  portfolio
for each of the periods shown. The historical yield percentages set forth in the
table are  calculated  on an accrual  basis.  The amounts  collected  during any
period in  respect  of the  receivables  in the trust are  calculated  on a cash
basis.

                                Portfolio Yield
                      Private Label Credit Card Portfolio
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                              Eleven Months Ended                        Twelve Months Ended
                                                  November 30,                              December 31,
                                        --------------------------------  -------------------------------------------------
                                             1999             1998             1998             1997             1996
                                        ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                     <C>              <C>              <C>              <C>              <C>
Average Total Receivables
Outstanding...........................      $1,172,766       $1,081,401       $1,094,533       $1,064,228       $1,020,993
Finance Charges Billed................      $  233,255       $  231,446       $  253,012       $  243,916       $  234,406
Yield from Finance Charges............           21.70%           23.35%           23.12%           22.92%           22.96%
</TABLE>

  The average total receivables outstanding for any period equals the average of
the principal balances outstanding at the beginning and end of each month during
that period.  The  percentages for the eleven months ended November 30, 1999 and
November 30, 1998 are  annualized and are not  necessarily  indicative of actual
results for the entire year.

  We cannot  assure you that the future  yield on the  receivables  in the trust
will be similar to the historical yield percentages for the private label credit
card portfolio set forth in the table.  See "Risk Factors -- If The Yield On The
Receivables  Declines,  You May  Receive  Principal  Payments  Earlier  Than The
Expected Final Distribution Date And May Be Unable To Reinvest That Principal In
A Comparable  Investment  Security"  beginning on page S-11 of this prospectus
supplement for a further discussion of the events that could result in a decline
in the yield on the receivables.

                                      S-24
<PAGE>


                                USE OF PROCEEDS

  The net  proceeds  from the sale of the offered  certificates  will be paid to
FNANB.  FNANB will use these proceeds to repay a portion of the series  [______]
variable funding  certificates and for general corporate purposes.  A portion of
the series [______]  variable  funding  certificates are owned by a multi-seller
commercial paper vehicle administered by affiliates of [____________________].

                        RECENT FINANCIAL INFORMATION FOR
                             CIRCUIT CITY AND FNANB

  As of November 30, 1999, Circuit City had consolidated assets of approximately
$4,248 million and equity of approximately $1,982 million.

  As of November 30, 1999, FNANB had assets of approximately  $406.4 million and
equity of approximately $200.7 million.

                                      S-25
<PAGE>

                    DESCRIPTION OF THE OFFERED CERTIFICATES

  The offered  certificates will be issued by the trust under the master pooling
and servicing agreement and a series supplement related to series 2000-[__]. The
following is a summary of the material  terms of the offered  certificates.  You
should  refer to the  master  pooling  and  servicing  agreement  and the series
2000-[__]  supplement  for a complete  description  of all terms of the  offered
certificates.

Book-Entry Registration

  The offered  certificates will initially be issued in book-entry form. You may
hold the  offered  certificates  through  DTC in the  United  States or  through
Cedelbank  or  Euroclear  in  Europe.  See  "Registration  and  Transfer  of the
Securities"  beginning  on  page 29 in the attached  prospectus  for  a  further
discussion of the book-entry  registration system and the limited  circumstances
under  which  the  offered  certificates  will be  issued  in fully  registered,
certificated form.

Interest Payments

  Each class of the  offered  certificates  will  accrue  interest  during  each
Interest  Period at the  interest  rate  applicable  to that class.  An Interest
Period is the period from and including a Distribution  Date, or, in the case of
the  initial  Interest  Period,  from and  including  the Closing  Date,  to but
excluding the following  Distribution Date.  Interest will be distributed on the
[____________]  2000 Distribution Date and on each subsequent  Distribution Date
to  the   certificateholders  in  whose  names  the  offered  certificates  were
registered  at the close of business on the last  business day of the  preceding
month.

  The offered certificates will accrue interest at the following interest rates:

     o    the interest  rate  applicable  to the Class A  certificates  for each
          Interest  Period is [____]% per annum [above LIBOR  prevailing  on the
          related LIBOR Determination Date]; and

     o    the interest  rate  applicable  to the Class B  certificates  for each
          Interest  Period is [____]% per annum [above LIBOR  prevailing  on the
          related LIBOR Determination Date].

  The interest due on the Class A certificates  on each  Distribution  Date will
equal [one twelfth of] the product of:

     o    the Class A interest rate for the preceding Interest Period;

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  Interest  Period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of the Class A certificates as of
          the close of business on the  preceding  Distribution  Date or, in the
          case of the interest due on the initial  Distribution  Date, as of the
          Closing Date;

provided,  however,  that the  interest due on the Class A  certificates  on the
first Distribution Date will equal $[____________].

  The interest due on the Class B certificates  on each  Distribution  Date will
equal [one twelfth of] the product of:

     o    the Class B interest rate for the preceding Interest Period;

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  Interest  Period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of the Class B certificates as of
          the close of business on the  preceding  Distribution  Date or, in the
          case of the interest due on the initial  Distribution  Date, as of the
          Closing Date;

provided,  however,  that the  interest due on the Class B  certificates  on the
first Distribution Date will equal $[____________].

                                      S-26
<PAGE>

  If the  interest  due on any  Distribution  Date  is not  paid  in  full,  the
shortfall will be due on the next  Distribution  Date,  together with additional
interest on the amount of the shortfall at the applicable  certificate  interest
rate plus 2.00% per annum. This additional  interest will be payable only to the
extent permitted by law.

  [The certificateholders may call the trustee at [(212) 250-6599] to obtain the
interest  rates  applicable  to the  offered  certificates  for the  current and
preceding Interest Periods. This information will also be included in statements
delivered to the certificateholders on each Distribution Date.]

  The  interest  due on any  Distribution  Date  will  be  funded  from  Class A
Available Funds or Class B Available Funds, as applicable, for that Distribution
Date. If Class A Available Funds for any Distribution Date are not sufficient to
pay the interest due on the Class A certificates on that Distribution  Date, the
shortfall  will be funded from Excess  Spread and Shared Excess  Finance  Charge
Collections allocable to series 2000-[__] and Reallocated Principal Collections.
If Class B Available Funds for any  Distribution  Date are not sufficient to pay
the interest due on the Class B  certificates  on that  Distribution  Date,  the
shortfall  will be funded from Excess  Spread and Shared Excess  Finance  Charge
Collections allocable to series 2000-[__] and Reallocated Principal Collections,
in each case  after  applying  those  amounts,  if  needed,  to fund the Class A
Required Amount for that Distribution Date; provided,  however, that collections
of  Principal  Receivables  allocated  to the Class B  certificates  will not be
reallocated to fund the interest due on the Class B certificates.

  The interest due on the CTOs and the Class D certificates on each Distribution
Date will be calculated in accordance with the series 2000-[__] supplement.  The
weighted  average  interest  rate  applicable  to  the  CTOs  and  the  Class  D
certificates  for each Interest  Period will not exceed  [____]% per annum above
LIBOR prevailing on the related LIBOR Determination Date.

[The Interest Rate Caps]

  [On the Closing  Date,  FNANB will enter into the Interest  Rate Caps with the
Interest  Rate Cap  Provider.  The  Class A  Interest  Rate Cap and the  Class B
Interest  Rate  Cap  will  be  for  the   exclusive   benefit  of  the  Class  A
certificateholders and the Class B certificateholders,  respectively. FNANB will
assign to the trust, for the benefit of the Class A  certificateholders  and the
Class B certificateholders, the right to payment under the Interest Rate Caps.

  The notional  amount of the Class A Interest Rate Cap will, at all times prior
to the  termination of that cap, equal or exceed the sum of the Class A Invested
Amount plus the amount on deposit in the Principal Funding Account in respect of
the  Class A  certificates.  On each  Distribution  Date on  which  the  Class A
interest rate for the preceding  Interest Period exceeds  [____]%,  the Interest
Rate Cap Provider will make a payment under the Class A Interest Rate Cap to the
trust in an amount equal to the product of:

     o    the amount by which the Class A interest rate exceeds [____]%;

     o    the  notional  amount  of the  Class A  Interest  Rate  Cap  for  that
          Distribution Date; and

     o    a fraction,  the  numerator  of which is the actual  number of days in
          that Interest Period and the denominator of which is 360.

Any amount  paid under the Class A Interest  Rate Cap on any  Distribution  Date
will be included  in Class A Available  Funds for that  Distribution  Date.  The
Class A Interest  Rate Cap will  terminate on the earlier of the day the Class A
certificates  are  paid  in  full  and  the  day  following  the  Stated  Series
Termination Date; provided,  however,  that the Class A Interest Rate Cap may be
terminated  on an earlier date if FNANB has obtained a substitute  interest rate
cap or  alternative  arrangement  satisfactory  to each rating agency rating the
offered  certificates  that will not result in a reduction or  withdrawal of the
rating assigned by that rating agency to the offered certificates.

  The notional  amount of the Class B Interest Rate Cap will, at all times prior
to the  termination of that cap, equal or exceed the sum of the Class B Invested
Amount plus the amount on deposit in the Principal Funding Account in respect of
the  Class B  certificates.  On each  Distribution  Date on  which  the  Class B
interest rate for the preceding  Interest Period exceeds  [____]%,  the Interest
Rate Cap Provider will make a payment under the Class B Interest Rate Cap to the
trust in an amount equal to the product of:

                                      S-27
<PAGE>

     o    the amount by which the Class B interest rate exceeds [____]%;

     o    the  notional  amount  of the  Class B  Interest  Rate  Cap  for  that
          Distribution Date; and

     o    a fraction,  the  numerator  of which is the actual  number of days in
          that Interest Period and the denominator of which is 360.

  Any amount paid under the Class B Interest Rate Cap on any  Distribution  Date
will be included  in Class B Available  Funds for that  Distribution  Date.  The
Class B Interest  Rate Cap will  terminate on the earlier of the day the Class B
certificates  are  paid  in  full  and  the  day  following  the  Stated  Series
Termination Date; provided,  however,  that the Class B Interest Rate Cap may be
terminated on an earlier date if the servicer has obtained a substitute interest
rate cap or alternative arrangement satisfactory to each rating agency rating
the offered certificates that will not result in a reduction or  withdrawal  of
the rating  assigned by that rating agency to the offered certificates.

  If the credit rating of the Interest Rate Cap Provider is reduced or withdrawn
as specified in the Interest  Rate Caps,  the servicer will use its best efforts
to  obtain  for  each  Interest  Rate  Cap a  substitute  interest  rate  cap or
alternative arrangement  satisfactory to each rating agency rating the offered
certificates that will not result in a reduction or withdrawal of the rating
assigned by that rating agency to the offered certificates.]

[The Interest Rate Cap Provider]

  [The  following  information  has been  obtained  from the  Interest  Rate Cap
Provider and has not been verified by FNANB or the  underwriters.  FNANB and the
underwriters  make  no  representation  or  warranty  concerning  the  following
information.

  The Interest Rate Cap Provider is [          ], a bankruptcy remote derivative
products company  headquartered  in  [         ]. The Interest Rate Cap Provider
was organized  in  [          ]. As  of November 30, 1999, the Interest Rate Cap
Provider  had  assets  of  approximately  $[         ]  million  and  equity  of
approximately $[         ] million.]

Principal Payments

  The  principal  due on any  Distribution  Date will be funded  from  Available
Principal  Collections  for that  Distribution  Date.  The  timing and amount of
principal  payments to be made on any  Distribution  Date will depend on whether
that  Distribution  Date  occurs  with  respect to the  Revolving  Period or the
Accumulation Period or during the Early Amortization Period.

  Revolving Period

  The Revolving  Period will begin on the Closing Date and end on the earlier of
the close of business on the day preceding the  commencement of the Accumulation
Period and the close of business on the day  preceding the  commencement  of the
Early  Amortization  Period. The  certificateholders  will not receive principal
payments during the Revolving Period.

  On each Distribution Date with respect to the Revolving Period,  the Available
Principal  Collections  for  that  Distribution  Date  will  be  applied  in the
following order of priority:

     o    if other  series  in  group  one  require  additional  collections  of
          Principal  Receivables,  the Available  Principal  Collections will be
          treated as Shared  Principal  Collections and applied to make required
          payments with respect to other series in group one;

     o    if the Transferor Amount is less than the Minimum  Transferor  Amount,
          the  remaining  Available  Principal  Collections,  if  any,  will  be
          deposited in the Excess Funding Account; and

     o    if the  Transferor  Amount  equals or exceeds the  Minimum  Transferor
          Amount, the remaining Available Principal Collections, if any, will be
          paid to the holder of the Exchangeable Transferor Certificate.

  Accumulation Period

  The Accumulation  Period is scheduled to begin at the close of business on the
last  day of the  Revolving  Period  and end on the  earliest  of the  close  of

                                      S-28
<PAGE>

business on the day preceding the commencement of the Early Amortization Period,
the date on  which  the  series  2000-[__]  securities  are paid in full and the
Stated Series Termination Date. On or before each Distribution Date with respect
to the  Accumulation  Period,  the trustee will deposit the Available  Principal
Collections for that  Distribution Date into the Principal Funding Account up to
a specified  amount.  The amount on deposit in the Principal  Funding Account is
scheduled  to be paid to the  certificateholders  and the holders of the CTOs on
the Expected Final  Distribution  Date. The  Accumulation  Period is intended to
enable the trust to make a single  principal  payment,  rather  than a series of
principal payments, to the certificateholders and the holders of the CTOs.

  On or before each Distribution  Date with respect to the Accumulation  Period,
the trustee will deposit into the Principal  Funding  Account an amount equal to
the least of:

     o    the Available Principal Collections for that Distribution Date;

     o    the Controlled Deposit Amount for that Distribution Date; and

     o    the sum of the Class A Invested Amount on that  Distribution Date plus
          the Class B  Invested  Amount on that  Distribution  Date plus the CTO
          Invested Amount on that Distribution  Date, in each case before giving
          effect to that deposit;

provided,  however,  that,  if the  Accumulation  Period is  suspended  and then
reinstated  after  the later of the date on which the  Accumulation  Period  was
scheduled to begin before giving effect to that suspension and the date to which
the commencement of the Accumulation  Period may be postponed in accordance with
the series 2000-[__]  supplement,  the amount to be deposited into the Principal
Funding  Account  on or  before  each  Distribution  Date  with  respect  to the
Accumulation  Period will be calculated without regard to the Controlled Deposit
Amount for that  Distribution  Date. See "--  Postponement  of the  Accumulation
Period" beginning on page S-30 of this prospectus supplement for a discussion of
the circumstances under which the commencement of the Accumulation Period may be
postponed. See "-- Suspension of the Accumulation Period" beginning on page S-30
of this prospectus  supplement for a discussion of the circumstances under which
the Accumulation Period may be suspended.

  The amount on deposit in the Principal  Funding  Account on the Expected Final
Distribution Date will be paid on that date in the following order of priority:

     o    to the Class A certificateholders  until the Class A certificates have
          been paid in full;

     o    if the Class A  certificates  have  been paid in full,  to the Class B
          certificateholders  until the Class B  certificates  have been paid in
          full; and

     o    if the Class B certificates  have been paid in full, to the holders of
          the CTOs until the CTOs have been paid in full;

provided,  however,  that, if the Early Amortization  Period begins prior to the
Expected Final Distribution Date, the amount on deposit in the Principal Funding
Account on the first Distribution Date during the Early Amortization Period will
be paid in that order of priority on that date.  If the amount on deposit in the
Principal  Funding Account is not sufficient to pay the offered  certificates in
full on the Expected Final  Distribution  Date, that amount will be paid in that
order of priority on that  Distribution Date and the Early  Amortization  Period
will begin on that Distribution Date.

  We expect that the amount on deposit in the Principal  Funding  Account on the
Expected  Final  Distribution  Date  will be  sufficient  to make the  principal
payments scheduled to be made on that date. We cannot assure you, however,  that
these  payments will be made.  See "Maturity  Considerations"  beginning on page
S-23 of this prospectus supplement for a further discussion of the circumstances
under which principal payments might be made earlier or later than expected.

  On each Distribution Date with respect to the Accumulation Period, the amount,
if any, by which the Available Principal  Collections for that Distribution Date
exceed the amount deposited into the Principal  Funding Account on or in respect
of that Distribution Date will be applied in the following order of priority:

                                      S-29
<PAGE>

     o    if other  series  in  group  one  require  additional  collections  of
          Principal Receivables,  the remaining Available Principal Collections,
          if any, will be treated as Shared Principal Collections and applied to
          make required payments with respect to other series in group one;

     o    if the Transferor Amount is less than the Minimum  Transferor  Amount,
          the  remaining  Available  Principal  Collections,  if  any,  will  be
          deposited in the Excess Funding Account; and

     o    if the  Transferor  Amount  equals or exceeds the  Minimum  Transferor
          Amount, the remaining Available Principal Collections, if any, will be
          paid to the holder of the Exchangeable Transferor Certificate.

  Early Amortization Period

  The Early  Amortization  Period  will begin  on  the  date on which  an  Early
Amortization  Event  occurs and will end on the earlier of the date on which the
series 2000-[__]  securities are paid in full and the Stated Series  Termination
Date. On each Distribution Date during the Early Amortization Period,  Available
Principal  Collections  for that  Distribution  Date will be paid to the Class A
certificateholders until the Class A certificates have been paid in full and, if
the  Class  A   certificates   have   been   paid  in  full,   to  the  Class  B
certificateholders  until the Class B  certificates  have been paid in full. See
"--  Early  Amortization  Events"  beginning  on page  S-41  of this  prospectus
supplement  and  "Description  of the Securities -- Early  Amortization  Events"
beginning on page 21 of the attached  prospectus for a further discussion of the
Early Amortization Events applicable to series 2000-[__].

Postponement of Accumulation Period

  The Accumulation  Period is scheduled to begin at the close of business on the
last day  of the  [____________]  20[__] Due Period.  The  servicer may elect to
postpone the commencement of the Accumulation Period,  however, if it determines
that fewer than 12 months will be needed to accumulate in the Principal  Funding
Account an amount equal to the aggregate  outstanding  principal  balance of the
offered certificates and the CTOs.

  On each  Determination  Date  prior to the  commencement  of the  Accumulation
Period, the servicer will calculate the amount of principal  collections that it
expects  to  receive  during  each  Due  Period  prior  to  the  Expected  Final
Distribution Date and, based on that  calculation,  will determine the number of
months needed to accumulate in the Principal  Funding Account an amount equal to
the aggregate  outstanding principal balance of the offered certificates and the
CTOs. In making this determination, the servicer will, in general, consider:

     o    the collections of Principal  Receivables  expected to be allocated to
          the  certificateholders of other series,  assuming a principal payment
          rate no greater than the lowest monthly principal payment rate for the
          preceding 12 months; and

     o    the  amount  of  principal   expected  to  be   distributable  to  the
          certificateholders  of other  series  that are not  expected  to be in
          their revolving periods during the Accumulation Period.

  If the  servicer  determines  that  fewer  than 12  months  will be  needed to
accumulate  in the  Principal  Funding  Account an amount equal to the aggregate
outstanding  principal  balance of the offered  certificates  and the CTOs,  the
servicer may elect to postpone the commencement of the Accumulation  Period such
that the  number of months in the  Accumulation  Period  equals or  exceeds  the
number of months that the servicer  determines will be needed to accumulate that
amount; provided, however, that the length of the Accumulation Period may not be
less than one month after giving effect to that postponement.

Suspension of Accumulation Period

  The servicer may elect to suspend the commencement of the Accumulation  Period
if it obtains a Qualified Maturity Agreement from a Qualified  Institution.  The
commencement of the  Accumulation  Period will be suspended upon delivery by the
servicer  to the  trustee of  written  notice of the  suspension,  a copy of the

                                      S-30
<PAGE>

executed  Qualified  Maturity  Agreement and an opinion of counsel to the effect
that the  Qualified  Maturity  Agreement  constitutes  a valid  and  enforceable
obligation  of the provider of that  agreement.  The servicer will pledge to the
trustee,  for the  benefit  of the  certificateholders,  all  right,  title  and
interest of the servicer in any Qualified Maturity Agreement.

  If the  servicer  obtains a Qualified  Maturity  Agreement,  it will cause the
provider of that agreement to deposit into the Principal  Funding Account on the
Expected Final  Distribution  Date an amount equal to the aggregate  outstanding
principal balance of the offered  certificates and the CTOs on that Distribution
Date;  provided,  however,  that the servicer may instead elect to fund all or a
portion of the deposit with the proceeds of the issuance of a new series or with
Available Principal Collections.  The amount on deposit in the Principal Funding
Account  on  the  Expected  Final   Distribution   Date  will  be  paid  to  the
certificateholders  and the  holders of the CTOs as if the  commencement  of the
Accumulation Period had not been suspended.

  The Qualified  Maturity  Agreement  will terminate at the close of business on
the Expected Final Distribution Date; provided, however, that:

     o    the servicer may terminate the Qualified  Maturity  Agreement prior to
          the close of business on the Expected  Final  Distribution  Date if it
          obtains a substitute  Qualified  Maturity  Agreement  from a Qualified
          Institution;

     o    the servicer may terminate the Qualified  Maturity  Agreement prior to
          the close of business on the Expected Final  Distribution  Date if the
          institution  providing  the  Qualified  Maturity  Agreement  ceases to
          qualify  as a  Qualified  Institution  and the  servicer  is unable to
          obtain a substitute Qualified Maturity Agreement;

     o    the servicer may terminate the Qualified  Maturity  Agreement prior to
          the close of business on the Expected  Final  Distribution  Date if an
          Early Amortization Event occurs; and

     o    the servicer may terminate the Qualified  Maturity  Agreement prior to
          the later of the date on which the  Accumulation  Period was scheduled
          to begin,  before giving effect to the suspension of the  Accumulation
          Period,  and the date to which the  commencement  of the  Accumulation
          Period may be  postponed,  as  determined  on the  Determination  Date
          preceding the termination of the Qualified Maturity Agreement.

  If the institution  providing a Qualified Maturity Agreement ceases to qualify
as a Qualified Institution, the servicer will, unless it elects to terminate the
Qualified  Maturity  Agreement  and is  not  required  to  obtain  a  substitute
Qualified Maturity Agreement as described in the preceding proviso, use its best
efforts to obtain a substitute Qualified Maturity Agreement.

  If a Qualified  Maturity  Agreement is terminated prior to the commencement of
the Early  Amortization  Period and the  servicer  does not obtain a  substitute
Qualified Maturity  Agreement,  the Accumulation Period will begin on the latest
of:

     o    the date on which the  Accumulation  Period  was  scheduled  to begin,
          before giving effect to the suspension of the Accumulation Period;

     o    at the election of the servicer, the date to which the commencement of
          the  Accumulation  Period  may  be  postponed,  as  determined  on the
          Determination Date preceding the termination of the Qualified Maturity
          Agreement; and

     o    the first  day of the Due  Period  following  the  termination  of the
          Qualified Maturity Agreement.

 The Principal Funding Account

  The servicer will establish and maintain with an Eligible Institution, for the
benefit of the  certificateholders  and the  holders of the CTOs,  a  segregated
trust account  designated as the Principal  Funding  Account.  On or before each
Distribution  Date with  respect to the  Accumulation  Period,  the trustee will
deposit into the  Principal  Funding  Account all or a portion of the  Available
Principal  Collections for that Distribution  Date. The amount on deposit in the
Principal  Funding  Account  will  be used to  make  principal  payments  to the
certificateholders  and the holders of the CTOs.  See "-- Principal  Payments --
Accumulation Period" beginning on page S-28 of this prospectus  supplement for a
further discussion of the administration of the Principal Funding Account.

                                      S-31
<PAGE>

  The  servicer  will  direct the  trustee  to invest  amounts on deposit in the
Principal  Funding Account in Eligible  Investments  that mature before the next
Distribution  Date. On each  Distribution  Date with respect to the Accumulation
Period, all net investment earnings on funds on deposit in the Principal Funding
Account  received  during the  preceding  Due Period will be withdrawn  from the
Principal  Funding  Account  and  applied as Class A  Available  Funds,  Class B
Available Funds or CTO Available Funds, in each case based on the applicable PFA
Allocation  Percentage  for the  preceding  Due  Period.  If the net  investment
earnings on funds on deposit in the Principal  Funding  Account  received during
any Due Period are less than the Covered  Amount for the following  Distribution
Date, the amount, if any, on deposit in the Reserve Account on that Distribution
Date will be applied to fund the shortfall.

The Reserve Account

  The servicer will establish and maintain with an Eligible Institution, for the
benefit of the  certificateholders  and the  holders of the CTOs,  a  segregated
trust account designated as the Reserve Account. The Reserve Account is intended
to help assure the payment of interest on the offered  certificates and the CTOs
on each Distribution Date with respect to the Accumulation Period.

  The  servicer  will  direct the  trustee  to invest  amounts on deposit in the
Reserve Account in Eligible Investments that mature before the next Distribution
Date. On each Distribution Date, all net investment earnings on funds on deposit
in the Reserve Account  received during the preceding Due Period will be applied
as follows:

     o    if the  amount on  deposit  in the  Reserve  Account  is less than the
          Required  Reserve Account Amount for that  Distribution  Date, the net
          investment  earnings  will be retained  in the Reserve  Account to the
          extent of that deficiency;

     o    if the amount on deposit in the Reserve  Account  exceeds the Required
          Reserve Account Amount for that Distribution  Date, the net investment
          earnings will be withdrawn from the Reserve Account and deposited into
          the Collection Account.

  The  Reserve  Account  will have an initial  balance of zero.  On the  Reserve
Account  Funding  Date and on each  subsequent  Distribution  Date  prior to the
termination of the Reserve  Account,  the trustee will deposit  available Excess
Spread and Shared Excess  Finance Charge  Collections  allocated to series 2000-
[__] for that  Distribution Date into the Reserve Account as described in clause
(14) under "--  Application  of  Collections  -- Excess  Spread;  Shared  Excess
Finance Charge Collections" beginning on page S-35 of this prospectus supplement
until the amount on deposit in the Reserve  Account equals the Required  Reserve
Account Amount for that Distribution Date; provided,  however,  that the trustee
will not deposit  amounts  into the Reserve  Account  during any period that the
Accumulation  Period is suspended.  If, on any Distribution  Date, the amount on
deposit in the Reserve Account  exceeds the Required  Reserve Account Amount for
that Distribution  Date, in each case after making any required deposits into or
withdrawals from the Reserve Account, the trustee will withdraw that excess from
the  Reserve  Account  and  distribute  it to the  holder  of  the  Exchangeable
Transferor Certificate in accordance with the series 2000-[__] supplement.

  On each Distribution  Date with respect to the Accumulation  Period and on the
first Distribution Date during the Early Amortization  Period, the servicer will
withdraw from the Reserve  Account and deposit into the  Collection  Account the
lesser of:

     o    the  amount on  deposit in the  Reserve  Account on that  Distribution
          Date; and

     o    the amount,  if any, by which the Covered Amount for that Distribution
          Date  exceeds the net  investment  earnings on funds on deposit in the
          Principal Funding Account received during the preceding Due Period.

  Any  amount  withdrawn  from  the  Reserve  Account  and  deposited  into  the
Collection Account will be applied as Class A Available Funds, Class B Available
Funds or CTO Available Funds as specified in the series 2000-[__] supplement.
The Reserve Account will terminate on the earliest of:

                                      S-32
<PAGE>

     o    the date on which the trust is terminated under the master pooling and
          servicing agreement;

     o    the date on which the series 2000-[__] securities are paid in full;

     o    if the  Accumulation  Period has not  commenced,  the date on which an
          Early Amortization Event occurs with respect to series 2000-[__]; and

     o    if the  Accumulation  Period has  commenced,  the earlier of the first
          Distribution  Date  during  the  Early  Amortization  Period  and  the
          Expected Final Distribution Date.

  On the date on which the  Reserve  Account is  terminated,  the  trustee  will
withdraw the amount on deposit in the Reserve Account and distribute that amount
to the holder of the Exchangeable  Transferor Certificate in accordance with the
series 2000-[__] supplement.

Credit Enhancement

  The  Class B  certificates,  the CTOs  and the  Class D  certificates  will be
subordinated to the Class A certificates to the extent necessary to fund various
payments with respect to the Class A certificates.  On each  Distribution  Date,
collections of Principal Receivables allocated to the Class B certificates,  the
CTOs or the Class D certificates  may be reallocated to pay the Class A Required
Amount for that  Distribution  Date. If the Class D Invested  Amount and the CTO
Invested  Amount have been  reduced to zero,  this  reallocation  will cause the
Class B Invested  Amount to be reduced.  If and to the extent that the amount of
this  reduction  is  not  reimbursed  on  subsequent   Distribution  Dates,  the
percentage of collections of Finance Charge Receivables allocated to the Class B
certificates  will be reduced  and the Class B  certificateholders  will  suffer
losses with respect to their certificates.

  The CTOs and the  Class D  certificates  will be  subordinated  to the Class B
certificates  to the extent  necessary to fund various  payments with respect to
the Class B certificates.  On each Distribution  Date,  collections of Principal
Receivables allocated to the CTOs or the Class D certificates may be reallocated
to pay the  Class A  Required  Amount or the Class B  Required  Amount  for that
Distribution Date.

  See "-- Reallocation of Cash Flows; Investor Charge-Offs" beginning on page S-
39 of this prospectus supplement for a further discussion of the reallocation of
principal  collections and the circumstances  under which that reallocation will
cause the Invested Amount to be reduced.

The Spread Account

  The servicer will establish and maintain with an Eligible Institution, for the
benefit of the holders of the CTOs, a segregated trust account designated as the
Spread Account. The Spread Account will have an initial balance of zero. On each
Distribution Date, the trustee, acting at the written direction of the servicer,
will  deposit   available   Excess  Spread  and  Shared  Excess  Finance  Charge
Collections  allocated to series 2000-[__] for that  Distribution  Date into the
Spread  Account as described in clause (9) under "--  Application of Collections
- -- Excess Spread; Shared Excess Finance Charge Collections" beginning on page S-
35 of this  prospectus  supplement.  The amount on deposit in the Spread Account
will be used, if needed, [to make interest and principal payments to the holders
of the CTOs and to offset potential reductions in the CTO Invested Amount].

  The  servicer  will  direct the  trustee  to invest  amounts on deposit in the
Spread Account in Eligible  Investments that mature before the next Distribution
Date. On each Distribution Date, all net investment earnings on funds on deposit
in the Spread Account  received  during the preceding Due Period will be applied
in accordance  with the series  2000-[__]  supplement.  If, on any  Distribution
Date,  the amount on deposit in the Spread Account  exceeds the Required  Spread
Account  Amount  for that  Distribution  Date,  in each case  after  making  any
required   deposits  into  or  withdrawals  from  the  Spread  Account  on  that
Distribution Date, the trustee will withdraw that excess from the Spread Account
and distribute it to the holder of the  Exchangeable  Transferor  Certificate in
accordance with the series 2000-[__] supplement.

  The certificateholders  should not view the Spread Account as providing credit
enhancement  for the offered  certificates.  If amounts on deposit in the Spread
Account are applied in a manner that prevents losses on the CTOs,  however,  the
certificateholders may also benefit.

                                      S-33
<PAGE>

Allocation of Collections

  On each  Determination  Date,  the servicer will allocate all  collections  of
Finance  Charge  Receivables  received  during the  preceding Due Period and all
collections of Principal  Receivables  received  during the preceding Due Period
among series 2000-[__],  each other outstanding  series, the Transferor Interest
and, to the extent provided in the series  supplement for any other  outstanding
series, any provider of credit enhancement for that other series.

  The servicer will allocate collections of Finance Charge Receivables to series
2000-[__] as follows:

     o    collections  of Finance  Charge  Receivables  received  during any Due
          Period with respect to the Revolving Period or the Accumulation Period
          will be  allocated  to  series  2000-[__]  in an  amount  equal to the
          product of the amount of those collections and the Floating Allocation
          Percentage for that Due Period; and

     o    collections  of Finance  Charge  Receivables  received  during any Due
          Period  during the Early  Amortization  Period  will be  allocated  to
          series  2000-[__]  in an amount  equal to the product of the amount of
          those  collections  and the Fixed  Allocation  Percentage for that Due
          Period.

  On each Determination Date, the servicer will allocate  collections of Finance
Charge Receivables  allocated on that date to series 2000-[__] among the Class A
certificates, the Class B certificates, the CTOs and the Class D certificates.

  The servicer  will allocate  collections  of Principal  Receivables  to series
2000-[__] as follows:

     o    collections of Principal  Receivables  received  during any Due Period
          during the Revolving  Period will be allocated to series  2000-[__] in
          an amount  equal to the amount of those  collections  and the Floating
          Allocation Percentage for that Due Period; and

     o    collections of Principal  Receivables  received  during any Due Period
          during the Accumulation  Period or the Early Amortization  Period will
          be allocated to series  2000-[__] in an amount equal to the product of
          the amount of those  collections and the Fixed  Allocation  Percentage
          for that Due Period.

  On  each  Determination  Date,  the  servicer  will  allocate  collections  of
Principal Receivables allocated on that date to series 2000-[__] among the Class
A certificates, the Class B certificates, the CTOs and the Class D certificates.

Application of Collections

  Payment of Interest, Fees and Other Items

  On each Distribution Date, the trustee, acting at the written direction of the
servicer, will apply the Class A Available Funds for the preceding Due Period in
the following order of priority:

     o    an amount equal to the Class A Monthly Interest for that  Distribution
          Date plus any unpaid Class A Monthly  Interest for prior  Distribution
          Dates plus any Class A Additional  Interest for that Distribution Date
          will be distributed to the Class A certificateholders;

     o    if FNANB is no longer  the  servicer,  an amount  equal to the Class A
          Servicing  Fee for that  Distribution  Date  plus any  unpaid  Class A
          Servicing Fees for prior Distribution Dates will be distributed to the
          servicer;

     o    an amount equal to the Class A Allocable Amount for that  Distribution
          Date will be treated as a portion of Available  Principal  Collections
          for that  Distribution  Date as  described  under "--  Application  of
          Collections -- Payment of Principal"  beginning on page S-37   of this
          prospectus supplement; and

     o    the  balance,  if any,  will  constitute  Excess  Spread  and  will be
          allocated  and  applied  as  described   under  "--   Application   of
          Collections   --  Excess   Spread;   Shared  Excess   Finance   Charge
          Collections" beginning on page S-35   of this prospectus supplement.

                                      S-34
<PAGE>

  On each Distribution Date, the trustee, acting at the written direction of the
servicer, will apply the Class B Available Funds for the preceding Due Period in
the following order of priority:

     o    an amount equal to the Class B Monthly Interest for that  Distribution
          Date plus any unpaid Class B Monthly  Interest for prior  Distribution
          Dates plus any Class B Additional  Interest for that Distribution Date
          will be distributed to the Class B certificateholders;

     o    if FNANB is no longer  the  servicer,  an amount  equal to the Class B
          Servicing  Fee for that  Distribution  Date  plus any  unpaid  Class B
          Servicing Fees for prior Distribution Dates will be distributed to the
          servicer; and

     o    the  balance,  if any,  will  constitute  Excess  Spread  and  will be
          allocated  and  applied  as  described   under  "--   Application   of
          Collections   --  Excess   Spread;   Shared  Excess   Finance   Charge
          Collections" beginning on page S-35   of this prospectus supplement.

  On each Distribution Date, the trustee, acting at the written direction of the
servicer, will apply the CTO Available Funds for the preceding Due Period in the
following order of priority:

     o    if  FNANB  is no  longer  the  servicer,  an  amount  equal to the CTO
          Servicing Fee for that Distribution Date plus any unpaid CTO Servicing
          Fees for prior Distribution Dates will be distributed to the servicer;
          and

     o    the  balance,  if any,  will  constitute  Excess  Spread  and  will be
          allocated  and  applied  as  described   under  "--   Application   of
          Collections   --  Excess   Spread;   Shared  Excess   Finance   Charge
          Collections" beginning on page S-35   of this prospectus supplement.

  On each Distribution Date, the trustee, acting at the written direction of the
servicer, will apply the Class D Available Funds for the preceding Due Period in
the following order of priority:

     o    if FNANB is no longer  the  servicer,  an amount  equal to the Class D
          Servicing  Fee for that  Distribution  Date,  plus any unpaid  Class D
          Servicing Fees for prior Distribution Dates will be distributed to the
          servicer; and

     o    the  balance,  if any,  will  constitute  Excess  Spread  and  will be
          allocated  and  applied  as  described   under  "--   Application   of
          Collections   --  Excess   Spread;   Shared  Excess   Finance   Charge
          Collections" beginning on page S-35   of this prospectus supplement.

  Excess Spread; Shared Excess Finance Charge Collections

  On each Distribution Date, the trustee, acting at the written direction of the
servicer,  will  apply the  Excess  Spread  and  Shared  Excess  Finance  Charge
Collections  allocated to series  2000-[__]  for the preceding Due Period in the
following order of priority:

(1)  an  amount equal  to the  Class  A Required  Amount  for that  Distribution
     Date will be applied to fund the following  items in the following order of
     priority:

     o    the  Class A  Monthly  Interest  for that  Distribution  Date plus any
          unpaid Class A Monthly Interest for prior  Distribution  Dates and any
          Class A Additional  Interest for that Distribution  Date, in each case
          to the extent not able to be funded on that  Distribution Date through
          the application of Class A Available Funds;

     o    if FNANB is no longer the servicer, the Class A Servicing Fee for that
          Distribution  Date  plus  any unpaid Class A Servicing  Fee  for prior
          Distribution  Dates, in each case to the extent not able to be  funded
          on that Distribution Date through the application of Class A Available
          Funds; and

     o    an amount equal to the Class A Allocable Amount for that  Distribution
          Date will, to the extent not funded on that  Distribution Date through
          the application of Class A Available Funds, be treated as a portion of

                                      S-35
<PAGE>
          Available   Principal   Collections  for  that  Distribution  Date  as
          described   under  "--   Application  of  Collections  --  Payment  of
          Principal" beginning on page S-37 of this prospectus supplement;

(2)  an amount equal to the aggregate  amount of  unreimbursed  Class A Investor
     Charge-Offs will be treated as a portion of Available Principal Collections
     for  that   Distribution   Date  as  described  under  "--  Application  of
     Collections  --  Payment of  Principal"  beginning  on page  S-37 of this
     prospectus  supplement;

(3)  an amount equal to the Class B Required Amount for that Distribution  Date
     will be  applied  to fund the  following  items in the  following  order of
     priority:

     o    the  Class B  Monthly  Interest  for that  Distribution  Date plus any
          unpaid Class B Monthly Interest for prior  Distribution Dates plus any
          Class B Additional  Interest for that Distribution  Date, in each case
          to the extent not able to be funded on that  Distribution Date through
          the application of Class B Available Funds;

     o    if FNANB is no longer the servicer, the Class B Servicing Fee for that
          Distribution  Date plus any unpaid  Class B  Servicing  Fees for prior
          Distribution  Dates,  in each case to the extent not able to be funded
          on that Distribution Date through the application of Class B Available
          Funds; and

     o    an amount equal to the Class B Allocable Amount for that  Distribution
          Date will be treated as a portion of Available  Principal  Collections
          for that  Distribution  Date as  described  under "--  Application  of
          Collections -- Payment of Principal"  beginning on page  S-37  of this
          prospectus supplement;

(4)  an amount equal to the  aggregate  unreimbursed  reductions  of the Class B
     Invested Amount  resulting from Class B Investor  Charge-Offs,  Reallocated
     Principal  Collections  or  reductions  made to fund the Class A  Allocable
     Amount will be treated as a portion of Available Principal  Collections for
     that Distribution Date as described under "-- Application of Collections --
     Payment  of  Principal"   beginning  on  page  S-37    of  this  prospectus
     supplement;

(5)  an amount equal to the CTO Monthly Interest for that Distribution Date plus
     any unpaid CTO Monthly Interest for prior  Distribution  Dates plus any CTO
     Additional  Interest for that  Distribution Date will be distributed to the
     holders of the CTOs;

(6)  if FNANB is the servicer, an amount equal to the Class A Servicing Fee, the
     Class B  Servicing  Fee and the CTO  Servicing  Fee,  in each case for that
     Distribution  Date, or, if FNANB is no longer the servicer,  the portion of
     that amount remaining unpaid, plus any unpaid Class A Servicing Fees, Class
     B Servicing Fees or CTO Servicing Fees, in each case for prior Distribution
     Dates will be distributed to the servicer;

(7)  an amount equal to the CTO Allocable Amount for that Distribution Date will
     be  treated  as a  portion  of  Available  Principal  Collections  for that
     Distribution  Date as described  under "--  Application  of  Collections --
     Payment  of  Principal"   beginning  on  page  S-37    of  this  prospectus
     supplement;

(8)  an  amount  equal  to the  aggregate  unreimbursed  reductions  of the  CTO
     Invested  Amount  resulting  from  CTO  Investor  Charge-Offs,  Reallocated
     Principal  Collections  or  reductions  made to fund the Class A  Allocable
     Amount or the Class B  Allocable  Amount  will be  treated  as a portion of
     Available  Principal  Collections for that  Distribution  Date as described
     under "-- Application of Collections -- Payment of Principal"  beginning on
     page S-37   of this prospectus supplement;

(9)  an amount  equal to the excess,  if any,  of the  Required  Spread  Account
     Amount for that  Distribution Date over the amount on deposit in the Spread
     Account on that Distribution  Date, in each case before making any required
     deposits into or withdrawals  from the Spread Account on that  Distribution
     Date, will be deposited into the Spread Account;

(10) an amount equal to the Class D Monthly Interest for that  Distribution Date
     plus any unpaid Class D Monthly Interest for prior  Distribution Dates plus
     any  Class  D  Additional  Interest  for  that  Distribution  Date  will be
     distributed to the Class D certificateholders;

                                      S-36
<PAGE>

(11) if FNANB is the servicer,  an amount equal to the Class D Servicing Fee for
     that Distribution Date, or, if FNANB is no longer the servicer, the portion
     of that amount remaining unpaid, plus any unpaid Class D Servicing Fees for
     prior Distribution Dates will be distributed to the servicer;

(12) an amount equal to the Class D Allocable Amount for that  Distribution Date
     will be treated as a portion of Available  Principal  Collections  for that
     Distribution  Date as described  under "--  Application  of  Collections --
     Payment  of  Principal"   beginning  on  page  S-37    of  this  prospectus
     supplement;

(13) an amount equal to the  aggregate  unreimbursed  reductions  of the Class D
     Invested Amount  resulting from Class D Investor  Charge-Offs,  Reallocated
     Principal  Collections  or  reductions  made to fund the Class A  Allocable
     Amount,  the Class B Allocable  Amount or the CTO Allocable  Amount will be
     treated  as  a  portion  of  Available   Principal   Collections  for  that
     Distribution  Date as described  under "--  Application  of  Collections --
     Payment  of  Principal"   beginning  on  page  S-37    of  this  prospectus
     supplement;

(14) an amount  equal to the excess,  if any, of the  Required  Reserve  Account
     Amount for that Distribution Date over the amount on deposit in the Reserve
     Account  on that  Distribution  Date   will  be  deposited into the Reserve
     Account;

(15) an  amount  equal to the  aggregate  of any other  amounts  then due to the
     holders of the CTOs under the series  2000-[__]  supplement will be applied
     in accordance with the series 2000-[__] supplement; and

(16) the  balance,   if  any,  will  constitute  Shared  Excess  Finance  Charge
     Collections  with  respect to group one and will be applied to other series
     in  group  one  or  paid  to the  holder  of  the  Exchangeable  Transferor
     Certificate in accordance with the master pooling and servicing agreement.

  Payment of Principal

  On each Distribution Date with respect to the Revolving Period,  the Available
Principal  Collections  for the  preceding  Due Period will be treated as Shared
Principal   Collections   for  other  series  and  applied  as  described  under
"Description  of the Securities -- Shared  Principal  Collections"  beginning on
page 18 of the attached prospectus.

  On or before each Distribution  Date with respect to the Accumulation  Period,
the trustee,  acting at the written  direction of the  servicer,  will apply the
Available  Principal  Collections  for the preceding Due Period in the following
order of priority:

     o    an amount equal to the Controlled Deposit Amount for that Distribution
          Date will be deposited into the Principal  Funding Account for payment
          to the Class A certificateholders,  the Class B certificateholders and
          the holders of the CTOs on the Expected Final Distribution Date; and

     o    the balance,  if any, will be treated as Shared Principal  Collections
          for other series and applied as described  under  "Description  of the
          Securities -- Shared Principal  Collections"  beginning on page 18  of
          the attached prospectus.

  On each Distribution Date during the Early  Amortization  Period, the trustee,
acting at the  written  direction  of the  servicer,  will  apply the  Available
Principal  Collections  for the  preceding  Due Period plus,  in the case of the
first  Distribution  Date during the Early  Amortization  Period,  any amount on
deposit  in the  Principal  Funding  Account  on that  Distribution  Date in the
following order of priority:

     o    an amount equal to the Class A Monthly Principal for that Distribution
          Date will be distributed to the Class A certificateholders;

     o    an amount equal to the Class B Monthly Principal for that Distribution
          Date will be distributed to the Class B certificateholders;

     o    an amount  equal to the CTO Monthly  Principal  for that  Distribution
          Date will be distributed to the holders of the CTOs;

                                      S-37
<PAGE>

     o    an amount equal to the Class D Monthly Principal for that Distribution
          Date will be distributed to the Class D certificateholders; and

     o    the balance,  if any, will be treated as Shared Principal  Collections
          for other series and applied as described  under  "Description  of the
          Securities -- Shared  Principal  Collections"  beginning on page 18 of
          the attached prospectus.

  You will receive the final interest and principal payment on your certificates
no later than the  Stated  Series  Termination  Date.  After the  Stated  Series
Termination Date, the trust will have no further  obligation to make interest or
principal payments on the series 2000-[__] securities.

Allocation of Default Amount

  On each Determination  Date, the servicer will allocate the Default Amount for
the preceding  Due Period to series  2000-[__] in an amount equal to the product
of that  Default  Amount and the  Floating  Allocation  Percentage  for that Due
Period.  On each  Determination  Date,  the servicer  will  allocate the Default
Amount   allocated  on  that  date  to  series   2000-[__]  among  the  Class  A
certificates,  the Class B certificates,  the CTOs and the Class D certificates.
See "Description of the Securities -- Allocation of Default  Amount"   beginning
on page 19 of  the attached  prospectus for a  further discussion of the Default
Amount.

Calculation of Series Adjustment Amount

  On each Determination  Date, the servicer will calculate the Series Adjustment
Amount  as of the  last day of the  preceding  Due  Period  as  described  under
"Description  of the  Securities -- Calculation  of  Series  Adjustment  Amount"
beginning on page 20   of the attached  prospectus.  On each Determination Date,
the servicer  will allocate the Series  Adjustment  Amount as of the last day of
the  preceding  Due  Period  among  the  Class  A  certificates,   the  Class  B
certificates, the CTOs and the Class D certificates.

  The Series Adjustment Amount will be reduced to the extent that  the aggregate
amount of Principal  Receivables in the trust  increases,  amounts  allocable to
series  2000-[__] are deposited into the Excess Funding  Account,  the principal
balance of an  outstanding  series is reduced or a payment is made in respect of
the Series Adjustment Amount. Any reduction in the Series Adjustment Amount will
be allocated in the following order of priority:

     o    to the Class A  certificates  to the  extent of any  reduction  in the
          Class A Invested Amount attributable to an unreduced Series Adjustment
          Amount;

     o    to the Class B  certificates  to the  extent of any  reduction  in the
          Class B Invested Amount attributable to an unreduced Series Adjustment
          Amount;

     o    to the CTOs to the extent of any reduction in the CTO Invested  Amount
          attributable to  an unreduced Series Adjustment Amount; and

     o    to the Class D  certificates  to the  extent of any  reduction  in the
          Class D Invested Amount attributable to an unreduced Series Adjustment
          Amount.

Calculation of Allocable Amounts

  On each Determination  Date, the servicer will calculate the Class A Allocable
Amount for the following Distribution Date. The Class A Allocable Amount for any
Distribution  Date  represents  the sum of the portion of the Default Amount for
the preceding Due Period allocated to the Class A certificates  plus the portion
of the Series  Adjustment Amount as of the last day of that Due Period allocated
to the Class A certificates.  On each  Distribution  Date, the Class A Allocable
Amount will be included in calculating the Class A Required Amount,  if any, for
that Distribution Date.

  On each Determination  Date, the servicer will calculate the Class B Allocable
Amount for the following Distribution Date. The Class B Allocable Amount for any
Distribution  Date  represents  the sum of the portion of the Default Amount for

                                      S-38
<PAGE>

the preceding Due Period allocated to the Class B certificates  plus the portion
of the Series  Adjustment Amount as of the last day of that Due Period allocated
to the Class B certificates.  On each  Distribution  Date, the Class B Allocable
Amount will be included in calculating the Class B Required Amount,  if any, for
that Distribution Date.

Reallocation of Cash Flows; Investor Charge-Offs

  Class A Investor Charge-Offs

  On each  Determination  Date, the servicer will calculate the Class A Required
Amount, if any, for the following Distribution Date. The Class A Required Amount
for any  Distribution  Date will be funded,  to the extent  necessary,  from the
following sources in the following order of priority:

     o    Excess Spread and Shared Excess Finance Charge  Collections  allocated
          to series 2000-[__] on that  Distribution  Date and available for that
          purpose; and

     o    collections of Principal Receivables received during the preceding Due
          Period allocated to the Class D certificates, the CTOs and the Class B
          certificates,  which  collections will be reallocated in that order of
          priority.

  If these sources are not  sufficient  to fund the Class A Required  Amount for
any Distribution  Date, the Class D Invested Amount, the CTO Invested Amount and
the Class B Invested Amount will be reduced on that  Distribution  Date, in that
order of priority, by the amount of the deficiency;  provided, however, that the
Class D Invested Amount, the CTO Invested Amount and the Class B Invested Amount
will not be  reduced to fund the Class A  Required  Amount for any  Distribution
Date by more than the Class A Allocable Amount for that Distribution Date.

  If the reductions in the Class D Invested Amount,  the CTO Invested Amount and
the Class B Invested Amount on any Distribution  Date are not sufficient to fund
the Class A Allocable  Amount for that  Distribution  Date, the Class A Invested
Amount  will be reduced  by the  amount of the  deficiency.  This  reduction  is
referred to in this prospectus  supplement as a Class A Investor  Charge-Off and
may  adversely  effect  the  timing  or  amount  of  payments  on  the  Class  A
certificates.  If you hold Class A certificates and the Class D Invested Amount,
the CTO Invested Amount and the Class B Invested Amount are reduced to zero, you
will bear  directly the credit and other risks  associated  with your  undivided
interest in the trust.

  Any reduction in the Class A Invested  Amount  attributable to an inability to
fund the Class A Allocable Amount for any  Distribution  Date will be reimbursed
on subsequent Distribution Dates:

     o    to the extent  that Excess  Spread and Shared  Excess  Finance  Charge
          Collections  allocated  to series  2000-[__]  are  available  for that
          purpose  as  described  in  clause  (2)  under  "--   Application   of
          Collections   --  Excess   Spread;   Shared  Excess   Finance   Charge
          Collections"  beginning on page S-35   of this prospectus  supplement;
          or

     o    in the case of a reduction  in the Class A Invested  Amount  resulting
          from the allocation of a Series Adjustment  Amount, to the extent that
          a reduction in that Series Adjustment Amount is allocated to the Class
          A  certificates   as  described  under  "--  Calculation  of  Series
          Adjustment   Amount"   beginning  on  page  S-38  of  this  prospectus
          supplement.

  Class B Investor Charge-Offs

  On each  Determination  Date, the servicer will calculate the Class B Required
Amount, if any, for the following Distribution Date. The Class B Required Amount
for any  Distribution  Date will be funded,  to the extent  necessary,  from the
following sources in the following order of priority:

     o    Excess Spread and Shared Excess Finance Charge  Collections  allocated
          to series 2000-[__] on that Distribution Date and not required to fund
          the  Class  A  Required  Amount  or  to  reimburse  Class  A  Investor
          Charge-Offs for that Distribution Date; and

                                      S-39
<PAGE>

     o    collections of Principal Receivables received during the preceding Due
          Period  allocated  to the  Class D  certificates  and the CTOs and not
          required  to fund the Class A Required  Amount  for that  Distribution
          Date, which collections will be reallocated in that order of priority.

  If these sources are not  sufficient  to fund the Class B Required  Amount for
any  Distribution  Date, the Class D Invested Amount and the CTO Invested Amount
will be reduced on that  Distribution  Date,  in that order of priority,  by the
amount of the deficiency;  provided,  however,  that the Class D Invested Amount
and the CTO  Invested  Amount  will not be  reduced to fund the Class B Required
Amount for any  Distribution  Date by more than the Class B Allocable Amount for
that Distribution Date.

  If the reductions in the Class D Invested  Amount and the CTO Invested  Amount
on any Distribution Date are not sufficient to fund the Class B Allocable Amount
for that  Distribution  Date, the Class B Invested Amount will be reduced by the
amount of the  deficiency.  This  reduction  is referred  to in this  prospectus
supplement as a Class B Investor  Charge-Off and may adversely effect the timing
or  amount  of  payments  on the  Class  B  certificates.  If you  hold  Class B
certificates  and the Class D Invested  Amount and the CTO  Invested  Amount are
reduced to zero,  you will bear  directly the credit and other risks  associated
with your undivided interest in the trust.

  Any reduction in the Class B Invested  Amount  attributable to an inability to
fund the Class B Allocable Amount for any  Distribution  Date will be reimbursed
on subsequent Distribution Dates:

     o    to the extent  that Excess  Spread and Shared  Excess  Finance  Charge
          Collections  allocated to series  2000-[__] are available to reimburse
          Class B  Investor  Charge-Offs  as  described  in clause (4) under "--
          Application of  Collections  -- Excess  Spread;  Shared Excess Finance
          Charge  Collections"   beginning  on  page  S-35  of  this  prospectus
          supplement; or

     o    in the case of a reduction  in the Class B Invested  Amount  resulting
          from the allocation of a Series Adjustment  Amount, to the extent that
          a reduction in that Series Adjustment Amount is allocated to the Class
          B  certificates   as  described  under  "-  -  Calculation  of  Series
          Adjustment   Amount"   beginning  on  page  S-38  of  this  prospectus
          supplement.

  CTO Investor Charge-Offs

  On each  Determination  Date,  the servicer  will  calculate the CTO Allocable
Amount, if any, for the following Distribution Date. If the CTO Allocable Amount
for any Distribution Date exceeds the sum of:

     o    the  amount  of  Excess  Spread  and  Shared  Excess   Finance  Charge
          Collections  allocated to series  2000-[__]  and available to fund the
          CTO Allocable Amount on that  Distribution Date as described in clause
          (7)  under  "--Application  of  Collections  --Excess  Spread;  Shared
          Excess  Finance  Charge  Collections"  beginning  on page S-35 of this
          prospectus supplement; plus

     o    the amount available to be withdrawn from the Spread Account on that
          Distribution Date in accordance with the series 2000-[  ] supplement;
          plus

     o    collections of Principal Receivables received during the preceding Due
          Period  allocated to the Class D certificates and not required to fund
          the Class A Required  Amount or the Class B  Required  Amount for that
          Distribution Date;

the Class D Invested  Amount  will be reduced on that  Distribution  Date by the
amount of that excess.  If the  reduction in the Class D Invested  Amount on any
Distribution  Date is not  sufficient to fund the CTO Allocable  Amount for that
Distribution  Date, the CTO Invested Amount will be reduced by the amount of the
deficiency. This reduction is referred to in this prospectus supplement as a CTO
Investor Charge-Off.

  Class D Investor Charge-Offs

  On each Determination  Date, the servicer will calculate the Class D Allocable
Amount,  if any, for the following  Distribution  Date. If the Class D Allocable
Amount for any Distribution  Date exceeds the amount of Excess Spread and Shared
Excess Finance Charge Collections allocated to series 2000-[__] and available to
fund the Class D Allocable  Amount on that  Distribution  Date as  described  in
clause (12) under "-- Application of Collections --Excess Spread;  Shared Excess
Finance  Charge   Collections"   beginning  on  page  S-35  of  this  prospectus
supplement,  the Class D Invested  Amount  will be reduced on that  Distribution
Date by the  amount  of that  excess.  This  reduction  is  referred  to in this
prospectus supplement as a Class D Investor Charge-Off.

                                      S-40
<PAGE>

Early Amortization Events

  An Early  Amortization  Event will occur with respect to series 2000-[__] upon
the  occurrence  of  any of  the  events  described  under  "Description  of the
Securities -- Early  Amortization  Events"  beginning on page 21 of the attached
prospectus or, upon satisfaction of various notice  requirements,  if any of the
following events occurs:

(1)  FNANB fails to make any payment or deposit when  required  under the master
     pooling and servicing agreement or within a five business day grace period;

(2)  FNANB fails to observe or perform in any material  respect any of its other
     covenants or agreements  under the master  pooling and servicing  agreement
     and that failure  continues  unremedied for 60 days after written notice of
     that  failure,  requiring  that it be  remedied,  is  given to FNANB by the
     trustee, or to FNANB and the trustee by the holders of not less than 25% of
     the Invested Amount,  and that failure materially and adversely affects the
     interests of the holders of the securities of any outstanding series;

(3)  any  representation  or  warranty  made by FNANB in the master  pooling and
     servicing agreement or the series 2000-[__]  supplement proves to have been
     incorrect  in any  material  respect  when  made,  that  representation  or
     warranty  continues to be  incorrect  in any  material  respect for 60 days
     after written notice of that incorrectness,  requiring that it be remedied,
     is given  to FNANB by the  trustee,  or to  FNANB  and the  trustee  by the
     holders of not less than 25% of the Invested Amount, and that incorrectness
     materially  and  adversely  affects  the  interests  of the  holders of the
     securities   of any outstanding  series;  provided,  however,  that if that
     representation  or warranty relates to a particular  receivable or group of
     receivables,  an  Early  Amortization  Event  will not  occur if FNANB  has
     accepted  reassignment  of that  receivable or group of receivables  during
     that 60-day  period,  or during such longer period not to exceed 90 days as
     the  trustee  may  specify,  in  accordance  with the  master  pooling  and
     servicing agreement;

(4)  various events of bankruptcy, insolvency,   receivership or conservatorship
     occur with respect to FNANB or Circuit City;

(5)  a Servicer  Default occurs that has a material adverse effect on the series
     2000-[__] securities;

(6)  FNANB fails to designate Designated  Additional Accounts or cause the trust
     to repurchase  the  securities of other series when required to do so under
     the master pooling and servicing agreement;

(7)  the average of the Portfolio  Yields for any three  consecutive Due Periods
     is less than the average of the Base Rates for those Due Periods;

(8)  [the  Interest  Rate Cap Provider  fails to make any payment when  required
     under the Class A  Interest  Rate Cap or the Class B  Interest  Rate Cap or
     within a five business day grace period]; or

(9)  the Class A certificates, the Class B certificates or the CTOs are not paid
     in full on the Expected Final Distribution Date.

  If an event  described  in  clause  (1),  (2) or (4)  above  occurs,  an Early
Amortization  Event will be deemed to have occurred with respect to series 2000-
[__] only if the trustee,  by written  notice to FNANB and the servicer,  or the
holders of more than 50% of the Invested Amount, by written notice to FNANB, the
servicer and the trustee, declare that an Early Amortization Event has occurred.
Any such Early Amortization Event will be deemed to have occurred as of the date
of that notice.

  If an event  described in clause (3),  (5), (6), (7), (8) or (9) above occurs,
an Early  Amortization Event will be deemed to have occurred with respect to all
outstanding  series  immediately  upon the  occurrence of that event without any
notice or other action by the trustee or the certificateholders.

Servicing Compensation

  The servicer  receives a monthly fee for its  servicing  activities  under the
master pooling and servicing  agreement.  The share of the monthly servicing fee
allocated to series 2000-[__] for each  Distribution Date will equal one-twelfth
of the  product  of  2.00%  and the  Invested  Amount  as of the last day of the

                                      S-41
<PAGE>

preceding  Due  Period;  provided,  however,  that  the  monthly  servicing  fee
allocated  to series  2000-[__]  for the  first  Distribution  Date  will  equal
$[____________].  The monthly  servicing fee  allocated to series  2000-[__] for
each  Distribution  Date will be allocated among the Class A  certificates,  the
Class B certificates, the CTOs and the Class D certificates.

  The Class A Servicing  Fee, the Class B Servicing  Fee, the CTO  Servicing Fee
and the Class D Servicing Fee for each Distribution Date will be payable on that
Distribution  Date only to the  extent  that funds are  available  to make those
payments.  If the monthly servicing fee due on any Distribution Date is not paid
in full, the shortfall will be due on the next  Distribution  Date. The share of
the monthly servicing fee not  allocated  to series 2000-[__]  will  be  paid by
FNANB or from amounts allocated to other series. In no event will the trust, the
trustee  or the  holders of the series  2000-[__]  securities  be liable for the
share of the monthly servicing fee to be paid by FNANB or from amounts allocated
to other series.

Amendments Relating to FASIT Election

  Each holder of the series 2000-[__] securities,  by acquiring an interest in a
series 2000-[__] security,  will be deemed to have consented to any amendment to
the master pooling and servicing  agreement or the series  2000-[__]  supplement
necessary  for FNANB to elect  FASIT  status for the trust or any portion of the
trust.  FNANB may only elect  FASIT  status for the trust if it  delivers to the
trustee an opinion of counsel to the effect that:

     o    the issuance of FASIT regular  interests will not adversely affect the
          tax  characterization  as debt of the  securities  of any  outstanding
          series or class for which an opinion of counsel was  delivered  at the
          time of their issuance that those securities would be characterized as
          debt;

     o    following the issuance of FASIT regular interests,  the trust will not
          be classified  for federal income tax purposes as an  association,  or
          publicly traded partnership, taxable as a corporation; and

     o    the issuance of FASIT regular  interests  will not cause or constitute
          an  event  in  which  gain  or  loss  would  be   recognized   by  any
          certificateholder of any series.

                                      S-42
<PAGE>

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

  The  following   discussion   summarizes  the  federal  income  tax  treatment
applicable  to the  offered  certificates.  See  "Material  Federal  Income  Tax
Consequences"  beginning on page 42 of  the  attached  prospectus  for a further
discussion  of the material  federal  income tax  consequences  of the purchase,
ownership and disposition of the offered certificates.

  This discussion is based upon current  provisions of the Internal Revenue Code
of 1986,  as amended,  existing and proposed  Treasury  regulations  promulgated
under the Internal  Revenue Code and  published  rulings and court  decisions in
effect as of the date of this prospectus supplement, all of which are subject to
change,  possibly  with  retroactive  effect.  Any changes in these  provisions,
regulations,  rulings or  decisions  could  modify or  adversely  affect the tax
consequences  summarized  below.  We will not  seek a  ruling  from the IRS with
respect  to any  of the  federal  income  tax  consequences  discussed  in  this
prospectus  supplement and cannot assure you that the IRS will not challenge the
conclusions reached in this prospectus supplement.

  The opinion of McGuire,  Woods,  Battle & Boothe,  LLP, special tax counsel to
FNANB, described in this prospectus supplement assumes that all relevant parties
will comply with the terms of the master  pooling and servicing  agreement,  the
series 2000-[__]  supplement and all related documents.  If the relevant parties
fail to comply with the terms of the master pooling and servicing agreement, the
series 2000-[__] supplement or any related document,  the conclusions of special
tax counsel  reached in the opinion and the discussion of the federal income tax
consequences set forth in this prospectus supplement may not be accurate.

Tax Treatment of the Certificates

  FNANB expresses in the master pooling and servicing agreement its intent that,
for federal,  state and local income and  franchise  tax  purposes,  the offered
certificates will be indebtedness secured by the receivables in the trust. FNANB
has agreed,  and each  certificateholder  and Certificate Owner, by acquiring an
interest  in an  offered  certificate,  will be deemed  to  agree,  to treat the
offered  certificates  as indebtedness  for federal,  state and local income and
franchise  tax  purposes  except  to the  extent  that  different  treatment  is
explicitly  required  under  state  or local  tax  statutes.  Because  different
criteria are used to determine the non-tax  accounting  characterization  of the
transaction  contemplated by the master pooling and servicing  agreement and the
series  2000-[__]  supplement,  FNANB  expects  to treat  the  transaction,  for
regulatory and financial accounting purposes, as a sale of an ownership interest
in the receivables and not as a secured loan.

  In general,  whether a sale of property  constitutes,  for federal  income tax
purposes,  a sale of an  ownership  interest  in  that  property  or a loan  the
repayment  of which is  secured by that  property  is a  question  of fact,  the
resolution  of which is based upon the economic  substance  of the  transaction.
While the IRS and the  courts  have set forth  several  factors to be taken into
account in  determining  whether the substance of a  transaction  is a sale or a
secured loan for federal income tax purposes,  the primary factor in making this
determination  in connection  with the  transaction  contemplated  by the master
pooling and servicing  agreement and the series 2000-[__]  supplement is whether
FNANB has assumed  the risk of loss or other  economic  burdens  relating to the
receivables and has retained the benefits of ownership of the receivables.

  McGuire,  Woods,  Battle & Boothe LLP, special tax counsel to FNANB, is of the
opinion  that,  under  current law and based on its analysis of the  transaction
contemplated by the master pooling and servicing  agreement and the series 2000-
[__] supplement,  although no transaction closely comparable to that transaction
has been the  subject of any  Treasury  regulation,  revenue  ruling or judicial
decision,  the offered  certificates will be treated as indebtedness for federal
income tax purposes.

                                      S-43
<PAGE>

                              ERISA CONSIDERATIONS

  ERISA and the  Internal  Revenue  Code impose  requirements  on Plans and Plan
fiduciaries.   A  Plan  fiduciary  considering  an  investment  in  the  offered
certificates should determine,  among other factors,  whether that investment is
permitted  under the governing  Plan, is appropriate for the Plan in view of its
overall  investment  policy  and  the  composition  and  diversification  of its
portfolio and is prudent  considering  the factors  discussed in this prospectus
supplement and the attached prospectus.

  ERISA and the Internal  Revenue Code prohibit various  transactions  involving
the assets of a Plan and persons  referred to as parties in interest under ERISA
or  disqualified   persons  under  the  Internal   Revenue  Code.  A  prohibited
transaction  may  subject   disqualified   persons  to  excise  taxes  and  Plan
fiduciaries to other liabilities.  A Plan fiduciary considering an investment in
the offered  certificates  should also consider  whether that  investment  might
constitute a prohibited transaction under ERISA or the Internal Revenue Code.

  A  transaction  involving  the  operation  of the  trust  might  constitute  a
prohibited  transaction  under ERISA and the Internal  Revenue Code if assets of
the trust were deemed to be assets of an  investing  Plan.  We believe  that the
offered  certificates  are likely to be deemed to be assets of an investing Plan
for  purposes of ERISA and the  Internal  Revenue  Code unless an  exception  is
available under the plan asset regulations.

Class A Certificates

  The assets  of  the trust will not  be deemed to  be assets of  a Plan that
invests  in the Class A  certificates  if the Class A  certificates  qualify  as
publicly offered securities under the plan asset regulations. A publicly-offered
security  is a  security  that  is  freely  transferable,  part  of a  class  of
securities that is owned by 100 or more investors  independent of the issuer and
of one another and either:

     o    part of a class of securities registered under the Exchange Act; or

     o    sold to the Plan as part of an  offering of  securities  to the public
          under  the  Securities  Act;  provided,  however,  that  the  class of
          securities  of which the security is a part must be  registered  under
          the  Exchange  Act  within  120 days,  or later if allowed by the SEC,
          after  the end of the  fiscal  year of the  issuer  during  which  the
          offering of the securities to the public occurred.

  The  underwriters  of the  Class  A  certificates  expect  that  the  Class  A
certificates  will qualify as publicly  offered  securities under the plan asset
regulations.  We cannot assure you that the Class A certificates will be held by
100 or more independent investors,  however, and no monitoring or other measures
will be taken to insure that this  requirement of the publicly  offered security
exception  will be  satisfied.  If the Class A  certificates  do not  qualify as
publicly offered securities under the plan asset regulations,  the assets of the
trust  may be  deemed  to be  assets  of any Plan  that  invests  in the Class A
certificates. In that event, transactions involving the trust and either parties
in interest or  disqualified  persons with respect to an investing Plan might be
prohibited   under  ERISA  or  the  Internal  Revenue  Code  and  could  subject
disqualified persons to excise taxes and Plan fiduciaries to other liabilities.

Class B Certificates

  The  underwriters  of the Class B certificates  do not expect that the Class B
certificates will be held by at least 100 independent investors, and, therefore,
we do not expect that the Class B certificates will qualify as  publicly-offered
securities  under  the  plan  asset  regulations.  As  a  result,  the  Class  B
certificates   may  not  be   acquired   or  held  by  a  Plan.   Each  Class  B
certificateholder will be deemed, by its acceptance of a Class B certificate, to
have represented and warranted that it is not a Plan.

Consultation with Counsel

  We suggest that Plan fiduciaries or other persons considering an investment in
the offered certificates on behalf of or with the assets of a Plan consult their
own  counsel  concerning  the  consequences  to the  Plan  of  that  investment,

                                      S-44
<PAGE>

including the consequences to the Plan if the assets of the trust were to become
subject  to the  fiduciary  and  prohibited  transaction  rules of ERISA and the
Internal Revenue Code.

                                      S-45
<PAGE>

                                  UNDERWRITING

  FNANB  has  agreed  to  sell  to  each  underwriter  listed  below,  and  that
underwriter has agreed to purchase, the principal amount of offered certificates
of each class set forth next to that underwriter's name.

<TABLE>
<CAPTION>
                                                                              Principal Amount of
Underwriters                                                                  Class A Certificates
- --------------                                                               ----------------------
<S>                                                                            <C>

  [------------------------------]...........................................  $[------------]
  [------------------------------]...........................................   [------------]
  [------------------------------]...........................................   [------------]
                                                                               ---------------
     Total...................................................................  $[____________]
                                                                               ===============
</TABLE>

<TABLE>
<CAPTION>
                                                                              Principal Amount of
Underwriters                                                                  Class B Certificates
- --------------                                                               ----------------------
<S>                                                                            <C>

  [------------------------------]...........................................  $[------------]
  [------------------------------]...........................................   [------------]
  [------------------------------]...........................................   [------------]
                                                                               ---------------
     Total...................................................................  $[____________]
                                                                               ===============
</TABLE>

  The  underwriters'  obligation  to acquire  the offered  certificates  will be
subject  to  various  conditions.   The  underwriters  will  offer  the  offered
certificates for sale only if the trust issues the offered  certificates and all
conditions to the issuance of the offered  certificates are satisfied or waived.
The underwriters have agreed to purchase all of the offered  certificates if any
of the offered certificates is purchased.

  The  underwriters of the Class A certificates  propose  initially to offer the
Class A  certificates  to the public at the price set forth on the cover page of
this prospectus  supplement and to dealers at that price less concessions not in
excess of  [____]%  of the  principal  amount of the Class A  certificates.  The
underwriters  may allow,  and dealers may reallow,  concessions not in excess of
[____]% of the  principal  amount of the Class A  certificates  to  brokers  and
dealers.  After the initial public  offering,  the  underwriters  may change the
public  offering  price  and  other  selling  terms  applicable  to the  Class A
certificates.

  The  underwriters of the Class B certificates  propose  initially to offer the
Class B  certificates  to the public at the price set forth on the cover page of
this prospectus  supplement and to dealers at that price less concessions not in
excess of  [____]%  of the  principal  amount of the Class B  certificates.  The
underwriters  may allow,  and dealers may reallow,  concessions not in excess of
[____]% of the  principal  amount of the Class B  certificates  to  brokers  and
dealers.  After the initial public  offering,  the  underwriters  may change the
public  offering  price  and  other  selling  terms  applicable  to the  Class B
certificates.

  The public offering price, the underwriting  discounts and commissions and the
proceeds to FNANB,  each  expressed as a percentage of the  principal  amount of
each class of the offered certificates and as a dollar amount, are as follows:

<TABLE>
<CAPTION>
                                                                 Per Class A         Per Class B
                                                                 Certificate         Certificate            Total
                                                              ------------------  ------------------  -----------------
<S>     <C>
Public Offering Price                                              [____]%             [____]%         $[___________]
Underwriting Discounts and Commissions                             [____]%             [____]%          [___________]
                                                                                                      -----------------
Proceeds to FNANB                                                  [____]%             [____]%         $[___________]
                                                                                                      =================
</TABLE>

  FNANB estimates that additional offering expenses will equal $[____________].

                                      S-46
<PAGE>

  FNANB will indemnify the underwriters against various  liabilities,  including
liabilities under the federal  securities laws or will contribute to any amounts
the underwriters may be required to pay with respect to those liabilities.

  Until the distribution of the offered certificates is completed,  the rules of
the SEC may limit the ability of the  underwriters  and selling group members to
bid for and purchase the offered  certificates.  As an exception to these rules,
the  underwriters  will be permitted to engage in  over-allotment  transactions,
stabilizing transactions,  syndicate covering transactions and penalty bids with
respect to the offered  certificates  in accordance  with Regulation M under the
Exchange Act. See "Plan of Distribution"   beginning on page 49 of  the attached
prospectus for a further  discussion of these  transactions  and their potential
effect on the price of the offered certificates.

  Each underwriter has represented and agreed that:

     o    it has not  offered  or sold and will  not  offer or sell the  offered
          certificates  to persons in the United Kingdom except to persons whose
          ordinary  activities involve them in acquiring,  holding,  managing or
          disposing of  investments,  as principal or agent,  for the purpose of
          their businesses or otherwise in circumstances which do not constitute
          an offer to the  public in the  United  Kingdom  for  purposes  of the
          Public Offers of Securities Regulations 1995;

     o    it has only  issued or passed on and will only issue or pass on in the
          United  Kingdom any  document  received by it in  connection  with the
          issue  of  the  offered  certificates  to a  person  who  is of a kind
          described  in  Article  11(3)  of  the  Financial  Services  Act  1986
          (Investment Advertisements) (Exemptions) Order 1996, as amended, or is
          a person to whom the  document  may  otherwise  lawfully  be issued or
          passed on;

     o    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

     o    if that  underwriter  is an  authorized  person  under  the  Financial
          Services Act 1986, it has only promoted and will only promote, as that
          term  is  defined  in  Regulation  1.02  of  the  Financial   Services
          (Promotion of Unregulated  Schemes) Regulations 1991, to any person in
          the United Kingdom the scheme described in this prospectus  supplement
          if that person is of a kind  described  either in Section 76(2) of the
          Financial  Services Act 1986 or in  Regulation  1.04 of the  Financial
          Services (Promotion of Unregulated Schemes) Regulations 1991.

                                 LEGAL MATTERS

  Various legal matters relating to the issuance of the offered certificates and
various  federal  income  tax  matters  relating  to the trust  and the  offered
certificates  will be passed upon for FNANB by McGuire,  Woods,  Battle & Boothe
LLP, Richmond,  Virginia.  Various legal matters relating to the issuance of the
offered  certificates  will be  passed  upon  for the  underwriters  by  Orrick,
Herrington & Sutcliffe LLP, Washington, D.C.

                                      S-47
<PAGE>

                           GLOSSARY OF DEFINED TERMS

  "Accumulation  Period" means the period commencing at the close of business on
the last day of the  [____________]  20[__]  Due  Period,  or such later date on
which the  Accumulation  Period may  commence  following a  postponement  of the
commencement of the Accumulation  Period as described under  "Description of the
Offered  Certificates -- Postponement of Accumulation  Period" beginning on page
S-30 of this prospectus supplement or a suspension of the Accumulation Period as
described  under  "Description  of the Offered  Certificates  --  Suspension  of
Accumulation Period" beginning on page S-30 of this prospectus  supplement,  and
ending on the earliest of:

     o    the close of business on the day  preceding  the  commencement  of the
          Early Amortization Period;

     o    the date on which the series  2000-[__]  securities  are paid in full;
          and

     o    the Stated Series Termination Date.

  "Adjusted  Invested  Amount" means,  as of any date, the Invested Amount as of
that date plus the amount on deposit in the Principal Funding Account as of that
date.

  "Available Principal Collections" means, for any Distribution Date:

     o    in the case of any  Distribution  Date with  respect to the  Revolving
          Period,  the Floating  Allocation  Percentage  of all  collections  of
          Principal Receivables received during the preceding Due Period; plus

     o    in the case of any Distribution  Date with respect to the Accumulation
          Period or during the Early  Amortization  Period, the Fixed Allocation
          Percentage of all collections of Principal Receivables received during
          the preceding Due Period; plus

     o    any Class A  Available  Funds to be  treated  as  Available  Principal
          Collections on that Distribution Date as described under  "Description
          of the Offered  Certificates  -- Application of Collections -- Payment
          of Interest,  Fees and Other  Items"  beginning on page S-34   of this
          prospectus supplement; plus

     o    any  available   Excess  Spread  or  Shared  Excess   Finance   Charge
          Collections to be treated as Available  Principal  Collections on that
          Distribution  Date as  described  under  "Description  of the  Offered
          Certificates  -- Application  of Collections -- Excess Spread;  Shared
          Excess  Finance Charge  Collections"  beginning on page S-35   of this
          prospectus supplement; plus

     o    the  amount  of  Shared  Principal  Collections  allocated  to  series
          2000-[__]  on  that  Distribution   Date;  plus

     o    during  the  Early Amortization Period, amounts, if any, on deposit in
          the  Excess  Funding Account  allocated  to  series 2000-[__] on  that
          Distribution Date; minus

     o    the  amount of  Reallocated  Principal  Collections  applied  on  that
          Distribution Date.

  "Average  Excess Spread  Percentage"  means,  for any  Distribution  Date, the
average of the Excess Spread  Percentages for the three  consecutive Due Periods
preceding that Distribution Date.

  "Base Rate" means, for any Due Period:

     o    the annualized percentage  equivalent of a fraction,  the numerator of
          which is the sum of the Class A Monthly Interest,  the Class B Monthly
          Interest,  the CTO Monthly Interest and the Class D Monthly  Interest,
          in each case for the following  Distribution Date, and the denominator
          of which is the  Adjusted  Invested  Amount  as of the last day of the
          preceding Due Period; plus

     o    the product of 2.00% per annum and a fraction,  the numerator of which
          is the Invested Amount as of the last day of that preceding Due Period
          and the denominator of which is the Adjusted Invested Amount as of the
          last day of that preceding Due Period.

                                      S-48
<PAGE>

  "Class A Additional  Interest" means, for any Distribution  Date,  interest on
any   interest   amounts   that   were  due  but  not   paid  to  the   Class  A
certificateholders on a prior Distribution Date, which interest will accrue at a
rate equal to the Class A interest rate for the preceding  Interest  Period plus
2.00% per annum.

  "Class A Adjustment Amount" means, for any Distribution Date, the product of:

     o    the Series  Adjustment  Amount as of the last day of the preceding Due
          Period; and

     o    the percentage equivalent of a fraction, the numerator of which is the
          Class A Invested  Amount and the  denominator of which is the Invested
          Amount,  in each case as of the last day of the Due  Period  preceding
          that preceding Due Period.

  "Class A Allocable  Amount"  means,  for any  Distribution  Date,  the Class A
Default Amount for that Distribution Date plus the Class A Adjustment Amount for
that Distribution Date.

  "Class A Available Funds" means, for any Due Period:

     o    in the case of any Due  Period  during  the  Revolving  Period  or the
          Accumulation Period, the Class A Floating Allocation Percentage of all
          collections of Finance  Charge  Receivables  received  during that Due
          Period,  including the net  investment  earnings,  if any, on funds on
          deposit in the Excess Funding  Account to be treated as collections of
          Finance  Charge  Receivables in accordance  with the series  2000-[__]
          supplement; plus

     o    in the case of any Due Period  during the Early  Amortization  Period,
          the Class A Fixed Allocation  Percentage of all collections of Finance
          Charge Receivables received during that Due Period,  including the net
          investment earnings, if any, on funds on deposit in the Excess Funding
          Account to be treated as collections of Finance Charge  Receivables in
          accordance with the series 2000-[__] supplement; plus

     o    [the amount,  if any, paid to the trust on the following  Distribution
          Date  under  the  Class  A  Interest  Rate  Cap  as  described   under
          "Description  of the Offered  Certificates  -- The Interest Rate Caps"
          beginning on page S-27 of this prospectus supplement]; plus

     o    the  applicable  PFA  Allocation  Percentage  of  all  net  investment
          earnings, if any, on funds on deposit in the Principal Funding Account
          received during that Due Period; plus

     o    the amount,  if any,  to be  withdrawn  from the  Reserve  Account and
          applied as Class A Available Funds on the following  Distribution Date
          in accordance with the series 2000-[__] supplement; plus

     o    the net  investment  earnings,  if any,  on  funds on  deposit  in the
          Reserve  Account  received during that Due Period to be withdrawn from
          the Reserve  Account  and  applied as Class A Available  Funds on that
          following  Distribution  Date in accordance with the series  2000-[__]
          supplement.

  "Class A Default Amount" means, for any Distribution  Date, an amount equal to
the product of the Default  Amount for the  preceding Due Period and the Class A
Floating Allocation Percentage for that preceding Due Period.

  "Class  A  Fixed  Allocation  Percentage"  means,  for  any  Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class A
Invested  Amount as of the end of the last day of the  Revolving  Period and the
denominator of which is equal to the greater of:

     o    the aggregate amount of Principal Receivables in the trust, other than
          Principal Receivables that have been charged-off, as of the end of the
          last day of the  preceding  Due Period or, in the case of the  initial
          Due Period applicable to series 2000-[__], as of the Closing Date plus
          the amount on deposit in the Excess  Funding  Account as of the end of
          that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation percentages for all outstanding series.

                                      S-49
<PAGE>

  "Class A  Floating  Allocation  Percentage"  means,  for any Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class A
Invested Amount as of the end of the last day of the preceding Due Period or, in
the case of the initial Due Period applicable to series  2000-[__],  the Class A
Initial Invested Amount and the denominator of which is equal to the greater of:

     o    the aggregate  amount of Principal  Receivables,  other than Principal
          Receivables that have been charged-off,  in the trust as of the end of
          that last day or, in the case of the initial Due Period  applicable to
          series 2000-[__], as of the Closing Date plus the amount on deposit in
          the Excess Funding Account as of the end of that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation  percentages for all outstanding  series.

 "Class A Initial Invested Amount" means $[____________].

  ["Class A Interest  Rate Cap" means the  interest  rate  protection  agreement
between  the trust  and the  Interest  Rate Cap  Provider  entered  into for the
exclusive benefit of the Class A certificateholders].

  "Class A Invested  Amount" means, as of any date, the Class A Initial Invested
Amount minus the amount on deposit in the Principal Funding Account on that date
in respect of the Class A certificates  minus the aggregate  amount of principal
payments  made to the Class A  certificateholders  prior to that date  minus the
aggregate  amount of Class A  Investor  Charge-Offs  for all prior  Distribution
Dates  plus the  amount  of Excess  Spread  and  Shared  Excess  Finance  Charge
Collections allocated and available on all prior Distribution Dates to reimburse
Class A Investor Charge-Offs plus, without duplication,  reductions of the Class
A Adjustment Amount for all prior Distribution Dates;  provided,  however,  that
the Class A Invested Amount may not be less than zero.

  "Class A Investor Charge-Offs" means, for any Distribution Date, the amount of
any reduction in the Class A Invested  Amount made to fund the Class A Allocable
Amount for that Distribution Date as described under "Description of the Offered
Certificates  --  Reallocation  of Cash Flows;  Investor  Charge-Offs -- Class A
Investor Charge-Offs" beginning on page S-39 of this prospectus supplement.

  "Class A Monthly Interest" means, for any Distribution  Date, [one twelfth of]
the product of:

     o    the Class A interest rate for the preceding Interest Period;

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  Interest  Period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of the Class A certificates as of
          the close of business on the  preceding  Distribution  Date or, in the
          case of the initial Distribution Date, as of the Closing Date;

[provided,  however,  that Class A Monthly Interest for the initial Distribution
Date will equal $[____________]].

  "Class A Monthly  Principal" means, for any Distribution Date during the Early
Amortization Period, the lesser of the Available Principal  Collections for that
Distribution  Date  and  the  outstanding  principal  balance  of  the  Class  A
certificates as of that Distribution Date.

  "Class A Required  Amount" means, for any  Distribution  Date, the amount,  if
any, by which:

     o    the  Class A  Monthly  Interest  for that  Distribution  Date plus any
          unpaid Class A Monthly Interest for prior  Distribution Dates plus any
          Class A Additional  Interest for that Distribution Date plus, if FNANB
          is no  longer  the  servicer,  the  Class A  Servicing  Fee  for  that
          Distribution  Date plus any unpaid  Class A  Servicing  Fees for prior
          Distribution  Dates  plus  the  Class  A  Allocable  Amount  for  that
          Distribution Date; exceeds

     o    the Class A Available Funds for the preceding Due Period.

                                      S-50
<PAGE>

  "Class A Servicing Fee" means, for any Distribution  Date,  one-twelfth of the
product  of 2.00%  and the  Class A  Invested  Amount  as of the last day of the
preceding Due Period; provided,  however, that the Class A Servicing Fee for the
initial Distribution Date will equal $[____________].

  "Class B Additional  Interest" means, for any Distribution  Date,  interest on
any   interest   amounts   that   were  due  but  not   paid  to  the   Class  B
certificateholders on a prior Distribution Date, which interest will accrue at a
rate equal to the Class B interest rate for the preceding  Interest  Period plus
2.00% per annum.

  "Class B Adjustment Amount" means, for any Distribution Date, the product of:

     o    the Series  Adjustment  Amount as of the last day of the preceding Due
          Period; and

     o    the percentage equivalent of a fraction, the numerator of which is the
          Class B Invested  Amount and the  denominator of which is the Invested
          Amount,  in each case as of the last day of the Due  Period  preceding
          that preceding Due Period.

  "Class B Allocable  Amount"  means,  for any  Distribution  Date,  the Class B
Default Amount for that Distribution Date plus the Class B Adjustment Amount for
that Distribution Date.

  "Class B Available Funds" means, for any Due Period:

     o    in the case of any Due  Period  during  the  Revolving  Period  or the
          Accumulation Period, the Class B Floating Allocation Percentage of all
          collections of Finance  Charge  Receivables  received  during that Due
          Period,  including the net  investment  earnings,  if any, on funds on
          deposit in the Excess Funding  Account to be treated as collections of
          Finance  Charge  Receivables in accordance  with the series  2000-[__]
          supplement; plus

     o    in the case of any Due Period  during the Early  Amortization  Period,
          the Class B Fixed Allocation  Percentage of all collections of Finance
          Charge Receivables received during that Due Period,  including the net
          investment earnings, if any, on funds on deposit in the Excess Funding
          Account to be treated as collections of Finance Charge  Receivables in
          accordance with the series 2000-[__] supplement; plus

     o    [the amount,  if any, paid to the trust on the following  Distribution
          Date  under  the  Class  B  Interest  Rate  Cap  as  described   under
          "Description  of the Offered  Certificates  -- The Interest Rate Caps"
          beginning on page S-27 of this prospectus supplement]; plus

     o    the  applicable  PFA  Allocation  Percentage  of  all  net  investment
          earnings, if any, on funds on deposit in the Principal Funding Account
          received during that Due Period; plus

     o    the amount,  if any,  to be  withdrawn  from the  Reserve  Account and
          applied as Class B Available Funds on the following  Distribution Date
          in accordance with the series 2000-[__] supplement; plus

     o    the net  investment  earnings,  if any,  on  funds on  deposit  in the
          Reserve  Account  received during that Due Period to be withdrawn from
          the Reserve  Account  and  applied as Class B Available  Funds on that
          following  Distribution  Date in accordance with the series  2000-[__]
          supplement.

  "Class B Default Amount" means, for any Distribution  Date, an amount equal to
the product of the Default  Amount for the  preceding Due Period and the Class B
Floating Allocation Percentage for that preceding Due Period.

  "Class  B  Fixed  Allocation  Percentage"  means,  for  any  Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class B
Invested  Amount as of the end of the last day of the  Revolving  Period and the
denominator of which is equal to the greater of:

     o    the aggregate amount of Principal Receivables in the trust, other than
          Principal Receivables that have been charged-off, as of the end of the
          last day of the  preceding  Due Period or, in the case of the  initial
          Due Period applicable to series 2000-[__], as of the Closing Date plus
          the amount on deposit in the Excess  Funding  Account as of the end of
          that last day; and

                                      S-51
<PAGE>

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation percentages for all outstanding series.

  "Class B  Floating  Allocation  Percentage"  means,  for any Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class B
Invested Amount as of the end of the last day of the preceding Due Period or, in
the case of the initial Due Period applicable to series  2000-[__],  the Class B
Initial Invested Amount and the denominator of which is equal to the greater of:

     o    the aggregate  amount of Principal  Receivables,  other than Principal
          Receivables that have been  charged-off, in the trust as of the end of
          that last day or, in the case of the initial Due Period  applicable to
          series 2000-[__], as of the Closing Date plus the amount on deposit in
          the Excess Funding Account as of the end of that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation  percentages for all outstanding  series.

"Class B Initial Invested Amount" means $[____________].

  ["Class B Interest  Rate Cap" means the  interest  rate  protection  agreement
between  the trust  and the  Interest  Rate Cap  Provider  entered  into for the
exclusive benefit of the Class B certificateholders.]

  "Class B Invested  Amount" means, as of any date, the Class B Initial Invested
Amount minus the amount on deposit in the Principal Funding Account on that date
in respect of the Class B certificates  minus the aggregate  amount of principal
payments  made to the Class B  certificateholders  prior to that date  minus the
aggregate  amount of Class B  Investor  Charge-Offs  for all prior  Distribution
Dates  minus the amount of  Reallocated  Principal  Collections  applied to make
payments in respect of the Class A certificates on all prior  Distribution Dates
that have not resulted in a reduction in the Class D Invested  Amount or the CTO
Invested  Amount minus the amount by which the Class B Invested  Amount has been
reduced on all prior  Distribution  Dates to fund the Class A  Allocable  Amount
plus the amount of Excess Spread and Shared Excess  Finance  Charge  Collections
allocated and  available on all prior  Distribution  Dates to reimburse  Class B
Investor  Charge-Offs,  Reallocated  Principal  Collections  described  above or
reductions  in the Class B Invested  Amount  made to fund the Class A  Allocable
Amount plus,  without  duplication,  reductions of the Class B Adjustment Amount
for all prior Distribution Dates;  provided,  however, that the Class B Invested
Amount may not be less than zero.

  "Class B Investor Charge-Offs" means, for any Distribution Date, the amount of
any reduction in the Class B Invested  Amount made to fund the Class B Allocable
Amount for that Distribution Date as described under "Description of the Offered
Certificates  --  Reallocation  of Cash Flows;  Investor  Charge-Offs -- Class B
Investor Charge-Offs" beginning on page S-39 of this prospectus supplement.

  "Class B Monthly Interest" means, for any Distribution  Date, [one twelfth of]
the product of:

     o    the Class B interest  rate for the  preceding  Interest  Period;

     o    [a fraction,  the  numerator of which is the actual  number of days in
          that preceding  Interest  Period and the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of the Class B certificates as of
          the close of business on the  preceding  Distribution  Date or, in the
          case of the initial Distribution Date, as of the Closing Date;

[provided,  however,  that Class B Monthly Interest for the initial Distribution
Date will equal $[____________]].

  "Class B Monthly  Principal" means, for any Distribution Date during the Early
Amortization Period, the lesser of the Available Principal  Collections for that
Distribution  Date,  less any portion of those Available  Principal  Collections
applied  to  Class A  Monthly  Principal  on  that  Distribution  Date,  and the
outstanding   principal   balance  of  the  Class  B  certificates  as  of  that
Distribution Date.

  "Class B Required  Amount" means, for any  Distribution  Date:

                                      S-52
<PAGE>

     o    the amount, if any, by which the  Class B  Monthly  Interest  for that
          Distribution  Date plus any unpaid Class B Monthly  Interest for prior
          Distribution  Dates  plus any  Class B  Additional  Interest  for that
          Distribution Date plus, if FNANB is no longer the servicer,  the Class
          B Servicing  Fee for that  Distribution  Date plus any unpaid  Class B
          Servicing  Fees for  prior  Distribution  Dates  exceeds  the  Class B
          Available Funds for the preceding Due Period; plus

     o    the Class B Allocable Amount for that Distribution Date.

  "Class B Servicing Fee" means, for any Distribution  Date,  one-twelfth of the
product  of 2.00%  and the  Class B  Invested  Amount  as of the last day of the
preceding Due Period; provided,  however, that the Class B Servicing Fee for the
initial Distribution Date will equal $[____________].

  "Class D Additional  Interest" means, for any Distribution  Date,  interest on
any   interest   amounts   that   were  due  but  not   paid  to  the   Class  D
certificateholders on a prior Distribution Date, which interest will accrue at a
rate equal to the Class D interest rate for the preceding  Interest  Period plus
2.00% per annum.

  "Class D Adjustment Amount" means, for any Distribution Date, the product of:

     o    the Series  Adjustment  Amount as of the last day of the preceding Due
          Period; and

     o    the percentage equivalent of a fraction, the numerator of which is the
          Class D Invested  Amount and the  denominator of which is the Invested
          Amount,  in each case as of the last day of the Due  Period  preceding
          that preceding Due Period.

  "Class D Allocable  Amount"  means,  for any  Distribution  Date,  the Class D
Default Amount for that Distribution Date plus the Class D Adjustment Amount for
that Distribution Date.

  "Class D Available Funds" means, for any Due Period:

     o    in the case of any Due  Period  during  the  Revolving  Period  or the
          Accumulation Period, the Class D Floating Allocation Percentage of all
          collections of Finance  Charge  Receivables  received  during that Due
          Period,  including the net  investment  earnings,  if any, on funds on
          deposit in the Excess Funding  Account to be treated as collections of
          Finance  Charge  Receivables in accordance  with the series  2000-[__]
          supplement; plus

     o    in the case of any Due Period  during the Early  Amortization  Period,
          the Class D Fixed Allocation  Percentage of all collections of Finance
          Charge Receivables received during that Due Period,  including the net
          investment earnings, if any, on funds on deposit in the Excess Funding
          Account to be treated as collections of Finance Charge  Receivables in
          accordance with the series 2000-[__] supplement.

  "Class D Default Amount" means, for any Distribution  Date, an amount equal to
the product of the Default  Amount for the  preceding Due Period and the Class D
Floating Allocation Percentage for that preceding Due Period.

  "Class  D  Fixed  Allocation  Percentage"  means,  for  any  Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class D
Invested  Amount as of the end of the last day of the  Revolving  Period and the
denominator of which is equal to the greater of:

     o    the aggregate amount of Principal Receivables in the trust, other than
          Principal Receivables that have been charged-off, as of the end of the
          last day of the  preceding  Due Period or, in the case of the  initial
          Due Period applicable to series 2000-[__], as of the Closing Date plus
          the amount on deposit in the Excess  Funding  Account as of the end of
          that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation percentages for all outstanding series.

                                      S-53
<PAGE>

  "Class D  Floating  Allocation  Percentage"  means,  for any Due  Period,  the
percentage  equivalent  of a  fraction,  the  numerator  of which is the Class D
Invested Amount as of the end of the last day of the preceding Due Period or, in
the case of the initial Due Period applicable to series  2000-[__],  the Class D
Initial Invested Amount and the denominator of which is equal to the greater of:

     o    the aggregate  amount of Principal  Receivables,  other than Principal
          Receivables that have been charged-off,  in the trust as of the end of
          that last day or, in the case of the initial Due Period  applicable to
          series 2000-[__], as of the Closing Date plus the amount on deposit in
          the Excess Funding Account as of the end of that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation  percentages for all outstanding  series.

  "Class D Initial Invested Amount" means $[____________].

  "Class D Invested  Amount" means, as of any date, the Class D Initial Invested
Amount  minus the  aggregate  amount of principal  payments  made to the Class D
certificateholders  prior to that  date  minus the  aggregate  amount of Class D
Investor  Charge-Offs  for all prior  Distribution  Dates  minus  the  amount of
Reallocated  Principal  Collections  applied to make  payments in respect of the
offered  certificates  or the CTOs on all  prior  Distribution  Dates  minus the
amount  by which the  Class D  Invested  Amount  has been  reduced  on all prior
Distribution  Dates to fund the Class A Allocable Amount,  the Class B Allocable
Amount or the CTO  Allocable  Amount plus the amount of Excess Spread and Shared
Excess  Finance  Charge  Collections   allocated  and  available  on  all  prior
Distribution  Dates  to  reimburse  Class D  Investor  Charge-Offs,  Reallocated
Principal  Collections  described  above or  reductions  in the Class D Invested
Amount made to fund the Class A Allocable  Amount,  the Class B Allocable Amount
or the CTO Allocable Amount plus, without duplication, reductions of the Class D
Adjustment Amount for all prior Distribution Dates; provided,  however, that the
Class D Invested Amount may not be less than zero.

  "Class D Investor Charge-Offs" means, for any Distribution Date, the amount of
any reduction in the Class D Invested  Amount made to fund the Class D Allocable
Amount for that Distribution Date as described under "Description of the Offered
Certificates  --  Reallocation  of Cash Flows;  Investor  Charge-Offs -- Class D
Investor Charge-Offs" beginning on page S-40 of this prospectus supplement.

  "Class D Monthly Interest" means, for any Distribution  Date, [one twelfth of]
the product of:

     o    the Class D interest  rate for the  preceding  Interest  Period;

     o    [a fraction,  the numerator of which is the  actual number  of days in
          that preceding Interest Period and  the denominator of which is 360];
          and

     o    the  outstanding  principal  balance of the Class D certificates as of
          the close of business on the  preceding  Distribution  Date or, in the
          case of the initial Distribution Date, as of the Closing Date.

  "Class D Monthly  Principal"  means, for any Distribution  Date after the CTOs
have been paid in full, the lesser of the Available  Principal  Collections  for
that  Distribution   Date,  less  any  portion  of  those  Available   Principal
Collections  applied to Class A Monthly Principal,  Class B Monthly Principal or
CTO Monthly Principal on that Distribution  Date, and the outstanding  principal
balance of the Class D certificates as of that Distribution Date.

  "Class D Servicing Fee" means, for any Distribution  Date,  one-twelfth of the
product  of 2.00%  and the  Class D  Invested  Amount  as of the last day of the
preceding Due Period; provided,  however, that the Class D Servicing Fee for the
initial Distribution Date will equal $[____________].

  "Closing Date" means [____________], 2000.

  "Controlled Accumulation Amount" means, for any Distribution Date with respect
to the Accumulation  Period,  $[____________];  provided,  however,  that if the
commencement  of  the  Accumulation  Period  is  postponed  as  described  under
"Description of the Offered Certificates -- Postponement of Accumulation Period"
beginning  on  page  S-30 of  this   prospectus   supplement  the  Controlled

                                      S-54
<PAGE>

Accumulation  Amount for any Distribution  Date with respect to the Accumulation
Period will be  increased to the amount that causes the amount on deposit in the
Principal  Funding Account on the Expected Final  Distribution Date to equal the
aggregate outstanding principal balance of the offered certificates and the CTOs
as of that date.

  "Controlled  Deposit Amount" means, for any Distribution  Date with respect to
the  Accumulation   Period,   the  Controlled   Accumulation   Amount  for  that
Distribution Date plus any portion of the Controlled Accumulation Amount for any
prior  Distribution  Date not previously  deposited  into the Principal  Funding
Account.

  "Covered  Amount"  means,  for  any  Distribution  Date  with  respect  to the
Accumulation Period or the first Distribution Date during the Early Amortization
Period:

     o    the product of the Class A interest  rate for the  preceding  Interest
          Period,  a fraction,  the  numerator of which is the actual  number of
          days in that preceding Interest Period and the denominator of which is
          360, and the amount on deposit in the Principal  Funding Account as of
          the close of business on the preceding Distribution Date in respect of
          the Class A certificates; plus

     o    the product of the Class B interest  rate for the  preceding  Interest
          Period,  a fraction,  the  numerator of which is the actual  number of
          days in that preceding Interest Period and the denominator of which is
          360, and the amount on deposit in the Principal  Funding Account as of
          the close of business on the preceding Distribution Date in respect of
          the Class B certificates; plus

     o    the  product  of the CTO  interest  rate  for the  preceding  Interest
          Period,  a fraction,  the  numerator of which is the actual  number of
          days in that preceding Interest Period and the denominator of which is
          360, and the amount on deposit in the Principal  Funding Account as of
          the close of business on the preceding Distribution Date in respect of
          the CTOs.

  "CTO Additional  Interest" means, for any Distribution  Date,  interest on any
interest  amounts  that  were due but not paid to the  Holders  of the CTOs on a
prior  Distribution  Date, which interest will accrue at a rate equal to the CTO
interest rate for the preceding Interest Period plus 2.00% per annum.

  "CTO Adjustment Amount" means, for any Distribution Date, the product of:

     o    the Series  Adjustment  Amount as of the last day of the preceding Due
          Period; and

     o    the percentage equivalent of a fraction, the numerator of which is the
          CTO  Invested  Amount  and the  denominator  of which is the  Invested
          Amount,  in each case as of the last day of the Due  Period  preceding
          that preceding Due Period.

  "CTO  Allocable  Amount"  means,  for any  Distribution  Date, the CTO Default
Amount  for that  Distribution  Date  plus the CTO  Adjustment  Amount  for that
Distribution Date.

  "CTO Available Funds" means, for any Due Period:

     o    in the case of any Due  Period  during  the  Revolving  Period  or the
          Accumulation  Period,  the CTO Floating  Allocation  Percentage of all
          collections of Finance  Charge  Receivables  received  during that Due
          Period,  including the net  investment  earnings,  if any, on funds on
          deposit in the Excess Funding  Account to be treated as collections of
          Finance  Charge  Receivables in accordance  with the series  2000-[__]
          supplement; plus

     o    in the case of any Due Period  during the Early  Amortization  Period,
          the CTO Fixed  Allocation  Percentage  of all  collections  of Finance
          Charge Receivables received during that Due Period,  including the net
          investment earnings, if any, on funds on deposit in the Excess Funding
          Account to be treated as collections of Finance Charge  Receivables in
          accordance with the series 2000-[__] supplement; plus

     o    the  applicable  PFA  Allocation  Percentage  of  all  net  investment
          earnings, if any, on funds on deposit in the Principal Funding Account
          received during that Due Period; plus

                                      S-55
<PAGE>

     o    the amount,  if any,  to be  withdrawn  from the  Reserve  Account and
          applied as CTO Available Funds on the following  Distribution  Date in
          accordance with the series 2000-[__] supplement; plus

     o    the net  investment  earnings,  if any,  on  funds on  deposit  in the
          Reserve  Account  received during that Due Period to be withdrawn from
          the  Reserve  Account  and  applied  as CTO  Available  Funds  on that
          following  Distribution  Date in accordance with the series  2000-[__]
          supplement.

  "CTO Default Amount" means, for any Distribution  Date, an amount equal to the
product of the Default  Amount for the preceding Due Period and the CTO Floating
Allocation Percentage for that preceding Due Period.

  "CTO Fixed Allocation  Percentage"  means, for any Due Period,  the percentage
equivalent of a fraction,  the numerator of which is the CTO Invested  Amount as
of the end of the last day of the Revolving  Period and the denominator of which
is equal to the greater of:

     o    the aggregate amount of Principal Receivables in the trust, other than
          Principal Receivables that have been charged-off, as of the end of the
          last day of the  preceding  Due Period or, in the case of the  initial
          Due Period applicable to series 2000-[__], as of the Closing Date plus
          the amount on deposit in the Excess  Funding  Account as of the end of
          that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation percentages for all outstanding series.

  "CTO Floating Allocation Percentage" means, for any Due Period, the percentage
equivalent of a fraction,  the numerator of which is the CTO Invested  Amount as
of the end of the last day of the  preceding  Due  Period or, in the case of the
initial Due Period  applicable  to series  2000-[__],  the CTO Initial  Invested
Amount and the denominator of which is equal to the greater of:

     o    the aggregate  amount of Principal  Receivables,  other than Principal
          Receivables that have been charged-off,  in the trust as of the end of
          that last day or, in the case of the initial Due Period  applicable to
          series 2000-[__], as of the Closing Date plus the amount on deposit in
          the Excess Funding Account as of the end of that last day; and

     o    the  sum  of  the  numerators  used  to  calculate  the  corresponding
          allocation percentages for all outstanding series.

  "CTO Initial Invested Amount" means $[____________].

  "CTO Invested  Amount" means, as of any date, the CTO Initial  Invested Amount
minus the  amount on deposit in the  Principal  Funding  Account on that date in
respect of the CTOs minus the aggregate amount of principal payments made to the
holders  of the CTOs  prior to that  date  minus  the  aggregate  amount  of CTO
Investor  Charge-Offs  for all prior  Distribution  Dates  minus  the  amount of
Reallocated  Principal  Collections  applied to make  payments in respect of the
offered certificates on all prior Distribution Dates that have not resulted in a
reduction  in the Class D  Invested  Amount  minus  the  amount by which the CTO
Invested  Amount has been  reduced on all prior  Distribution  Dates to fund the
Class  A  Allocable  Amount  or the  Class  B  Allocable  Amount  plus,  without
duplication,  the  amount of Excess  Spread  and Shared  Excess  Finance  Charge
Collections allocated and available on all prior Distribution Dates to reimburse
CTO Investor  Charge-Offs,  Reallocated Principal Collections described above or
reductions in the CTO Invested Amount made to fund the Class A Allocable  Amount
or the Class B Allocable Amount plus, without duplication,  the amount withdrawn
from the Spread Account and applied on all prior Distribution Dates to reimburse
CTO Investor  Charge-Offs,  Reallocated Principal Collections described above or
reductions in the CTO Invested Amount made to fund the Class A Allocable  Amount
or the Class B Allocable Amount plus reductions of the CTO Adjustment Amount for
all prior Distribution Dates;  provided,  however,  that the CTO Invested Amount
may not be less than zero.

  "CTO Investor Charge-Offs" means, for any Distribution Date, the amount of any
reduction in the CTO Invested  Amount made to fund the CTO Allocable  Amount for
that  Distribution   Date  as  described  under   "Description  of  the  Offered
Certificates -- Reallocation of Cash Flows; Investor Charge-Offs -- CTO Investor
Charge-Offs" beginning on page S-40 of this prospectus supplement.

  "CTO Monthly Interest" means, for any Distribution Date, [one twelfth of] the
product of:

                                      S-56
<PAGE>

     o    the  CTO  interest  rate  for  the  preceding  Interest  Period;

     o    [a fraction,  the numerator of which is  the actual  number of days in
          that preceding Interest Period  and the  denominator of which is 360];
          and

     o    the  outstanding  principal  balance  of the  CTOs as of the  close of
          business  on the  preceding  Distribution  Date or, in the case of the
          initial Distribution Date, as of the Closing Date.

  "CTO Monthly  Principal"  means,  for any  Distribution  Date during the Early
Amortization Period, the lesser of the Available Principal  Collections for that
Distribution  Date,  less any portion of those Available  Principal  Collections
applied  to Class A  Monthly  Principal  or Class B  Monthly  Principal  on that
Distribution Date, and the outstanding  principal balance of the CTOs as of that
Distribution Date.

  "CTO  Servicing  Fee" means,  for any  Distribution  Date,  one-twelfth of the
product of 2.00% and the CTO Invested Amount as of the last day of the preceding
Due  Period;  provided,  however,  that the CTO  Servicing  Fee for the  initial
Distribution Date will equal $[____________].

  "CTOs" means the  collateralized  trust obligations  issued by the trust under
the series 2000-[__] supplement.

  "Due Period"  means the period from and  including the first day of a month to
and including the last day of that month.

  "Early  Amortization Event" means an event described under "Description of the
Offered  Certificates -- Early  Amortization  Events"  beginning on page S-41 of
this  prospectus  supplement or under  "Description  of the  Securities -- Early
Amortization Events" beginning on page 21 of the attached prospectus.

  "Early  Amortization  Period" means the period commencing on the date on which
an Early  Amortization  Event  occurs and  ending on the  earlier of the date on
which the series  2000-[__]  securities  are paid in full and the Stated  Series
Termination Date.

  "Excess Spread" means, for any Distribution Date:

     o    the Class A Available  Funds for the  preceding  Due Period  remaining
          after  application  of those funds to the Class A Required  Amount for
          that Distribution Date as described under  "Description of the Offered
          Certificates  --  Application  of  Collections -- Payment of Interest,
          Fees and Other  Items"  beginning  on page  S-34 of this  prospectus
          supplement; plus

     o    the Class B Available  Funds for that  preceding Due Period  remaining
          after  application of those funds to the Class B Monthly  Interest for
          that  Distribution  Date plus any unpaid Class B Monthly  Interest for
          prior Distribution Dates plus any Class B Additional Interest for that
          Distribution Date plus, if FNANB is no longer the servicer,  the Class
          B Servicing  Fee for that  Distribution  Date plus any unpaid  Class B
          Servicing  Fees  for  prior  Distribution  Dates  as  described  under
          "Description of the Offered Certificates -- Application of Collections
          -- Payment of Interest,  Fees and Other Items"  beginning on page S-34
          of this prospectus supplement; plus

     o    the CTO Available Funds for that preceding Due Period  remaining after
          application of those funds to, if FNANB is no longer the servicer, the
          CTO  Servicing  Fee for that  Distribution  Date plus any  unpaid  CTO
          Servicing  Fees  for  prior  Distribution  Dates  as  described  under
          "Description of the Offered Certificates -- Application of Collections
          -- Payment of Interest,  Fees and Other Items"  beginning on page S-34
          of this prospectus supplement; plus

     o    the Class D Available  Funds for that  preceding Due Period  remaining
          after  application  of those  funds  to,  if FNANB  is no  longer  the
          servicer,  the Class D Servicing Fee for that  Distribution  Date plus
          any unpaid  Class D  Servicing  Fees for prior  Distribution  Dates as
          described   under   "Description   of  the  Offered   Certificates  --
          Application  of  Collections  -- Payment of  Interest,  Fees and Other
          Items" beginning on page S-34 of this prospectus supplement.

                                      S-57
<PAGE>

  "Excess Spread  Percentage"  means, for any Due Period, the amount, if any,
expressed as a percentage, by which the Portfolio Yield for that Due Period
exceeds the Base Rate for that Due Period.

  "Expected Final Distribution Date" means the [____________] 20[__]
Distribution Date.

  "Fixed  Allocation  Percentage"  means, for any Due Period,  the Class A Fixed
Allocation  Percentage  for that Due  Period  plus the Class B Fixed  Allocation
Percentage for that Due Period plus the CTO Fixed Allocation Percentage for that
Due Period plus the Class D Fixed Allocation Percentage for that Due Period.

  "Floating  Allocation  Percentage"  means,  for any Due  Period,  the  Class A
Floating  Allocation  Percentage  for that Due Period  plus the Class B Floating
Allocation  Percentage  for that Due  Period  plus the CTO  Floating  Allocation
Percentage for that Due Period plus the Class D Floating  Allocation  Percentage
for that Due Period.

  "Interest Period" means each period from and including a Distribution Date or,
in the case of the initial  Distribution  Date,  from and  including the Closing
Date, to but excluding the following Distribution Date.

  ["Interest Rate Cap Provider" means [____________________].]

  ["Interest Rate Caps" means the Class A Interest Rate Cap and the Class B
Interest Rate Cap.]

  "Invested  Amount" means,  as of any date,  the Class A Invested  Amount as of
that date plus the Class B Invested Amount as of that date plus the CTO Invested
Amount as of that date plus the Class D Invested Amount as of that date.

  ["LIBOR"  means,  for any LIBOR  Determination  Date, the rate for deposits in
United States dollars for a one-month period which appears on Telerate Page 3750
as of 11:00 A.M.,  London time, on that date;  provided,  however,  that if that
rate does not appear on Telerate Page 3750,  LIBOR for that LIBOR  Determination
Date will be  determined  on the basis of the rates at which  deposits in United
States  dollars are offered by the principal  London offices of four major banks
in the London interbank market, selected by the servicer, at approximately 11:00
A.M.,  London time, on that date to prime banks in the London  interbank  market
for a one-month period; and, provided further, that if fewer than two quotations
are provided by the Reference  Banks,  LIBOR for that LIBOR  Determination  Date
will be the arithmetic  mean of the rates quoted by four major banks in New York
City, selected by the servicer, at approximately 11:00 A.M., New York City time,
on that date for loans in United States dollars to leading  European banks for a
one-month period.]

  ["LIBOR   Determination   Date"  means,   for  the  initial  Interest  Period,
[____________],  2000,  and, for each  subsequent  Interest  Period,  the second
business day preceding the commencement of that Interest Period.]

  "PFA Allocation Percentage" means, for any Due Period:

     o    in the case of the Class A certificates,  the percentage equivalent of
          a fraction,  the numerator of which is the aggregate amount on deposit
          in  the  Principal   Funding   Account  in  respect  of  the  Class  A
          certificates  and the denominator of which is the aggregate  amount on
          deposit in the Principal Funding Account, in each case as of the close
          of business on the last day of that Due Period;

     o    in the case of the Class B certificates,  the percentage equivalent of
          a fraction,  the numerator of which is the aggregate amount on deposit
          in  the  Principal   Funding   Account  in  respect  of  the  Class  B
          certificates  and the denominator of which is the aggregate  amount on
          deposit in the Principal Funding Account, in each case as of the close
          of business on the last day of that Due Period; and

     o    in the case of the CTOs, the percentage equivalent of a fraction,  the
          numerator of which is the aggregate amount on deposit in the Principal
          Funding Account in respect of the CTOs and the denominator of which is
          the aggregate amount on deposit in the Principal  Funding Account,  in
          each  case as of the  close  of  business  on the last day of that Due
          Period.

  "Portfolio  Yield" means, for any Due Period,  the percentage  equivalent of a
fraction, the numerator of which is:

                                      S-58
<PAGE>

     o    the collections of Finance Charge Receivables received during that Due
          Period and allocated to series 2000-[__], including the net investment
          earnings, if any, on funds on deposit in the Excess Funding Account to
          be treated as collections of Finance Charge  Receivables in accordance
          with the series 2000- [__] supplement; plus

     o    the amount of Shared Excess  Finance Charge  Collections  allocated to
          series  2000-[__]  for  that  Due  Period;  plus

     o    the  net  investment  earnings, if  any,  on  funds on deposit in the
          Principal Funding Account received during that Due Period; plus

     o    the amount,  if any,  to be  withdrawn  from the  Reserve  Account and
          applied as Class A Available  Funds,  Class B  Available  Funds or CTO
          Available Funds on the following  Distribution Date in accordance with
          the series 2000-[__] supplement; minus

     o    the portion of the  Default  Amount for that Due Period  allocated  to
          series 2000-[__];

 and the denominator of which is the Invested  Amount as of  the end of the last
 day of that Due Period.

  "Qualified Institution" means:

     o    a depository  institution,  which may be the trustee,  organized under
          the laws of the United States or any state or the District of Columbia
          the  deposits  of which are insured by the FDIC and which at all times
          has a short-term unsecured debt or certificate of deposit rating of at
          least A-1+ and P-1 by the applicable  rating agency or has a long-term
          unsecured debt rating of at least AAA or Aa2 by the applicable  rating
          agency; or

     o    a  depository  institution,   which  may  be  the  trustee,  otherwise
          acceptable to each rating agency.

  "Qualified  Maturity Agreement" means a written commitment to deposit into the
Principal  Funding Account on or before the Expected Final  Distribution Date an
amount  equal to the  aggregate  outstanding  principal  balance of the  offered
certificates and the CTOs plus all accrued but unpaid interest on that aggregate
outstanding principal balance as of the Expected Final Distribution Date.

  "Reallocated Principal Collections" means collections of Principal Receivables
allocated  to the Class D  certificateholders,  the  holders  of the CTOs or the
Class B  certificateholders  that  have  been  reallocated  to fund the  Class A
Required Amount, the Class B Required Amount or the CTO Allocable Amount for any
Distribution Date.

  "Required Reserve Account Amount" means, for any Distribution Date on or after
the Reserve  Account  Funding  Date,  an amount equal to [____]% of the sum of
the Invested Amount plus the amount on deposit in the Principal Funding Account,
in each case as of that date, or such other amount as may be  designated by
FNANB;  provided, however, that FNANB may not designate a lower amount unless:

     o    it receives written confirmation  from each  rating  agency rating the
          offered certificates that the designation of that lower amount will
          not result in a reduction or withdrawal of the rating assigned by that
          rating agency to the offered certificates; and

     o    it delivers to the trustee an officer's  certificate  confirming that,
          in the reasonable  belief of that officer,  that  designation will not
          cause an Early  Amortization  Event or an event which,  with notice or
          lapse of time or both, would constitute an Early Amortization Event to
          occur with respect to series 2000-[__].

  "Required Spread Account Amount" means,  for any Distribution  Date, an amount
equal  to the  product  of the  Required  Spread  Account  Percentage  for  that
Distribution  Date and the Invested  Amount as of the end of the  preceding  Due
Period;  provided,  however,  that the Required  Spread  Account  Amount for the
[____________] 2000 Distribution Date will be zero.

  "Required  Spread Account  Percentage"  means,  for any  Distribution  Date, a
percentage  determined  in accordance  with the  following  table based upon the
Average Excess Spread Percentage for that Distribution Date:

                                      S-59
<PAGE>

<TABLE>
<CAPTION>
           Average Excess Spread Percentage                         Required Spread Account Percentage
- -------------------------------------------------------  ---------------------------------------------------------
- ------------------------------------------------------------------------------------------------------------------
<S>                                                      <C>
> [___]%                                                                          [___]%

- ------------------------------------------------------------------------------------------------------------------
> [___]% and [___]%                                                               [___]%

- ------------------------------------------------------------------------------------------------------------------
> [___]% and [___]%                                                               [___]%

- ------------------------------------------------------------------------------------------------------------------
> [___]% and [___]%                                                               [___]%

- ------------------------------------------------------------------------------------------------------------------
</TABLE>

provided,  however, that any reduction in the Required Spread Account Percentage
resulting from an increase in the Average Excess Spread Percentage will not take
effect  until the amount on deposit  in the  Spread  Account is greater  than or
equal to the Required Spread Account Amount for three  consecutive  Distribution
Dates,  in which case the reduction will take effect on that third  Distribution
Date.

  "Reserve  Account"  means  an  Eligible  Deposit  Account  established  by the
servicer for the benefit of the  certificateholders  and the holders of the CTOs
intended to help assure the payment of interest on the offered  certificates and
the CTOs on each Distribution Date with respect to the Accumulation Period.

  "Reserve Account Funding Date" means the  Distribution  Date following the Due
Period which begins three months prior to the  commencement of the  Accumulation
Period or such  earlier  Distribution  Date as may be required  under the series
2000-[__] supplement.

  "Revolving  Period" means the period commencing on the Closing Date and ending
on the earlier of the close of business on the day preceding the commencement of
the  Accumulation  Period and the close of  business  on the day  preceding  the
commencement of the Early Amortization Period.

  "Series  Adjustment  Amount" means, as of the last day of any Due Period,  the
Series  Adjustment Amount calculated for series 2000-[__] as of that last day as
described  under  "Description  of  the  Securities  --  Calculation  of Series
Adjustment Amount" beginning on page 20 of the attached prospectus.

  "Series Minimum Aggregate Principal Receivables" means, with respect to series
2000-[__], the initial Invested Amount.

  "Series Minimum  Transferor  Amount" means,  with respect to series 2000-[__],
zero.

  "Spread Account" means an Eligible Deposit Account established by the servicer
for the benefit of the  holders of the CTOs  intended to help assure the payment
of interest and principal on the CTOs on each Distribution Date.

  "Stated Series Termination Date" means the [____________] 20[__] Distribution
Date.

                                      S-60
<PAGE>

                                    ANNEX I:

                            PREVIOUSLY ISSUED SERIES

  The  following  table sets  forth the  principal  characteristics  of the five
series previously issued by the trust and currently outstanding.  You may obtain
more specific  information with respect to any series by contacting the servicer
at (770) 423-7900.

<TABLE>
<CAPTION>
Series 1994-2 (Group One)
1.  Class A Certificates
<S>                                                           <C>
     Initial Invested Amount................................           $308,000,000
     Invested Amount as of November 30, 1999................           $0
     Expected Invested Amount at End of Closing Date........           $0
     Interest Rate..........................................           8.00%
     Controlled Accumulation Amount.........................           $ 25,666,667
     Commencement of Accumulation Period....................           October 31, 1998
     Expected Final Distribution Date.......................           November 1999 Distribution Date
     Series Minimum Transferor Amount.......................           Invested Amount/.92 - Invested Amount
     Series Minimum Aggregate Principal Receivables.........           Initial Invested Amount
     Initial Collateral Indebtedness Amount.................           $ 50,000,000
     Initial Class D Invested Amount........................           $ 6,000,000
     Enhancement............................................           Cash Collateral Account; Subordination of
                                                                       Class B Certificates, Collateral Indebtedness
                                                                       Interest and Class D Certificates
     Servicing Fee Percentage...............................           2.00% Per Annum
     Stated Series Termination Date.........................           November 2003 Distribution Date
     Issuance Date..........................................           November 17, 1994

  2. Class B Certificates
     Initial Invested Amount................................            $ 36,000,000
     Invested Amount as of November 30, 1999................            $ 18,000,000
     Expected Invested Amount at End of Closing Date........            $ 0
     Interest Rate..........................................            8.20%
     Controlled Accumulation Amount.........................            $ 18,000,000
     Commencement of Accumulation Period....................            Following Payment of Class A Certificates
     Expected Final Distribution Date.......................            January 2000 Distribution Date
     Enhancement............................................            Cash Collateral Account; Subordination of
                                                                        Collateral Indebtedness Interest and Class D
                                                                        Certificates
     Servicing Fee Percentage...............................            2.00% Per Annum
     Stated Series Termination Date.........................            November 2003 Distribution Date
     Issuance Date..........................................            November 17, 1994
</TABLE>

<TABLE>
<CAPTION>
Series 1995-1 (Group One)
1.  Class A Certificates
<S>                                                           <C>
     Initial Invested Amount................................           $216,000,000
     Invested Amount as of November 30, 1999................           $162,000,000
     Expected Invested Amount at End of Closing Date........           $[_________]
     Interest Rate..........................................           6.375%
     Controlled Accumulation Amount.........................           $ 18,000,000
     Commencement of Accumulation Period....................           August 31, 1999
     Expected Final Distribution Date.......................           September 2000 Distribution Date
     Series Minimum Transferor Amount.......................           Zero
     Series Minimum Aggregate Principal Receivables.........           Initial Invested Amount
     Initial Collateral Indebtedness Amount.................           $ 39,000,000
     Initial Class D Invested Amount........................           $ 15,000,000
     Enhancement............................................           Cash Collateral Account; Subordination of
                                                                       Class B Certificates, Collateral Indebtedness
                                                                       Interest and Class D Certificates
     Servicing Fee Percentage...............................           2.00% Per Annum
     Stated Series Termination Date.........................           August 2005 Distribution Date
     Issuance Date..........................................           September 7, 1995

  2. Class B Certificates
     Initial Invested Amount................................            $ 30,000,000
     Invested Amount as of November 30, 1999................            $ 30,000,000
     Expected Invested Amount at End of Closing Date........            $[________]
     Interest Rate..........................................            6.625%
     Controlled Accumulation Amount.........................            $ 15,000,000
     Commencement of Accumulation Period....................            Following Payment of Class A Certificates
     Expected Final Distribution Date.......................            November 2000 Distribution Date
     Enhancement............................................            Cash Collateral Account; Subordination of
                                                                        Collateral Indebtedness Interest and Class D
                                                                        Certificates
     Servicing Fee Percentage...............................            2.00% Per Annum
     Stated Series Termination Date.........................            August 2005 Distribution Date
     Issuance Date..........................................            September 7, 1995
</TABLE>


<TABLE>
<CAPTION>
Series 1996-1 (Group One)
1.  Class A Certificates
<S>                                                           <C>
     Initial Invested Amount................................          $162,000,000
     Invested Amount as of November 30, 1999................          $162,000,000
     Expected Invested Amount at End of Closing Date........          $162,000,000
     Interest Rate..........................................          One Month LIBOR + 0.17%
     Controlled Accumulation Amount (Subject to Adjustment).          $ 13,500,000
     Commencement of Accumulation Period (Subject to
      Adjustment)...........................................          October 31, 2000

     Expected Final Distribution Date.......................          November 2001 Distribution Date
     Series Minimum Transferor Amount.......................          Zero
     Series Minimum Aggregate Principal Receivables.........          Initial Invested Amount
     Initial Collateral Indebtedness Amount.................          $ 29,250,000

                                      S-61
<PAGE>

     Initial Class D Invested Amount........................          $ 11,250,000
     Enhancement............................................          Cash Collateral Account; Interest Rate
                                                                      Cap; Subordination of Class B
                                                                      Certificates, Collateral Indebtedness
                                                                      Interest and Class D Certificates
     Servicing Fee Percentage...............................          2.00% Per Annum
     Stated Series Termination Date.........................          October 2006 Distribution Date
     Issuance Date..........................................          November 27, 1996

  2. Class B Certificates
     Initial Invested Amount................................          $ 22,500,000
     Invested Amount as of November 30, 1999................          $ 22,500,000
     Expected Invested Amount at End of Closing Date........          $ 22,500,000
     Interest Rate..........................................          One Month LIBOR + 0.40%
     Controlled Accumulation Amount.........................          $ 11,250,000
     Commencement of Accumulation Period....................          Following Payment of Class A Certificates

     Expected Final Distribution Date.......................          January 2002 Distribution Date
     Enhancement............................................          Cash Collateral Account; Interest Rate Cap;
                                                                      Subordination of Collateral Indebtedness
                                                                      Interest and Class D Certificates
     Servicing Fee Percentage...............................          2.00% Per Annum
     Stated Series Termination Date.........................          October 2006 Distribution Date
     Issuance Date..........................................          November 27, 1996

  Series 1998-1 (Group One)
     Initial Invested Amount................................          $          0
     Maximum Invested Amount................................          $452,000,000
     Expected Invested Amount at End of Closing Date........          $[_________]
     Interest Rate..........................................          Floating
     Servicing Fee Percentage...............................          2.00% Per Annum
     Stated Series Termination Date.........................          August 2005 Distribution Date
     Issuance Date..........................................          November 6, 1998

Series 1998-2 (Group One)
     Initial Invested Amount................................          $113,000,000
     Maximum Invested Amount................................          $226,000,000
     Expected Invested Amount at End of Closing Date........          $[_________]
     Interest Rate..........................................          Floating
     Servicing Fee Percentage...............................          2.00% Per Annum
     Stated Series Termination Date.........................          August 2005 Distribution Date
     Issuance Date..........................................          November 12, 1998

  Series 1999-1 (Group One)
     Initial Invested Amount................................          $          0
     Maximum Invested Amount................................          $300,000,000
     Expected Invested Amount at End of Closing Date........          $[_________]
     Interest Rate..........................................          Floating
     Servicing Fee Percentage...............................          2.00% Per Annum
     Stated Series Termination Date.........................          June 2006 Distribution Date
     Issuance Date..........................................          September 1, 1999
</TABLE>

                                      S-62

<PAGE>



                SUBJECT TO COMPLETION, DATED JANUARY [__], 2000

PROSPECTUS
- ----------

                     Circuit City Credit Card Master Trust
                            Asset Backed Securities

                       First North American National Bank
                            Transferor and Servicer


<TABLE>
<S>                           <C>

   The offered securities are   The trust:
   highly structured. Before
   you purchase the            o may periodically issue asset backed securities in one or
   offered securities,           more  series,  each of which may include one or more classes;  and
   please consider             o will own the receivables created from time to time in a
   carefully the risk            portfolio of consumer  revolving credit card accounts, all
   factors described in the      monies due or to become due in payment of the  receivables  and
   attached prospectus           the other  property  described in this prospectus and the
   supplement.                   attached prospectus supplement.

   The offered securities are  The securities:
   not deposits, and neither
   the offered securities nor  o will represent interests in the trust only and will be paid
   the accounts or the           only from the assets of the trust;
   receivables are insured     o offered  through this  prospectus and the attached  prospectus
   or guaranteed by the          supplement, which are referred to in this prospectus as the
   Federal Deposit               offered  securities,  will be rated in one of the four highest
   Insurance Corporation or      rating  categories  by  at  least  one  nationally recognized
   any  other  governmental      statistical rating organization;
   agency.                     o may benefit from one or more forms of credit enhancement; and
                               o will be issued as part of a designated series that may
                                 include one or more classes of securities.
   The offered securities
   represent interests in the
   trust only and do not       The securityholders:
   represent interests in
   or obligations of First     o will receive interest and principal payments from a varying
   North American National       percentage of the amounts collected in respect of the
   Bank, Circuit City            receivables.
   Stores, Inc. or any of
   their affiliates.

   This prospectus  may be
   used to offer and sell
   securities of a series
   only if accompanied by
   the prospectus supplement
   for that series.
</TABLE>


Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.

                               January [__], 2000

THE  INFORMATION IN THIS  PROSPECTUS IS NOT COMPLETE AND MAY BE CHANGED.  WE MAY
NOT SELL  THESE  SECURITIES  UNTIL THE  REGISTRATION  STATEMENT  FILED  WITH THE
SECURITIES AND EXCHANGE COMMISSION IS EFFECTIVE. THIS PROSPECTUS IS NOT AN OFFER
TO  SELL  THESE  SECURITIES  AND IT IS NOT  SOLICITING  AN  OFFER  TO BUY  THESE
SECURITIES IN ANY STATE WHERE THE OFFER OR SALE IS NOT PERMITTED.

<PAGE>


                               TABLE OF CONTENTS
<TABLE>
<S>     <C>
OVERVIEW OF THE INFORMATION PROVIDED IN THIS
PROSPECTUS AND THE ATTACHED PROSPECTUS SUPPLEMENT....... 1

DESCRIPTION OF THE TRUST................................ 2

DESCRIPTION OF FIRST NORTH
AMERICAN NATIONAL BANK.................................. 2

DESCRIPTION OF CIRCUIT CITY STORES,
INC..................................................... 2

DESCRIPTION OF THE CIRCUIT CITY
PRIVATE LABEL CREDIT CARD
PROGRAM................................................. 3

OVERVIEW OF THE ACCOUNTS AND THE RECEIVABLES............ 6

MATURITY CONSIDERATIONS................................. 8

USE OF PROCEEDS......................................... 9

DESCRIPTION OF THE SECURITIES...........................10
  Overview of the Securities............................10
  Interest Payments.....................................11
  Principal Payments....................................11
  Identification of the Receivables.....................12
  Issuing New Series....................................12
  Representations and Warranties........................13
  Addition of Accounts..................................14
  Removal of Accounts...................................15
  Discount Option.......................................16
  Collection Account....................................16
  Funding Period........................................16
  Allocation of Collections.............................17
  Application of Collections............................17
  Shared Excess Finance Charge Collections..............18
  Shared Principal Collections..........................18
  Excess Funding Account................................18
  Companion Series......................................19
  Allocation of Default Amount..........................19
  Calculation of Series Adjustment Amount...............20
  Investor Charge-Offs..................................20
  Defeasance............................................21
  Optional Repurchase...................................21
  Series Termination....................................21
  Early Amortization Events.............................21
  Additional Remedies or Defaults.......................22
  Indemnification.......................................22
  The Servicer..........................................22
  Servicer Covenants....................................23
  Servicing Compensation................................23
  Servicer Defaults.....................................24
  Reports to Securityholders............................25
  Evidence as to Compliance.............................26
  Amendments............................................26
  List of Securityholders...............................27
  The Trustee...........................................28
  Termination of the Trust..............................28

REGISTRATION AND TRANSFER OF THE SECURITIES.............29

CREDIT ENHANCEMENT......................................35

SECURITY RATINGS........................................38

MATERIAL LEGAL ASPECTS OF THE RECEIVABLES...............39
  Transfer of Receivables...............................39
  Matters Relating to Receivership and Conservatorship..39
  Consumer Protection Laws..............................40

MATERIAL FEDERAL INCOME TAX CONSEQUENCES................42

ERISA CONSIDERATIONS....................................47

PLAN OF DISTRIBUTION....................................49

LEGAL MATTERS...........................................50

REPORTS TO SECURITYHOLDERS..............................50

WHERE YOU CAN FIND MORE
INFORMATION ABOUT THE TRUST
AND THE SECURITIES......................................50

INCORPORATION OF DOCUMENTS BY REFERENCE.................50

GLOSSARY OF DEFINED TERMS...............................51
</TABLE>

                                       i
<PAGE>

            OVERVIEW OF THE INFORMATION PROVIDED IN THIS PROSPECTUS
                     AND THE ATTACHED PROSPECTUS SUPPLEMENT

  We provide  information  to you about the  securities in two  documents:  this
prospectus,   which  provides  general  information  about  the  trust  and  the
securities  issued by the trust,  some of which may not apply to your  series or
class of  securities,  and the attached  prospectus  supplement,  which provides
specific information about your series or class of securities, including:

  o information about the receivables;

  o the timing and amount of interest and  principal  payments for each class of
    securities;

  o information  about  the  credit  enhancement,  if any,  for  each  class  of
    securities;

  o the ratings, if any, assigned to each class of securities; and

  o the method for selling the securities.

  You must read carefully this prospectus and the attached prospectus supplement
in their entirety to understand  fully the structure and terms of your series or
class of securities.  If the general  information about the securities issued by
the trust provided in this prospectus varies from the specific information about
your  series  or  class  of  securities  provided  in  the  attached  prospectus
supplement,  you  should  rely  on the  information  provided  in  the  attached
prospectus supplement.

  You  should  rely only on the  information  provided  in, or  incorporated  by
reference into, this prospectus and the attached prospectus supplement.  We have
not authorized anyone to provide you with additional or different information.

  We  include  in  this  prospectus  and  the  attached  prospectus   supplement
cross-references  to  captions  under  which  you can find  additional,  related
discussions.  The preceding table of contents and the table of contents included
in the attached  prospectus  supplement,  as applicable,  set forth the pages on
which these captions are located.

  We  include  in  this  prospectus  and  the  attached  prospectus   supplement
capitalized  terms that have  meanings not evident  from their  context and that
cannot be defined concisely when they are first used. The glossary  beginning on
page 51 of this prospectus and the glossary included in the attached  prospectus
supplement, as applicable, contain the definitions of these capitalized terms.

                                       1
<PAGE>

                            DESCRIPTION OF THE TRUST

  The trust was formed under a master pooling and servicing  agreement  dated as
of  October 4, 1994, as  amended,  between First North American National Bank, a
national  banking association  referred to in  this prospectus and  the attached
prospectus supplement as FNANB, as transferor and servicer,  and  Bankers  Trust
Company, a New York banking corporation, as trustee. The trust is a master trust
under  which  multiple  series  of  securities  may  be  issued. Each  series of
securities  is  issued  under a supplement  to the master  pooling and servicing
agreement that sets forth the terms of that series.

  The trust will not engage in any activity other than:

  o acquiring  and holding the  receivables  and the other assets of the trust;

  o obtaining one or more forms of credit enhancement for each series;

  o issuing the securities of each series;

  o issuing  an  exchangeable  transferor  certificate  evidencing  an undivided
    interest in the assets of the trust not allocated to the  securityholders or
    any other investor or credit enhancement provider;

  o making payments on the securities; and

  o engaging in related activities.

  The trust is not  expected  to have any need for,  or sources  of,  additional
capital resources other than the assets of the trust.


                                 DESCRIPTION OF
                       FIRST NORTH AMERICAN NATIONAL BANK

  FNANB is a federally  chartered limited purpose credit card bank headquartered
in Kennesaw, Georgia. FNANB engages solely in credit card operations. FNANB does
not accept demand  deposits or deposits that the depositor may withdraw by check
or  similar  means for  payment  to third  parties or others and does not accept
savings or time  deposits of less than  $100,000.  FNANB may accept  deposits of
under $100,000 as collateral for extensions of credit.  FNANB maintains only one
office  that  accepts  deposits  and does not engage in the  business  of making
commercial loans.

  FNANB was  chartered  by the  Office of the  Comptroller  of the  Currency  in
October 1990 and  commenced  operations  in November  1990.  FNANB is regulated,
supervised  and  examined  by the OCC.  OCC  examinations  include,  among other
procedures,   a  detailed  review  of  underwriting   policies  and  procedures,
compliance with the federal Truth-in-Lending Act and other consumer credit laws,
credit  reporting,  compliance  with  community  reinvestment  and  other  legal
requirements,  adequacy of financial reporting, adequacy of management,  capital
and earnings and adequacy of internal control systems.

  FNANB is a wholly owned  subsidiary  of Circuit City Stores,  Inc., a Virginia
corporation.  As of November 30, 1999, FNANB had assets of approximately  $406.4
million and equity of  approximately  $200.7 million.  The principal  offices of
FNANB are located at 225 Chastain Meadows Court, Kennesaw, Georgia 30144.


                    DESCRIPTION OF CIRCUIT CITY STORES, INC.

  Circuit  City  is  a  leading   national   retailer  of  brand-name   consumer
electronics, personal computers, major appliances and entertainment software. As
of November 30, 1999, the company operated 615 retail locations in 46 states and
the District of Columbia.  Circuit City uses  selection,  service and pricing to
differentiate itself from its competition.  As part of its competitive strategy,
the company offers a broad  selection of top-quality  merchandise  that includes
3,200 to 4,000 brand-name items, excluding entertainment software.

                                       2
<PAGE>


                        DESCRIPTION OF THE CIRCUIT CITY
                       PRIVATE LABEL CREDIT CARD PROGRAM

Credit Card Programs

  FNANB  offers  a  private  label  credit  card  that  can be used to  purchase
merchandise, repair services and service contracts at Circuit City retail stores
and to finance credit  insurance  premiums related to customer  accounts.  FNANB
also offers MasterCard(R) and VISA(R)(1) credit cards that can be used to
purchase goods or services or to obtain cash advances.

  The receivables transferred to the trust consist solely of receivables created
from time to time under the Circuit  City  private  label  credit card  program.
FNANB may, in the future,  subject to rating  agency  approval and various other
conditions set forth in the master pooling and servicing agreement,  transfer to
the trust receivables  created under MasterCard and VISA credit card accounts or
other consumer revolving credit card accounts it owns or acquires.

New Account Underwriting

  Circuit City private  label credit card  account  applications  are  currently
available in all Circuit City retail stores. Circuit City sales associates offer
account applications and provide information about the private label credit card
program directly to customers.  Circuit City sales associates enter  application
information in a proprietary  point of sale terminal that is linked  directly to
an automated credit evaluation and account  processing system developed by Total
System  Services,  Inc. Total System uses this system to process all new private
label credit card account  applications  in accordance  with terms  specified by
FNANB.

  FNANB  evaluates  all private  label  credit card account  applications  using
credit risk scores derived from proprietary  scoring models.  These  application
scorecards  are heavily  weighted  to  consider  credit  bureau  information  in
addition to  application  data.  FNANB will,  in most cases,  approve an account
application  if the  applicant's  credit risk score is above the  minimum  score
established  by FNANB and the  applicant  has an active  credit bureau file with
satisfactory credit history.

  If a customer's  application  is approved,  an account is  established  and an
order for a new card is  automatically  transmitted to the FNANB card production
service  department.  This  department  uses  special  equipment  to emboss  the
customer's name, card account number and expiration date on the face of the card
and mails the card directly to the customer via first class mail. When a card is
presented  for the first time,  the point of sale  terminal  prompts the Circuit
City sales associate to request picture identification from the cardholder. This
procedure  is  intended  to reduce  the risk that a stolen  credit  card will be
accepted for use at a Circuit City retail store.

  Each  extension of credit by FNANB to a cardholder is subject to the terms and
conditions contained in the account agreement with FNANB in effect at that time.
FNANB  reserves  the right to change or  terminate  various  terms,  conditions,
services or features of the account, including increasing or decreasing periodic
finance charges,  late fees,  returned check charges,  other fees and charges or
minimum payment requirements, subject to the conditions set forth in the account
agreement.  FNANB may, at any time and without  prior notice to the  cardholder,
elect to preclude or restrict further credit card use by the cardholder, usually
as a result  of poor  payment  performance  or  concern  over  the  cardholder's
creditworthiness.  FNANB has the  ability to code an  account  within the credit
operating  system to prevent  the  cardholder  from using his or her credit card
until the reason for the restriction on use has been satisfactorily resolved.

Billing and Payments

  FNANB  assesses  finance  charges on an  account  based on the  average  daily
balance  outstanding on the account during a monthly billing cycle.  The average
daily  balance of an account for a billing  cycle is  determined  by summing the
- ---------------------------
(1)  MasterCard(R)  and  VISA(R)  are  federally  registered  service  marks  of
MasterCard International Inc. and VISA U.S.A., Inc., respectively.

                                       3
<PAGE>

daily  balances  for the account  for each day during the  billing  cycle and by
dividing  that sum by the  number of the days in the  billing  cycle.  The daily
balance  for an  account  for any day  during  a  billing  cycle is equal to the
beginning  balance of the account for that day plus the amount of all  purchases
and unpaid finance charges posted to the account on that day minus the amount of
all payments  and credits  posted to the account on that day.  FNANB  charges an
annual  percentage rate on private label credit card accounts  currently ranging
from 19.8% to 24.0%. FNANB will not assess a finance charge on an account if the
entire new balance shown on the billing  statement is paid within 25 days of the
statement closing date.

  FNANB  assesses a late fee,  currently  $25, if a cardholder  does not remit a
past due payment before the closing date of the next billing  cycle.  FNANB also
assesses a returned check fee,  currently $25, if a financial  institution  does
not honor a cardholder payment.

  FNANB periodically  offers interest free promotions under which holders of the
Circuit City private label credit card are able to purchase  designated products
on an interest  free basis for a specified  period.  The interest free period is
usually 90 or 180 days. The cardholder is still required to make regular monthly
principal payments, and finance charges are reinstated,  retroactive to the date
of the transaction or the first day of the billing cycle, whichever is later, if
the  cardholder  does not meet the terms and  conditions  of the  interest  free
promotion.  The use of interest free promotions may reduce the amount of finance
charge receivables collected by the trust during the interest free period. We do
not expect, however, that this reduction would cause a material reduction in the
yield on the receivables.

  Approximately  80% of the  private  label  cardholders  are  required  to make
minimum  monthly  payments  equal  to the  greater  of $20 or 4% of the  account
balance. Approximately 20% of the private label cardholders are required to make
minimum  monthly  payments  equal to the  greater of $15 or 3.5% of the  account
balance.

Delinquencies and Collections

  FNANB  classifies an account as delinquent when the minimum payment due on the
account is not received by the payment due date  specified  in the  cardholder's
billing  statement.  The  FNANB  collections  staff  is  segregated  into  teams
specializing  in  different  delinquency   categories.   The  collections  staff
initiates  collection efforts as early as the second day of delinquency,  and no
later than the 21st day of  delinquency,  when  collectors  attempt to establish
telephone contact.  FNANB uses behavioral risk scoring of all accounts to adjust
its collection efforts based on the potential risk of an account and the dollars
at risk. Collection efforts escalate in intensity as an account is cycled into a
more advanced delinquency category.

  FNANB's collection  strategy begins with an early delinquency  calling program
using state-of-the-art  technology that includes predictive dialing for accounts
that are up to 60 days  past  due.  FNANB  also  uses  statement  messaging  and
automatic  letter  dunning  during the first 60 days of  delinquency.  The FNANB
collections staff monitors  delinquency  levels on a daily basis, and aggregated
delinquency information is reported to and reviewed by senior management.

  Accounts that are 61-90 days past due are assigned to specific  members of the
FNANB collections staff for accelerated  collection  efforts,  including demands
for  balance in full,  correspondence  from one or more of the  national  credit
bureaus  describing the impact that the delinquent  credit obligation has on the
cardholder's  credit  history and  preparatory  actions to place  accounts  with
attorneys  for legal action.  The FNANB  collections  staff  pursues  aggressive
collection activities through the 180th day of delinquency. FNANB charges off an
account  as  uncollectible  no later  than the  earlier of the date on which the
account becomes 181 days past due on a contractual basis and 30 days after FNANB
receives notice of the death or bankruptcy of the cardholder.

  FNANB maintains  relationships  with a select group of third-party  collection
agencies  to  insure  that  collections  support  will  be  available  if  FNANB
experiences  problems with its collections systems and to allow FNANB to compare
the  performance  of its  collections  staff with others in the industry.  FNANB
assigns  less than 10% of the  delinquent  accounts  to  third-party  collection
agencies.

                                       4
<PAGE>

  FNANB  automatically  re-ages  delinquent  accounts  if  the  cardholder has a
balance equal to or greater than $100 and pays at least the full minimum monthly
payment during three consecutive billing cycles. In general, FNANB will manually
re-age a delinquent account only if billing errors,  customer  disputes or other
account  problems  warrant  that  action.  A sample of all re-aged  accounts are
audited monthly for compliance with FNANB's re-age procedures.

Customer Service and Account Management

  FNANB's customer service  departments are located in Richmond,  Virginia,  and
Kennesaw,  Georgia.  An automated  voice  response  unit  handles a  substantial
percentage  of  incoming  calls  and  enables   customers  to  receive   account
information 24 hours a day.  Customers can receive  balance,  payment and credit
information,  request  documents and make  payments  over the telephone  without
having to speak with a customer service representative.

  The  FNANB  customer  service   representatives   are  authorized  to  release
information  to a customer  relating to the  customer's  account.  Each customer
service  representative  is also  authorized to modify and update  account data,
including customer  information such as addresses or telephone  numbers,  and to
record account transactions.  The ability to change data on a customer's file is
restricted by  established  system  security  protocols.  Each customer  service
representative  is assigned  access to customer files by an independent  systems
security administrator.  In addition,  every transaction performed by a customer
service  representative,  whether the  transaction  modifies  information on the
account  or  merely  allows  the  customer  service  representative  to  view  a
customer's  information  without making changes,  is  automatically  logged in a
computer file which can be reviewed at a later time. FNANB  periodically  audits
financial  transactions  and  maintenance  transactions to confirm that customer
service representatives are complying with applicable policies and procedures.

  The FNANB  customer  service areas are equipped  with  overhead  monitors that
provide current customer service information.  The information provided includes
the  number  of  customers  who are  waiting  to  speak  to a  customer  service
representative,  the  number  of calls  that  have  been  answered  within  time
standards  established  by FNANB,  the number of  representatives  active in the
system to handle  telephone calls and the number of  representatives  performing
follow-up administrative functions to address customer requests.

  FNANB has implemented  several other systems to increase the efficiency of its
customer  service  areas,  including a system that  automatically  displays  the
identity of a customer and related  account  information  to a customer  service
representative  based on the telephone  number of the inbound  call.  FNANB also
uses a system that allows customer service  representatives to increase customer
credit lines or decrease  customer  annual  percentage  rates  within  specified
underwriting  parameters  with the push of a keystroke,  reducing  call handling
time and attrition while increasing customer satisfaction.

  FNANB uses both a credit bureau risk model developed by an outside  consultant
and a credit risk monitoring system to adjust credit lines either up or down, as
necessary.  These  systems  evaluate  credit  bureau risk scores and  historical
experience  to develop a  composite  risk score on each  account.  Increases  in
credit lines are usually granted in conjunction  with a purchase that is outside
of a customer's line  availability.  The decision to increase the credit line is
currently  based  on a  real  time  point  of  sale  review  of  the  customer's
creditworthiness  through a review of the customer's  past payment  behavior and
credit bureau risk score.

Description of Total System Services, Inc.

  Total  System  performs  various data  processing  and  ministerial  functions
associated  with the  servicing  of the private  label  credit card  accounts on
behalf of FNANB from its facilities in Columbus,  Georgia. The majority of Total
System's common stock is owned by Synovus Financial,  Inc. A minority portion of
Total System's  common stock is publicly  traded on the New York Stock Exchange.
Total  System is a  bankcard  and bank data  processing  company.  Total  System
provides a variety of data processing  services to FNANB,  including  processing
and settlement of transactions,  maintenance of individual  cardholder accounts,
processing of cardholder  statements and issuance of plastic cards. Total System
is  the  second  largest  third-party   bankcard  processor  behind  First  Data
Resources, Inc.

                                       5
<PAGE>



                  OVERVIEW OF THE ACCOUNTS AND THE RECEIVABLES

  The  trust  assets  include  all  receivables  created  from time to time in a
portfolio of consumer  revolving  credit card  accounts  originated by FNANB and
identified  in a computer  file or  microfiche  list  delivered  by FNANB to the
trustee under the master  pooling and  servicing  agreement.  FNANB  delivers an
updated  computer file or  microfiche  list to the trustee on a monthly basis to
reflect the addition or removal of identified accounts.  The accounts identified
in the most current  computer file or microfiche  list  delivered to the trustee
are  sometimes  referred  to in  this  prospectus  and the  attached  prospectus
supplement  as the Accounts  included in the trust.  You should  note,  however,
that, under the master pooling and servicing  agreement,  FNANB transfers to the
trust the  receivables  created under the Accounts but not the  Accounts.  FNANB
continues to own the Accounts included in the trust.

  As of the date of this prospectus,  the Accounts included in the trust consist
solely of accounts  established under the Circuit City private label credit card
program. The Accounts included in the trust fall into one of the following three
categories:

  o Accounts designated by FNANB on the initial closing date and included in the
    trust as of the initial closing date;

  o Accounts  automatically  included  in the trust upon their  creation,  which
    Accounts  are  sometimes  referred to in this  prospectus  and the  attached
    prospectus supplement as Automatic Additional Accounts; and

  o Accounts  designated by FNANB after the initial closing date and included in
    the trust as of the date of their designation,  which Accounts are sometimes
    referred to in this  prospectus  and the attached  prospectus  supplement as
    Designated Additional Accounts.

  Each Account must satisfy the following eligibility criteria to be included in
the trust:

  o the Account must be in existence and owned by FNANB;

  o the Account must be payable in United States dollars;

  o the related  credit card must not have been  reported lost or stolen or have
    been designated as fraudulent;

  o the  Account  must not have been  identified  in FNANB's  computer  files as
    having been  cancelled  due to the  bankruptcy,  insolvency  or death of the
    related obligor;

  o the   receivables  in  the  Account  must  not  have  been  charged  off  as
    uncollectible in accordance with the FNANB account guidelines;

  o the receivables in the Account must not have been assigned,  pledged or sold
    other than under the master pooling and servicing agreement;

  o the related  obligor must have  provided,  as his or her most recent billing
    address,  an  address  located in the United  States or its  territories  or
    possessions; and

  o the related obligor must not be FNANB or an affiliate of FNANB.

  The account  eligibility  criteria must be satisfied as of the Initial Cut-Off
Date, in the case of Accounts  designated by FNANB on the initial  closing date,
as of the  related  date  of  creation,  in the  case  of  Automatic  Additional
Accounts,  and as of the  related  Additional  Cut-Off  Date,  in  the  case  of
Designated  Additional Accounts.  See "Description of the Securities -- Addition
of Accounts" beginning on page 14 of this prospectus for a further discussion of
the  circumstances  under which  Automatic  Additional  Accounts and  Designated
Additional Accounts will be included in the trust.

                                       6
<PAGE>

  FNANB has the right to designate accounts  previously included in the trust as
Removed  Accounts  and to cause the  receivables  in the Removed  Accounts to be
retransferred  to FNANB.  See  "Description  of the  Securities  --  Removal  of
Accounts"  beginning on page 15 of this  prospectus for a further  discussion of
the circumstances under which FNANB may designate Removed Accounts.

  The  receivables  included  in the trust  fall into one of the  following  two
categories:

  o receivables  representing  amounts charged by cardholders  for  merchandise,
    repair  services,  service  contracts,  other  services or credit  insurance
    premiums, which receivables are sometimes referred to in this prospectus and
    the attached prospectus supplement as Principal Receivables; or

  o receivables representing amounts charged by cardholders for periodic finance
    charges,  late  fees,  returned  check  fees or other fees or charges, which
    receivables are  sometimes  referred  to in this prospectus and the attached
    prospectus supplement as Finance Charge Receivables;

provided, however, that, if FNANB exercises the Discount Option, an amount equal
to the product of the Discount  Percentage and the amount of receivables created
in the Accounts on or after the date the Discount Option is exercised that would
otherwise be treated as Principal  Receivables will be treated as Finance Charge
Receivables. See "Description of the Securities -- Discount Option" beginning on
page 16 of this prospectus for a further discussion of the Discount Option.

  Each receivable must satisfy the following eligibility criteria to be included
in the trust:

  o the receivable must have been created under an Eligible Account;

  o the  receivable  must have been created in  compliance  with all  applicable
    requirements  of law and pursuant to an agreement  which  complies  with all
    applicable  requirements  of law,  in either case the failure to comply with
    which would have a material adverse effect upon the securityholders;

  o all  material  consents,   licenses,  approvals  or  authorizations  of,  or
    registrations  with, any governmental  authority  required to be obtained or
    given by FNANB in  connection  with the  creation of the  receivable  or the
    execution,  delivery  and  performance  by  FNANB  of  the  related  account
    agreement  must have been duly  obtained  or given and must be in full force
    and effect as of the date of that creation;

  o the trust must have had good and  marketable  title to the receivable at the
    time of the transfer of the  receivable to the trust,  free and clear of all
    liens other than limited tax or other governmental liens permitted under the
    master pooling and servicing agreement;

  o the  receivable  must have been the subject of either a valid  transfer  and
    assignment  from  FNANB to the  trust of all of  FNANB's  right,  title  and
    interest  in the  receivable  or the  grant  of a first  priority  perfected
    security interest in the receivable and in the proceeds of the receivable to
    the  extent  set  forth in  Section  9-306 of  the Uniform  Commercial Code,
    effective until the termination of the trust;

  o the  receivable  must at all times be the legal,  valid and binding  payment
    obligation  of the  related  obligor  enforceable  against  that  obligor in
    accordance  with  its  terms,  subject  to  bankruptcy  and  equity  related
    exceptions;

  o the  receivable  must  constitute  chattel  paper,  an  account or a general
    intangible under and as defined in Article 9 of the UCC;

  o the receivable, at the time of its transfer to the trust, must not have been
    waived or modified other than in accordance with the policies and procedures
    of FNANB relating to the operation of its consumer credit card business;

                                       7
<PAGE>

  o the receivable, at the time of its transfer to the trust, must not have been
    subject to any setoff,  right of rescission,  counterclaim or other defense,
    including the defense of usury, other than bankruptcy related defenses;

  o FNANB must have  satisfied all  obligations  to be fulfilled with respect to
    the  receivable at the time of the transfer of the  receivable to the trust;
    and

  o FNANB  must  have done  nothing  to  impair  the  rights of the trust or the
    securityholders  in the  receivable  at the  time  of  the  transfer  of the
    receivable to the trust.

  FNANB must accept the  retransfer  of  receivables  included in the trust that
were  ineligible  at the time of their  transfer  to the trust and must,  to the
extent specified in the master pooling and servicing  agreement,  either replace
the retransferred  receivables with eligible receivables or pay the value of the
retransferred  receivables  to the trust.  See  "Description  of the  Securities
- -Representations and Warranties" and "-- Addition of Accounts" beginning on page
13 and page 14, respectively, of this prospectus for a further discussion of the
circumstances  under  which  FNANB  will  be  required  to  replace  or pay  for
ineligible receivables.

                            MATURITY CONSIDERATIONS

  We expect that each series will include an Accumulation  Period, in which case
collections  of Principal  Receivables  will be used to make a single  principal
payment to securityholders on a Scheduled  Distribution Date, or an Amortization
Period, in which case collections of Principal  Receivables will be used to make
a series of  principal  payments to  securityholders  commencing  on a Principal
Commencement Date. The  attached prospectus  supplement describes  the structure
and material terms of any Accumulation Period or Amortization  Period applicable
to your series or class of securities.

  If a series includes an Accumulation  Period and a single class of securities,
we expect that:

  o all or a portion of the  collections of Principal  Receivables  allocated to
    that  series  plus  any  other  amounts  specified  in  the  related  series
    supplement  will  be  deposited  on  or  before  each Distribution Date with
    respect to the Accumulation Period into a Principal Funding Account for that
    series;

  o the amount of each deposit will not exceed a specified  amount,  in the case
    of a  Controlled  Accumulation  Period,  or will  equal the  collections  of
    Principal  Receivables  allocated  to that  series  plus any  other  amounts
    specified  in  the  related  series  supplement,  in  the  case  of a  Rapid
    Accumulation Period; and

  o the amount accumulated in the Principal Funding Account will be used to make
    a single principal payment to securityholders on the Scheduled  Distribution
    Date for that series;

provided,  however,  that, if an Early Amortization Event occurs with respect to
that series or if the actual payment rate on the  receivables  is  substantially
lower than the payment  rate assumed in  structuring  the  Accumulation  Period,
securityholders  may  begin  to  receive  principal  payments  earlier  than the
Scheduled  Distribution  Date  or may  not be  paid  in  full  on the  Scheduled
Distribution Date. If your series includes an Accumulation  Period, the attached
prospectus supplement may describe circumstances under which the commencement of
that period may be postponed or that period may be suspended.

  If a series includes an Amortization  Period and a single class of securities,
we expect that:

  o all or a portion of the  collections of Principal  Receivables  allocated to
    that  series  plus  any  other  amounts  specified  in  the  related  series
    supplement  will  be  used  to  make  a  series  of  principal  payments  to
    securityholders  on  each  Distribution  Date  commencing  on the  Principal
    Commencement Date for that series; and

                                       8
<PAGE>

  o the amount of each principal  payment will not exceed a specified amount, in
    the case of a Controlled  Amortization Period, or will equal the collections
    of Principal  Receivables  allocated  to that series plus any other  amounts
    specified  in the  related  series  supplement,  in the case of a  Principal
    Amortization Period;

provided,  however,  that, if an Early Amortization Event occurs with respect to
that series or if the actual payment rate on the  receivables  is  substantially
lower than the payment  rate assumed in  structuring  the  Amortization  Period,
securityholders  may  begin  to  receive  principal  payments  earlier  than the
Principal  Commencement  Date or may not receive the full amount scheduled to be
paid on any Distribution Date.

  If a series  has more  than one class of  securities,  a  different  method of
making  principal  payments,  or a  different  Scheduled  Distribution  Date  or
Principal  Commencement Date, may be assigned to each class. See "Description of
the  Securities  --  Application  of  Collections"  beginning on page 17 of this
prospectus  for a further  discussion of the different  Accumulation  Periods or
Amortization Periods that may be used with respect to the securities.

  The principal  payment structure for a series will provide for the accelerated
accumulation   or  payment  of  principal   upon  the  occurrence  of  an  Early
Amortization  Event with respect to that series. If an Early  Amortization Event
occurs  with  respect to your  securities,  you may receive  principal  payments
earlier than expected.

  The principal  payment  structure for a series will be established  based upon
various assumptions as to the payment rate on the receivables. These assumptions
will be based upon a review of historical  payment  rates and other  information
relating to the Circuit City private  label  credit card  program.  The attached
prospectus supplement provides historical  performance  information with respect
to the receivables in the trust,  including payment rate information.  We cannot
assure you, however, that the future payment rate experience for the receivables
in the trust  will be  similar  to the  historical  payment  rates  reviewed  in
structuring  the  Accumulation  Period  or  the  Amortization  Period  for  your
securities.  The payment rate on the  receivables  is  influenced by a number of
factors, including seasonal variations in consumer spending, the availability of
competing sources of credit,  general economic conditions and the payment habits
of individual  cardholders.  If the actual  payment rate on the  receivables  is
substantially   lower  than  the  payment  rate  assumed  in   structuring   the
Accumulation  Period or the  Amortization  Period for your  securities,  you may
receive principal payments later than expected.


                                USE OF PROCEEDS

  The net  proceeds  from the sale of each series of  securities  will,  in most
cases, be paid to FNANB and used for general  corporate  purposes.  The attached
prospectus supplement may provide that all or a portion of the net sale proceeds
will be used for other  purposes,  including  the full or partial  repayment  of
other series or the funding of one or more trust accounts.

                                       9
<PAGE>

                         DESCRIPTION OF THE SECURITIES

Overview of the Securities

  The  securities  will be issued in series.  Each series of securities  will be
issued by the trust  under the master  pooling  and  servicing  agreement  and a
series  supplement  related to that  series.  A copy of the master  pooling  and
servicing  agreement and a form of the series  supplement are filed with the SEC
as exhibits to the  registration  statement of which this  prospectus is a part.
This  prospectus  describes  the  material  provisions  common to each series of
securities.  The attached prospectus supplement provides additional  information
specific to your securities.

  Each series of  securities  may include  one or more  classes,  one or more of
which may be  senior  securities  and one or more of which  may be  subordinated
securities.  The  Invested  Amount of a series  with more than one class will be
allocated  among  the  classes  of  that  series  as  described  in the  related
prospectus  supplement.  The  securities of each class  included in a series may
have different terms,  including  different  interest rates,  principal  payment
structures, maturity dates, allocation terms and access to credit enhancement.

  Each series of securities may be included in a designated  group.  Each series
of securities  included in a designated  group will be entitled to share amounts
collected in respect of the  receivables  and  allocated to other series in that
group to the extent those  amounts are not needed to make  required  deposits or
payments with respect to other series in that group,  in each case in the manner
and to the extent provided in the series supplements for those other series.

  Each series of securities  will represent an undivided  interest in the assets
of the trust. The assets of the trust not allocated to the securityholders  will
be allocated among the holder of the Exchangeable Transferor Certificate and, to
the extent  described in the series  supplement for any series,  the provider of
any credit  enhancement for that series.  FNANB currently holds the Exchangeable
Transferor Certificate.

  Each series of securities:

  o will  represent  the right to receive a varying  percentage  of the  amounts
    collected in respect of the receivables during each Due Period;

  o will be allocated a varying  percentage of the receivables,  if any, charged
    off as uncollectible during each Due Period; and

  o will be allocated a varying percentage of the downward adjustments,  if any,
    made in the amount of the receivables for non-credit reasons during each Due
    Period.

  Each series of securities:

  o will  represent the right to receive  interest at a specified rate per annum
    on each  Distribution  Date in the manner and to the extent  provided in the
    related series supplement;

  o if that series includes an Accumulation  Period, will represent the right to
    receive principal on a Scheduled  Distribution Date in the manner and to the
    extent provided in the related series supplement; and

  o if that series includes an Amortization Period, will represent the right to
    receive principal commencing on a Principal  Commencement Date in the manner
    and to the extent provided in the related series supplement.

  The series  supplement  for a series may provide that the  securities  of that
series will  initially be  represented  by securities  registered in the name of
Cede & Co., as nominee of The  Depository  Trust  Company,  and that  beneficial
interests in those  securities will be available for purchase in book-entry form
only. If the  securities  of a series are  registered in the name of Cede & Co.,
all  references  in this  prospectus  or the attached  prospectus  supplement to
actions  taken  by   securityholders   refer  to  actions  taken  by  DTC,  upon
instructions from its participants, and all references in this prospectus or the
attached prospectus supplement to distributions, notices, reports and statements
to securityholders  refer to distributions,  notices,  reports and statements to
DTC or Cede & Co., as the registered

                                       10
<PAGE>

holder of the securities,  as the case may be, for  distribution to the Security
Owners in accordance with DTC procedures.  See "Registration and Transfer of the
Securities"  beginning on page 29 of this prospectus for a further discussion of
the book-entry  registration  system and the limited  circumstances  under which
Definitive Securities will be issued.

  The series  supplement for a series may specify that  application will be made
to list the securities of that series,  or all or a portion of any class of that
series, on the Luxembourg Stock Exchange or any other specified exchange.

Interest Payments

  Each  series  or  class  of  securities  will  accrue  interest  from the date
specified in the related series  supplement on the outstanding  principal amount
of that series or class at the interest rate  specified for that series or class
in that series  supplement.  Each  interest rate may be a fixed rate, a floating
rate or any other  type of rate  specified  in the  related  series  supplement.
Interest will be paid to  securityholders on the Distribution Dates specified in
the related series supplement.

  Interest payments for any series or class of securities will be funded on each
Distribution Date from collections of Finance Charge Receivables received during
the  preceding  Due Period and  allocated to that series or class plus any other
sources specified in the related series  supplement.  If the Distribution  Dates
for a series or class occur less  frequently than monthly,  an Interest  Funding
Account may be established to accumulate the required  interest  payment amount.
If a series  includes  more than one  class of  securities,  each  class in that
series may have a separate Interest Funding Account.

  Your  securities  will  pay  interest  on the  Distribution  Dates  and at the
interest  rate  specified  in  the  attached  prospectus  supplement.   If  your
securities bear interest at a floating rate, the attached prospectus  supplement
describes the initial  interest rate and the method for  calculating  subsequent
interest rates.

Principal Payments

  Each  series of  securities  will  include a  Revolving  Period  during  which
principal will not be  accumulated  for or paid to the  securityholders  of that
series. The Revolving Period for a series will begin on the related closing date
and will end on the earlier of the close of business  on the day  preceding  the
commencement  of the  Accumulation  Period  for  that  series  and the  close of
business on the day preceding the  commencement of the  Amortization  Period for
that series.  All  collections  of Principal  Receivables  allocated to a series
during the Revolving Period for that series will, to the extent specified in the
related series  supplement,  be applied as reallocated  collections of Principal
Receivables,  shared with other series,  deposited in the Excess Funding Account
or paid to the holder of the Exchangeable Transferor Certificate.

  At the end of the Revolving Period for a series,  one or more of the following
types of  principal  accumulation  periods or  principal  payment  periods  will
commence:

  o  a  Controlled  Accumulation  Period;

  o  a  Rapid  Accumulation  Period;

  o  a  Controlled Amortization Period;

  o  a  Principal Amortization Period; or

  o  an Early Amortization Period.

  The Controlled  Accumulation  Period,  Rapid Accumulation  Period,  Controlled
Amortization  Period or Principal  Amortization  Period,  as  applicable,  for a
series will begin on the date specified in or determined in the manner specified
in the related series  supplement.  The Early  Amortization  Period for a series
will begin upon the  occurrence of an Early  Amortization  Event with respect to
that series.

                                       11
<PAGE>

  During the Controlled  Accumulation  Period or Rapid Accumulation Period for a
series,  collections of Principal  Receivables  allocated to that series and any
other amounts  specified in the related series  supplement  will  be  used on or
before each  Distribution Date to make deposits into a Principal Funding Account
for that series. At the end of the Accumulation Period, the amount on deposit in
the Principal Funding Account will be used to make a single principal payment to
the  securityholders  of that series. The series supplement for each series that
includes an Accumulation Period will specify the Scheduled Distribution Date for
that series and the frequency and amount of the scheduled  deposits.  The series
supplement for each series that includes an Accumulation Period may also specify
circumstances   under  which  FNANB  may  postpone  the   commencement   of  the
Accumulation Period or eliminate the Accumulation Period.

  The funds held in any Principal Funding Account for a series may be subject to
a guaranteed rate or investment agreement or other arrangement  specified in the
related  series  supplement  intended to assure a minimum  rate of return on the
investment  of those  funds.  A series or class that  includes  an  Accumulation
Period may be subject  to a  principal  guaranty  or other  similar  arrangement
specified in the related series  supplement to enhance the  likelihood  that the
principal  amount of that series or class will be paid in full at the end of the
Accumulation Period.

  During the Controlled Amortization Period or Principal Amortization Period for
a series,  collections of Principal Receivables allocated to that series and any
other amounts  specified in the related series  supplement  will be used on each
Distribution  Date to make  principal  payments to the  securityholders  of that
series.  The series  supplement  for each  series  that  includes  a  Controlled
Amortization  Period  or  a  Principal  Amortization  Period  will  specify  the
Principal  Commencement Date for that series and the frequency and amount of the
scheduled principal payments.

  During the Early  Amortization  Period for a series,  collections of Principal
Receivables  allocated  to that series and any other  amounts  specified  in the
related series supplement will be used each month to make principal  payments to
the  securityholders  of that series. The series supplement for each series will
specify  the  Early   Amortization   Events  applicable  to  that  series.   See
"Description of the Securities -- Early  Amortization  Events" beginning on page
21 of this prospectus for a further discussion of the Early Amortization  Events
applicable to all series.

  If your class of securities is subordinated to one or more senior classes, you
will receive  principal  payments only after the more senior classes are paid in
full. You may receive  principal  payments  earlier or later than expected.  See
"Maturity  Considerations"  beginning on page 8 of this prospectus for a further
discussion of the  circumstances  under which principal payments could  be  made
earlier or later than expected.

Identification of the Receivables

  FNANB has  indicated in its records,  including its computer  files,  that the
receivables have been  transferred  from FNANB to the trust. In addition,  FNANB
has  provided to the trustee a computer  file or a  microfiche  list showing the
Account number and the amount of receivables relating to each Account. FNANB, as
initial  servicer,  will  retain and will not  deliver to the  trustee any other
records or agreements  relating to the Accounts or the receivables.  The records
and  agreements  relating  to  the  Accounts  or  the  receivables  will  not be
segregated  from those  relating to other  credit card  accounts or  receivables
owned or  serviced  by FNANB  and will not be  stamped  or  otherwise  marked to
reflect the  transfer of the  receivables  to the trust.  The trustee  will have
reasonable  access to these records and agreements as required by applicable law
or to enforce the rights of the  securityholders.  FNANB has filed UCC financing
statements in accordance with Georgia state law to perfect the trust's  interest
in the receivables. See "Material Legal Aspects of the Receivables" beginning on
page 39 of this prospectus for a discussion of the limited  circumstances  under
which a creditor of FNANB could acquire an interest in the receivables.

Issuing New Series

  FNANB may tender the Exchangeable Transferor Certificate,  or the Exchangeable
Transferor  Certificate and the securities of one or more series, to the trustee
in exchange for one or more newly  issued  series of  securities  and a reissued
Exchangeable Transferor  Certificate.  FNANB will specify the principal terms of
each new  series in the

                                       12
<PAGE>

related series supplement.  The master pooling and servicing  agreement does not
limit the number of exchanges that FNANB may perform.

  FNANB must  notify the  trustee at least  three days in advance of the date on
which it  proposes to issue a new series of  securities.  FNANB must also notify
the trustee of the designation of the new series, the initial Invested Amount of
the new series and, if  applicable,  the initial  amount to be  deposited in the
Pre-Funding  Account  for the new  series or the method  for  calculating  these
amounts and the interest  rates  applicable  to the new series or the method for
allocating  interest  payments or other cash flows to the new series, if any. On
the date of the  issuance of a new series of  securities,  FNANB must deliver to
the trustee the following:

  o a series supplement in form  satisfactory to the trustee signed by FNANB and
    specifying  the  terms of the new  series;

  o the  credit  enhancement, if  any,  applicable  to  the new series  and  the
    related credit enhancement agreement;

  o an opinion of counsel to the effect that securities of the new series, other
    than any class  required  to be  retained  by FNANB,  will be  characterized
    either as indebtedness  or an interest in a partnership  that is not taxable
    as a corporation under existing law for federal income tax purposes and that
    the  issuance of the new series will not have a material  adverse  effect on
    the federal income tax  characterization  of any outstanding series that has
    been the subject of a previous opinion of tax counsel or result in the trust
    being  taxable  as an  association  for  federal  or  applicable  state  tax
    purposes;

  0 written  confirmation  from each rating  agency that the issuance of the new
    series will not result in a reduction or withdrawal  of the rating  assigned
    by that rating agency to any outstanding series; and

  o the existing  Exchangeable  Transferor  Certificate and, if applicable,  the
    securities of the series to be exchanged.

  Upon  satisfaction of these  conditions,  the trustee will cancel the existing
Exchangeable  Transferor Certificate and the securities of the exchanged series,
if  applicable,  and issue the new series of securities  and a new  Exchangeable
Transferor  Certificate.  FNANB, the servicer, the trustee and the trust are not
required  to  obtain,   and  do  not  intend  to  obtain,  the  consent  of  any
securityholder to the issuance of a new series of securities.  The issuance of a
new series of  securities  could affect the timing or amount of payments on your
securities.

Representations and Warranties

  FNANB represents and warrants to the trustee, on behalf of the trust, that:

  o each receivable is an Eligible Receivable as of the initial cut-off date, in
    the case of receivables in the initial Accounts,  as of the related creation
    date, in the case of receivables in the Automatic Additional  Accounts,  and
    as of the related Additional Cut-Off Date, in the case of receivables in the
    Designated Additional Accounts;

  o each computer file or microfiche list of the Accounts  delivered by FNANB to
    the trustee under the master pooling and servicing  agreement is an accurate
    and  complete  listing of the  Accounts in all  material  respects as of the
    initial cut-off date, in the case of the initial Accounts, as of the related
    creation date, in the case of the Automatic Additional  Accounts,  and as of
    the  related  Additional  Cut-Off  Date,  in  the  case  of  the  Designated
    Additional Accounts; and

  o no selection  procedure  believed by FNANB to be adverse to the interests of
    the securityholders was used in selecting the Accounts.

  If any of these representations and warranties is found to have been incorrect
when made and, as a result,  any receivable is charged off or the trust's rights
in that  receivable  or its  proceeds  are  materially  impaired and that breach
continues  unremedied for 60 days, or for such longer period as may be agreed to
by the trustee not to exceed an  additional  90 days,  after FNANB  discovers or
receives  notice  of that  breach,  then  FNANB  will  be  obligated  to

                                       13
<PAGE>

accept  retransfer of the principal  amount of that  receivable by directing the
servicer to deduct the principal  amount of that  receivable  from the aggregate
amount of Principal  Receivables in the trust. If this deduction would cause the
Transferor  Amount to be reduced below zero,  FNANB will deposit into the Excess
Funding  Account an amount  equal to the amount by which the  Transferor  Amount
would have been reduced below zero. This deduction or deposit will be treated as
a repayment in full of the related  receivable and will be allocated in the same
manner as payments received from cardholders under the Accounts. FNANB will also
be obligated to accept  retransfer  of  receivables  that are subject to various
types of liens immediately upon the discovery of those liens. FNANB's obligation
to  accept  retransfer  of a  receivable  is the only  remedy  available  to the
securityholders  with  respect to any  breach of a  representation  or  warranty
concerning the eligibility of that receivable.

  FNANB  represents and warrants to the trustee,  on behalf of the trust,  as of
each closing date with respect to each series, that:

  o FNANB is duly  organized  and  validly  existing  and has the  authority  to
    execute,  deliver and perform its  obligations  under the master pooling and
    servicing  agreement  and the  related  series  supplement  and to issue the
    securities of that series;

  o the master pooling and servicing agreement and the related series supplement
    constitute legal, valid, binding and enforceable obligations of FNANB; and

  o the trust owns or has a first priority  perfected  security  interest in the
    receivables  subject  only  to  limited  tax  or  other  governmental  liens
    permitted under the master pooling and servicing agreement.

  If any of these representations and warranties is found to have been incorrect
when made or if a material  amount of receivables  are not Eligible  Receivables
and,  in  either  case,  that  event  has  a  material  adverse  effect  on  the
securityholders and continues  unremedied for 60 days, or for such longer period
as may be agreed to by the trustee not to exceed an  additional  90 days,  after
FNANB  receives  notice  of that  event,  then the  trustee  or the  holders  of
securities  representing  more than 50% of the aggregate  Invested Amount of all
outstanding  series  may  direct  FNANB  to  accept  retransfer  of  all  of the
receivables  in the trust on a Distribution  Date  specified by FNANB  occurring
within the applicable cure period by depositing  into the Collection  Account an
amount equal to the aggregate Invested Amount of all outstanding series plus all
accrued but unpaid  interest on the securities of all outstanding  series.  This
deposit will be treated as a prepayment in full of the  receivables  and will be
allocated in the same manner as payments  received  from  cardholders  under the
Accounts.  FNANB's  obligation to accept retransfer of all of the receivables in
the trust is the only remedy  available to the  securityholders  with respect to
any breach of these representations or warranties.

  The attached prospectus supplement may specify additional  representations and
warranties  made by FNANB with  respect to your  securities.  The trustee is not
required to make any initial or periodic  examination of the  receivables or any
records  relating to the  receivables.  The  servicer,  however,  is required to
deliver to the trustee  once each year an opinion of counsel as to the  validity
of the security interest of the trust in the receivables.

Addition of Accounts

  Automatic Additional Accounts

  All Eligible  Accounts will be  automatically  included as Accounts upon their
creation and the receivables in those Accounts will be automatically transferred
to the trust; provided,  however, that each Automatic Additional Account must be
of a  type  previously  included  in the  trust  and  the  number  of  Automatic
Additional  Accounts  that may be added during any Due Period is limited.  FNANB
can discontinue the Automatic Additional Account feature at any time and for any
reason.  The  Automatic  Additional  Account  feature  allows  FNANB to transfer
additional   receivables  to  the  trust  more   efficiently  than  through  the
designation of Designated Additional Accounts.

  The  securityholders  will not incur any costs in connection with the addition
of  Automatic  Additional  Accounts.  We cannot  assure you,  however,  that the
Automatic  Additional Accounts will be of the same credit quality as the initial
Accounts.

                                       14
<PAGE>

  Designated Additional Accounts

  FNANB  has the right to  designate,  from  time to time,  additional  Eligible
Accounts to be included as Accounts. In addition, FNANB is required to designate
additional Eligible Accounts to be included as Accounts if, as of the end of any
Due Period, the Transferor Amount is less than the Minimum Transferor Amount and
FNANB fails to eliminate that  deficiency by  repurchasing  securities of one or
more outstanding series or the aggregate amount of Principal  Receivables in the
trust is less than the Minimum Aggregate Principal Receivables.

  FNANB will  transfer  the  receivables  in the new  Accounts to the trust upon
satisfaction of various conditions, including the following:

  o each new Account must be an Eligible  Account at the time of its selection;

  o each new  Account  must be selected  in a manner  that FNANB  believes  will
    not materially  adversely  affect  the  securityholders  or any  provider of
    credit enhancement; and

  o FNANB  must  deliver  prior  written  notice of the  designation  of the new
    Accounts  to each  rating  agency,  the  trustee  and the  servicer  and, if
    required, must receive written confirmation from each rating agency that the
    designation of the new Accounts will not result in a reduction or withdrawal
    of the rating assigned by that rating agency to any outstanding series.

  The  Designated   Additional   Account  feature  requires  FNANB  to  transfer
additional  receivables  to the trust if there would  otherwise be  insufficient
receivables to support all outstanding  series.  If FNANB fails to designate new
Eligible  Accounts  within  10 days  after  it is  required  to do so,  an Early
Amortization Event will occur with respect to the related series.

  The  securityholders  will not incur any costs in connection with the addition
of  Designated  Additional  Accounts.  We cannot assure you,  however,  that the
Designated Additional Accounts will be of the same credit quality as the initial
Accounts.

Removal of Accounts

  FNANB has the right to designate,  from time to time, Accounts the receivables
in  which  will be  removed  from the  trust.  The  trust  will  retransfer  the
receivables  in the  Removed  Accounts  to FNANB  upon  satisfaction  of various
conditions, including the following:

  o FNANB must  deliver to the trustee a  reassignment  document to be signed by
    the trustee and a computer  file or  microfiche  list  containing a true and
    complete list of the Removed Accounts;

  o FNANB must represent and warrant that the Removed Accounts were not selected
    through a procedure  believed to be  materially  adverse to the interests of
    the securityholders or any provider of credit enhancement;

  o the retransfer of the  receivables in the Removed  Accounts must not, in the
    reasonable belief of FNANB,  cause an Early  Amortization  Event or an event
    which,  with  notice  or lapse of time or both,  would  constitute  an Early
    Amortization Event to occur;

  o the retransfer of the receivables in the Removed Accounts must not cause the
    Transferor Amount to be less than the Minimum Transferor Amount; and

  o FNANB must deliver prior written  notice of the  designation  of the Removed
    Accounts to each rating agency and must receive  written  confirmation  from
    each rating  agency that the  retransfer of the  receivables  in the Removed
    Accounts will not result in a reduction or withdrawal of the rating assigned
    by that rating agency to any outstanding series.

                                       15
<PAGE>

Discount Option

  FNANB has the right to cause a  specified  percentage  of  receivables  in the
trust that would otherwise be treated as Principal  Receivables to be treated as
Finance Charge Receivables,  a right which is referred to in this prospectus and
the  attached  prospectus  supplement  as the  Discount  Option.  FNANB may only
exercise  or  discontinue  the  Discount  Option  upon  satisfaction  of various
conditions,  including  receipt of written  confirmation from each rating agency
that the  proposed  action will not result in a reduction or  withdrawal  of the
rating assigned by that rating agency to any outstanding  series.  FNANB may use
the Discount  Option to reduce the likelihood that an Early  Amortization  Event
would occur as a result of a decrease in the yield on the  receivables.  The use
of the Discount  Option will increase the likelihood that FNANB will be required
to add Principal Receivables to the trust.

Collection Account

  The trustee has  established  and will maintain with an Eligible  Institution,
for the benefit of the securityholders of all series, a segregated trust account
designated  as the  Collection  Account.  The  servicer may direct that funds on
deposit in the Collection Account be invested in Eligible  Investments.  On each
Distribution  Date,  all net  investment  earnings  on funds on  deposit  in the
Collection Account will be withdrawn from the Collection Account and paid to the
holder  of  the  Exchangeable  Transferor  Certificate.  The  servicer  has  the
revocable power to make withdrawals and payments from the Collection Account and
to instruct the trustee to make  withdrawals  and payments  from the  Collection
Account,  in each case in  accordance  with the  master  pooling  and  servicing
agreement and any series supplement.

  The servicer will deposit amounts collected in respect of the receivables that
are allocated to a series into the  Collection  Account no later than the second
business day  following  the date those  collections  are  processed;  provided,
however,  that the servicer will not be required to deposit collections into the
Collection Account until the business day before each Distribution Date if:

  o FNANB or an affiliate of FNANB is the servicer;

  o no Servicer Default has occurred and is continuing; and

  o the servicer  maintains  short-term  credit  ratings  required by the rating
    agencies or obtains  written  confirmation  from each rating agency that the
    monthly deposit of collections  will not result in a reduction or withdrawal
    of the rating assigned by that rating agency to any outstanding series.

  If amounts  collected in respect of the  receivables  are  deposited  into the
Collection  Account on a monthly basis,  the servicer may use those  collections
for its own purposes  until the deposit  date,  the servicer  need not segregate
those  collections from its other assets until the deposit date and the servicer
may invest those collections in investments that mature on or before the deposit
date and may retain for its own  account  any net  investment  earnings on those
collections.  We cannot assure you that collections held by the servicer will be
available to the securityholders if the servicer becomes insolvent or a receiver
or conservator is appointed for the servicer.

  The servicer will remit amounts  collected in respect of the receivables  that
are  allocated  to the  Transferor  Interest  to the holder of the  Exchangeable
Transferor Certificate on each business day.

Funding Period

  The series  supplement  for a series may provide for a Funding  Period  during
which  the  aggregate  amount of  Principal  Receivables  in the trust  that are
allocated to that series may be less than the aggregate  principal amount of the
securities of that series. If a series includes a Funding Period,  the amount of
that  deficiency  will be  deposited  into a  Pre-Funding  Account  pending  the
transfer of additional receivables to the trust or the reduction of the Invested
Amount of one or more other series.  During the Funding Period, funds on deposit
in the Pre-Funding  Account will be withdrawn and paid to FNANB to the extent of
any increase in the aggregate  amount of Principal  Receivables in the trust. On
each Distribution Date during the Funding Period, all net investment earnings on
funds  on  deposit  in the  Pre-Funding  Account  will  be  withdrawn  from  the
PreFunding Account and deposited into the Collection

                                       16
<PAGE>

Account and will be used to pay interest on the securities of the related series
in the manner  specified in the related series supplement.

  The series supplement for a series that includes a Funding Period will specify
the initial  Invested  Amount of that series,  the initial  aggregate  principal
amount of the securities of that series,  the date by which the Invested  Amount
of that series is expected to equal the initial  aggregate  principal  amount of
the  securities  of that series and the date on which that  Funding  Period will
end. If the Funding  Period for a series does not end by the date  specified  in
the related series supplement,  any amount remaining in the Pre-Funding  Account
on that date and any other amounts  specified in the related  series  supplement
will be paid to securityholders.

Allocation of Collections

  On each  Determination  Date, the servicer will allocate all amounts collected
in  respect  of the  receivables  during the  preceding  Due  Period  among each
outstanding  series,  or, if a series has multiple classes,  among each class of
that series,  the Transferor  Interest and, to the extent provided in the series
supplement for any outstanding  series,  any provider of credit  enhancement for
that series.  The servicer will allocate  these amounts based on the  applicable
Invested  Percentage  of each series or the  Transferor  Percentage.  The series
supplement  for each  series  will  specify  how the  Invested  Percentages  are
calculated  for that  series  and,  if that  series has  multiple  classes,  how
allocations  will be made among those  classes.  The Invested  Percentage  for a
series may be based on an amount other than the Invested Amount of that series.

Application of Collections

  On each  Distribution  Date,  the servicer  will apply or cause the trustee to
apply all amounts  collected in respect of the receivables  during the preceding
Due Period as follows:

  o  Finance Charge Receivables  During All Periods.  All collections of Finance
     Charge  Receivables  allocated  to a series will be applied as specified in
     the related series supplement;

  o  Principal  Receivables  During the Revolving  Period.  All  collections  of
     Principal  Receivables  allocated  to a series  will be shared  with  other
     series,  deposited into the Excess Funding Account or paid to the holder of
     the Exchangeable Transferor  Certificate,  in each case as specified in the
     related series supplement;

  o  Principal  Receivables  During  the  Controlled  Accumulation  Period.  All
     collections  of  Principal  Receivables  allocated  to a  series,  up  to a
     specified amount,  will be deposited into the Principal Funding Account for
     that  series as  specified  in the  related  series  supplement;  provided,
     however,  that if the available  amount  exceeds the amount to be deposited
     into the Principal  Funding Account,  that excess will be shared with other
     series,  deposited into the Excess Funding Account or paid to the holder of
     the Exchangeable Transferor  Certificate,  in each case as specified in the
     related series supplement;

  o  Principal Receivables During the Rapid Accumulation Period. All collections
     of Principal  Receivables  allocated to a series will be deposited into the
     Principal  Funding  Account  for that  series as  specified  in the related
     series supplement;  provided, however, that if the available amount exceeds
     the amount  remaining to be accumulated  with respect to that series,  that
     excess will be shared with other series,  deposited into the Excess Funding
     Account or paid to the holder of the Exchangeable  Transferor  Certificate,
     in each case as specified in the related series supplement;

  o  Principal  Receivables  During  the  Controlled  Amortization  Period.  All
     collections  of  Principal  Receivables  allocated  to a  series,  up  to a
     specified  amount,  will be paid to the  securityholders  of that series as
     specified in the related series supplement;  provided, however, that if the
     available  amount  exceeds the amount to be paid to  securityholders,  that
     excess will be shared with other series,  deposited into the Excess Funding
     Account or paid to the holder of the Exchangeable  Transferor  Certificate,
     in each case as specified in the related series supplement; and

  o  Principal Receivables During the Principal Amortization Period or the Early
     Amortization Period. All collections of Principal  Receivables allocated to
     a series will be paid to the securityholders of that series as

                                       17
<PAGE>

     specified in the related series supplement;  provided, however, that if the
     available  amount  exceeds the amount  remaining to be paid with respect to
     that series,  that excess will be shared with other series,  deposited into
     the  Excess  Funding  Account  or paid to the  holder  of the  Exchangeable
     Transferor  Certificate,  in each case as specified  in the related  series
     supplement.

  If a series of securities  includes more than one class, the amounts collected
in respect of the  receivables  and  allocated to that series will be applied to
each class in the manner and order of priority  specified in the related  series
supplement.

Shared Excess Finance Charge Collections

  If a series is included in a group,  collections of Finance Charge Receivables
allocated  to that  series in excess of the amount  needed to make all  required
deposits or payments with respect to that series may be shared with other series
in that group. If only one series in a group requires additional  collections of
Finance  Charge  Receivables,  that series will have access to all of the excess
collections  available  to the series in that group.  If two or more series in a
group require additional  collections of Finance Charge Receivables,  the excess
collections  available to the series in that group will be allocated among those
series pro rata based on the amount required by each series.  In all cases,  any
excess  collections  of Finance  Charge  Receivables  remaining  after  covering
amounts  required  by other  series in a group will be paid to the holder of the
Exchangeable Transferor Certificate.

  The sharing of excess  collections  of Finance Charge  Receivables  may enable
FNANB  to avoid  the  occurrence  of an  Early  Amortization  Event  that  would
otherwise  occur as a result of a shortfall  in  collections  of Finance  Charge
Receivables allocated to one or more series. We cannot assure you, however, that
excess  collections  will exist or be allocated to any particular  series on any
Distribution Date.

Shared Principal Collections

  If a series is  included  in a group,  collections  of  Principal  Receivables
allocated  to that  series in excess of the amount  needed to make all  required
deposits or payments with respect to that series may be shared with other series
in that group. If only one series in a group requires additional  collections of
Principal  Receivables,  that  series  will  have  access  to all of the  excess
collections  available  to the series in that group.  If two or more series in a
group  require  additional  collections  of  Principal  Receivables,  the excess
collections  available to the series in that group will be allocated among those
series pro rata based on the amount required by each series.  In all cases,  any
excess  collections of Principal  Receivables  remaining after covering  amounts
required by other  series in a group will be deposited  into the Excess  Funding
Account or paid to the holder of the  Exchangeable  Transferor  Certificate,  in
each case as provided in the related series supplement.

  The sharing of excess collections of Principal Receivables may enable FNANB to
avoid the occurrence of an Early  Amortization  Event that would otherwise occur
as a result of a shortfall in collections of Principal  Receivables allocated to
one or more series. We cannot assure you, however,  that excess collections will
exist or be allocated to any particular series on any Distribution Date.

Excess Funding Account

  The trustee has  established  and will maintain with an Eligible  Institution,
for the benefit of the securityholders of all series, a segregated trust account
designated as the Excess Funding Account.  The servicer may direct that funds on
deposit in the Excess Funding  Account be invested in Eligible  Investments.  On
each Distribution  Date, all net investment  earnings on funds on deposit in the
Excess  Funding  Account  will be  withdrawn  from the Excess  Funding  Account,
deposited  into the  Collection  Account and applied as  collections  of Finance
Charge Receivables.

  If, on any  business  day,  the  Transferor  Amount  is less than the  Minimum
Transferor Amount, the servicer will deposit into the Excess Funding Account any
collections of Principal  Receivables that otherwise would be distributed to the
holder of the Exchangeable Transferor Certificate.

  If, on any business day, the Transferor Amount exceeds the Minimum  Transferor
Amount,  the  servicer  will  instruct  the trustee to withdraw  from the Excess
Funding Account and pay to the holder of the Exchangeable

                                       18
<PAGE>

Transferor  Certificate  an amount equal to that excess or, if less,  the amount
then on deposit in the Excess Funding Account;  provided,  however,  that if the
Accumulation  Period or the Amortization  Period commences for a series included
in a group, the amount that would otherwise be withdrawn from the Excess Funding
Account and paid to the holder of the Exchangeable  Transferor  Certificate will
instead be  withdrawn  from the Excess  Funding  Account  and shared  with other
series to the extent specified in the related series supplement.

Companion Series

  The series  supplement  for a series may  provide for that series to be paired
with one or more Companion Series. A Companion Series may be used to finance the
increase in the  Transferor  Amount that would  otherwise  occur as principal is
deposited  into a Principal  Funding  Account for another  series or paid to the
securityholders  of another series. As principal is allocated to the series with
which the  Companion  Series is paired,  the  Invested  Amount of the  Companion
Series will increase and either:

  o an equal  amount  of funds  on  deposit  in a  Pre-Funding  Account  for the
    Companion Series will be released to FNANB; or

  o an interest  in a variable  funding  series  that is equal to the  principal
    allocated  to the series with which the  Companion  Series is paired will be
    sold and the proceeds will be distributed to FNANB.

  If a Companion  Series  includes a Pre-Funding  Account,  that account will be
funded  on the  related  closing  date  with the  proceeds  from the sale of the
Companion  Series.  Any Pre-Funding  Account will be held for the benefit of the
Companion Series and not for the benefit of any other series.

  We cannot  assure you that the terms of a  Companion  Series  will not have an
adverse impact on the timing or amount of payments  allocated to the series with
which the Companion Series is paired. If an Early Amortization Event occurs with
respect  to a  Companion  Series  while the  series  with  which it is paired is
outstanding,  the percentage of  receivables  allocated to the series with which
the Companion Series is paired may be reduced if the series supplement  relating
to the Companion  Series  requires  that the  Companion  Series also receive its
share  of  collections  of  Principal  Receivables.  In  addition,  if an  Early
Amortization  Event  occurs  with  respect to the series  with which a Companion
Series is paired,  the  percentage  of  receivables  allocated to the  Companion
Series may be reduced until the series with which the Companion Series is paired
is paid in full.

  A  Companion  Series may be issued  privately  or sold  publicly.  A Companion
Series sold publicly will be registered under the registration statement we have
filed with the SEC  relating  to the  securities.  The series  supplement  for a
Companion  Series  and the  series  supplement  for  each  series  with  which a
Companion Series is paired will specify the relationship between those series.

Allocation of Default Amount

  On each Determination Date, the servicer will calculate the Default Amount for
the preceding Due Period. The Default Amount for any Due Period  represents,  in
general,   the  aggregate  amount  of  Principal   Receivables   charged-off  as
uncollectible  during that Due Period minus the  aggregate  amount of recoveries
received by the  servicer  during that Due Period  with  respect to  charged-off
receivables.  A receivable  will be  considered  charged off for purposes of the
master pooling and servicing  agreement on the earliest of the date on which the
related  Account  is  charged  off  under  the  customary  and  usual  servicing
procedures of the servicer,  the last day of the month in which that  receivable
becomes 180 days delinquent on a contractual  basis and 30 days after receipt of
notice by the servicer that the related obligor has died or declared bankruptcy.

  On each Determination  Date, the servicer will allocate the Default Amount for
the  preceding  Due Period among each  outstanding  series,  or, if a series has
multiple classes,  among each class of that series, the Transferor Interest and,
to the extent provided in the series supplement for any outstanding  series, any
provider of credit  enhancement for that series.  The servicer will allocate the
Default  Amount based on the applicable  Invested  Percentage of each series and
the  Transferor  Percentage.  If a  series  includes  one  or  more  classes  of
subordinated securities, the related series supplement may provide that all or a
portion of any collections  otherwise  allocable to the subordinated  securities
are to be  allocated  to the  senior  securities  to cover  any  Default  Amount
allocated to the senior securities.

                                       19
<PAGE>

Calculation of Series Adjustment Amount

  On each Determination Date, the servicer will calculate the Dilution Amount as
of the last day of the preceding Due Period.  The Dilution Amount as of the last
day of any Due Period  represents,  in general,  the amount of any deficiency in
trust assets as of that last day  attributable to downward  adjustments  made in
the amount of Principal  Receivables in the trust for non-credit reasons.  FNANB
may adjust  downward the amount of a Principal  Receivable  because of a rebate,
refund or billing error, because goods or services were refused, returned or not
received by a cardholder or because of a fraudulent or  counterfeit  charge.  If
FNANB  adjusts  downward the amount of a Principal  Receivable  for any of these
reasons,  or if FNANB  makes any other  downward  adjustment  in the amount of a
Principal  Receivable  without  collecting  the  amount  of that  adjustment  or
charging off that amount as  uncollectible,  the  aggregate  amount of Principal
Receivables in the trust will be reduced by the amount of the adjustment.

  If the  Dilution  Amount as of the last day of any Due Period is greater  than
zero,  the servicer will  allocate a portion of that amount to each  outstanding
series based on a percentage,  the numerator of which is the sum of the Invested
Amount of that series plus the Series Minimum  Transferor Amount for that series
and the denominator of which is the sum of the aggregate  Invested Amount of all
outstanding  series plus the Minimum  Transferor  Amount. If the Dilution Amount
allocated to any series  exceeds the Series Minimum  Transferor  Amount for that
series,  FNANB will be required  to deposit an amount  equal to that excess into
the Excess Funding Account.  If FNANB fails to make this deposit with respect to
one or more series:

  o the  servicer  will  allocate  a portion  of any  amount  deposited  to each
    outstanding  series  based on a  percentage,  the  numerator of which is the
    amount  required  to be  deposited  with  respect  to  that  series  and the
    denominator of which is the amount  required to be deposited with respect to
    all outstanding series; and

  o the servicer will calculate for each series the amount, if any, by which the
    Dilution  Amount  allocated  to that  series  exceeds  the sum of the Series
    Minimum Transferor Amount for that series plus any amount deposited into the
    Excess  Funding  Account with respect to that Dilution  Amount that has been
    allocated to that series,  which excess is referred to in this prospectus as
    the Series Adjustment Amount for that series.

  On each  Determination  Date, the servicer will allocate the Series Adjustment
Amount  calculated as of the last day of the preceding Due Period for any series
that has  multiple  classes  among each class of that series as specified in the
related  series  supplement.  If a  series  includes  one  or  more  classes  of
subordinated securities, the related series supplement may provide that all or a
portion of any collections  otherwise  allocable to the subordinated  securities
are to be  allocated  to the senior  securities  to cover any Series  Adjustment
Amount allocated to the senior securities.

Investor Charge-Offs

  On each Distribution  Date, the servicer will apply all collections of Finance
Charge  Receivables  allocated to each series and any other amounts specified in
the related series supplement to pay or cover various amounts, including, to the
extent specified in that series supplement:

  o the interest payable on that series on that Distribution Date;

  o the  servicing  fee payable to a  successor  servicer  with  respect to that
    series;

  o the Default Amount  allocated  to that series for the  preceding Due Period;

  o the Series  Adjustment  Amount calculated for that series as of the last day
    of the preceding Due Period; and

  o any other required amounts.

  If the  available  funds for any series are  insufficient  to pay or cover the
required  amounts for that series,  the  Invested  Amount of that series will be
reduced  in the  manner  and to  the  extent  specified  in the  related  series
supplement.  The  amount  of this  reduction  on any  Distribution  Date will be
limited to the Default  Amount  allocated  to that series for that  Distribution
Date plus the Series Adjustment Amount calculated for that series as of the last

                                       20
<PAGE>

day of the  preceding  Due  Period.  The  Invested  Amount  of a  series  may be
increased  through  reimbursement  of  Investor  Charge-Offs  on any  subsequent
Distribution Date.

  If a series  includes  one or more  classes of  subordinated  securities,  the
related series  supplement may provide that all or a portion of any  collections
otherwise  allocable to the  subordinated  securities are to be allocated to the
senior  securities  to cover any Investor  Charge-Offs  that would  otherwise be
applied to the senior securities.

Defeasance

  FNANB may  terminate  its  obligations  with respect to a series by depositing
with the trustee  funds  adequate to make all remaining  scheduled  interest and
principal payments on that series.  FNANB may defease an outstanding series upon
satisfaction of various conditions, including the following:

  o FNANB must deliver to the trustee an opinion of counsel that the  defeasance
    will not be treated for federal income tax purposes as a sale or exchange by
    the holders of the defeased series;

  o FNANB must receive  written  confirmation  from each rating  agency that the
    defeasance  will not  result in a  reduction  or  withdrawal  of the  rating
    assigned by that rating agent to any outstanding series;

  o FNANB must deliver to the trustee an opinion of counsel that the  defeasance
    will not require the trust to register as an  investment  company  under the
    Investment Company Act of 1940, as amended; and

  o FNANB must deliver to the trustee an officer's certificate  confirming that,
    in the reasonable  opinion of FNANB,  the defeasance will not cause an Early
    Amortization Event to occur with respect to any outstanding series.

  If FNANB  terminates its obligations  with respect to a defeased  series,  the
securityholders may lose the benefit of any credit enhancement for that series.

Optional Repurchase

  FNANB  has the  option  to  repurchase  the  securities  of any  series on any
Distribution  Date  after the  Invested  Amount of that  series is reduced to an
amount equal to or less than 5% of the initial  outstanding  principal amount of
the  securities  of that  series or any other  amount  specified  in the related
series  supplement.  The repurchase price for any series will equal the Invested
Amount of that series plus all accrued but unpaid  interest on the securities of
that series and any other amounts  specified in the related series supplement or
any other repurchase price specified in the related series supplement.

Series Termination

  The  securities  of each series will be retired on the earliest of the date on
which the Invested  Amount of that series is reduced to zero,  the Stated Series
Termination Date for that series and the date on which the trust terminates.  If
the  Invested  Amount of a series is  greater  than zero on the  related  Stated
Series  Termination  Date, the trustee will sell  receivables  allocated to that
series in an amount  sufficient to repay the Invested Amount of that series plus
all accrued but unpaid  interest on the  securities of that series and any other
amounts specified in the related series supplement.

Early Amortization Events

  An Early  Amortization  Event will occur with  respect to all series if any of
the following events occurs:

  o FNANB becomes insolvent or a receiver or conservator is appointed for FNANB;

  o FNANB is unable to  transfer  receivables  to the trust as  required  by the
    master pooling and servicing agreement; or

  o the trust becomes an investment company within the meaning of the Investment
    Company Act.

                                       21
<PAGE>

  Each series may have additional Early  Amortization  Events applicable only to
that  series  as  specified  in  the  related  series  supplement.  If an  Early
Amortization  Event  occurs  with  respect to a series,  the Early  Amortization
Period will begin and the  securityholders  of that series may receive principal
payments  earlier than  expected.  If a receiver or conservator is appointed for
FNANB,  the receiver or  conservator  may have the power to delay or prevent the
commencement of the Early Amortization Period.

  If FNANB  voluntarily  enters  liquidation  or a receiver  or  conservator  is
appointed for FNANB, FNANB will immediately stop transferring receivables to the
trust and will promptly notify the trustee of the occurrence of that event.  The
trustee will publish a notice of any  liquidation or appointment  within 15 days
of its receipt of the notice of that event.  The notice published by the trustee
will state that the trustee intends to liquidate the receivables in the trust in
a commercially  reasonable  manner and on  commercially  reasonable  terms.  The
trustee will liquidate the  receivables  allocable to any series issued prior to
series  1996-1  unless  instructed  to do otherwise by the holders of securities
representing  more than 50% of the Invested  Amount of each class of that series
and each holder of an interest in the Transferor  Interest other than FNANB. The
trustee will liquidate the receivables  allocable to series 1996-1 and to series
issued after series 1996-1  unless  instructed to do otherwise by the holders of
interests  aggregating more than 50% of each class of each  outstanding  series,
each holder of an interest in the  Transferor  Interest other than FNANB and any
other person specified in any series supplement.

  The  proceeds  from a  liquidation  of the  receivables  will  be  treated  as
collections  allocable to the  applicable  securityholders  or other  holders of
interests  in the trust and will be  distributed  with respect to each series in
the  manner  specified  in the  related  series  supplement.  If the  trustee is
instructed not to liquidate a portion of the receivables  allocable to a series,
the trust will  continue for that series  under the terms of the master  pooling
and servicing  agreement  and the related  series  supplement.  If a receiver or
conservator  is appointed for FNANB,  the receiver or  conservator  may have the
power to delay or prevent an early liquidation of the receivables.

Additional Defaults and Remedies

  The  series  supplement  for a series may provide that additional defaults and
remedies  apply to one or more classes  included in that series.  The additional
defaults  applicable  to a class may include the failure to pay interest owed to
the  holders of that class on one or more  Distribution  Dates,  the  failure to
reimburse  Investor  Charge-Offs  applicable  to  that  class  for  one or  more
Distribution  Dates or such other  defaults as may be  specified  in the related
series supplement. The additional remedies applicable to a class may include the
right,  following  the  payment in full of all senior  securities,  to cause the
trustee  to  liquidate  an  amount  of  receivables  not to  exceed a  specified
percentage of the Invested Amount of that class or such other remedies as may be
specified in the related series supplement.  The attached prospectus  supplement
describes  any  additional  defaults  or  remedies  applicable  to your class of
securities.

Indemnification

  The servicer will indemnify the trust, for the benefit of the securityholders,
and the  trustee  for any losses  arising  out of or  relating to the actions or
omissions of the servicer  under the master  pooling and servicing  agreement or
any series supplement;  provided,  however, that the servicer will not indemnify
the trust or the trustee for any losses relating to:

  o any action taken by the trustee at the request of the  securityholders;

  o any  taxes   required  to  be  paid  by  the  trust,   the  trustee  or  the
    securityholders;

  o as to the  trustee,  any  wrongful  actions  taken  by or  omissions  of the
    trustee;

  o any fraud,  negligence  or  willful  misconduct  by  the  trustee;  or

  o market  or investment risks.

  FNANB will be liable to each injured  party for any losses,  other than losses
incurred by a  securityholder  in the capacity of an investor in the securities,
arising  out of or based on the  arrangement  created by the master  pooling and
servicing  agreement  or the  actions  taken by the  servicer  under the  master
pooling and  servicing  agreement  as though the master  pooling  and  servicing
agreement created a partnership under the Uniform  Partnership Act. In addition,
FNANB will indemnify  each  securityholder  for any of these losses,  other than
losses  incurred  by a  securityholder  in the  capacity  of an  investor in the
securities,  except to the extent that those losses arise from any action by any
securityholder.

The Servicer

  The  servicer  will  be  responsible  for  servicing  and   administering  the
receivables and for collecting  payments due under the receivables in accordance
with its  customary and usual  servicing  procedures  for servicing  credit card
receivables comparable to the receivables. The servicer may modify its servicing
procedures from time to time.

                                       22
<PAGE>

The  servicer is required to maintain  fidelity  bond  coverage  against  losses
incurred  through  wrongdoing  of its  servicing  officers  in amounts  that the
servicer believes to be reasonable from time to time.

  The servicer may not resign from its  obligations  and duties under the master
pooling and servicing  agreement  unless it determines  that the  performance of
those  obligations  and  duties  is  impermissible  under  applicable  law.  Any
resignation  of the  servicer  will be  effective  only  when the  trustee  or a
successor  servicer  assumes the  servicer's  obligations  and duties  under the
master  pooling and servicing  agreement.  The servicer may delegate some of its
servicing  duties to a person who agrees to perform  those duties in  accordance
with the servicer's written servicing policies and procedures,  but the servicer
will remain liable for the performance of those duties.

Servicer Covenants

  The servicer makes various covenants to the securityholders, including that:

  o the  servicer will  fulfill in all material  respects  its  obligations with
    respect to each receivable and the related Account;

  o the servicer will maintain in effect all material qualifications required to
    service properly each receivable and the related Account;

  o the servicer will comply in all material  respects with all laws relating to
    the  servicing  of each  receivable  and the related  Account the failure to
    comply   with  which   would  have  a   material   adverse   effect  on  the
    securityholders;

  o the servicer will not permit any rescission or cancellation of a receivable,
    except  pursuant to a court order or in the ordinary  course of business and
    in accordance with its written servicing policies and procedures;

  o the servicer will do nothing to impair the rights of the  securityholders or
    any provider of credit enhancement in a receivable;

  o the  servicer  will not take  any  action  that  causes a  receivable  to be
    evidenced by an instrument under the UCC; and

  o the servicer will not reschedule,  revise,  waive or defer payments due on a
    receivable  except in  accordance  with its written  servicing  policies and
    procedures.

  If the servicer breaches any of these covenants and that breach:

  o has a material adverse effect on the interests of the  securityholders  in a
    receivable; and

  o continues unremedied for 60 days, or for such longer period as may be agreed
    to by the  trustee  not to  exceed an  additional  90 days,  after the
    servicer discovers or receives notice of that breach;

then the servicer  will be obligated to accept  transfer of that  receivable  by
depositing  the  amount of that  receivable  into the  Collection  Account.  The
servicer  will  make  this  deposit  on the day  before  the  Distribution  Date
following the Due Period during which the obligation to make the deposit arises.
This deposit  will be treated as a repayment  in full of the related  receivable
and will be allocated in the same manner as payments  received from  cardholders
under the Accounts. The servicer's obligation to accept transfer of a receivable
is the only remedy available to the  securityholders  with respect to any breach
of the covenants of the servicer.

Servicing Compensation

  The servicer  receives a monthly fee for its  servicing  activities  under the
master pooling and servicing  agreement and is reimbursed  for various  expenses
incurred in  servicing  the  receivables  and in  administering  the trust.  The
servicing fee is allocated among each  outstanding  series,  or, if a series has
multiple classes,  among each class of that series, and the Transferor  Interest
and accrues for each  outstanding  series in the manner specified in the related

                                       23
<PAGE>

series  supplement.  The  servicing fee allocable to each series is payable from
collections of Finance Charge Receivables  allocated to that series. If a series
includes  multiple  classes of securities,  each class will be responsible for a
portion  of the  servicing  fee  allocated  to that  series.  The  trust and the
securityholders  are not  responsible  for any  servicing  fee  allocable to the
Transferor Interest.

  The  servicer  will pay  from  its  servicing  compensation  certain  expenses
incurred  in  connection  with  servicing  the  receivables  and  the  Accounts,
including  expenses related to enforcement of the  receivables,  payment of fees
and disbursements of the trustee and independent  accountants and all other fees
and expenses which are not expressly  stated in the master pooling and servicing
agreement to be payable by the trust or the  securityholders,  other than income
or franchise taxes, if any, of the trust.

Servicer Defaults

  A  Servicer  Default  will  occur  with  respect  to all  series if any of the
following events occurs:

  o the servicer  fails to make, or to instruct the trustee to make, any payment
    when required under the master pooling and servicing agreement or any series
    supplement or within a five business day grace  period;  provided,  however,
    that a failure caused by  circumstances  beyond the servicer's  control will
    not be a Servicer  Default if the servicer  promptly  remedies  that failure
    within five business days after the servicer receives notice of or otherwise
    becomes aware of that failure;

  o the  servicer  fails to  observe or perform  any of its other  covenants  or
    agreements  under the master  pooling and servicing  agreement or any series
    supplement,   that   failure   has  a   material   adverse   effect  on  the
    securityholders  of any outstanding  series and continues  unremedied for 60
    days after written notice of that failure, requiring that it be remedied, is
    given to the servicer by the trustee,  or to the servicer and the trustee by
    the holders of more than 50% of the Invested Amount of any series  adversely
    affected by that failure, and that failure continues to materially adversely
    affect the rights of the securityholders of any outstanding series;

  o the servicer  delegates  its duties under the master  pooling and  servicing
    agreement,  except as  specifically  permitted  under the master pooling and
    servicing agreement;

  o any  representation,  warranty or certification  made by the servicer in the
    master  pooling and servicing  agreement or any series  supplement or in any
    certificate  delivered under those agreements  proves to have been incorrect
    when made, that incorrectness has a material adverse effect on the rights of
    the  securityholders  of any outstanding  series and that  representation or
    warranty  continues to be  incorrect  in any material  respect and to affect
    materially  and  adversely  the  rights  of  the   securityholders   of  any
    outstanding  series for 60 days after written notice of that  incorrectness,
    requiring that it be remedied,  is given to the servicer by the trustee,  or
    to the  servicer  and the  trustee  by the  holders  of more than 50% of the
    Invested Amount of any series adversely affected by that incorrectness; or

  o various events of bankruptcy,  insolvency or receivership occur with respect
    to the servicer;

provided, however, that a Servicer Default will not result from:

  o a failure to make any payment,  transfer or deposit  which  continues  for a
    period of 10 business days after the applicable grace period; or

  o a failure to observe or perform any other  covenant or agreement or a breach
    of a representation or warranty which, in each case,  continues for a period
    of 60 business days after the applicable grace period;

if the failure  could not have been  prevented  by the  exercise  of  reasonable
diligence  by the  servicer and the failure was caused by an act of God or other
similar  event.  The  servicer  must  still use its best  reasonable  efforts to
perform  its  obligations  in a timely  manner  under  the  master  pooling  and
servicing  agreement or any series  supplement.  The  servicer  will give prompt
notice to the trustee,  FNANB, the  securityholders  and any providers of credit
enhancement

                                       24
<PAGE>

of any failure  caused by an act of God or other  similar event and will include
with that  notice a  description  of its  efforts to remedy  that failure.

  The servicer  will  immediately  notify the trustee in writing of any Servicer
Default.  If a Servicer  Default occurs and is not remedied,  the trustee or the
holders  of  securities  representing  more than 50% of the  aggregate  Invested
Amount of all outstanding  series may remove the existing servicer and appoint a
new servicer.  If a new servicer has not been  appointed or has not accepted its
appointment  by the time the outgoing  servicer  ceases to act as servicer,  the
trustee will become the servicer.

  If the trustee is unable to obtain a new servicer  and the  outgoing  servicer
certifies that it cannot in good faith cure the related  Servicer  Default,  the
trustee may offer FNANB the right to accept retransfer of all of the receivables
in the trust.  The amount paid by FNANB in connection  with the retransfer  will
equal:

  o the aggregate Invested Amount of all outstanding series; minus

  o the aggregate  principal amount on deposit in the Excess Funding Account and
    any Principal Funding Account for any series; plus

  o all accrued but unpaid interest on the securities of all outstanding series;
    plus

  o any amounts payable to the providers of credit enhancement.

  If a receiver or  conservator  is appointed for the servicer,  the receiver or
conservator  may have the  power  to  prevent  the  appointment  of a  successor
servicer.

Reports to Securityholders

  On each  Determination  Date,  the  servicer  will  deliver  to the  trustee a
statement  setting forth various  information about the trust and the securities
of each series. This information will include:

  o the aggregate amount of collections,  the aggregate amount of collections of
    Finance  Charge  Receivables  and the  aggregate  amount of  collections  of
    Principal Receivables processed during the immediately preceding Due Period;

  o the Invested Percentage for that Due Period;

  o the  receivables in the trust broken out by delinquency  status;

  o the  portion  of the  Default  Amount  allocated  to each  series  for  that
    Distribution Date;

  o the Series  Adjustment  Amount calculated for each series as of the last day
    of the preceding Due Period;

  o the amount of any Investor  Charge-Offs and any  reimbursements  of Investor
    Charge-Offs for that Distribution Date;

  o the  amount  of  the  servicing  fee  allocable  to  each  series  for  that
    Distribution Date;

  o the aggregate amount of receivables in the trust at the close of business on
    the last day of the immediately preceding Due Period;

  o the  Invested  Amount of each series as of the close of business on the last
    day of the immediately preceding Due Period;

  o whether an Early Amortization Event has occurred;  and

  o information relating to floating  interest  rates,  if  applicable,  for the
    immediately  preceding Due Period.

                                       25
<PAGE>

  On each  Distribution  Date, the trustee will deliver or cause to be delivered
to each  securityholder  of each  series a statement  prepared  by the  servicer
setting forth  various  information  about that series.  This  information  will
include  the  information  about that  series set forth in the  related  monthly
statement delivered by the servicer to the trustee and will also include, to the
extent specified in the related series supplement,  the total amount distributed
on that  Distribution  Date,  the  amount  of  that  distribution  allocable  to
principal, the amount of that distribution allocable to interest and the amount,
if any, by which the aggregate  principal  amount of the securities  exceeds the
aggregate Invested Amount of all outstanding series.

  On or before  January 31 of each year, the trustee will deliver or cause to be
delivered to each person who was a  securityholder  of record at any time during
the preceding  calendar year a statement  summarizing the distributions  made to
the related  series during that calendar year.  This  information is intended to
help securityholders prepare their tax returns.

  If the securities are held in book-entry  form,  each monthly  securityholders
statement will be delivered to DTC or its nominee, Cede & Co., as the registered
holder of the  securities.  DTC and its  participants  will deliver each monthly
securityholders  statement to the Security  Owners in accordance  with DTC rules
and the rules and policies of the DTC participants.

Evidence as to Compliance

  On or  before  June  30 of  each  year,  the  servicer  will  cause  a firm of
nationally  recognized  independent  accountants to deliver to the trustee,  the
rating agencies and, if required by the related series supplement,  the provider
of any credit enhancement:

  o a report to the  effect  that,  in their  opinion,  the  monthly  statements
    delivered by the servicer to the trustee during the preceding fiscal year of
    the trust  conform in all material  respects  with the  requirements  of the
    master pooling and servicing agreement; and

  o a report to the effect that, in  connection  with their  examination  of the
    monthly  statements  delivered  by the  servicer to the  trustee  during the
    preceding  fiscal year of the trust,  nothing came to their  attention  that
    caused them to believe  that the  servicer  failed to comply with  specified
    terms and conditions of the master pooling and servicing agreement.

  The report  delivered by the accountants in connection with their  examination
of the monthly statements delivered by the servicer to the trustee:

  o will be based  on a  comparison  of the  mathematical  calculations  of each
    amount set forth in those  statements with the servicer's  computer  reports
    that were the source of those amounts; and

  o will state that, on the basis of that comparison, the accountants are of the
    opinion that those  amounts are in agreement  except for such  exceptions as
    the accountants  believe are immaterial and such other exceptions as are set
    forth in the report.

  On or before June 30 of each year,  an officer of the servicer will deliver to
the trustee  and the rating  agencies a  certificate  stating  that,  based on a
review of the activities of the servicer during the preceding fiscal year of the
trust, the servicer has fully performed its obligations under the master pooling
and servicing  agreement during that fiscal year or, if an event which, with the
giving of notice or passage of time or both, would constitute a Servicer Default
has occurred,  specifying  that event and the nature and status of that event. A
securityholder  or Security Owner may obtain a copy of this certificate from the
trustee upon written request.

Amendments

  The master  pooling and servicing  agreement and any series  supplement may be
amended  from time to time by  FNANB,  the  servicer  and the  trustee,  without
securityholder consent, to do the following:

  o    cure any ambiguity;

                                       26
<PAGE>

  o correct or  supplement  any  provision in the master  pooling and  servicing
    agreement or any series  supplement that may be inconsistent  with any other
    provision  in the master  pooling  and  servicing  agreement  or that series
    supplement; or

  o add additional code numbers to those used to identity the Accounts; or

  o add any other provisions with respect to matters or questions  arising under
    the master pooling and servicing  agreement or any series  supplement  which
    are not inconsistent with the provisions of the master pooling and servicing
    agreement or that series supplement;

provided,  however,  that the proposed amendment may not adversely affect in any
material respect the interests of any of the securityholders.

  The master pooling and servicing  agreement and any series supplement may also
be amended from time to time by FNANB,  the  servicer  and the trustee,  without
securityholder  consent, for the purpose of adding any provisions to or changing
in any manner or  eliminating  any of the  provisions of the master  pooling and
servicing   agreement   or   modifying   in  any   manner   the  rights  of  the
securityholders; provided, however, that:

  o the servicer must deliver to the trustee an opinion of counsel to the effect
    that the proposed  amendment will not  materially  and adversely  affect the
    interests of the  securityholders of any outstanding  series,  which opinion
    may rely on rating agency confirmation of the ratings for any rated series;

  o the servicer must deliver to the trustee an opinion of counsel to the effect
    that the  proposed  amendment  will not  cause the  trust to be  subject  to
    corporate  taxation or have any other materially  adverse federal income tax
    effect on any outstanding series or the securityholders; and

  o each rating agency must confirm in writing that the proposed  amendment will
    not result in a  reduction  or  withdrawal  of any rating  assigned  by that
    rating agency to any outstanding series.

  The master pooling and servicing  agreement and any series supplement may also
be amended from time to time by FNANB,  the  servicer and the trustee,  with the
consent of the holders of securities  representing  not less than 66-2/3% of the
aggregate  Invested  Amount of all series  adversely  affected  by the  proposed
amendment, for the purpose of adding any provisions to or changing in any manner
or  eliminating  any of the  provisions  of the  master  pooling  and  servicing
agreement or modifying  in any manner the rights of the  securityholders  of any
outstanding series; provided, however, that the proposed amendment may not:

  o reduce in any manner  the  amount of, or delay the timing of,  distributions
    required to be made on the  securities of that series without the consent of
    the related securityholders;

  o change the definition of or the manner of calculating the Invested Amount of
    that series,  the Invested  Percentage of that series,  the amount available
    under any credit enhancement for that series or the Default Amount allocated
    to that series without the consent of the related securityholders; or

  o reduce the percentage of the Invested Amount of that series that is required
    to consent to an amendment  to the master  pooling and  servicing  agreement
    without the consent of the related securityholders.

  The trustee will furnish  written  notice of the substance of any amendment to
the  master  pooling  and  servicing  agreement,  other  than an  amendment  not
requiring  securityholder  consent  or  rating  agency  confirmation,   to  each
securityholder promptly after the execution of that amendment.

List of Securityholders

  The  holders  of  securities  representing  not less than 10% of the  Invested
Amount  of a  series  may  request  access  to the  trustee's  current  list  of
securityholders for purposes of communicating with other  securityholders  about
their rights under the master  pooling and servicing  agreement.  The requesting
securityholders  must cover any costs and  expenses of the  trustee  relating to
this request.

                                       27
<PAGE>

The Trustee

  Bankers Trust  Company is the trustee  under the master  pooling and servicing
agreement.  FNANB, the servicer and their respective affiliates may from time to
time have banking and trustee relationships with the trustee and its affiliates.
The  trustee,  FNANB,  the  servicer and their  respective  affiliates  may hold
securities  of any series in their own names,  but any  securities  held by them
will not be entitled to participate in any decisions made or instructions  given
to the trustee by the  securityholders as a group. The trustee's address is Four
Albany Street, New York, New York 10006,  Attention:  Corporate Trust and Agency
Group - Structured Finance.

  In addition, where required by local law, the trustee may appoint a co-trustee
or separate trustee of all or any part of the trust. If this occurs, all rights,
powers,  duties and  obligations  conferred  or imposed upon the trustee will be
conferred  or  imposed  jointly  on the  trustee  and any  separate  trustee  or
co-trustee  or, in any  jurisdiction  where the trustee will be  incompetent  or
unqualified  to  perform  required  acts,  singly  on any  separate  trustee  or
co-trustee.  In each case, a separate  trustee or  co-trustee  will exercise and
perform these rights,  powers, duties and obligations solely at the direction of
the trustee.

  The trustee  may resign at any time.  If the  trustee  resigns,  FNANB will be
obligated  to appoint a successor  trustee.  In  addition,  FNANB may remove the
trustee and appoint a successor  trustee if the trustee ceases to be eligible to
continue in that role under the master  pooling and  servicing  agreement or the
trustee becomes insolvent.

  Any  resignation  or removal of the  trustee  and  appointment  of a successor
trustee will not become  effective  until  acceptance of the  appointment by the
successor trustee.

Termination of the Trust

  The trust is scheduled to terminate on the earliest of:

  o the day following  the date on which funds are  deposited in the  Collection
    Account  sufficient  to pay in full the  aggregate  Invested  Amount  of all
    outstanding series and the aggregate Enhancement Invested Amount, if any, of
    all  outstanding  series plus interest  accrued  through the last day of the
    preceding interest accrual period on all outstanding series;

  o the  expiration  of 21 years  from the  death  of the last  survivor  of the
    descendants of George Herbert  Walker Bush,  former  President of the United
    States, living on October 4, 1994; and

  o September 1, 2094.

  Upon the  termination  of the  trust  and the  surrender  of the  Exchangeable
Transferor Certificate, the trustee will convey to FNANB the receivables and all
other assets of the trust,  other than amounts held in bank accounts  maintained
by the trust for the final payment of interest and principal to securityholders.

                                       28
<PAGE>

                  REGISTRATION AND TRANSFER OF THE SECURITIES

Book-Entry Securities

  We expect that the offered  securities  will initially be issued in book-entry
form. If the offered securities are issued in book-entry form, you may hold your
securities through DTC in the United States or through Cedelbank or Euroclear in
Europe.

The Depository Trust Company

  DTC is a  limited-purpose  trust company  organized under the New York Banking
Law, a banking  organization  within the meaning of the New York  Banking Law, a
member of the Federal Reserve System, a clearing  corporation within the meaning
of the New York UCC and a clearing agency registered under the Exchange Act. DTC
holds securities that its participating organizations deposit with DTC. DTC also
facilitates  the clearance  and  settlement  of  securities  transactions  among
organizations participating in DTC, including transfers and pledges of deposited
securities, through electronic book-entry changes in DTC participants' accounts,
eliminating  the need for  physical  movement of  securities.  DTC  participants
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations  and may include other  organizations.  DTC is owned by a number of
its DTC participants  and the New York Stock Exchange,  Inc., the American Stock
Exchange, Inc. and the National Association of Securities Dealers, Inc. Indirect
access to the DTC  system is also  available  to  others,  including  securities
brokers and dealers,  banks and trust companies that clear through or maintain a
custodial  relationship  with a DTC participant,  either directly or indirectly.
The rules applicable to DTC and its DTC participants are on file with the SEC.

  The information set forth in this section  concerning DTC has been provided by
DTC  for  informational  purposes  only  and  is  not  intended  to  serve  as a
representation,  warranty  or  contract  modification  of any  kind.  We make no
representations as to the accuracy or completeness of this information.

Cedelbank

  Cedelbank,  societe anonyme, is incorporated under the laws of Luxembourg as a
professional   depository.   Cedelbank   holds   securities  for   organizations
participating in Cedelbank's book-entry system and facilitates the clearance and
settlement  of  securities  transactions  between  Cedelbank  customers  through
electronic  book-entry changes in accounts of Cedelbank  customers,  eliminating
the need for physical  movement  of securities.   Transactions may be settled in
Cedelbank in any of 36 currencies, including U.S. dollars. Cedelbank provides to
its customers,  among other things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending and borrowing.  Cedelbank deals with domestic securities markets in over
30  countries  through  established  depository  and  custodial   relationships.
Cedelbank  has  established  an  electronic  bridge with Morgan  Guaranty  Trust
Company of New York, as operator of the Euroclear system,  in Brussels,  Belgium
to facilitate  settlement of trades between  Cedelbank and Euroclear.  Cedelbank
currently accepts over 110,000 securities issues on its books. As a professional
depository,  Cedelbank is subject to regulation by the Luxembourg Commission for
the Supervision of the Financial  Sector,  which  supervises  Luxembourg  banks.
Cedelbank  customers are  recognized  financial  institutions  around the world,
including underwriters,  securities brokers and dealers, banks, trust companies,
clearing  corporations and other  organizations and may include the underwriters
of any series of securities offered through this prospectus. Cedelbank customers
in the U.S. are limited to securities brokers,  dealers and banks. Cedelbank has
approximately 2,000 customers located in over 80 countries,  including all major
European countries,  Canada and the United States.  Indirect access to Cedelbank
is also  available  to  others,  including  banks,  brokers,  dealers  and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Cedelbank customer, either directly or indirectly.

Euroclear

  The Euroclear system was created in 1968 to hold securities for  organizations
participating  in the  Euroclear  system  and to clear and  settle  transactions
between those organizations through simultaneous  electronic book-entry delivery
against  payment,  eliminating the need for physical  movement of securities and
any  risk  from  lack  of   simultaneous   transfers  of  securities  and  cash.
Transactions  may  be  settled  through  the  Euroclear  system  in  any  of  34
currencies,  including U.S. dollars. The Euroclear system includes various other
services,  including  securities

                                       29
<PAGE>

lending and borrowing and interfaces with domestic markets in several  countries
similar to the  arrangements  for crossmarket  transfers with DTC. The Euroclear
system is operated by the  Brussels,  Belgium  office of Morgan  Guaranty  Trust
Company of New York under a contract with Euroclear  Clearance  System,  S.C., a
Belgian  cooperative  corporation.  All operations are conducted by that office,
and all Euroclear  securities clearance accounts and Euroclear cash accounts are
maintained with that office, not Euroclear Clearance System. Euroclear Clearance
System  establishes  policy for the Euroclear  system on behalf of organizations
participating  in the  Euroclear  system.  Those  organizations  include  banks,
including central banks,  securities  brokers and dealers and other professional
financial  intermediaries,  and may  include the  underwriters  of any series of
securities  offered  through this  prospectus.  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.

  Morgan  Guaranty is a New York  banking  corporation  and a member bank of the
Federal Reserve  System.  Morgan Guaranty is regulated and examined by the Board
of  Governors  of the  Federal  Reserve  System and the New York  State  Banking
Department.  The Brussels,  Belgium  office of Morgan  Guaranty is regulated and
examined by the Belgian Banking Commission.

  The Terms and  Conditions  Governing Use of Euroclear,  the related  Operating
Procedures  of the  Euroclear  system  and  applicable  Belgian  law  govern the
securities  clearance accounts and cash accounts maintained with the operator of
the  Euroclear  system,  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 securities to specific securities  clearance accounts.  The operator of
the  Euroclear  system acts under these terms and  conditions  only on behalf of
Euroclear  customers and has no record of or  relationship  with persons holding
through those organizations.

Book-Entry Registration

  Cede & Co., as DTC's nominee,  will hold the global securities.  Cedelbank and
Euroclear  will hold  omnibus  positions on behalf of  Cedelbank  customers  and
Euroclear participants,  respectively, through customers' securities accounts in
Cedelbank's and Euroclear's names on the books of their respective depositaries.
These  depositaries  will in turn hold these positions in customers'  securities
accounts in the depositaries' names on DTC's books.

  Transfers  between DTC  participants  will occur in accordance with DTC rules.
Transfers between Cedelbank  customers and Euroclear  participants will occur in
accordance with their  applicable rules and operating  procedures.  Cross-market
transfers between persons holding securities directly or indirectly through DTC,
on the one hand,  and  directly or  indirectly  through  Cedelbank  customers 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.  These  cross-market  transactions  will  require  delivery  of
instructions  to the  relevant  European  international  clearing  system by the
counterparty  in the  system in  accordance  with its rules and  procedures  and
within  its  established   European  time  deadlines.   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.   Cedelbank   customers  or  Euroclear
participants may not deliver instructions directly to the Cedelbank or Euroclear
depositaries.

  Because of  time-zone  differences,  credits of  securities  in  Cedelbank  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 those credits or any  transactions  in
those securities settled during that processing will be reported to the relevant
Cedelbank customer or Euroclear  participant on that business day. Cash received
in Cedelbank or the  Euroclear  system as a result of sales of  securities by or
through a Cedelbank customer or Euroclear  participant to a DTC participant will
be received with value on the DTC  settlement  date but will be available in the
relevant  Cedelbank  or  Euroclear  cash  account  only as of the  business  day
following settlement in DTC.

  All  purchases of  securities  under the DTC system must be made by or through
DTC  participants,  which  will  receive a credit  for the  securities  on DTC's
records.  The ownership  interest of each Security  Owner is in turn

                                       30
<PAGE>

recorded  on the  records of the DTC  participant  or, in the case of a purchase
made  through  an  indirect   participant,   on  the  records  of  the  indirect
participant.  The Security Owners will not receive written confirmation from DTC
of their purchase,  but are expected to receive written  confirmation  providing
details of the  transaction,  as well as periodic  statements of their holdings,
from the DTC participant or indirect participant through which they entered into
the  transaction.  Transfers  of  ownership  interests  in  the  securities  are
accomplished by entries made on the books of DTC  participants  acting on behalf
of the Security Owners.

  To facilitate subsequent  transfers,  all securities deposited with DTC by its
participating organizations are registered in the name of Cede & Co. The deposit
of securities with DTC and their  registration in the name of Cede & Co. effects
no change in beneficial  ownership.  DTC has no knowledge of the identity of the
Security Owners. DTC's records reflect only the identity of the DTC participants
to whose  accounts  the  securities  are  credited,  which may or may not be the
Security  Owners.  DTC  participants  remain  responsible for keeping account of
their holdings on behalf of their customers.

  Because DTC can only act on behalf of its participating organizations,  who in
turn act on behalf of organizations  participating indirectly in DTC and various
banks,  the ability of the Security Owners to pledge those securities to persons
or entities that do not participate in the DTC system,  or otherwise take action
relating  to the  securities,  may be  limited  due to the  lack  of a  physical
certificate for the securities.

  Conveyance of notices and other communications by DTC to DTC participants,  by
DTC  participants to indirect  participants and by DTC participants and indirect
participants to  securityholders  will be governed by  arrangements  among them,
subject to any  statutory or  regulatory  requirements  as may be in effect from
time to time.

  Neither  DTC  nor  Cede  & Co.  will  consent  or  vote  with  respect  to the
securities. Under its usual procedures, DTC mails an omnibus proxy to the issuer
as soon as possible after the record date, which assigns Cede & Co.'s consenting
or voting rights to those DTC  participants  to whose accounts these  securities
are credited on the relevant record date as identified in a listing  attached to
the omnibus proxy.

  Principal and interest  payments on the securities  will be made to DTC. DTC's
practice is to credit DTC participants' accounts on the applicable  Distribution
Date in accordance with their respective  holdings shown on DTC's records unless
DTC has reason to believe that it will not receive  payment on the  Distribution
Date.  Payments  by DTC  participants  to  securityholders  will be  governed by
standing  instructions and customary  practices,  as is the case with securities
held for the account of customers in bearer form or  registered  in street name,
and will be the  responsibility  of the relevant DTC participant and not of DTC,
the trustee or FNANB, subject to any statutory or regulatory requirements as may
be in effect from time to time.  Payments of principal  and interest to DTC will
be the  responsibility  of the trustee,  disbursement  of these  payments to DTC
participants  will be the  responsibility  of DTC,  and  disbursement  of  these
payments to  securityholders  will be the responsibility of DTC participants and
indirect  participants.  Accordingly,  the actual owners of the  securities  may
experience some delay in their receipt of principal and interest payments.

  Distributions  on  securities  held through  Cedelbank  or  Euroclear  will be
credited to the cash accounts of Cedelbank  customers or Euroclear  participants
in accordance  with the relevant  system's rules and  procedures,  to the extent
received by its depositary. These distributions will be subject to tax reporting
in accordance  with relevant United States tax laws and regulations as described
under  "  --  Material  U.S.  Federal  Income  Tax  Documentation  Requirements"
beginning  on  page 34 of this  prospectus  and  "Material  Federal  Income  Tax
Consequences" beginning on page 42 of this prospectus. Cedelbank or the operator
of the Euroclear system, as applicable,  will take any other action permitted to
be taken by a securityholder under the master pooling and servicing agreement or
any series  supplement,  as  applicable,  on behalf of a  Cedelbank  customer or
Euroclear  participant only in accordance with its relevant rules and procedures
and subject to its  depositary's  ability to effect those  actions on its behalf
through DTC.

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

                                       31
<PAGE>

Definitive Securities

  If  the  securities  are  initially  issued  in  book-entry  form,  Definitive
Securities will not be issued to any party other than DTC or its nominee unless:

  o FNANB  advises the trustee in writing that DTC is no longer  willing or able
    to discharge properly its  responsibilities  as depository with respect to a
    series, and the trustee or FNANB is unable to locate a qualified successor;

  o FNANB,  at its  option,  advises  the  trustee in writing  that it elects to
    terminate the book-entry system through DTC; or

  o after the occurrence of a Servicer  Default,  Security  Owners  representing
    beneficial interests  aggregating more than 50%, or such other percentage as
    may be specified in the related series supplement, of the Invested Amount of
    any series  advise the trustee and DTC through DTC  participants  in writing
    that the continuation of a book-entry system through DTC or its successor is
    no longer in the best interests of the Security Owners.

  If any of these events  occurs,  the trustee will notify the Security  Owners,
through the DTC participants, of the availability of Definitive Securities. Upon
surrender by DTC of the physical  certificate  representing  the  securities and
receipt  of  instructions  for  re-registration,  the  trustee  will  issue  the
securities as Definitive  Securities.  The trustee will recognize the holders of
the  Definitive  Securities  as  securityholders  under the master  pooling  and
servicing agreement.

  Principal and interest  payments on the Definitive  Securities will be made on
each  Distribution  Date  directly to the holders in whose names the  Definitive
Securities  were registered at the close of business on the related Record Date;
provided,  however,  that the final payment on any  Definitive  Security will be
made only upon  presentation  and  surrender  of that  security at the office or
agency specified in the notice of final distribution to securityholders.

  Definitive  Securities will be transferable and exchangeable at the offices of
the transfer  agent and  registrar,  which will  initially  be the  trustee.  No
service charge will be imposed for any registration of transfer or exchange, but
the transfer  agent and  registrar  may require  payment of a sum  sufficient to
cover  any tax or other  governmental  charge  imposed  in  connection  with any
transfer or exchange.  The transfer  agent and registrar will not be required to
register  the  transfer  or exchange of  Definitive  Securities  for a period of
fifteen days before the due date for any payment of the Definitive Securities.

Initial Settlement

  Investors who elect to hold securities  through DTC will follow the settlement
procedures applicable to U. S. corporate debt obligations.  The custody accounts
of  investors  who elect to hold  securities  through DTC will be credited  with
their holdings against payment in same-day funds on the settlement date.

  Investors who elect to hold securities through Cedelbank or Euroclear accounts
will follow the  settlement  procedures  applicable to  conventional  eurobonds,
except  that there will be no  temporary  global  security  and no  distribution
compliance  period.  The securities  will be credited to the securities  custody
accounts on the settlement date against payment in same-day funds.

Secondary Market Trading

  Because 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.

  Trading Between DTC  Participants.  Secondary market trading between investors
holding  securities  through DTC will be conducted in accordance  with the rules
and procedures  applicable to U.S. corporate debt obligations.  Secondary market
trading between DTC participants will be settled in same-day funds.

                                       32
<PAGE>

  Trading Between Cedelbank Customers and/or Euroclear  Participants.  Secondary
market  trading  between  investors  holding  securities  through  Cedelbank and
Euroclear will be conducted in accordance  with their normal rules and operating
procedures and in accordance  with  conventional  eurobond  practice.  Secondary
market trading  between  Cedelbank  customers or Euroclear  partcipants  will be
settled using the procedures  applicable to  conventional  eurobonds in same-day
funds.

  Trading  Between  DTC  Seller  and  Cedelbank  or  Euroclear  Purchaser.  When
securities  are to be transferred  from the account of a DTC  participant to the
account of a Cedelbank  customer or Euroclear  participant,  the purchaser  will
send  instructions  to Cedelbank or  Euroclear  through a Cedelbank  customer or
Euroclear  participant,  as  applicable,  at least  one  business  day  prior to
settlement.  Cedelbank or Euroclear will instruct its  respective  depositary to
receive the securities against payment. Payment will include interest accrued on
the securities  from and including the last coupon payment date to and excluding
the settlement date.  Payment will then be made by the respective  depositary to
the  DTC  participant's  account  against  delivery  of  the  securities.  After
settlement has been completed, the securities will be credited to the respective
clearing  system  and by the  clearing  system,  in  accordance  with its  usual
procedures,  to the account of the Cedelbank customer or Euroclear  participant.
The  securities  credit will appear the next day,  European  time,  and the cash
debit will be  back-valued  to, and the interest on the  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,  the
Cedelbank  or  Euroclear  cash debit will be valued as of the actual  settlement
date.

  Cedelbank  customers and  Euroclear  participants  must 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 Cedelbank or Euroclear. Under this approach,
they may take on credit  exposure to Cedelbank or Euroclear until the securities
are credited to their accounts one day later.

  As an alternative,  if Cedelbank or Euroclear has extended a line of credit to
them, Cedelbank customers or Euroclear participants can elect not to preposition
funds and allow that credit line to be drawn upon to finance  settlement.  Under
this  procedure,   Cedelbank  customers  or  Euroclear  participants  purchasing
securities would incur overdraft  charges for one day, assuming they cleared the
overdraft when the securities were credited to their  accounts.  Interest on the
securities  would  accrue from the value  date.  Therefore,  in many cases,  the
investment  income on the  securities  earned  during  that  one-day  period may
substantially  reduce or offset the amount of these overdraft charges,  although
this result will depend on the cost of funds for the related Cedelbank  customer
or Euroclear participant.

  Because  settlement  is taking  place  during  New York  business  hours,  DTC
participants  can use their  usual  procedures  for  sending  securities  to the
respective  depositary  for the  benefit of  Cedelbank  customers  or  Euroclear
participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement date. Therefore, to the DTC participant,  a cross-market  transaction
will settle no differently than a trade between two DTC participants.

  Trading Between  Cedelbank or Euroclear Seller and DTC Purchaser.  Due to time
zone differences in their favor,  Cedelbank customers or Euroclear  participants
may employ their customary  procedures for  transactions in which securities are
to be  transferred  by the respective  clearing  system,  through the respective
depositary, to a DTC participant. The seller will send instructions to Cedelbank
or  Euroclear  through  a  Cedelbank  customer  or  Euroclear  participant,   as
applicable,  at least  one  business  day  prior  to  settlement.  Cedelbank  or
Euroclear will instruct the  respective  depositary to deliver the securities to
the DTC  participant's  account against  payment.  Payment will include interest
accrued on the securities from and including the last coupon payment date to and
excluding the settlement date. The payment will then be reflected in the account
of the Cedelbank  customer or Euroclear  participant  the following day, and the
receipt  of  the  cash  proceeds  in  the  Cedelbank   customer's  or  Euroclear
participant's  account will be back-valued to the value date,  which will be the
preceding day, when settlement  occurred in New York. If the Cedelbank  customer
or  Euroclear  participant  has a line of credit  with its  respective  clearing
system and elects to be in debit 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, receipt of the cash proceeds in the Cedelbank customer's or
Euroclear participant's account will be valued as of the actual settlement date.

                                       33
<PAGE>

  Finally,  day  traders  that use  Cedelbank  or  Euroclear  and that  purchase
securities  from  DTC  participants  for  delivery  to  Cedelbank  customers  or
Euroclear  participants should note that these trades will automatically fail on
the sale side unless  affirmative  action is taken.  At least  three  techniques
should be readily available to eliminate this potential problem:

  o borrowing  through  Cedelbank or Euroclear  for one day,  until the purchase
    side of the day trade is reflected in their Cedelbank or Euroclear accounts,
    in accordance with the clearing system's customary procedures;

  o borrowing the  securities in the U.S. from a DTC  participant  no later than
    one day prior to settlement, which would give the securities sufficient time
    to be reflected in their Cedelbank or Euroclear  accounts in order to settle
    the sale side of the trade; or

  o 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 Cedelbank  customer or Euroclear
    participant.

Material U.S. Federal Income Tax Documentation Requirements

  A Security Owner holding securities through Cedelbank 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:

  o 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  the  Security  Owner and the U.S.  entity
    required  to   withhold   tax   complies   with   applicable   certification
    requirements; and

  o the Security  Owner takes one of the following  steps to obtain an exemption
    or reduced tax rate:

  Exemption For Non-U.S. Persons. A Security Owner that is a Non-U.S. Person can
obtain a  complete  exemption  from the  withholding  tax by  filing  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 that change.

  Exemption For Non-U.S.  Persons With Effectively  Connected Income. A Security
Owner that is a Non-U.S. Person, including a non-U.S. corporation or bank with a
U.S. branch, and for which the related interest income is effectively  connected
with the  conduct  of a trade or  business  in the  United  States  can obtain a
complete 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.  For payments  made after  December 31, 2000,
Form 4224 will not apply, and a Security Owner that is a Non-U.S. Person will be
required to file a Form W-8 ECI to obtain an  exemption  for  interest  payments
that are  effectively  connected  with the conduct of a trade or business in the
U.S.

  Exemption or Reduced Rate For Non-U.S. Persons Resident in Treaty Countries. A
Security Owner that is a Non-U.S. Person and resides 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  Security  Owner files
Form  W-8.  Form  1001 may be  filed by the  Security  Owner or its  agent.  For
payments made after December 31, 2000, Form 1001 will not apply,  and a Security
Owner that is a Non-U.S. Person will be required to file a Form W-8 BEN to claim
the benefit of an applicable tax treaty.

  Exemption for U.S. Persons.  A Security Owner that is a U.S. Person can obtain
a  complete  exemption  from the  withholding  tax by filing  Form W-9,  Payer's
Request for Taxpayer Identification Number and Certification.

  U.S. Federal Income Tax Reporting Procedure.  A Security Owner 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,  which person would be 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.  For

                                       34
<PAGE>

payments made after December 31, 2000,  Form 4224 and Form 1001 will be replaced
by Form W-8 ECI and Form W-8 BEN, respectively,  each of which will be effective
from the  date  the  form is  signed  through  the end of the  third  succeeding
calendar year.

  This  summary  does not deal  with all  aspects  of U.S.  federal  income  tax
withholding  that may be relevant to foreign  Security  Owners.  We suggest that
each  foreign  Security  Owner  consult its own tax advisors  regarding  the tax
consequences of the purchase, ownership and disposition of the securities.



                               CREDIT ENHANCEMENT

  Each  series or class of  securities  may  benefit  from one or more  forms of
credit enhancement available only to that series or class. The trustee will hold
each form of credit  enhancement  only on behalf of the series or class to which
that credit enhancement  relates.  The form of credit enhancement for any series
or class  may be  different  from the form of credit  enhancement  for any other
series or class. The attached prospectus  supplement describes the structure and
material terms of any credit  enhancement  applicable to your securities and the
material provisions of any agreement relating to that credit enhancement.

  The structure and terms of the credit enhancement  applicable to any series or
class of securities will be determined based on several factors, including:

  o the  characteristics  of the  receivables  and the Accounts  included in the
    trust as of the closing date for that series or class;

  o the desired  rating for the securities of that series or class, and

  o the  requirements of each rating agency rating the securities of that series
    or class.

  In most cases,  credit  enhancement  will not provide  protection  against all
risks of loss and will not guarantee the timely payment of interest or repayment
of the entire principal amount of the related securities.  If losses occur which
are not  covered by credit  enhancement  or which  exceed the amount  covered by
credit enhancement, the securityholders will bear their allocable share of those
losses.

  If your securities benefit from one or more forms of credit  enhancement,  the
attached  prospectus  supplement  may provide  information  with  respect to the
provider of that credit enhancement, including:

  o a brief  description  of its principal  business  activities;

  o its principal place of business,  the  jurisdiction of its  incorporation or
    organization  and  the  jurisdictions  under  which  it  is  licensed  to do
    business;

  o if  applicable,  the  identity of the  regulatory  agencies  which  exercise
    primary jurisdiction over the conduct of its business; and

  o its total assets,  its stockholders'  equity or policy holders' surplus,  if
    applicable,  and  other  appropriate  financial  information  as of the date
    specified in the prospectus supplement.

  If any credit  enhancement  for your securities is available to make principal
payments following the occurrence of an Early  Amortization  Event, the provider
of that credit  enhancement may hold an interest in amounts  received in respect
of the receivables.

  The  securities  issued  by the  trust  may  benefit  from  one or more of the
following  forms of  credit  enhancement.  The  attached  prospectus  supplement
describes  the extent,  if any, to which these forms of credit  enhancement  are
applicable to your securities.

                                       35


<PAGE>

Subordination

  The securities of one or more classes of a series may be  subordinated  to the
extent  necessary to fund payments with respect to the securities of one or more
other  classes of that  series.  The rights of the  holders of the  subordinated
securities  to  receive   interest   payments  or  principal   payments  on  any
Distribution Date may be subordinated in right and priority to the rights of the
holders of the senior securities.  The prospectus supplement for any series that
includes subordination will provide the following information:

  o the designation  and amount of each class of  subordinated  securities and
    the circumstances, if any, under which that amount will increase or
    decrease;

  o the circumstances, if any, under which amounts that would otherwise be paid
    to the holders of the  subordinated  securities will instead be paid to the
    holders of the senior securities; and

  o the  circumstances,  if any,  under  which  losses  that  would otherwise be
    allocated to the holders of the senior  securities  will instead be
    allocated to the holders of the subordinated securities.

  If collections  that would  otherwise be paid to the holders of the securities
of one series  will  instead be used as support  for the  securities  of another
series, the related prospectus  supplement will describe the structure and terms
of this cross-support feature.

Letter of Credit

  The  securities of one or more classes may benefit from one or more letters of
credit.  The issuer of a letter of credit will be  obligated  to honor  drawings
made in  accordance  with the terms of the letter of credit to the extent of the
amount available under the letter of credit.  The prospectus  supplement for any
series that includes a letter of credit will provide the following information:

  o the classes that will benefit from the letter of credit;

  o the initial stated amount of the letter of credit and the  circumstances,
    if any, under which that amount will increase or decrease;

  o the circumstances  under which drawings may be submitted  under the letter
    of credit and the manner in which  amounts  drawn under the letter of credit
    will be  applied;  and

  o the  expiration  date of the letter of credit and the circumstances, if any,
    under which the letter of credit may be extended or replaced.

Cash Collateral Guaranty or Cash Collateral Account

  The securities of one or more classes may benefit from a cash collateral
guaranty secured by the deposit of cash or permitted investments in a cash
collateral account or from a cash collateral account.  The prospectus supplement
for any series that includes a cash collateral guaranty or a cash collateral
account will provide the following information:

     o    the classes that will benefit from the cash collateral guaranty or the
          cash collateral account;

     o    the amount required to be on deposit in the cash collateral account on
          the closing date for that series and the circumstances, if any, under
          which the required amount will increase or decrease;

     o    the mechanism by which additional amounts, if any, will be deposited
          in the cash collateral account;

     o    the amount available under the cash collateral guaranty or the cash
          collateral account, which amount will not exceed the amount on deposit
          in the cash collateral account or such lesser amount as may be
          specified in the related series supplement;

                                       36
<PAGE>


     o    the circumstances under which payments will be made under the cash
          collateral guaranty or from the cash collateral account and the manner
          in which those payments will be applied; and

     o    the circumstances, if any, under which the cash collateral guaranty
          may be replaced.

Collateral Interest or Collateralized Trust Obligation

  The securities of one or more classes may benefit from the issuance of an
undivided interest in the trust referred to as a collateral interest or a
collateralized trust obligation.  The prospectus supplement for any series that
includes a collateral interest or a collateralized trust obligation will provide
the following information:

     o    the classes that will benefit from the collateral interest or the
          collateralized trust obligation;

     o    the amount of the collateral interest or the collateralized trust
          obligation and the circumstances, if any, under which that amount will
          increase or decrease;

     o    the structure and terms of any cash collateral guaranty or cash
          collateral account established in combination with the collateral
          interest or the collateralized trust obligation, including the
          circumstances, if any, under which the amount required to be on
          deposit in the cash collateral account will increase or decrease, the
          mechanism by which additional amounts, if any, will be deposited in
          the cash collateral account, the circumstances under which payments
          will be made under the cash collateral guaranty or from the cash
          collateral account and the manner in which those payments will be
          applied;

     o    the circumstances, if any, under which amounts that would otherwise be
          paid to the holders of the collateral interest or the collateralized
          trust obligation will instead be paid to the holders of one or more
          other classes of securities; and

     o    the circumstances, if any, under which losses that would otherwise be
          allocated to the holders of the collateral interest or the
          collateralized trust obligation will instead be allocated to the
          holders of one or more other classes of securities.

  The total amount of credit enhancement available from the collateral interest
or the collateralized trust obligation and, if applicable, the related cash
collateral guaranty or cash collateral account will equal the sum of the
collateral interest or the collateralized trust obligation, as applicable, and
the amount on deposit in the cash collateral account or such lesser amount as
may be specified in the related series supplement.

Surety Bond or Insurance Policy

  The securities of one or more classes may benefit from a surety bond or
insurance policy.  The prospectus supplement for any series that includes a
surety bond or an insurance policy will provide the following information:

     o    the classes that will benefit from the surety bond or the insurance
          policy;

     o    the initial amount of the surety bond or the insurance policy and the
          circumstances, if any, under which that amount will increase or
          decrease;

     o    the circumstances under which claims may be submitted under the surety
          bond or the insurance policy and the manner in which amounts paid
          under the surety bond or the insurance policy will be applied; and

     o    the expiration date, if any, of the surety bond or the insurance
          policy and the circumstances, if any, under which the surety bond or
          the insurance policy may be extended or replaced.

Spread Account or Reserve Account

  The securities of one or more classes may benefit from a spread account or a
reserve account.  The prospectus supplement for any series that includes a
spread account or a reserve account will provide the following information:

                                       37
<PAGE>

     o    the classes that will benefit from the spread account or the reserve
          account;

     o    the amount, if any, required to be on deposit in the spread account or
          the reserve account on the closing date for that series and the
          circumstances, if any, under which that amount will increase or
          decrease;

     o    the mechanism by which additional amounts, if any, will be deposited
          in the spread account or the reserve account;

     o    the amount available under the spread account or the reserve account,
          which amount will not exceed the amount on deposit in that account or
          such lesser amount as may be specified in the related series
          supplement; and

     o    the circumstances under which payments will be made from the spread
          account or the reserve account and the manner in which those payments
          will be applied.

                                SECURITY RATINGS

  FNANB will request one or more nationally recognized statistical rating
organizations to assign a rating to the offered securities.  The offered
securities will not be issued unless they are rated in one of the four highest
rating categories by at least one rating agency.  The attached prospectus
supplement sets forth each rating assigned to your securities.  A rating agency
not requested to rate the offered securities could assign a rating to those
securities and that rating could be lower than any rating assigned to those
securities at the request of FNANB.

  A security rating indicates the rating agency's view on the likelihood that
securityholders will receive required interest and principal payments and the
rating agency's evaluation of the receivables and the sufficiency of any credit
enhancement for the offered securities.  A security rating does not address:

     o    the likelihood that an Early Amortization Event will occur with
          respect to the offered securities;

     o    the likelihood that a U.S. withholding tax will be imposed on non-U.S.
          holders of the offered securities;

     o    the price of the offered securities;

     o    the marketability of the offered securities; or

     o    whether the offered securities are an appropriate investment for you.

  A security rating is not a recommendation to buy, sell or hold the offered
securities.  A security rating may be lowered or withdrawn at any time by the
related rating agency.

                                       38
<PAGE>

                   MATERIAL LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

  The transfer of receivables by FNANB to the trust constitutes either a sale of
the receivables or the grant of a security interest in the receivables.  If the
transfer constitutes the grant of a security interest in the receivables, FNANB
has perfected that security interest through the filing of all necessary
financing statements under the UCC.  FNANB has represented and warranted in the
master pooling and servicing agreement that the trust has a first priority
perfected ownership interest or security interest in the receivables subject
only to limited tax or other governmental liens permitted under the master
pooling and servicing agreement.  If the trust does not have a first priority
perfected interest in the receivables, the trust may direct FNANB to accept
retransfer of the receivables in accordance with the master pooling and
servicing agreement.  See "Description of the Securities -- Representations and
Warranties" beginning on page 13 of this prospectus for a further discussion of
the circumstances under which the trust may direct FNANB to accept retransfer of
the receivables.

  A creditor of FNANB could, under limited circumstances, acquire an interest in
the receivables that would have priority over the interest of the trust in the
receivables.  In addition, a tax, governmental or other nonconsensual lien on
property of FNANB that arises before the transfer of receivables to the trust
might have priority over the interest of the trust in those receivables.  If the
OCC were to appoint the FDIC as receiver or conservator for FNANB,
administrative expenses of the receiver or conservator might also have priority
over the interest of the trust in the receivables.

Matters Relating to Receivership and Conservatorship

  FNANB  is  chartered  as  a  national  banking  association  and is subject to
regulation and  supervision  by the OCC. If various  events  relating to FNANB's
financial condition or the propriety of its actions were to occur, the OCC would
be authorized to appoint the FDIC as receiver or conservator for FNANB.

  If the OCC were to appoint the FDIC as receiver or conservator for FNANB, the
FDIC would have the power to repudiate or disaffirm the obligations of FNANB
under the master pooling and servicing agreement.  FDIC policy statements
suggest that, upon repudiation or disaffirmation of those obligations, the FDIC,
as receiver or conservator, would compensate the trust for its interest in the
receivables if each of the following conditions were satisfied:

     o    FNANB granted a security interest in the receivables to the trust;

     o    the security interest was validly perfected before FNANB's insolvency;

     o    the  security  interest  was  not taken or granted in contemplation of
          FNANB's  insolvency  or  with  the intent to  hinder, delay or defraud
          FNANB or its creditors;

     o    the  master  pooling and servicing  agreement was  approved by FNANB's
          board  of  directors or loan committee, which approval is reflected in
          the  minutes  of  the  board  or  committee, and had been continuously
          maintained as a record of FNANB; and

     o    the master pooling and servicing agreement represented a bona fide and
          arm's-lengths transaction undertaken for adequate consideration in the
          ordinary  course of business and the trustee, as the secured party, is
          not an insider or affiliate of FNANB.

  The FDIC  could, however,  assert a contrary position.  In  addition, the FDIC
could request a stay of any  proceedings  against FNANB and would have the right
to require that the trust  establish its right to  compensation by submitting to
and completing the  administrative  claims procedure  established  under the law
applicable to bank insolvencies. These actions could cause you to suffer payment
delays or losses with respect to your securities.

  The amount of compensation that the FDIC would be required to pay is limited
to your actual direct compensatory damages.  The staff of the FDIC takes the

                                       39
<PAGE>

position that these damages would not include interest accrued to the date of
actual repudiation or disaffirmation.  Under the FDIC interpretation, you would
receive interest only through the date of the appointment of the receiver or
conservator.  Because the FDIC could delay actual repudiation or disaffirmation
for a reasonable period following its appointment as receiver or conservator,
this position could cause you to receive less than the full amount of interest
owing to you under your securities.

  If FNANB were to become insolvent or a receiver or conservator were to be
appointed for FNANB, an Early Amortization Event would occur with respect to all
outstanding series, newly created receivables would not be transferred to the
trust and the trustee would proceed to liquidate the receivables in a
commercially reasonable manner and on commercially reasonable terms unless
otherwise instructed by the securityholders or otherwise required by the FDIC.
The proceeds from a liquidation of the receivables will be treated as
collections on the receivables and will be distributed to securityholders in
accordance with the master pooling and servicing agreement.  See "Description of
the Securities -- Early Amortization Events" beginning on page 21 of this
prospectus for a further discussion of the circumstances under which the
securityholders may instruct the trustee not to liquidate the receivables.

  If the OCC were to appoint the FDIC as receiver or conservator for FNANB, the
FDIC might have the power to delay or prevent the early sale of the receivables
and the commencement of the Early Amortization Period.  In addition, the FDIC
might have the power to cause the early sale of the receivables and the early
retirement of the securities or to prohibit the continued transfer of
receivables to the trust.  See "Description of the Securities -- Early
Amortization Events" beginning on page 21 of this prospectus for a further
discussion of the Early Amortization Events applicable to all series and the
circumstances under which the receivables may be liquidated.

  If the OCC were to appoint the FDIC as receiver or conservator for the
servicer, the FDIC might have the power to prevent the appointment of a
successor servicer.  See "Description of the Securities -- Servicer Defaults"
beginning on page 24 of this prospectus for a discussion of the Servicer
Defaults applicable to all series and the circumstances under which a successor
servicer may be appointed.

Consumer Protection Laws

  The relationship between the credit card issuer and the cardholder is
extensively regulated by federal and state consumer protection laws.  The most
significant laws include the federal Truth-in-Lending Act, the Equal Credit
Opportunity Act, the Fair Credit Reporting Act, the Fair Debt Collection
Practices Act and the Electronics Funds Transfer Act.  These statutes and
various state consumer protection laws:

     o    impose disclosure requirements when a credit card account is
          advertised, when an account is opened, at the end of monthly billing
          cycles, upon account renewal for accounts on which annual fees are
          assessed and at year end;

     o    limit cardholder liability for unauthorized use;

     o    prohibit discriminatory practices in extending credit;

     o    limit the type of account-related charges that may be assessed; and

     o    regulate collection practices.

  In addition, cardholders are entitled under these laws to have payments and
credits applied to their credit card accounts promptly, to receive prescribed
notices and to require billing errors to be resolved promptly.

  The trust may be liable for violations of consumer protection laws that apply
to the receivables.  In addition, a cardholder may be entitled to assert
violations of consumer protection laws by way of set off against his or her
obligation to pay outstanding receivables.  FNANB has represented and warranted
in the master pooling and servicing agreement that all receivables will be
created in compliance in all material respects with all federal and state
consumer protection laws.  In addition, the servicer has agreed in the master
pooling and servicing agreement to indemnify the trust from and against, among
other things, any liability arising from any violation of federal or state
consumer protection laws caused by the servicer.  If a receivable is not created

                                       40
<PAGE>
in compliance in all material respects with the consumer protection laws, the
trustee may direct FNANB to accept retransfer of that receivable in accordance
with the master pooling and servicing agreement.  See "Description of the
Securities -- Representations and Warranties" beginning on page 13 of this
prospectus for a further discussion of the circumstances under which the trust
may direct FNANB to accept retransfer of the receivables.

  There have been numerous attempts at the federal, state and local level to
regulate further the credit card industry.  In particular, legislation has been
introduced in Congress that would impose a ceiling on the rate at which a
financial institution may assess finance charges and other fees on credit card
accounts.  These ceilings are substantially below the rate at which periodic
finance charges and other fees are currently assessed on the Accounts.  FNANB
cannot predict whether any such legislation will be enacted.  If ceilings on
periodic finance charges or other fees are enacted, the yield on the receivables
could be reduced and this reduction could result in the commencement of the
Early Amortization Period.

                                       41
<PAGE>

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

  The following discussion and the tax discussion in the attached prospectus
supplement summarize the material federal income tax consequences of the
purchase, ownership and disposition of the offered securities.  This discussion
is based upon current provisions of the Internal Revenue Code of 1986, as
amended, existing and proposed Treasury regulations promulgated under the
Internal Revenue Code and published rulings and court decisions in effect as of
the date of this prospectus, all of which are subject to change, possibly with
retroactive effect.  Any changes in these provisions, regulations, rulings or
decisions could modify or adversely affect the tax consequences summarized
below.  We will not seek a ruling from the IRS with respect to any of the
federal income tax consequences discussed in this prospectus and cannot assure
you that the IRS will not challenge the conclusions reached in this prospectus.

  The opinion of McGuire, Woods, Battle & Boothe LLP, special tax counsel to
FNANB, described in this prospectus assumes that all relevant parties will
comply with the terms of the master pooling and servicing agreement and all
related documents.  If the relevant parties fail to comply with the terms of the
master pooling and servicing agreement or any related document, the conclusions
of special tax counsel reached in the opinion and the discussion of the federal
income tax consequences set forth in this prospectus may not be accurate.

  This discussion does not address every aspect of the federal income tax laws
that may be relevant to Security Owners in light of their personal investment
circumstances or to Security Owners subject to special treatment under the
federal income tax laws, such as banks and other financial institutions,
insurance companies, dealers in securities, tax-exempt organizations and persons
holding offered securities as part of a hedging or conversion transaction.  We
suggest that each prospective Security Owner consult its own tax advisors
regarding the federal, state, local and foreign tax consequences of the
purchase, ownership and disposition of the offered securities.

  This discussion assumes that the offered securities will be issued in
registered form, that all payments on the offered securities will be in U.S.
dollar denominations, that the offered securities will have a term exceeding one
year, that the offered securities' interest formula meets the requirements for
qualified stated interest under Treasury regulations relating to original issue
discount and that any OID does not exceed a de minimis amount.  This discussion
also assumes that the offered securities will be treated as debt for federal
income tax purposes.  See "-- Classification of the Transaction" beginning on
page 42 of this prospectus for a further discussion of the possibility that the
offered securities would not be treated as debt.

Tax Treatment of the Offered Securities

  McGuire, Woods, Battle & Boothe LLP, special tax counsel to FNANB, will render
its opinion in the attached prospectus supplement as to the federal income tax
treatment applicable to the offered securities.

Tax Treatment of the Trust

  McGuire, Woods, Battle & Boothe LLP, special tax counsel to FNANB, is of the
opinion that, under current law, the trust will not be treated as an association
or publicly traded partnership taxable as a corporation for federal income tax
purposes.

Classification of the Transaction

  Any opinion of special tax counsel with respect to the federal income tax
treatment of the offered securities or the trust is not binding on the courts or
the IRS.  It is possible that the IRS could assert that, for purposes of the
Internal Revenue Code, some or all of the offered securities are not debt
obligations for federal income tax purposes and that the proper classification
of the legal relationship between FNANB, any other holders of equity interests
in the trust and the Security Owners resulting from the transaction contemplated
by the master pooling and servicing agreement is that of a partnership, a
publicly traded partnership taxable as a corporation or an association taxable
as a corporation.  FNANB currently does not intend to comply with the federal
income tax reporting requirements that would apply if the offered securities
were treated as interests in a partnership or corporation unless, as is
permitted by the master pooling and servicing agreement, an interest in the
trust is issued or sold that is intended to be classified as an interest in a
partnership.

                                       42

<PAGE>


  If the trust were treated in whole or in part as a partnership in which some
or all Security Owners were partners, that partnership could be classified as a
publicly traded partnership taxable as a corporation. A partnership will be
classified as a publicly traded partnership taxable as a corporation if any of
its equity interests are traded on an established securities market or are
readily tradable on a secondary market or its substantial equivalent, unless
certain exceptions apply.  One exception that would apply is if the trust is not
engaged in a financial business and 90% or more of its income consists of
interest and certain other types of passive income.  Because Treasury
regulations do not clarify the meaning of a financial business for this purpose,
it is unclear whether this exception applies.  FNANB has taken and intends to
take measures designed to reduce the risk that the trust could be classified as
a publicly traded partnership taxable as a corporation.  We cannot assure you,
however, that the trust will not become a publicly traded partnership.

  If the transaction contemplated by the master pooling and servicing agreement
were treated as creating a partnership between FNANB and the Security Owners
whose interests in the trust were treated as equity, the partnership would not
be subject to federal income tax unless it were classified as a publicly traded
partnership taxable as a corporation.  If the transaction were treated as
creating a partnership, the partners of the partnership, including the Security
Owners whose interests in the trust were treated as equity, would be taxed
individually on their respective distributive shares of the partnership's
income, gain, loss, deductions and credits.  The amount and timing of items of
income and deductions of a Security Owner could differ if the offered securities
were held to constitute partnership interests rather than indebtedness.  In
addition, unless the partnership were treated as engaged in a trade or business,
an individual's share of expenses of the partnership would be miscellaneous
itemized deductions that, in the aggregate, would be allowed as deductions only
to the extent they exceeded 2% of the individual's adjusted gross income and
would be subject to reduction under Section 68 of the Internal Revenue Code if
the individual's adjusted gross income exceeded certain limits.  As a result, an
individual might be taxed on a greater amount of income than the stated rate on
the offered securities.  Finally, if the partnership were classified as a
publicly traded partnership that qualifies for exemption from taxation as a
corporation, all or a portion of any taxable income allocated to a Security
Owner that is a pension, profit sharing or employee benefit plan or other tax-
exempt entity, including an individual retirement account, might, under certain
circumstances, constitute unrelated business taxable income which in most cases
would be taxable to that Security Owner.

  If the transaction contemplated by the master pooling and servicing agreement
were treated as creating an entity classified as an association or as a publicly
traded partnership taxable as a corporation, the trust would be subject to
federal income tax at corporate income tax rates on the income it derives from
the receivables, which would reduce the amounts available for distribution to
the Security Owners, possibly including holders of a series that is treated as
indebtedness.  That classification might also have adverse state and local tax
consequences that would reduce amounts available for distribution to Security
Owners.  In most cases, cash distributions to the Security Owners, other than
the Security Owners of any class not recharacterized as an equity interest in an
association, would be treated as dividends for tax purposes to the extent deemed
part of the corporation's earnings and profits and, in the case of Non-U.S.
Security Owners, would be subject to withholding tax.

U.S. Security Owners

  If the offered securities are treated as debt obligations for federal income
tax purposes, interest on the offered securities will be includible in income by
a U.S. Security Owner as ordinary income in accordance with its method of tax
accounting.  In addition, interest received on the offered securities may
constitute investment income for purposes of certain limitations of the Internal
Revenue Code concerning deductibility of investment interest expense.

  Although it is not anticipated that the offered securities will be issued at a
greater than de minimis discount, the offered securities may nevertheless be
deemed to have been issued with original issue discount under applicable
Treasury regulations.  This could be the case, for example, if interest payments
are not treated as qualified stated interest because the IRS determines that:

     o    no reasonable legal remedies exist to compel timely payment; and

     o    the offered securities do not have terms and conditions that make the
          likelihood of late payment, other than a late payment that occurs
          within a reasonable grace period, or nonpayment a remote contingency.

                                       43
<PAGE>

  The applicable Treasury regulations provide that, for purposes of the
foregoing test, the possibility of nonpayment due to default, insolvency or
similar circumstances is ignored.  Although this provision does not directly
apply to the offered securities because the offered securities have no actual
default provisions, FNANB intends to take the position that, because nonpayment
can occur only as a result of a substantial deterioration in receivable
performance, nonpayment is a remote contingency.  Based on the foregoing, and on
the fact that interest will accrue on the offered securities at a qualified
rate, FNANB intends to take the position that interest payments on the offered
securities constitute qualified stated interest.  If interest payments on the
offered securities were not qualified stated interest, all of the taxable income
to be recognized with respect to the offered securities would be includible in
income as OID but would not be includible again when the interest payments were
actually received.

  If the offered securities are issued at a greater than de minimis discount or
are treated as having been issued with OID under applicable Treasury
regulations, the excess of the stated redemption price at maturity of an offered
security over the initial offering price at which a substantial amount of the
offered securities are sold to the public will constitute OID.  A U.S. Security
Owner must include OID in income as interest over the term of the offered
security under a constant yield method.  In general, OID must be included in
income in advance of the receipt of cash representing that income.  In the case
of a debt instrument as to which the repayment of principal may be accelerated
as a result of the prepayment of other obligations securing that debt
instrument, the periodic accrual of OID is determined by taking into account
both the prepayment assumptions used in pricing that debt instrument and the
actual prepayment experience.  If this provision is applied to the offered
securities, the amount of OID which will accrue in any given accrual period may
either increase or decrease depending upon the actual prepayment rate.  Under
the applicable Treasury regulations, if an offered security is issued with de
minimis OID, a U.S. Security Owner must include the OID in income
proportionately as principal payments are made.  We suggest that each U.S.
Security Owner consult its own tax advisors regarding the effect of the OID
rules if the offered securities are issued with OID.

  A U.S. Security Owner who purchases an offered security at a discount from its
adjusted issue price after its original issuance may be subject to the market
discount rules of the Internal Revenue 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 upon the sale or other
disposition of the offered security and for the deferral of interest deductions
with respect to debt incurred to acquire or carry the market discount offered
security.

  A U.S. Security Owner who purchases an offered security after its original
issuance for an amount in excess of the sum of all amounts payable on the
offered security after the purchase date other than payment of qualified stated
interest will be considered to have purchased the offered security at a premium.
The Security Owner may in most cases elect to amortize the premium, as an offset
to interest income, using a constant yield method, over the remaining term of
the offered security.

  A U.S. Security Owner who purchases an offered security that was issued with
OID after its original issuance for an amount less than or equal to the sum of
all amounts payable on the offered security after the purchase date other than
payment of qualified stated interest but in excess of its adjusted issue price
is in most cases permitted to reduce the daily portion of OID otherwise
includible in the Security Owner's taxable income.

Disposition of the Offered Securities

  In general, a U.S. Security Owner will recognize gain or loss upon the sale,
exchange, redemption or other taxable disposition of an offered security
measured by the difference between:

     o    the amount of cash and the fair market value of any property received,
          other than amounts attributable to, and taxable as, accrued interest;
          and

     o    the U.S. Security Owner's tax basis in the offered security, which is
          equal, in general, to the purchase price of the offered security
          increased by any OID or market discount previously included in income
          by the holder and decreased by any deductions previously allowed for
          amortizable bond premium and by any payments reflecting principal or
          OID received with respect to the offered security.

                                       44

<PAGE>


  In general, subject to the market discount rules and to the one-year holding
requirement for long-term capital gain treatment, any gain or loss will be long-
term capital gain; provided, however, that the offered security was held as a
capital asset; and, provided further, that, if the rules applicable to
prepayable instruments apply, any OID not previously accrued will be treated as
ordinary income.  The maximum ordinary income tax rate for individuals, estates
and trusts exceeds the maximum long-term capital gains tax rate for those
taxpayers.  In addition, capital losses may, in general, be used only to offset
capital gains.

Non-U.S. Security Owners

  This section describes the U.S. federal income tax treatment of Non-U.S.
Security Owners if the offered securities are treated as indebtedness.

  Interest, including OID, paid to a Non-U.S. Security Owner will be subject to
U.S. withholding taxes at a rate of 30% unless:

     o    the income is effectively connected with the conduct by the Non-U.S.
          Security Owner of a trade or business carried on in the United States
          and the Non-U.S. Security Owner evidences this fact by delivering an
          IRS Form 4224 or IRS Form W-8ECI; or

     o    the Non-U.S. Security Owner and each securities clearing organization,
          bank or other financial institution that holds the offered securities
          on behalf of the Non-U.S. Security Owner in the ordinary course of its
          trade or business in the chain between the Non-U.S. Security Owner and
          the U.S. person otherwise required to withhold the U.S. tax complies
          with applicable identification requirements; and

     o    the Non-U.S. Security Owner does not actually or constructively own
          10% or more of the voting stock of FNANB or, upon the issuance of an
          interest in the trust that is treated as a partnership interest, any
          holder of that interest;

     o    the Non-U.S. Security Owner is not a controlled foreign corporation
          with respect to FNANB or, upon the issuance of an interest in the
          trust that is treated as a partnership interest, any holder of that
          interest;

     o    the Non-U.S. Security Owner is not a bank whose receipt of interest on
          an offered security is described in Section 881(c)(3)(A) of the
          Internal Revenue Code;

     o    the interest is not contingent interest described in Section 871(h)(4)
          of the Internal Revenue Code; and

     o    the Non-U.S. Security Owner does not bear certain relationships to any
          holder of the Exchangeable Transferor Certificate other than FNANB or
          any holder of the securities of any series not properly characterized
          as debt.

  In general, applicable identification requirements will be satisfied if there
is delivered to a securities clearing organization:

     o    IRS Form W-8 or IRS Form W-8BEN signed under penalties of perjury by
          the Security Owner stating that the Security Owner is not a U.S.
          Security Owner and providing the Security Owner's name and address; or

     o    IRS Form 1001 or IRS Form W-8BEN, signed under penalties of perjury by
          the Security Owner or the Security Owner's agent claiming exemption
          from withholding under an applicable tax treaty;

provided, however, that, in each case, the applicable form must be delivered
under applicable procedures and must be properly transmitted to the United
States entity otherwise required to withhold tax and none of the entities
receiving that form may have actual knowledge that the Security Owner is a U.S.
Security Owner.

  Recently finalized Treasury regulations affect the procedures to be followed
by a Non-U.S. Security Owner in complying with U.S. federal withholding, backup
withholding and information reporting rules.  These regulations are not

                                       45

<PAGE>

effective as of the date of this prospectus but will be effective in most cases
for payments made after December 31, 2000.  We suggest that you consult your own
tax advisors regarding the effect, if any, of these regulations on the purchase,
ownership and disposition of the offered securities.

  If a Non-U.S. Security Owner is engaged in a trade or business in the United
States and interest on the offered security is effectively connected with the
conduct of that trade or business, the Non-U.S. Security Owner, although exempt
from U.S. withholding tax, will be subject to U.S. federal income tax on the
interest on a net income basis in the same manner as if the Non-U.S. Security
Owner were a U.S. Security Owner.  In addition, a Non-U.S. Security Owner that
is a foreign corporation may be subject to a branch profits tax equal to 30% of
its effectively connected earnings and profits for the taxable year, subject to
certain adjustments.

  A Non-U.S. Security Owner will not be subject to U.S. federal income tax on
gain realized upon the sale, exchange or redemption of an offered security if:

     o    the gain is not effectively connected with the conduct of a trade or
          business in the United States;

     o    in the case of a Non-U.S. Security Owner that is an individual, the
          Non- U.S. Security Owner is not present in the United States for 183
          days or more during the taxable year in which the sale, exchange or
          redemption occurs; and

     o    in the case of gain representing accrued but unpaid interest, the
          conditions described with respect to interest and OID are satisfied.

  If the interests of a Non-U.S. Security Owner were classified as interests in
a partnership, not taxable as a corporation, that classification could cause a
Non-U.S. Security Owner to be treated as engaged in a trade or business in the
United States.  If a Non-U.S. Security Owner were to be treated as engaged in a
trade or business in the United States, the Non-U.S. Security Owner would be
required to file a U.S. federal income tax return and, in general, would be
subject to U.S. federal income tax, including branch profits tax in the case of
a Non-U.S. Security Owner that is a corporation, unless eliminated under an
applicable tax treaty, on its net income from the partnership. In addition, the
partnership would be required, on a quarterly basis, to pay withholding tax
equal to the sum, for each foreign partner, of the foreign partner's
distributive share of effectively connected income of the partnership multiplied
by the highest rate of tax applicable to that foreign partner.  The tax withheld
from each foreign partner would be credited against the foreign partner's U.S.
income tax liability.

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

Backup Withholding

  A Security Owner may be subject to backup withholding at the rate of 31% with
respect to interest paid on the offered securities if the Security Owner fails
to supply the trustee or the Security Owner's broker with the Security Owner's
taxpayer identification number, furnishes an incorrect taxpayer identification
number, fails to report interest, dividends or other reportable payments
properly or, under certain circumstances, fails to provide the trustee or the
Security Owner's broker with a certified statement that the Security Owner is
not subject to backup withholding.  Information returns will be sent annually to
the IRS and to each Security Owner setting forth the amount of interest paid on
the offered securities owned by that Security Owner and the amount of tax
withheld on those payments.

State and Local Tax Consequences

  The above discussion does not address the tax consequences of the purchase,
ownership or disposition of the offered securities under any state or local tax
law.  We suggest that you consult your own tax advisors regarding the state and
local tax consequences of the purchase, ownership and disposition of the offered
securities.

                                       46

<PAGE>

                              ERISA CONSIDERATIONS

  ERISA  and  the  Internal  Revenue Code impose requirements on Plans and Plan
fiduciaries.  A Plan fiduciary considering an investment in the offered
securities should determine, among other factors, whether that investment is
permitted under the governing Plan, is appropriate for the Plan in view of its
overall investment policy and the composition and diversification of its
portfolio and is prudent considering the factors discussed in this prospectus
and the attached prospectus supplement.

  ERISA and the Internal Revenue Code prohibit various transactions involving
the assets of a Plan and persons referred to as parties in interest under ERISA
or disqualified persons under the Internal Revenue Code.  A prohibited
transaction could subject disqualified persons to excise taxes and Plan
fiduciaries to other liabilities.  A Plan fiduciary considering an investment in
the offered securities should consider whether that investment might constitute
a prohibited transaction under ERISA or the Internal Revenue Code.

  A number of employee benefit plans, such as foreign plans, governmental plans,
as defined in Section 3(32) of ERISA, and certain church plans, as defined in
Section 3(33) of ERISA, are not subject to the restrictions of ERISA.  As a
result, assets of these plans may be invested in the offered securities without
regard to the ERISA restrictions, subject to the provisions of any other
applicable federal or state law.  You should note, however, that any
governmental plan or church plan that is qualified and exempt from taxation
under Sections 401(a) and 501(a) of the Internal Revenue Code is subject to the
prohibited transaction rules set forth in Section 503 of the Internal Revenue
Code.

Prohibited Transaction Considerations

  Treatment of Trust Assets as Plan Assets.  A transaction involving the
operation of the trust might constitute a prohibited transaction under ERISA and
the Internal Revenue Code if assets of the trust were deemed to be assets of an
investing Plan.  The United States Department of Labor has issued regulations,
called the plan asset regulations, addressing whether the assets of a Plan would
include the assets of an entity in which the Plan has invested for purposes of
the fiduciary responsibility provisions of ERISA and the prohibited transaction
provisions of ERISA and the Internal Revenue Code.  In general, under the plan
asset regulations, when a Plan acquires an equity interest in an entity such as
the trust, the assets of the Plan include both the equity interest and an
undivided interest in each of the underlying assets of the entity unless the
exceptions set forth in the regulations apply.  In general, an equity interest
is defined under the plan asset regulations as any interest in an entity, other
than an instrument that is treated as indebtedness under applicable local law
and has no substantial equity features, and includes a beneficial interest in a
trust.

  If the assets of the trust are deemed to be the assets of an investing Plan,
any person who has discretionary authority or control with respect to the trust
assets, and any person who provides investment advice for a fee with respect to
trust assets, will be a fiduciary of the investing Plan.  This fiduciary status
would increase the scope of activities that would constitute prohibited
transactions under ERISA and the Internal Revenue Code.

  Exception for Insignificant Participation by Benefit Plan Investors.  The plan
asset regulation provides that the assets of an entity such as the trust will
not be deemed to be the assets of an investing Plan if equity participation in
the entity by benefit plan investors, such as employee benefit plans or
individual  retirement accounts, is not significant.  An equity participation in
an entity is not deemed to be significant if benefit plan investors hold less
than 25% of  the value of each class of equity interests in that entity.  In
calculating the value of a class of equity interests, the value of any equity
interests held by FNANB, the trustee or any of their affiliates must be
excluded.  We cannot assure you that benefit plan investors will hold less than
25% of the value of each class of equity interests in the trust.

  Exception for Publicly Offered Securities.  The plan asset regulation provides
that the issuer of a publicly-offered security acquired by a Plan will not be
deemed to hold Plan assets solely because of that acquisition.  A publicly-
offered security is a security that is freely transferable, part of a class of
securities that is owned by 100 or more investors independent of the issuer and
of one another and either:

     o    part of a class of securities registered under the Exchange Act; or

                                       47
<PAGE>


     o    sold to the Plan as part of an offering of securities to the public
          under the Securities Act; provided, however, that the class of
          securities of which the security is a part must be registered under
          the Exchange Act within 120 days, or later if allowed by the SEC,
          after the end of the fiscal year of the issuer during which the
          offering of the securities to the public occurred.

  The attached prospectus supplement states whether FNANB expects the conditions
of this exception to be met with respect to your securities.

  We suggest that Plan fiduciaries or other persons considering an investment in
the offered securities on behalf of or with the assets of a Plan consult their
own counsel regarding the consequences to the Plan of that investment, including
the consequence to the Plan if the assets of the trust were to become subject to
the fiduciary and prohibited transaction rules of ERISA and the Internal Revenue
Code.

Additional Considerations for Insurance Company General Accounts

  In John Hancock Mut. Life Ins. Co. v. Harris Trust and Sav. Bank, 510 U.S. 86
(1993), the United States Supreme Court held that, under some circumstances,
assets held in an insurance company's general account may be deemed to be assets
of Plans that were issued policies supported by that general account.

  The Small Business Job Protection Act of 1996 added a new section of ERISA
relating to the status of the assets of insurance company general accounts under
ERISA and the Internal Revenue Code.  This new section provides that assets
underlying general account policies issued before December 31, 1998 will not be
considered assets of a Plan to the extent the criteria set forth in DOL
regulations are satisfied.  This new section also requires the DOL to issue
regulations establishing those criteria.  On December 22, 1997, the DOL
published proposed regulations, called the general account regulations, for this
purpose.  The general account regulations provide that, when a Plan acquires a
policy issued by an insurance company on or before December 31, 1998 which is
supported by assets of the insurance company's general account, the assets of
the Plan will include the policy but not the underlying assets of the general
account to the extent the requirements set forth in the general account
regulations are satisfied. The DOL has not issued final general account
regulations.  If adopted as proposed, the general account regulations would not
apply to any general account policies issued after December 31, 1998.

  We suggest that Plan fiduciaries or other persons considering an investment in
the offered securities on behalf of an insurance company general account consult
their own counsel regarding the effect of the John Hancock decision and the
general account regulations on that investment.

                                       48
<PAGE>

                             PLAN OF DISTRIBUTION

  FNANB may sell the offered securities through underwriters or dealers,
directly to one or more purchasers or through agents.  The attached prospectus
supplement sets forth the terms on which your securities are offered, including,
without limitation:

     o    the names of any underwriters;

     o    the purchase price of your securities and the resulting proceeds to
          FNANB;

     o    any underwriting discounts or other items constituting underwriters'
          compensation;

     o    the initial public offering price for your securities; and

     o    any discounts or commissions allowed or reallowed or paid to dealers.

  The underwriters of any underwritten securities will purchase the securities
for their own account.  The underwriters may sell any securities they purchase
in one or more transactions at a fixed public offering price or at varying
prices to be determined at the time of sale.  The terms of any sale of your
securities will be set forth or described in the attached prospectus supplement.
If FNANB sells any securities to dealers as principals, those dealers may re-
sell those securities to the public at varying prices set by those dealers from
time to time.  FNANB also may sell the securities through agents on a best-
efforts basis at varying prices.

  Each underwriting agreement will provide that FNANB, as transferor of the
receivables, will indemnify the underwriters against liabilities under the
federal securities laws or will contribute to any amounts the underwriters may
be required to pay with respect to those liabilities.  Dealers and agents may
also be entitled to indemnification or contribution with respect to liabilities
under the federal securities laws.

  Any underwriter will be permitted to engage in the following transactions, to
the extent permitted by Regulation M under the Exchange Act:

     o    over-allotment transactions, which involve syndicate sales in excess
          of the offering size creating a syndicate short position;

     o    stabilizing transactions, which permit bids to purchase the offered
          securities so long as the stabilizing bids do not exceed a specified
          maximum;

     o    syndicate covering transactions, which involve purchases of the
          offered securities in the open market after the distribution has been
          completed in order to cover syndicate short positions; and

     o    penalty bids, which permit the underwriters to reclaim a selling
          concession from a syndicate member when the offered securities
          originally sold by the syndicate member are purchased in a syndicate
          covering transaction.

  Any over allotment transactions, stabilizing transactions, syndicate covering
transactions and penalty bids may cause prices of the offered securities to be
higher than they would be in the absence of such transactions.  Neither the
trust nor any of the underwriters makes any representation or prediction as to
the effect, if any, that these transactions could have on the prices of the
offered securities.  In addition, neither the trust nor any of the underwriters
represents that the underwriters will engage in any of these transactions or
that any of these transactions, once commenced, will not be discontinued without
notice.

  The underwriters or their affiliates may engage in transactions with, or
perform services for, FNANB, Circuit City or their affiliates in the ordinary
course of business.

                                       49
<PAGE>

                                 LEGAL MATTERS

  We expect that legal matters relating to the issuance of the offered
securities will be passed upon for FNANB by McGuire, Woods, Battle & Boothe LLP,
Richmond, Virginia, and for the underwriters by Orrick, Herrington & Sutcliffe
LLP, Washington, D.C.  We expect that federal income tax matters relating to the
trust and the offered securities will be passed upon for FNANB by McGuire,
Woods, Battle & Boothe LLP.


                           REPORTS TO SECURITYHOLDERS

  Unless and until the securities are issued in definitive form, monthly and
annual reports containing information concerning the trust and prepared by the
servicer will be sent on behalf of the trust to Cede & Co., as nominee of DTC
and as registered holder of the securities.  These reports will not constitute
financial statements prepared in accordance with generally accepted accounting
principles.  FNANB is not required and does not intend to send any of its
financial reports to the securityholders or to the owners of beneficial
interests in the securities.  The servicer will file with the SEC those periodic
reports with respect to the trust that are required to be filed  under the
Exchange Act and under the SEC rules and regulations under the Exchange Act.
See "Registration and Transfer of the Securities" beginning on page 29 of this
prospectus for a further discussion of the circumstances under which the
securities will be issued in definitive form.


                      WHERE YOU CAN FIND MORE INFORMATION
                       ABOUT THE TRUST AND THE SECURITIES

  We have filed a registration statement relating to the trust and the
securities with the SEC.  The registration statement includes information with
respect to the trust and the securities not included in this prospectus.

  We have filed with the SEC periodic and special reports and other information
with respect to the trust and the securities.  You may review these filings,
without charge, at the public reference facilities maintained by the SEC at 450
Fifth Street, NW, Washington, DC 20549, 7 World Trade Center, New York, New York
10048, and Northwestern Atrium Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511.  You may obtain copies of these filings, for a
fee, at the public reference facility maintained by the SEC at 450 Fifth Street,
NW, Washington, DC 20549.  You may call the SEC at (800) SEC-0330 for further
information about the operation of the public reference facilities.  You may
also view SEC filings with respect to the trust and the securities on the SEC
Internet site at http://www.sec.gov.


                    INCORPORATION OF DOCUMENTS BY REFERENCE

  The SEC allows us to incorporate by reference into this prospectus information
contained in documents we file with the SEC.  Any information that we
incorporate by reference into this prospectus is considered part of this
prospectus.  All information that we file later with the SEC will automatically
update the information in this prospectus.  If the information provided in, or
incorporated by reference into, this prospectus or the attached prospectus
supplement differs from later information incorporated by reference into this
prospectus or the attached prospectus supplement, you should rely on the later
information.  We incorporate by reference into this prospectus all periodic and
special reports and all other information filed with the SEC by or on behalf of
the trust after the date of this prospectus and before the termination of the
offering of the securities.

  You may obtain a copy of any document we incorporate by reference into this
prospectus, without exhibits unless the exhibits are specifically incorporated
by reference, without charge, by writing or calling us c/o Circuit City Stores,
Inc., 9954 Mayland Drive, Richmond, Virginia 23233, Attention: Treasury
Department, (804) 527-4000.
                                       50
<PAGE>

                           GLOSSARY OF DEFINED TERMS

  "Account" means an Eligible Account included in the trust in accordance with
the master pooling and servicing agreement; provided, however, that:

     o    an Automatic Additional Account will be included as an Account only
          from and after the date that account is created;

     o    a Designated Additional Account will be included as an Account only
          from and after the date that account is designated; and

     o    a Removed Account will be included as an Account only until the
          receivables in that Removed Account are retransferred to FNANB.

  "Accumulation Period" means, with respect to any series, a Controlled
Accumulation Period, a Rapid Accumulation Period or such other type of
accumulation period as may be specified in the related series supplement.

  "Additional Cut-Off Date" means, with respect to a Designated Additional
Account, the related cut-off date.

  "Amortization Period" means, with respect to any series, a Controlled
Amortization Period, a Principal Amortization Period, an Early Amortization
Period or such other type of amortization period as may be specified in the
related series supplement.

  "Automatic Additional Account" means an Eligible Account automatically
included in the trust upon its creation in accordance with the master pooling
and servicing agreement.

  "Collection Account" means a segregated trust account established by the
trustee with an Eligible Institution, for the benefit of the securityholders,
into which the servicer deposits amounts received in respect of the receivables.

  "Companion Series" means a series that is paired with a previously issued
series and that has an Invested Amount that increases as the Invested Amount of
the paired series decreases.

  "Controlled Accumulation Period" means, with respect to any series, a period
during which collections of Principal Receivables allocated to that series and
any other amounts specified in the related series supplement, up to a specified
amount, are deposited on or before each Distribution Date into a Principal
Funding Account.

  "Controlled Amortization Period" means, with respect to any series, a period
during which collections of Principal Receivables allocated to that series and
any other amounts specified in the related series supplement, up to a specified
amount, are used on each Distribution Date to make principal payments to the
securityholders of that series or any class of that series then scheduled to
receive principal payments.

  "Definitive Securities" means securities issued in fully registered,
certificated form.

  "Default Amount" means, for any Due Period, the aggregate amount of Principal
Receivables, other than Principal Receivables that are not Eligible Receivables,
in all Accounts that were charged-off during that Due Period minus all amounts
recovered with respect to charged-off Accounts during that Due Period.

  "Designated Additional Account" means an Eligible Account designated by FNANB
after the initial closing date and included in the trust upon its designation in
accordance with the master pooling and servicing agreement.

  "Determination Date" means the eighth day prior to each Distribution Date or,
if that eighth day is not a business day, the next succeeding business day.

  "Dilution Amount" means, as of any date, the amount, if any, by which the sum
of the aggregate Invested Amount of all outstanding series plus the Minimum
Transferor Amount, in each case as of that date, exceeds the sum of the

                                       51
<PAGE>

aggregate amount of Principal Receivables plus the amount on deposit in the
Excess Funding Account, in each case as of that date; provided, however, that
this excess will only constitute a Dilution Amount to the extent attributable to
downward adjustments made in the amount of Principal Receivables for non-credit
reasons as described under "Description of the Securities -- Calculation of the
Series Adjustment Amount" beginning on page 20 of this prospectus.

  "Discount Option" means the option of FNANB to designate a percentage of
receivables in the trust that would otherwise be treated as Principal
Receivables to be treated as Finance Charge Receivables.

  "Discount Percentage" means a specified fixed or variable percentage specified
by FNANB in accordance with the master pooling and servicing agreement.

  "Distribution Date" means, with respect to any series, the date specified in
the related series supplement on which payments are scheduled to be made to the
securityholders of that series.

  "Due Period" means, with respect to any series, the period from and including
the first day of a month to and including the last day of that month or such
other period as may be specified in the related series supplement.

  "Early Amortization Event" means, with respect to any series, an event or
condition described under "Description of the Securities -- Early Amortization
Events" beginning on page 21 of this prospectus and any other event identified
as an Early Amortization Event in the related prospectus supplement.

  "Early Amortization Period" means, with respect to any series, a period,
commencing on the date on which an Early Amortization Event occurs with respect
to that series or such other date as may be specified in the related series
supplement and ending on the earlier of the date on which the securities of that
series have been paid in full and the related Stated Series Termination Date,
during which collections of Principal Receivables allocated to that series and
any other amounts specified in the related series supplement are used on each
Distribution Date to make principal payments to the securityholders of that
series or any class of that series then scheduled to receive principal payments.

  "Eligible Account" means a consumer revolving credit card account that
satisfies the eligibility criteria described under "Overview of the Accounts and
the Receivables" beginning on page 6 of this prospectus.

  "Eligible Institution" means:

     o    a depository institution, which may be the trustee, organized under
          the laws of the United States or any state or the District of Columbia
          the deposits of which are insured by the FDIC and which at all times
          has a short-term unsecured debt or certificate of deposit rating of at
          least A-1+ and P-1 by the applicable rating agency or has a long-term
          unsecured debt rating of at least AAA or Aa2 by the applicable rating
          agency; or

     o    a depository institution, which may be the trustee, otherwise
          acceptable to each rating agency;

provided, however, that these ratings will not be required if the depository
institution has corporate trust powers and maintains the Collection Account, any
Principal Funding Account, any Interest Funding Account or any other bank
account maintained for the benefit of the securityholders as a fully segregated
trust account with the trust department of that depository institution.

  "Eligible Investments" means:

     o    U.S. government debt;

     o    deposits at financial institutions having a rating in the highest
          rating category from the applicable rating agency;

     o    commercial paper having a rating in the highest rating category from
          the applicable rating agency;

     o    money market funds having a rating in the highest rating category from
          the applicable rating agency;

                                       52
<PAGE>

     o    Eurodollar time deposits having a rating in the highest rating
          category from the applicable rating agency;

     o    repurchase agreements involving some of these investments so long as
          the counterparty has a rating in the highest rating category from the
          applicable rating agency; and

     o    any other investment approved by the applicable rating agency.

  "Eligible Receivable" means a receivable that satisfies the eligibility
criteria described under "Overview of the Accounts and the Receivables"
beginning on page 6 of this prospectus.

  "Enhancement Invested Amount" means, with respect to any series or class, the
aggregate amount of Principal Receivables in the trust allocated to the provider
of any credit enhancement for that series or class, in each case as specified in
the related series supplement.

  "Excess Funding Account" means a segregated trust account established by the
trustee with an Eligible Institution, for the benefit of the securityholders, in
which collections of Principal Receivables are held as collateral if the
Transferor Amount is less than the Minimum Transferor Amount.

  "Exchangeable Transferor Certificate" means a certificate evidencing an
undivided interest in the assets of the trust not evidenced by the securities of
any outstanding series or, to the extent provided in any series supplement for
any outstanding series, any provider of credit enhancement for that series.

  "Finance Charge Receivables" means receivables representing amounts charged to
the Accounts in respect of periodic finance charges, late fees, returned check
fees or other fees or charges; provided, however, that, if FNANB exercises the
Discount Option, an amount equal to the product of the Discount Percentage and
the amount of receivables created under the Accounts on or after the date the
Discount Option is exercised that would otherwise be treated as Principal
Receivables will be treated as Finance Charge Receivables.

  "Funding Period" means, with respect to any pre-funded series, a period during
which the aggregate amount of Principal Receivables in the trust allocated to
that series may be less than the aggregate principal amount of the securities of
that series.

  "Initial Cut-Off Date" means September 30, 1994.

  "Interest Funding Account" means, with respect to any series that provides for
the payment of interest less frequently than monthly, a segregated trust account
established by the trustee with an Eligible Institution, for the benefit of the
securityholders of that series, into which collections of Finance Charge
Receivables allocated to that series and any other amounts specified in the
related series supplement are deposited.

  "Invested Amount" means, with respect to any series or class, the aggregate
amount of Principal Receivables in the trust allocated to that series or class,
in each case as specified in the related series supplement.

  "Invested Percentage" means, with respect to any series or class, the
percentage used to allocate collections of Finance Charge Receivables,
collections of Principal Receivables or Default Amounts, as applicable, to that
series or class, in each case as specified in the related series supplement.

  "Investor Charge-Off" means, with respect to any series or class, a reduction
in the Invested Amount of that series or class resulting from a shortfall in
available funds; provided, however, that the amount of that reduction for any
series on any Distribution Date may not exceed the Default Amount allocated to
that series for the preceding Due Period.

  "Minimum Aggregate Principal Receivables" means the aggregate of the Series
Minimum Aggregate Principal Receivables for all outstanding series.

  "Minimum Transferor Amount" means the aggregate of the Series Minimum
Transferor Amounts for all outstanding series.

  "Non-U.S. Security Owner" means a beneficial owner of a security who is not a
U.S. Security Owner.

                                       53
<PAGE>

  "Plan" means:

     o    an employee benefit plan, as defined in Section 3(3) of ERISA, that is
          subject to Title I of ERISA;

     o    a plan, as defined in Section 4975(e)(1) of the Internal Revenue Code,
          that is subject to Section 4975 of the Internal Revenue Code,
          including individual retirement accounts or Keogh plans; and

     o    an entity whose underlying assets include plan assets by reason of a
          plan's investment in that entity, including insurance company general
          accounts.

  "Pre-Funding Account" means, with respect to any series that includes a
Funding Period, a segregated trust account established by the servicer with an
Eligible Institution, for the benefit of the securityholders of that series,
into which the difference between the aggregate amount of Principal Receivables
in the trust allocated to that series and the aggregate principal amount of the
securities of that series, and any other amounts specified in the related series
supplement, are deposited.

  "Principal Amortization Period" means, with respect to any series, a period
during which collections of Principal Receivables allocated to that series and
any other amounts specified in the related series supplement are used on each
Distribution Date to make principal payments to the securityholders of that
series or any class of that series then scheduled to receive principal payments.

  "Principal Commencement Date" means, with respect to any series that includes
an Amortization Period, the date on which principal payments on the related
securities are scheduled to commence.

  "Principal Funding Account" means, with respect to any series that includes an
Accumulation Period, a segregated trust account established by the servicer with
an Eligible Institution, for the benefit of the securityholders of that series,
into which collections of Principal Receivables allocated to that series and any
other amounts specified in the related series supplement are deposited.

  "Principal Receivables" means receivables representing amounts charged by
cardholders for merchandise, repair services, service contracts or other
services or credit insurance premiums; provided, however, that, if FNANB
exercises the Discount Option, an amount equal to the product of the Discount
Percentage and the amount of receivables created under the Accounts on or after
the date the Discount Option is exercised that would otherwise be treated as
Principal Receivables will be treated as Finance Charge Receivables.

  "Rapid Accumulation Period" means, with respect to any series, a period during
which collections of Principal Receivables allocated to that series and any
other amounts specified in the related series supplement are deposited on or
before each Distribution Date into a Principal Funding Account.

  "Record Date" means, with respect to any Distribution Date for any series, the
last business day of the preceding month or such other date as may be specified
in the related series supplement.

  "Removed Account" means an Account the receivables in which are to be
retransferred to FNANB.

  "Revolving Period" means, with respect to any series, a period during which
collections of Principal Receivables allocated to that series are not
accumulated for or paid to the securityholders of that series.

  "Scheduled Distribution Date" means, with respect to any series that includes
an Accumulation Period, the date on which a single principal payment on the
related securities is scheduled to occur.

  "Security Owner" means the beneficial owner of a security.

  "Series Adjustment Amount" means, with respect to any series, the amount
calculated for that series as described under "Description of the Securities --
Calculation of Series Adjustment Amount" beginning on page 20 of this
prospectus.

                                       54
<PAGE>

  "Series Minimum Aggregate Principal Receivables" means, with respect to any
series, the amount specified as the minimum aggregate principal receivables in
the related series supplement, which amount is described under "Annex I:
Previously Issued Series" in the attached prospectus supplement, or such lower
amount as may be designated by FNANB; provided, however, that FNANB may not
designate a lower amount unless it receives written confirmation from each
rating agency that the designation of that lower amount will not result in a
reduction or withdrawal of the rating assigned by that rating agency to any
outstanding series.

  "Series Minimum Transferor Amount" means, with respect to any series, the
amount specified as such in the related series supplement, which amount is
described under "Annex I: Previously Issued Series" in the attached prospectus
supplement, or such higher amount as may be designated by FNANB; provided,
however, that FNANB may not designate a higher amount unless, after giving
effect to that designation, the Transferor Amount equals or exceeds the Minimum
Transferor Amount.

  "Servicer Default" means, with respect to any series, an event or condition
described under "Description of the Securities -- Servicer Defaults" beginning
on page 24 of this prospectus.

  "Stated Series Termination Date" means, for any series, the date specified in
the related series supplement as the last day on which interest and principal
will be distributed to the securityholders of that series.

  "Transferor Amount" means, as of any date:

     o    the aggregate amount of Principal Receivables, other than Principal
          Receivables that have been charged off as uncollectible, in the trust
          at the end of the day preceding that date; plus

     o    the amount on deposit in the Excess Funding Account at the end of the
          day preceding that date; minus

     o    the aggregate Invested Amount of all outstanding series at the end of
          the day preceding that date; minus

     o    without duplication, the aggregate Enhancement Invested Amount, if
          any, for all outstanding series at the end of the day preceding that
          date.

  "Transferor Certificate" means the certificate that represents the interest of
FNANB in the trust.

  "Transferor Interest" means the undivided interest in the assets of the trust
evidenced by the Exchangeable Transferor Certificate.

  "Transferor Percentage" means the percentage used to allocate collections of
Finance Charge Receivables, collections of Principal Receivables or Default
Amounts, as applicable, to FNANB, which percentage equals 100% minus the sum of
the Invested Percentages for all outstanding series.

  "U.S. Security Owner" means a beneficial owner of a security that is:

     o    a citizen or resident of the United States;

     o    a corporation or partnership created or organized in the United States
          or under the laws of the United States or any political subdivision of
          the United States;

     o    an estate the income of which is subject to U.S. federal income
          taxation regardless of its source; or

     o    a trust that is subject to the supervision of a court within the
          Unites States and the control of a United States person as described
          in Section 7701(a)(30) of the Internal Revenue Code or that has a
          valid election in effect under applicable U.S. Treasury regulations to
          be treated as a United States person.

  "U.S. Person" means:

     o    a citizen or resident of the United States;

                                       55
<PAGE>

     o    a corporation, partnership or other entity created or organized in the
          United States or under the laws of the United States or of any state,
          unless, in the case of a partnership, Treasury regulations provide
          otherwise;

     o    an estate the income of which is includible in gross income for
          federal income taxation regardless of its source; or

     o    a trust the income of which is subject to federal income taxation
          regardless of its source, if a United States court is able to exercise
          primary supervision over the administration of the trust and one or
          more U.S. Persons has authority to control all substantial decisions
          of the trust.


                                       56
<PAGE>



                                 PART II

Item 14.  Other Expenses of Issuance and Distribution

     The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.

     Registration Fee                        $      *
     Printing and Engraving                         *
     Trustee's Fees                                 *
     Legal Fees and Expenses                        *
     Blue Sky Fees and Expenses                     *
     Accountants' Fees and Expenses                 *
     Rating Agency Fees                             *
     Miscellaneous Fees                             *
                                            ---------------
         Total                               $      *
                                            ===============
     _________________________
     * To be added by amendment.

Item 15.  Indemnification of Directors and Officers

         Article ELEVENTH of FNANB's Articles of Association provides that FNANB
shall  indemnify  any person who was or is made a party or is  threatened  to be
made a party to any threatened, pending or completed action, suit, proceeding or
appeal,  whether civil,  criminal,  administrative  or investigative and whether
formal or  informal,  because he or she is or was a director or officer of FNANB
or,  while a director  or officer of FNANB,  is or was  serving  any other legal
entity  in  any  capacity  at  the  request  of  FNANB  against  all  judgments,
settlements,  penalties,  fines or other  obligations  and  reasonable  expenses
incurred in such action, suit,  proceeding or appeal except such obligations and
expenses as are  incurred  because of the  indemnitee's  willful  misconduct  or
knowing  violation of criminal  law  (regardless  of whether such action,  suit,
proceeding or appeal is by or in the right of FNANB). FNANB is obligated to make
advances and  reimbursements  for expenses incurred by an indemnitee in any such
action,  suit,  proceeding  or appeal  upon  receipt  of an  undertaking  (which
undertaking may be an unlimited,  unsecured general obligation of the indemnitee
and shall be accepted by FNANB without reference to the indemnitee's  ability to
make  repayment)  from  the  indemnitee  to repay  the same if it is  ultimately
determined that the indemnitee is not entitled to indemnification.

         Article ELEVENTH also provides that FNANB may, to a lesser extent or to
the same extent that it is required to provide indemnification and make advances
and  reimbursements  for  expenses  to  its  directors  and  officers,   provide
indemnification  and  make  advances  and  reimbursements  for  expenses  to its
employees  and agents,  the  directors,  officers,  employees  and agents of its
subsidiaries  and predecessor  entities,  and any person serving any other legal
entity in any  capacity at the request of FNANB and,  if  authorized  by FNANB's
board of directors, may contract in advance to do so.

         The  determination   that   indemnification   is  permissible  and  the
evaluation  as to  reasonableness  of expenses  shall be made,  in the case of a
director,  as provided by law and, in the case of an officer, as authorized from
time to time by FNANB's  board of  directors  (which  authorization  may be made
before or after the claim for  indemnification is made) or as otherwise provided
by law. If, however,  in either case, a majority of the directors serving on the
board of directors has changed after the date of the alleged conduct giving rise
to a claim for indemnification,  such determination and evaluation shall, at the
option of the  indemnitee,  be made by special legal counsel  agreed upon by the
board of directors and such  indemnitee.  The  termination  of any proceeding by
judgement,  order,  settlement,  conviction or upon a plea of nolo contendere or
its equivalent shall not of itself create a presumption that an indemnitee acted
in such a manner as to make him or her ineligible for indemnification.


                                      II-1
<PAGE>

         Article  ELEVENTH  provides that the  indemnification  provided thereby
shall  not be  exclusive  of any  other  right  of  indemnification  to which an
indemnitee  may  be  entitled  including  indemnification  pursuant  to a  valid
contract, indemnification by legal entities other than FNANB and indemnification
under  policies  of  insurance  purchased  and  maintained  by FNANB or  others;
provided,  however,  that no indemnitee shall be entitled to  indemnification by
FNANB to the extent he or she is indemnified by another, including an insurer.

         FNANB is authorized under Article ELEVENTH to purchase and maintain
insurance against any liability it may have under Article ELEVENTH or to protect
any indemnitee against any liability arising from his or her service to FNANB or
to any other legal entity at the request of FNANB regardless of FNANB's power to
indemnify against such liability.

         Article ELEVENTH does not permit (i) the  indemnification of directors,
officers or employees of FNANB  against  expenses,  penalties or other  payments
incurred in any administrative proceeding or action instituted by an appropriate
bank  regulatory  agency  which  proceeding  or action  results in a final order
assessing civil money penalties or requires  affirmative action by an individual
or individuals in the form of payment to FNANB or (ii) insurance  coverage for a
formal order assessing  civil money penalties  against a director or employee of
FNANB.

         In the Underwriting  Agreement,  a form of which is attached as Exhibit
1.1 hereto, the Underwriters agree to indemnify,  under certain conditions,  the
Registrant,  its directors,  certain of its officers and persons who control the
Registrant within the meaning of the Securities Act against certain liabilities.

Item 16.  Exhibits and Financial Statements
<TABLE>
<CAPTION>

(a)      Exhibits
 <S>                          <C>

              1        X              Form of Underwriting  Agreement  (incorporated by reference to Exhibit 1.1 to Registration
                                      Statement No. 33-82882)
            3.1        X              Articles of Association (incorporated by reference to Exhibit 3.1 to Registration
                                      Statement No. 33-82882).
            3.2        X              Bylaws (incorporated by reference to Exhibit 3.2 to Registration Statement No.
                                      33-82882).
            4.1        X              Master Pooling and Servicing Agreement (incorporated by reference to Exhibit 4.1 to
                                      Registration Statement No. 33-82882).
            4.2        X              Form of Series Supplement (including form of Securities).*
            5.1        X              Form of Opinion of McGuire, Woods, Battle & Boothe LLP with respect to validity of the
                                      securities.
            8.1        X              Form of Opinion of McGuire, Woods, Battle & Boothe LLP with respect to tax matters.
           24.1        X              Consent of McGuire, Woods, Battle & Boothe LLP (included in its opinion filed as
                                      Exhibit 5.1).
           24.2        X              Consent of McGuire, Woods, Battle & Boothe LLP (included in its opinion filed as
                                      Exhibit 8.1).

</TABLE>
     ------------------------
     * 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:


                                      II-2
<PAGE>

     (a) To file,  during any period in which  offers or sales are being made, a
post-effective  amendment  to this  registration  statement:  (i) to include any
prospectus  required by Section  10(a)(3) of the Securities Act of 1933; (ii) to
reflect in the  prospectus  any facts or events arising after the effective date
of the  registration  statement  (or the most  recent  post-effective  amendment
thereof) which, individually or in the aggregate, represent a fundamental change
in the information set forth in the registration statement; (iii) to include any
material  information  with respect to the plan of  distribution  nor previously
disclosed  in  the  registration  statement  or  any  material  change  to  such
information in the registration  statement;  provided,  however, that (a)(i) and
(a)(ii)  will not apply if the  information  required  to be included in a post-
effective  amendment  thereby is contained in periodic reports filed pursuant to
Section  13 or Section  15(d) of the  Securities  Exchange  Act of 1934 that are
incorporated by reference in this registration statement.

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

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

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

     (e) That,  insofar as  indemnification  for  liabilities  arising under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the  registrant  pursuant to the provisions  described  under Item 15
above, or otherwise,  the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the 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 question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

     (f) That,  for purposes of determining  any liability  under the Securities
Act of 1933, 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) or
497(h)  under  the  Securities  Act of 1933  shall be  deemed to be part of this
Registration Statement as of the time it was declared effective.

     (g) That,  for purposes of determining  any liability  under the Securities
Act of 1933,  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 certifies that it has reasonable grounds to believe that it meets all
of the  requirements  for  filing  on Form  S-3 and  that  the  security  rating
requirement set forth in Transaction  Requirement B.5 of Form S-3 will be met by
the time of the sale of the securities  registered hereunder and has duly caused
this  Registration  Statement  to be  signed on its  behalf by the  undersigned,
thereunto duly authorized, in the City of Richmond,  Commonwealth of Virginia on
January 3, 2000.

                           FIRST NORTH AMERICAN NATIONAL BANK
                            as originator of the Trust and Co-Registrant and
                            as Servicer on behalf of the Trust as Co-Registrant

                           By:  /s/ Michael T. Chalifoux
                                -----------------------------
                                Name: Michael T. Chalifoux
                                Title: President and Chairman

     Each  individual  whose signature  appears  below  constitutes and appoints
Michael T. Chalifoux and Philip  J. Dunn, and  each  of them, such  individual's
true  and  lawful attorneys-in-fact and agents with full power of  substitution,
for such  individual and in his  or  her name, place and stead, in  any  and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement and to file the same (and  any  and  all  related
exhibits) with the Securities and Exchange Commission.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this  Registration  Statement  has  been  signed  on  January  3,  2000  by  the
following persons in the capacities indicated.

<TABLE>
<CAPTION>

     Signature                      Title                                       Date

<S>     <C>

/s/ Michael T. Chalifoux         President, Chairman and Director            January 3, 2000
- ------------------------          (Principal Executive Officer)
Michael T. Chalifoux


/s/ Kerry L. VerStreate          Chief Financial Officer                     January 3, 2000
- -----------------------           (Principal Financial Officer and
Kerry L. VerStreate               Principal Accounting Officer)


/s/ Philip J. Dunn               Director                                    January 3, 2000
- ------------------
Philip J. Dunn


/s/ Mark A. Arensmeyer           Director                                    January 3, 2000
- ----------------------
Mark A. Arensmeyer


/s/ Merle Worsham                Director                                    January 3, 2000
- -----------------
Merle Worsham


/s/ Angela C. Schwarz            Director                                    January 3, 2000
- -----------------------
Angela C. Schwarz


                                      II-4
</TABLE>

Exhibit 5.1 - Form of Opinion of McGuire, Woods, Battle & Boothe  LLP -
              Validity of the Securities




                                  [     ], 2000



First North American National Bank
225 Chastain Meadows Court
Kennesaw, Georgia  30144

                      Circuit City Credit Card Master Trust
                             Asset Backed Securities
                       Registration Statement on Form S-3

Ladies and Gentlemen:

                  We have  acted as  counsel to First  North  American  National
Bank, a national banking association ("FNANB"), and the Circuit City Credit Card
Master Trust (the "Trust") in connection with the filing with the Securities and
Exchange  Commission of a Registration  Statement on Form S-3 (the "Registration
Statement") registering Asset Backed Securities representing undivided interests
in  certain  assets  of  the  Trust  (the  "Securities").  The  Securities  of a
particular  series will be issued  pursuant to the Master  Pooling and Servicing
Agreement  dated as of October 4, 1994,  as amended (the  "Pooling and Servicing
Agreement"),   between  FNANB  and  Bankers  Trust  Company,   as  trustee  (the
"Trustee"),  filed as Exhibit 4.1 to the Registration  Statement,  and a related
Series Supplement to the Pooling and Servicing Agreement (a "Series Supplement")
between FNANB and the Trustee,  the form of which is filed as Exhibit 4.2 to the
Registration Statement.

                  In connection with our engagement, we have made such legal and
factual  examinations  and inquiries and have examined such  corporate  records,
certificates  and other  documents as we have deemed  necessary or advisable for
purposes of this opinion.


                  We express no opinion as to the laws of any jurisdiction other
than the laws of the  Commonwealth  of  Virginia,  the State of New York and the
laws of the United States of America.

                  Based upon and subject to the foregoing, we are of the opinion
that,  when the Securities of a particular  series have been duly  authorized by
FNANB,  duly  executed and  authenticated  in  accordance  with the terms of the
Pooling and Servicing  Agreement and the related Series Supplement and delivered
and sold as contemplated by the Registration Statement,  such Securities will be
legally issued, fully paid and non-assessable.

<PAGE>

                  We hereby  consent to the filing of this opinion as an exhibit
to the Registration  Statement and to the reference to McGuire,  Woods, Battle &
Boothe LLP under the caption "Legal  Matters" in the prospectus  included in the
Registration  Statement.  We do not admit by giving this  consent that we are in
the  category  of persons  whose  consent  is  required  under  Section 7 of the
Securities Act of 1933, as amended.

                                            Very truly yours,



Exhibit 8.1 - Form of Opinion of McGuire, Woods, Battle & Boothe  LLP -
              Tax Matters




                                 [         ], 2000



First North American National Bank
225 Chastain Meadows Court
Kennesaw, Georgia  30144

                      Circuit City Credit Card Master Trust
                             Asset Backed Securities
                       Registration Statement on Form S-3

Ladies and Gentlemen:

                  We have acted as special tax  counsel to First North  American
National Bank, a national banking  association  ("FNANB"),  and the Circuit City
Credit Card Master Trust (the  "Trust") in  connection  with the filing with the
Securities and Exchange Commission of a Registration  Statement on Form S-3 (the
"Registration  Statement")  registering  Asset  Backed  Securities  representing
undivided  interests  in  certain  assets of the Trust (the  "Securities").  The
Securities of a particular  series will be issued pursuant to the Master Pooling
and  Servicing  Agreement  dated as of October 4, 1994, as amended (the "Pooling
and Servicing  Agreement"),  between FNANB and Bankers Trust Company, as trustee
(the  "Trustee"),  filed as Exhibit  4.1 to the  Registration  Statement,  and a
related  Series  Supplement  to the Pooling and  Servicing  Agreement (a "Series
Supplement")  between  FNANB  and the  Trustee,  the  form of  which is filed as
Exhibit 4.2 to the Registration Statement.

                  In connection  with our  engagement,  we have examined (i) the
Registration  Statement,  including the form of prospectus included therein (the
"Prospectus"),  (ii) the  Pooling  and  Servicing  Agreement,  (iii) the form of
Series  Supplement and (iv) such other documents as we have deemed  necessary or
advisable for purposes of this opinion.



                  The opinion  expressed herein is based on the Internal Revenue
Code of 1986, as amended,  administrative rulings, judicial decisions, proposed,
temporary and final Treasury regulations and other applicable  authorities.  The
statutory provisions, regulations and interpretations upon which such opinion is
based are subject to change,  and such  changes  could apply  retroactively.  In
addition,  there can be no assurance that positions  contrary to those stated in
our opinion will not be asserted by the Internal Revenue Service.

<PAGE>

                  Based upon and  subject to the  foregoing,  we hereby  confirm
that the  statements  set forth under the caption  "Material  Federal Income Tax
Consequences" in the Prospectus,  insofar as such statements  constitute matters
of law or legal  conclusions  with  respect  thereto  and  except to the  extent
qualified therein,  constitute our opinion as to the material federal income tax
consequences of the purchase,  ownership and disposition of the Securities,  and
we expressly adopt them as such.

                  We hereby  consent to the filing of this opinion as an exhibit
to the Registration  Statement and to the reference to McGuire,  Woods, Battle &
Boothe LLP under the caption  "Material  Federal Income Tax Consequences" in the
Prospectus.  We do not admit by giving this  consent that we are in the category
of persons whose consent is required  under Section 7 of the  Securities  Act of
1933, as amended.

                                            Very truly yours,


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