As filed with the Securities and Exchange Commission on May 30, 1997
                                                 Registration No. 333-24023
                                                                           
                    SECURITIES AND EXCHANGE COMMISSION
                          WASHINGTON, D.C. 20549
                                            
                            AMENDMENT NO. 1 TO
                                 FORM S-3
                          REGISTRATION STATEMENT
                                   under
                        THE SECURITIES ACT OF 1933
                                             
                    FIRST NBC CREDIT CARD MASTER TRUST
                       (Issuer of the Certificates)

                      FIRST NATIONAL BANK OF COMMERCE
         (Originator of the Trust described herein and registrant)
             (Exact name as specified in registrant's charter)
                                     

                   United States                  72-0269760
     (State or other jurisdiction of              (IRS Employer
      incorporation or organization)          Identification Number)

                             210 Baronne Street
                        New Orleans, Louisiana 70112
                                (504) 623-1371

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

                              Michael A. Flick
                         Chief Administrative Officer
                          First Commerce Corporation
                     201 Saint Charles Avenue, 29th Floor
                         New Orleans, Louisiana 70170
                                (504) 623-1492

      (Name, address, including zip code, and telephone number,
              including area code, of agent for service)
                                 Copies to:
            Robert F. Hugi, Esq.          Edward M. DeSear, Esq.
            MAYER, BROWN & PLATT    ORRICK, HERRINGTON & SUTCLIFFE LLP
          190 South LaSalle Street           666 Fifth Avenue
           Chicago, Illinois 60603       New York, New York 10103
               (312) 782-0600                (212) 506-5000

     Approximate date of commencement of proposed sale to the public: From
time to time after this registration statement becomes effective as
determined by market conditions.

     If the only securities being 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 of 1933, please check the
following box and list the Securities Act registration statement 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 of 1933, please 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. [ ]



                          CALCULATION OF REGISTRATION FEE
=================================================================================================
                                           Proposed          Proposed
                                           maximum           maximum
Title of                                   offering          aggregate     Amount of
securities to        Amount to be          price per         offering      registration
be registered         registered           certificate(1)    price(1)        fee(2)

                                                                 
Asset Backed         $750,000,000            100%            $750,000,000    $227,272.73
Certificates(3)
=================================================================================================
(1)  Estimated solely for the purpose of calculating the registration fee.
(2)  Includes amount previously paid.
(3)  Also registered hereby are secondary market sales in Asset Backed
     Certificates  to be effected by First National Bank of Commerce, the 
     volume of which cannot be determined.



   
     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.
                                                                 

                      INTRODUCTORY STATEMENT

    This Registration Statement contains (i) the form of
Prospectus relating to the offering of a series of Asset Backed
Certificates issued by First NBC Credit Card Master Trust, and (ii)
a form of Prospectus Supplement relating to offerings of particular
series of Asset Backed Certificates.  Each Prospectus Supplement
relates only to the securities described therein and is a form
which may be used by First National Bank of Commerce ("First NBC"), 
among others, to offer Asset Backed Certificates under this
Registration Statement. 

    Because First NBC or an affiliate of First NBC intends to make
a market in the Certificates for which it acts as an underwriter
and may prepare a separate market-making prospectus and prospectus
supplement in connection therewith, immediately following the form
of  Prospectus Supplement, there follow (i) alternate pages of the
Prospectus and (ii) alternate pages of the form of Prospectus
Supplement, which may be used by First NBC or such affiliate in
connection with any offers and sales relating to market-making
transactions in the Certificates. All other pages of the Prospectus
and the form of Prospectus Supplement are also to be used for the
market-making Prospectus and Prospectus Supplements. 
     

INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT. A
REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION. THESE SECURITIES MAY NOT BE SOLD NOR
MAY OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT
BECOMES EFFECTIVE. THIS PROSPECTUS SUPPLEMENT AND ACCOMPANYING PROSPECTUS
SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE SOLICITATION OF AN OFFER TO
BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES IN ANY STATE IN WHICH
SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR TO REGISTRATION OR
QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.



                SUBJECT TO COMPLETION, DATED May 29, 1997
       PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED __________ ___, 199_
                                     $
                     FIRST NBC CREDIT CARD MASTER TRUST
                   $      Class A [Floating Rate] [__%] Asset
                     Backed Certificates, Series 199_-_
                   $      Class B [Floating Rate] [__%] Asset
                     Backed Certificates, Series 199_-_

                      First National Bank of Commerce

                          Transferor and Servicer


Each Class A [Floating Rate] [__%] Asset Backed Certificate, Series
199_-___ (collectively, the "Class A Certificates") and each Class B
[Floating Rate] [__%] Asset Backed Certificate, Series 199_-___
(collectively, the "Class B Certificates" and, together with the Class A
Certificates, the "Certificates") will represent the right to receive
certain payments from the First NBC Credit Card Master Trust, created
pursuant to a Pooling and Servicing Agreement between First National Bank
of Commerce ("First NBC" or the "Bank"), as transferor and servicer, and
The First National Bank of Chicago, as trustee. Certain capitalized terms
used in this Prospectus Supplement are defined elsewhere in this Prospectus
Supplement and the accompanying Prospectus. Please refer to the "Index of
Defined Terms for Prospectus Supplement" on page S-50 and the "Index of
Defined Terms for Prospectus" on page 78 for a listing of the pages on
which such terms are defined.


The property of the Trust includes receivables (the "Receivables")
generated from time to time in a portfolio of MasterCard(R), VISA(R) and
private label revolving credit card accounts (the "Accounts"), all monies
due or to become due in payment of the Receivables, all proceeds of the
Receivables and proceeds of credit insurance policies relating to the
Receivables, all monies in certain bank accounts of the Trust and certain
other property as described herein.  In addition, the Collateral Interest will
be issued in the initial amount of $_________ and will be subordinated to the
Certificates as described herein.  First NBC will initially own the remaining
undivided interest in the Trust not represented by the Certificates, the

Collateral Interest and other interests issued by the Trust from time to time
and will initially service the Receivables.  First NBC may from time to time 
offer other Series of certificates that evidence undivided interest in certain 
assets of the Trust, which may have terms significantly different from the 
Certificates.

                                                      (continued on next page)

There currently is no secondary market for the Certificates, and there is
no assurance that one will develop or, if one does, that it will continue
until the Certificates are paid in full. Potential investors should
consider, among other things, the information set forth in "Risk Factors"
commencing on page S-17 herein and page 78 in the Prospectus.


   
THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
INTERESTS IN OR OBLIGATIONS OF FIRST NBC OR ANY AFFILIATE THEREOF. A
CERTIFICATE IS NOT A DEPOSIT AND NEITHER THE CERTIFICATES NOR THE
UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR GUARANTEED BY THE FEDERAL
DEPOSIT INSURANCE CORPORATION OR (EXCEPT FOR RECEIVABLES ARISING IN PRIVATE
LABEL ACCOUNTS) ANY OTHER GOVERNMENTAL AGENCY.
    

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




                                                                                   
                                                     Price to         Underwriting         Proceeds to
                                                     Public(l)          Discount         Transferor(l)(2)
         Per Class A Certificate........                     %                   %                 %
         Per Class B Certificate........                     %                   %                 %
         Total..........................          $                     $                  $

         (1)      Plus accrued interest, if any, at the Class A Rate or the Class B Rate, as applicable, 
                  from ________________,  199____.
         (2)      Before deduction of expenses estimated to be $______________.



The Certificates are offered by the Underwriters and First NBC
when, as and if issued by the Trust and accepted by the Underwriters and
First NBC and subject to the Underwriters' right to reject orders in whole
or in part. It is expected that the Certificates will be delivered in
book-entry form on or about ___________________ ___, 199___, through the
facilities of The Depository Trust Company[, Cedel Bank, societe
anonyme, and the Euroclear System].


                  Underwriters of the Class A Certificates
[                      ]                        [                      ]

                  Underwriters of the Class B Certificates
[                      ]                        [                      ]
   The Date of this Prospectus Supplement is _______________ _____, 199_



Interest will accrue on the Class A Certificates from
_____________ ___, 199_ (the "Closing Date") through ______________ ___,
199_ and from ______________ ___, 199_ through _____________ ___, 199_ and
with respect to each Interest Period thereafter, at the rate of _____% per
annum [above the London interbank offered rate for ___-month United States
dollar deposits ("LIBOR"), determined as described herein, prevailing on
the related LIBOR Determination Date (as defined herein) with respect to
such period] (the "Class A Rate"). Interest will accrue on the Class B
Certificates from the Closing Date through ____________ ___, 199_ and from
______________ ___, 199_ through ______________ ___, 199_ and with respect
to each Interest Period thereafter, at the rate of ____% per annum [above
LIBOR prevailing on the related LIBOR Determination Date with respect to
each such period] (the "Class B Rate"). [The initial LIBOR Determination
Date is ____________ ___, 199_.] Interest with respect to the Certificates
will be distributed on ______________ ___, 199_ and on the [15th] day of
each month thereafter (or, if such [15th] day is not a business day, the
next succeeding business day) (each, a "Distribution Date"). Principal on
the Class A Certificates is scheduled to be distributed on the
_____________ Distribution Date (the "Class A Scheduled Payment Date"), but
may be paid earlier or later under the circumstances described herein.
Principal on the Class B Certificates is scheduled to be distributed on the
_____________ Distribution Date (the "Class B Scheduled Payment Date"), but
may be paid earlier or later under the circumstances described herein. See
"Maturity Assumptions."

The Class B Certificates will be subordinated to the Class A
Certificates, and the Collateral Interest will be subordinated to the Class
A Certificates and the Class B Certificates, as described herein.

            [Application will be made to list the Certificates
                    on the Luxembourg Stock Exchange.]


   
     CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN
TRANSACTIONS THAT STABILIZE, MAINTAIN, OR OTHERWISE AFFECT THE PRICE OF THE
CERTIFICATES, INCLUDING OVER-ALLOTMENT TRANSACTIONS, STABILIZING
TRANSACTIONS, SYNDICATE COVERING TRANSACTIONS AND PENALTY BIDS. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."
    

The Certificates offered hereby constitute a separate Series of
certificates being offered by the Trust from time to time pursuant to its
Prospectus dated _______________ ___, 199__. This Prospectus Supplement
does not contain complete information about the offering of the
Certificates. Additional information is contained in the Prospectus and
purchasers are urged to read both this Prospectus Supplement and the
Prospectus in full. Sales of the Certificates may not be consummated unless
the purchaser has received both this Prospectus Supplement and the
Prospectus.


                                SUMMARY OF TERMS

The following is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus Supplement and
the accompanying Prospectus. Certain capitalized terms used in this summary
are defined elsewhere in this Prospectus Supplement and the accompanying
Prospectus. A listing of the pages on which the terms are defined is found
in the "Index of Defined Terms for Prospectus Supplement" on page S-50 and
the "Index of Defined Terms for Prospectus" on page 78.


The Trust............................   The First NBC Credit Card Master
                                        Trust.

Title of Securities.................    $________ Class A [Floating Rate]
                                        [__%] Asset Backed Certificates,
                                        Series 199_-_ (the "Class A
                                        Certificates") and $________ Class
                                        B [Floating Rate] [__%] Asset
                                        Backed Certificates, Series 199_-_
                                        (the "Class B Certificates," and
                                        together with the Class A
                                        Certificates, the "Certificates").

Class A Rate.........................   [____% per annum.] [For each Interest
                                        Period, a rate per annum equal to
                                        ___-month LIBOR for United States
                                        dollar deposits, plus ___%.]

Class B Rate.........................   [____% per annum.] [For each Interest
                                        Period, a rate per annum equal to
                                        ___-month LIBOR for United States
                                        dollar deposits, plus ___%.]

Distribution Dates....................  The ___ day of each _________ (or, if
                                        any such day is not a business day,
                                        the next succeeding business day),
                                        commencing on ______________, 1997.

Class A Scheduled Payment Date.......   The __________, 200_ Distribution
                                        Date.

Class B Scheduled Payment Date.......   The __________, 200_ Distribution
                                        Date.
Closing Date.........................   _______________, 1997.

Credit Enhancement...................   For the Class A Certificates, the
                                        subordination of the Collateral
                                        Interest (in an initial amount of
                                        $______________, ___% of the
                                        initial Investor Interest) and the
                                        Class B Certificates, as described
                                        herein. For the Class B
                                        Certificates, the subordination of
                                        the Collateral Interest, as
                                        described herein.

Class Structure......................   The Class A and Class B Certificates
                                        differ in terms of priorities and
                                        are expected to differ in terms of
                                        ratings. The Class B Certificates
                                        are subordinated to the Class A
                                        Certificates to the extent
                                        described herein in order to
                                        provide credit enhancement for the
                                        Class A Certificates. The
                                        Collateral Interest (which is not
                                        offered hereby) is subordinated to
                                        both the Class A and the Class B
                                        Certificates to the extent
                                        described herein in order to
                                        provide credit enhancement. (See
                                        "Description of Certificates--
                                        Subordination" and "--Application
                                        of Collections.") See "Risk
                                        Factors-- Effect of Subordination"
                                        in the Prospectus for a discussion
                                        of the risks associated with
                                        purchasing certificates of a
                                        subordinated class. Also see "Class
                                        A Certificate Rating" and "Class B
                                        Certificate Rating" below in this
                                        Summary of Terms.

Certificate Interest and
Principal............................   Each of the Certificates offered
                                        hereby represents the right to
                                        receive certain payments from the
                                        assets of the Trust. The Trust's
                                        assets will be allocated among the
                                        Class A Holders (the "Class A Investor
                                        Interest"), the Class B Holders
                                        (the "Class B Investor Interest"),
                                        the Collateral Interest Holder (the
                                        "Collateral Interest," and together
                                        with the Class A Investor Interest
                                        and the Class B Investor Interest,
                                        the "Investor Interest"), the
                                        interest of the holders of other
                                        undivided interests in the Trust
                                        issued pursuant to the Agreement
                                        and applicable Series Supplements
                                        and the Transferor (the "Transferor
                                        Interest"), as described below. As
                                        used in this Prospectus Supplement,
                                        the term "Holders" refers to
                                        holders of the Certificates, the
                                        term "Class A Holders" refers to
                                        holders of the Class A
                                        Certificates, the term "Class B
                                        Holders" refers to holders of the
                                        Class B Certificates, the term
                                        "Collateral Interest Holder" refers
                                        to the holder of the Collateral
                                        Interest and the term "Agreement"
                                        (unless the context requires
                                        otherwise) refers to the Agreement
                                        as supplemented by the Series
                                        199_-_ Supplement pursuant to which
                                        the Certificates are issued (the
                                        "Series 199_-_ Supplement"). 

                                        The Class A Certificates will repre-
                                        sent the right to receive from the
                                        assets of the Trust allocated to
                                        the Class A Certificates funds up
                                        to (but not in excess of) the
                                        amounts required to make (a)
                                        payments of interest accruing from
                                        the Closing Date through _________
                                        __, 199_, and from __________ __,
                                        199_ through __________ __, 199_
                                        and with respect to each Interest
                                        Period thereafter, at the Class A
                                        Rate and (b) payments of principal
                                        on the Class A Scheduled Payment
                                        Date or, under certain limited
                                        circumstances, during the Rapid
                                        Amortization Period, to the extent
                                        of the Class A Investor Interest,
                                        which may be less than the unpaid
                                        principal balance of the Class A
                                        Certificates in certain
                                        circumstances described herein.

                                        The Class B Certificates will repre-
                                        sent the right to receive, from the
                                        assets of the Trust allocated to
                                        the Class B Certificates, funds up
                                        to (but not in excess of) the
                                        amounts required to make (a)
                                        payments of interest accruing
                                        from the Closing Date through
                                        _________ __, 199_ and from
                                        ________ __, 199_ through
                                        ___________ __, 199_ and with
                                        respect to each Interest Period
                                        thereafter, at the Class B Rate and
                                        (b) payments of principal on the
                                        Class B Scheduled Payment Date or,
                                        under certain limited
                                        circumstances, during the Rapid
                                        Amortization Period, to the extent
                                        of the Class B Investor Interest,
                                        which may be less than the unpaid
                                        principal balance of the Class B
                                        Certificates in certain
                                        circumstances described herein. No
                                        principal will be paid to the 
                                        Class B Holders until the Class A
                                        Investor Interest is paid in full.

                                        The aggregate principal amount of
                                        the Class A Investor Interest and
                                        the Class B Investor Interest will,
                                        except as otherwise provided
                                        herein, remain fixed at $________,
                                        and $_________, respectively.
                                        The Class A Investor
                                        Interest will decline in certain
                                        circumstances if the Investor
                                        Default Amounts allocated to the
                                        Class A Certificates exceed funds
                                        allocable thereto as described
                                        herein and the Class B Investor
                                        Interest and the Collateral
                                        Interest are zero. The Class B
                                        Investor Interest will decline in
                                        certain circumstances as a result
                                        of (a) the reallocation of
                                        collections of Principal
                                        Receivables otherwise allocable to
                                        the Class B Investor Interest to
                                        fund certain payments in respect of
                                        the Class A Certificates and (b)
                                        the allocation to the Class B
                                        Investor Interest of certain
                                        Investor Default Amounts, including
                                        such amounts otherwise allocable to
                                        the Class A Investor Interest when
                                        the Collateral Interest 
                                        is zero. During the Controlled
                                        Accumulation Period, for the sole
                                        purpose of allocating collections
                                        of Finance Charge Receivables, Net
                                        Default Amounts and Net Recoveries
                                        with respect to each Monthly
                                        Period, the Class A Investor
                                        Interest will be further reduced by
                                        the amount on deposit in the
                                        Principal Funding Account from time
                                        to time (as so reduced, the "Class
                                        A Adjusted Investor Interest" and
                                        together with the Class B Investor
                                        Interest and the Collateral
                                        Interest, the "Adjusted Investor
                                        Interest").

   
                                        The Class A Certificates, 
                                        the Class B Certificates
                                        Certificates and the Collateral
                                        Interest will each include the
                                        right to receive (but only to the
                                        extent needed to make
                                        required payments under the
                                        Agreement and subject to any
                                        reallocation of such amounts as
                                        described herein) varying
                                        percentages of collections of
                                        Finance Charge Receivables (subject
                                        to reallocation of Group Investor
                                        Finance Charge Collections to other
                                        Series in Group I, as described
                                        under "Description of the
                                        Certificates -- Reallocations Among
                                        Certificates in Different Series
                                        within a Reallocation Group" in the
                                        Prospectus), Principal Receivables
                                        and will be allocated varying
                                        percentages of Net Default Amounts
                                        and Net Recoveries during each
                                        calendar month (a "Monthly
                                        Period"). Collections of Finance
                                        Charge Receivables, Net Default
                                        Amounts and Net Recoveries at all
                                        times, and collections of Principal
                                        Receivables during the Revolving
                                        Period, will be allocated to the
                                        Investor Interest based on the
                                        Floating Investor Percentage and
                                        will be further allocated among the
                                        Class A Investor Interest, the
                                        Class B Investor Interest and the
                                        Collateral Interest based on the
                                        Class A Floating Allocation, the
                                        Class B Floating Allocation and the
                                        Collateral Floating Allocation,
                                        respectively, applicable during the
                                        related Monthly Period. Collections
                                        of Principal Receivables during the
                                        Controlled Accumulation Period and
                                        the Rapid Amortization Period will
                                        be allocated to the Investor
                                        Interest based on the Fixed
                                        Investor Percentage and will be
                                        further allocated among the Class A
                                        Investor Interest, the Class B
                                        Investor Interest and the
                                        Collateral Interest based on the
                                        Class A Fixed Allocation, the Class
                                        B Fixed Allocation and the
                                        Collateral Fixed Allocation,
                                        respectively. See "Description of
                                        the Certificates -- Allocation
                                        Percentages" and "-- Pay Out
                                        Events" herein and "Description of
                                        the Certificates -- Pay Out Events"
                                        in the Prospectus. 
    

                                        The final distribution of principal
                                        and interest on the Certificates
                                        will be made no later than the
                                        ______________ Distribution Date in
                                        the manner provided in "Description
                                        of the Certificates -- Final
                                        Payment of Principal; Termination"
                                        in the Prospectus. Series 199_-_
                                        will terminate on the earliest to
                                        occur of (a) the Distribution Date
                                        on which the Investor Interest is
                                        paid in full, (b) the
                                        ______________ Distribution Date or
                                        (c) the Trust Termination Date
                                        (such earliest to occur, the
                                        "Series 199_-_ Termination Date").
                                        After the Series 199_- _
                                        Termination Date, no further
                                        principal or interest payments will
                                        be made on the Certificates (except
                                        as described in "Description of the
                                        Certificates -- Final Payment of
                                        Principal; Termination" in the
                                        Prospectus).

[Other Series......................     The Certificates will be the
                                        _____________ Series of investor
                                        certificates issued by the Trust,
                                        all of which will be outstanding on
                                        the Closing Date. See "Annex I--
                                        Other Series" for a summary of the
                                        principal terms of the __________
                                        outstanding Series of investor
                                        certificates. Additional Series are
                                        expected to be issued from time to
                                        time by the Trust. See "The Pooling
                                        and Servicing Agreement Generally
                                        -- New Issuances" and "--
                                        Reallocations Among Certificates of
                                        Different Series within a
                                        Reallocation Group" in the
                                        Prospectus and "Maturity
                                        Considerations" herein.]


Receivables..........................   The Receivables arise in Accounts in
                                        the Bank Portfolio that satisfy the
                                        eligibility criteria set forth in
                                        the Agreement as of the Cut-Off
                                        Date. The Receivables consist of
                                        Principal Receivables and Finance
                                        Charge Receivables. In addition,
                                        certain amounts of Interchange and
                                        Other Account Revenues attributed
                                        to the Accounts will be allocated
                                        to the Certificates and treated as
                                        Finance Charge Receivables. See
                                        "First NBC's Credit Card
                                        Activities-- Interchange and Other
                                        Account Revenues" in the
                                        Prospectus.

                                        The aggregate amount of Receivables
                                        in the Accounts as of the end of
                                        the day on the day after the
                                        Cut-Off Date was $__________,
                                        comprised of $___________ of
                                        Principal Receivables and
                                        $__________ of Finance Charge
                                        Receivables. The amount of Finance
                                        Charge Receivables will not affect
                                        the amount of the Investor Interest
                                        represented by the Certificates and
                                        the Collateral Interest or the
                                        amount of the Transferor Interest,
                                        all of which are determined on the
                                        basis of the amount of Principal
                                        Receivables in the Trust. The
                                        aggregate amount of Principal
                                        Receivables in the Trust evidenced
                                        by the Certificates and the
                                        Collateral Interest will never
                                        exceed the amount of the Investor
                                        Interest regardless of the total
                                        amount of Principal Receivables in
                                        the Trust at any time.
    

Denominations........................   Beneficial interests in the
                                        Certificates will be offered for
                                        purchase in denominations of $1,000
                                        and integral multiples thereof.
Registration of
Certificates.........................   The Certificates initially will be
                                        represented by Certificates
                                        registered in the name of Cede, as
                                        the nominee of DTC. No Certificate
                                        Owner will be entitled to receive a
                                        Definitive Certificate, except
                                        under the limited circumstances
                                        described herein. Holders may elect
                                        to hold their Certificates through
                                        DTC (in the United States) or Cedel
                                        or Euroclear (in Europe). Transfers
                                        will be made in accordance with the
                                        rules and operating procedures
                                        described herein. See "Description
                                        of the Certificates-- Definitive
                                        Certificates" in the Prospectus.

Servicing Fee.......................    The Servicer will receive a monthly
                                        fee as servicing compensation from
                                        the Trust on each Transfer Date.
                                        The Servicing Fee Rate for the
                                        Certificates will be ___% (the
                                        "Servicing Fee Rate"). On each
                                        Transfer Date, Servicer Interchange
                                        with respect to the related Monthly
                                        Period that is on deposit in the
                                        Finance Charge Account will be
                                        withdrawn from the Finance Charge
                                        Account and paid to the Servicer in
                                        respect of the Monthly Investor
                                        Servicing Fee. In addition, the
                                        Class A Servicing Fee, the Class B
                                        Servicing Fee and the Collateral
                                        Interest Servicing Fee will be paid
                                        on each Transfer Date as described
                                        under "Description of the
                                        Certificates-- Servicing
                                        Compensation and Payment of
                                        Expenses." See also "Description of
                                        the Certificates-- Servicing
                                        Compensation and Payment of
                                        Expenses" in the Prospectus.

Revolving Period....................    The "Revolving Period" for the
                                        Certificates means the period from
                                        and including the Closing Date to,
                                        but not including, the commencement
                                        of the earlier of (a) the
                                        Controlled Accumulation Period and
                                        (b) the Rapid Amortization Period.
                                        During the Revolving Period,
                                        Available Investor Principal
                                        Collections otherwise allocable to
                                        the Investor Interest will, subject
                                        to certain limitations and unless a
                                        reduction in the Required
                                        Collateral Interest has occurred,
                                        be treated as Shared Principal
                                        Collections and allocated to the
                                        holders of certificates of other
                                        Principal Sharing Series issued and
                                        outstanding or, subject to certain
                                        limitations, paid to the holder of
                                        the Transferor Certificate or
                                        deposited into the Excess Funding
                                        Account. See "Description of the
                                        Certificates-- Principal Payments."
                                        See "Description of the
                                        Certificates-- Pay Out Events" for
                                        a discussion of the events which
                                        might lead to the termination of
                                        the Revolving Period prior to the
                                        commencement of the Controlled
                                        Accumulation Period.

Controlled Accumulation
Period..............................    Unless a Pay Out Event occurs, the
                                        controlled accumulation period for
                                        the Certificates (the "Controlled
                                        Accumulation Period") is scheduled
                                        to begin at the close of business
                                        on ____________ __, _____. Subject
                                        to the conditions set forth under
                                        "Description of the Certificates--
                                        Postponement of Controlled
                                        Accumulation Period," the day on
                                        which the Revolving Period ends and
                                        the Controlled Accumulation Period
                                        begins may be delayed to not later
                                        than the close of business on
                                        __________ ____. The Controlled
                                        Accumulation Period will end on the
                                        earliest of (i) the commencement of
                                        the Rapid Amortization Period, (ii)
                                        payment of the Investor Interest in
                                        full and (iii) the Series 199_-_
                                        Termination Date. During the
                                        Controlled Accumulation Period,
                                        prior to the payment of the Class A
                                        Investor Interest in full, amounts
                                        equal to the least of (a) Available
                                        Investor Principal Collections for
                                        the related Monthly Period, (b) the
                                        sum of the Controlled Accumulation
                                        Amount for such Monthly Period and
                                        any portion of the Controlled
                                        Accumulation Amount for any prior
                                        Monthly Period that has not yet
                                        been deposited (such sum, the
                                        "Controlled Deposit Amount" for
                                        such Monthly Period) and (c) the
                                        Class A Adjusted Investor Interest
                                        on such Transfer Date will be
                                        deposited monthly in a trust
                                        account established by the Servicer
                                        (the "Principal Funding Account")
                                        on each Transfer Date beginning
                                        with the Transfer Date in the month
                                        following the month in which the
                                        Controlled Accumulation Period
                                        begins until the Principal Funding
                                        Account Balance is equal to the
                                        Class A Investor Interest. On each
                                        Transfer Date during the Controlled
                                        Accumulation Period beginning with
                                        the Transfer Date after the one on
                                        which the Class A Investor Interest
                                        has been provided for, an amount
                                        equal to the lesser of (a)
                                        Available Investor Principal
                                        Collections for the related Monthly
                                        Period (less any amount allocated
                                        to the Class A Investor Interest as
                                        described in the prior sentence)
                                        and (b) the Class B Investor
                                        Interest on such Transfer Date will
                                        be deposited into the Distribution
                                        Account for distribution to the
                                        Class B Holders until the Class B
                                        Investor Interest has been paid in
                                        full. If, for any Monthly Period,
                                        the Available Investor Principal
                                        Collections for such Monthly Period
                                        exceed the sum of the Class A
                                        Monthly Principal and the Class B
                                        Monthly Principal for the related
                                        Transfer Date, the amount of such
                                        excess will be first paid to the
                                        Collateral Interest Holder to the
                                        extent that the Collateral Interest
                                        exceeds the Required Collateral
                                        Interest and then will be treated
                                        as Shared Principal Collections and
                                        allocated to the holders of
                                        certificates of other Principal
                                        Sharing Series or, subject to
                                        certain limitations, paid to the
                                        holder of the Transferor
                                        Certificate or deposited into the
                                        Excess Funding Account. See
                                        "Description of the Certificates --
                                        Application of Collections." Also
                                        see "Prospectus Summary --
                                        Controlled Accumulation Period" in
                                        the Prospectus for a general
                                        description of the purpose of this
                                        feature and its effect on
                                        Certificateholders.

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

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

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

                                        If a Pay Out Event occurs during the
                                        Controlled Accumulation Period, the
                                        Rapid Amortization Period will
                                        commence, and any amounts on
                                        deposit in the Principal Funding
                                        Account will be paid to the Class A
                                        Holders on the Distribution Date in
                                        the month following the
                                        commencement of the Rapid
                                        Amortization Period.

                                        Other Series offered by the Trust may
                                        or may not have amortization or
                                        accumulation periods like the
                                        Controlled Accumulation Period for
                                        the Certificates, and such periods
                                        may have different lengths and
                                        begin on different dates than such
                                        Controlled Accumulation Period.
                                        Thus, certain Series may be in
                                        their revolving periods while
                                        others are in periods during which
                                        collections of Principal
                                        Receivables are distributed to or
                                        held for the benefit of
                                        certificateholders of such other
                                        Series. In addition, other Series
                                        may allocate Principal Receivables
                                        based upon different investor
                                        percentages. See "Description of
                                        the Certificates -- Exchanges" in
                                        the Prospectus for a discussion of
                                        the potential terms of any other
                                        Series.

Rapid Amortization Period...........    During the period from the day on
                                        which a Pay Out Event has occurred
                                        and ending on the earlier of (a)
                                        the payment of the Investor
                                        Interest in full, (b) the Series
                                        199_-_ Termination Date and (c) the
                                        Trust Termination Date (the "Rapid
                                        Amortization Period"), Available
                                        Investor Principal Collections will
                                        be distributed monthly on each
                                        Distribution Date to the Class A
                                        Holders and, following payment of
                                        the Class A Investor Interest in
                                        full, to the Class B Holders and,
                                        following payment of the Class B
                                        Investor Interest in full, to the
                                        Collateral Interest Holder
                                        beginning with the Distribution
                                        Date in the month following the
                                        commencement of the Rapid
                                        Amortization Period. See
                                        "Description of the Certificates--
                                        Pay Out Events" for a discussion of
                                        the events which might lead to the
                                        commencement of the Rapid
                                        Amortization Period and "Prospectus
                                        Summary-- Rapid Amortization
                                        Period" in the Prospectus for a
                                        general discussion of the purpose
                                        and effect on Certificateholders of
                                        this feature.

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

Additional Amounts Available to
Holders .............................   With respect to any Transfer Date,
                                        Excess Spread will be applied to
                                        fund the Class A Required Amount
                                        and the Class B Required Amount, if
                                        any. The "Class A Required Amount"
                                        means the amount, if any, by which
                                        the sum of (a) the Class A Monthly
                                        Interest due on the related
                                        Distribution Date and any overdue
                                        Class A Monthly Interest and Class
                                        A Additional Interest thereon, (b)
                                        the Class A Servicing Fee for the
                                        related Monthly Period and any
                                        overdue Class A Servicing Fee and
                                        (c) the Class A Investor Default
                                        Amount, if any, for the related
                                        Monthly Period exceeds the Class A
                                        Available Funds for the related
                                        Monthly Period. The "Class B
                                        Required Amount" means the amount,
                                        if any, by which the sum of (a) the
                                        amount, if any, by which the sum of
                                        (i) Class B Monthly Interest due on
                                        the related Distribution Date and
                                        any overdue Class B Monthly
                                        Interest and Class B Additional
                                        Interest thereon and (ii) the Class
                                        B Servicing Fee for the related
                                        Monthly Period and any overdue
                                        Class B Servicing Fee exceeds the
                                        Class B Available Funds for the
                                        related Monthly Period and (b) the
                                        Class B Investor Default Amount, if
                                        any, for the related Monthly
                                        Period. The "Required Amount" for
                                        any Monthly Period means the sum of
                                        the Class A Required Amount and the
                                        Class B Required Amount for such
                                        Monthly Period. "Excess Spread" for
                                        any Transfer Date will equal the
                                        sum of (1) the excess of (A) Class
                                        A Available Funds for the related
                                        Monthly Period over (B) the sum of
                                        the amounts referred to in clauses
                                        (a), (b) and (c) in the definition
                                        of "Class A Required Amount" above,
                                        (2) the excess of (A) Class B
                                        Available Funds for the related
                                        Monthly Period over (B) the sum of
                                        the amounts referred to in clauses
                                        (a)(i) and (a)(ii) in the
                                        definition of "Class B Required
                                        Amount" above, (3) Collateral
                                        Available Funds for the related
                                        Monthly Period not used under
                                        certain circumstances to pay the
                                        Collateral Interest Servicing Fee,
                                        as described herein and (4) Excess
                                        Finance Charge Collections
                                        allocated to the Investor Interest.


                                        If, on any Transfer Date, Excess
                                        Spread is less than the Class A
                                        Required Amount, then Reallocated
                                        Principal Collections allocable
                                        first to the Collateral Interest
                                        and then to the Class B Investor
                                        Interest with respect to the
                                        related Monthly Period will be used
                                        to fund the remaining Class A
                                        Required Amount. If Reallocated
                                        Principal Collections with respect
                                        to such Monthly Period are
                                        insufficient to fund the remaining
                                        Class A Required Amount for the
                                        related Transfer Date, then the
                                        Collateral Interest (after giving
                                        effect to reductions for any
                                        Collateral Charge-Offs and
                                        Reallocated Principal Collections
                                        on such Transfer Date) will be
                                        reduced by the amount of such
                                        deficiency (but not by more than
                                        the Class A Investor Default Amount
                                        for such Monthly Period). In the
                                        event that such reduction would
                                        cause the Collateral Interest to be
                                        a negative number, the Collateral
                                        Interest will be reduced to zero,
                                        and the Class B Investor Interest
                                        (after giving effect to reductions
                                        for any Class B Investor
                                        Charge-Offs and any Reallocated
                                        Class B Principal Collections on
                                        such Transfer Date) will be reduced
                                        by the amount by which the
                                        Collateral Interest would have
                                        been reduced below zero (but not by
                                        more than the excess of the Class A
                                        Investor Default Amount, if any,
                                        for such Monthly Period over the
                                        amount of such reduction, if any,
                                        of the Collateral Interest with
                                        respect to such Monthly Period). In
                                        the event that such reduction would
                                        cause the Class B Investor Interest
                                        to be a negative number, the Class
                                        B Investor Interest will be reduced
                                        to zero and the Class A Investor
                                        Interest will be reduced by the
                                        amount by which the Class B
                                        Investor Interest would have been
                                        reduced below zero (but not by more
                                        than the excess, if any, of the
                                        Class A Investor Default Amount for
                                        such Monthly Period over such
                                        reductions in the Collateral
                                        Interest and the Class B Investor
                                        Interest with respect to such
                                        Monthly Period) (such reduction, a
                                        "Class A Investor Charge-Off"). 
                                        If the Collateral Interest and the
                                        Class B Investor Interest are
                                        reduced to zero, the Class A
                                        Holders will bear directly the
                                        credit and other risks associated
                                        with their undivided interest in
                                        the Trust. See "Description of the
                                        Certificates -- Reallocation of
                                        Cash Flows" and "-- Defaulted
                                        Receivables; Investor Charge-Offs."

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

Required Collateral
Interest..............................  The "Required Collateral Interest"
                                        with respect to any Transfer Date
                                        means (a) initially, $___________
                                        (the "Initial Collateral Interest")
                                        and (b) on any Transfer Date
                                        thereafter, an amount equal to __%
                                        of the sum of the Class A Adjusted
                                        Investor Interest and the Class B
                                        Investor Interest on such Transfer
                                        Date, after taking into account
                                        deposits into the Principal Funding
                                        Account on such Transfer Date and
                                        payments to be made on the related
                                        Distribution Date, and the
                                        Collateral Interest on the prior
                                        Transfer Date after any adjustments
                                        made on such Transfer Date, but not
                                        less than $__________; provided,
                                        however, (i) that if certain
                                        reductions in the Collateral
                                        Interest occur or if a Pay Out
                                        Event occurs, the Required
                                        Collateral Interest for such
                                        Transfer Date shall equal the
                                        Required Collateral Interest for
                                        the Transfer Date immediately
                                        preceding the occurrence of such
                                        reduction or Pay Out Event; (ii) in
                                        no event shall the Required
                                        Collateral Interest exceed the
                                        unpaid principal amount of the
                                        Certificates as of the last day of
                                        the Monthly Period preceding such
                                        Transfer Date after taking into
                                        account payments to be made on the
                                        related Distribution Date; and
                                        (iii) the Required Collateral
                                        Interest may be reduced at any time
                                        to a lesser amount if the Rating
                                        Agency Condition is satisfied. See
                                        "Description of the Certificates --
                                        Required Collateral Interest." 

                                        If on any Transfer Date, the
                                        Collateral Interest is less than
                                        the Required Collateral Interest,
                                        certain Excess Spread amounts, if
                                        available, will be used to increase
                                        the Collateral Interest to the
                                        extent of such shortfall. If on any
                                        Transfer Date the Collateral
                                        Interest equals or exceeds the
                                        Required Collateral Interest, any
                                        such Excess Spread amounts will
                                        first be deposited into the Reserve
                                        Account as described herein and
                                        second, to the extent available, be
                                        applied in accordance with the Loan
                                        Agreement among the Trustee, the
                                        Transferor, the Servicer and the
                                        Collateral Interest Holder (the
                                        "Loan Agreement") and will not be
                                        available to the Holders.

Reallocated Investor
Finance Charge Collections............  Series 199_-_ will be the first
                                        Series issued by the Trust in a
                                        Group ("Group I") constituting a
                                        Reallocation Group. Collections of
                                        Finance Charge Receivables
                                        allocable to the investor
                                        certificates of each Series in
                                        Group I will be aggregated and made
                                        available for certain required
                                        distributions to all Series in
                                        Group I pro rata based upon the
                                        relative amount of such required
                                        distributions for each Series in
                                        Group I as described under
                                        "Description of the Certificates--
                                        Reallocations Among Certificates of
                                        Different Series within a
                                        Reallocation Group" in the
                                        Prospectus. Consequently, any
                                        issuance of a new Series in Group I
                                        may have the effect of reducing or
                                        increasing the amount of
                                        collections of Finance Charge
                                        Receivables allocable to the Series
                                        199_- _ Certificates. See "Risk
                                        Factors-- Issuance of New Series"
                                        in the Prospectus. In addition, it
                                        has not been determined whether any
                                        Series issued by the Trust in the
                                        future will be included in Group I.

Shared Excess Finance
Charge Collections..................    Each Series in Group I, including
                                        Series 199_-_, will be an Excess
                                        Allocation Series. See "Description
                                        of the Certificates -- Shared
                                        Excess Finance Charge Collections."

Paired Series.........................  Series 199_-_ may be paired with one
                                        or more other Series (each a
                                        "Paired Series"). If a Paired
                                        Series is issued with respect to
                                        Series 199_-_, following the
                                        issuance of such Paired Series, as
                                        the Adjusted Invested Amount is
                                        reduced, the investor interest of
                                        the Paired Series may increase by
                                        an equal amount. This will have the
                                        effect of increasing the investor
                                        interest of the Paired Series by an
                                        amount that otherwise would have
                                        increased the Transferor Interest.
                                        If a Pay Out Event occurs with
                                        respect to any such Paired Series
                                        prior to the payment in full of the
                                        Certificates, the percentages used
                                        to determine the share of
                                        collections of Principal
                                        Receivables allocable to the
                                        Certificates may be reduced, which
                                        may delay the final payment of
                                        principal to the Holders. See
                                        "Maturity Assumptions -- Paired
                                        Series," "Description of the
                                        Certificates -- Paired Series" and
                                        "Description of the Certificates --
                                        Allocation Percentages" herein.

Shared Principal
Collections..........................   Series 199_-_ is a Principal Sharing
                                        Series. To the extent that
                                        collections of Principal
                                        Receivables allocated to the
                                        Investor Interest are not needed to
                                        make payments on the Investor
                                        Interest or to be deposited in the
                                        Principal Funding Account, such
                                        collections ("Shared Principal
                                        Collections") will be allocated to
                                        cover certain principal payments
                                        due to or for the benefit of
                                        certificateholders of other
                                        Principal Sharing Series or, under
                                        certain circumstances, paid to the
                                        Transferor or deposited into the
                                        Excess Funding Account. Any such
                                        reallocation or deposit will not
                                        result in a reduction in the
                                        Investor Interest with respect to
                                        Series 199_-_. In addition,
                                        collections of Principal
                                        Receivables and certain other
                                        amounts otherwise allocable to
                                        other Principal Sharing Series, to
                                        the extent such collections are not
                                        needed to make payments to or
                                        deposits for the benefit of the
                                        certificateholders of such other
                                        Series, may be applied to cover
                                        principal payments due to or for
                                        the benefit of the holders of the
                                        Class A Certificates and the Class
                                        B Certificates or the Collateral
                                        Interest Holder. See "Description
                                        of the Certificates-- Shared
                                        Principal Collections." Also see
                                        "Prospectus Summary-- Shared
                                        Principal Collections" in the
                                        Prospectus for a general discussion
                                        of the purpose and effect on
                                        Certificateholders of this feature.

Optional Repurchase.................    The Investor Interest will be subject
                                        to optional repurchase by the
                                        Transferor on any Distribution Date
                                        on or after the Distribution Date
                                        on which the Investor Interest is
                                        reduced to an amount less than or
                                        equal to $__________ (5% of the
                                        initial Investor Interest), if
                                        certain conditions set forth in the
                                        Agreement are met. The repurchase
                                        price will be equal to the sum of
                                        the Investor Interest and all
                                        accrued and unpaid interest on the
                                        Certificates and the Collateral
                                        Interest through the day preceding
                                        the Distribution Date on which the
                                        repurchase occurs. See "Description
                                        of the Certificates-- Final Payment
                                        of Principal; Termination" in the
                                        Prospectus.

[Defeasance...........................  The Transferor may, at its option and
                                        subject to the conditions specified
                                        in "Description of the
                                        Certificates -- Defeasance," be
                                        discharged from its substantive
                                        obligations in respect of the
                                        Certificates or in respect of all
                                        Series issued by the Trust by
                                        irrevocably depositing with the
                                        Trustee, under the terms of an
                                        irrevocable trust agreement, as
                                        trust funds in trust, any of (i)
                                        dollars in an amount, (ii)
                                        Permitted Investments, or (iii) a
                                        combination of the two, in each
                                        case sufficient to pay and
                                        discharge, and which will be
                                        applied by the Trustee to pay and
                                        discharge, all remaining scheduled
                                        interest and principal payments on
                                        all outstanding Certificates or on
                                        all outstanding certificates of all
                                        Series issued by the Trust, as the
                                        case may be, on the dates scheduled
                                        for such payments and all amounts
                                        owing to the Collateral Interest
                                        Holder, and if applicable, all
                                        other Credit Enhancement Providers
                                        with respect to the Trust. See
                                        "Description of the Certificates --
                                        Defeasance."]


The Trustee..........................   [                             ]

Tax Status............................  Special Tax Counsel to the Transferor
                                        will opine on the Closing Date that
                                        under existing law the Certificates
                                        will be characterized as debt for
                                        Federal income tax purposes and the
                                        Trust will not be an association
                                        (or publicly traded partnership)
                                        taxable as a corporation. Under the
                                        Agreement, the Transferor, the
                                        Servicer, the Holders and the
                                        Certificate Owners will agree to
                                        treat the Certificates as debt for
                                        Federal, state, local and foreign
                                        income and franchise tax purposes.
                                        See "U.S. Federal Income Tax
                                        Consequences" in the Prospectus for
                                        additional information concerning
                                        the application of Federal income
                                        tax laws.

ERISA Considerations.................   Subject to considerations described
                                        below, the Class A Certificates are
                                        eligible for purchase by employee
                                        benefit plan investors. Under a
                                        regulation issued by the Department
                                        of Labor, the Trust's assets would
                                        not be deemed "plan assets" of an
                                        employee benefit plan holding the
                                        Class A Certificates if certain
                                        conditions are met, including that
                                        the Class A Certificates must be
                                        held, upon completion of the public
                                        offering made hereby, by at least
                                        100 investors who are independent
                                        of the Transferor and of one
                                        another. At or before the
                                        conclusion of the offering, the
                                        Underwriters will notify the
                                        Transferor and the Trustee as to
                                        whether or not the Class A
                                        Certificates will be expected to be
                                        held by at least 100 separately
                                        named persons at the conclusion of
                                        the offering, although no
                                        assurances can be made and no
                                        monitoring or other measures will
                                        be taken to assure that this
                                        condition has been satisfied. The
                                        Transferor anticipates that the
                                        other conditions of the regulation
                                        will be met. If the Trust's assets
                                        were deemed to be "plan assets" of
                                        an employee benefit plan investor
                                        (e.g., if the 100 independent
                                        investor criterion is not
                                        satisfied), violations of the
                                        "prohibited transaction" rules of
                                        the Employee Retirement Income
                                        Security Act of 1974, as amended
                                        ("ERISA"), could result and
                                        generate excise tax and other
                                        liabilities under ERISA and section
                                        4975 of the Internal Revenue Code
                                        of 1986, as amended (the "Code"),
                                        unless a statutory, regulatory or
                                        administrative exemption is
                                        available. It is uncertain whether
                                        existing exemptions from the
                                        "prohibited transaction" rules of
                                        ERISA would apply to all
                                        transactions involving the Trust's
                                        assets. Accordingly, fiduciaries or
                                        other persons contemplating
                                        purchasing the Certificates on
                                        behalf or with "plan assets" of any
                                        employee benefit plan should
                                        consult their counsel before making
                                        a purchase. See "ERISA
                                        Considerations" in the Prospectus.

                                        The Underwriters currently do not
                                        expect that the Class B
                                        Certificates will be held by at
                                        least 100 such persons and,
                                        therefore, do not expect that such
                                        Class B Certificates will qualify
                                        as publicly-offered securities
                                        under the regulation referred to in
                                        the preceding paragraph.
                                        Accordingly, the Class B
                                        Certificates may not be acquired
                                        with plan assets of (a) any
                                        employee benefit plan that is
                                        subject to ERISA, or (b) any plan
                                        or other arrangement (including an
                                        individual retirement account or
                                        Keogh plan) that is subject to
                                        section 4975 of the Code. By its
                                        acceptance of a Class B Certificate
                                        or an interest therein, each Class
                                        B Holder and Certificate Owner will
                                        be deemed to have represented and
                                        warranted that it is not subject to
                                        the foregoing limitation.

Class A Certificate Rating...........   It is a condition to the issuance of
                                        the Class A Certificates that they
                                        be rated in the highest rating
                                        category by at least one Rating
                                        Agency. The rating of the Class A
                                        Certificates is based primarily on
                                        the value of the Receivables and
                                        the terms of the Class B
                                        Certificates and the benefits of
                                        the Collateral Interest.

Class B Certificate Rating...........   It is a condition to the issuance of
                                        the Class B Certificates that they
                                        be rated in one of the three
                                        highest rating categories by at
                                        least one Rating Agency. The rating
                                        of the Class B Certificates is
                                        based primarily on the value of the
                                        Receivables and the benefits of the
                                        Collateral Interest.

[Listing............................    Application will be made to list the 
                                        Certificates on the Luxembourg
                                        Stock Exchange.]


                              RISK FACTORS

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

     Limited Amounts of Credit Enhancement. Although Credit Enhancement
with respect to the Class A Certificates will be provided by the
subordination of the Class B Certificates to the extent described herein
and by the Collateral Interest, and with respect to the Class B
Certificates, will be provided by the Collateral Interest, the amount
available thereunder is limited, may decline during the Controlled
Accumulation Period and will be reduced by payments made pursuant thereto.
If the Collateral Interest has been reduced to zero, Class B
Certificateholders will bear directly the credit and other risks associated
with their undivided interests in the Trust, and the Class B Investor
Interest may be reduced. If the Class B Investor Interest is reduced to
zero, Class A Certificateholders will bear directly the credit and other
risks associated with their undivided interest in the Trust, and the Class A
Investor Interest may be reduced. Further, in the event of a reduction of 
the Class B Investor Interest or the Collateral Invested, the amount of 
principal and interest available to make distributions with respect 
to the Class A Certificates and the Class B Certificates may be reduced.

     Effect of Subordination of Class B Certificates; Principal Payments.
The Class B Certificates are subordinated in right of payment of principal
to the Class A Certificates. Payments of principal in respect of the Class
B Certificates will not commence until after the final principal payment
with respect to the Class A Certificates has been made as described herein.
Moreover, the Class B Investor Interest is subject to reduction if the
Class A Required Amount for any Monthly Period is greater than zero and is
not funded from Excess Spread and Excess Financial Charge Collections
allocated to Series 199__-_, Reallocated Principal Collections with respect
to the Collateral Interest and reductions in the Collateral Interest, if
any. To the extent the Class B Investor Interest is reduced, the percentage
of collections of Finance Charge Receivables allocable to the Class B
Investor Interest in future Monthly Periods will be reduced.
Moreover, to the extent the amount of such reduction in the Class B
Investor Interest is not reimbursed, the amount of principal and interest
distributable to the Class B Certificateholders will be reduced. See
"Description of the Certificates -- Allocation Percentages" and "--
Subordination" herein. 

     Increasing Credit Card Losses. As set forth under "First NBC's Credit
Card Portfolio -- Delinquency and Loss Experience" herein, losses and
delinquencies in the Bank Portfolio have increased in recent years. Based
upon published reports, First NBC understands that this has been the case
for most domestic credit card issuers. Increasing losses and delinquencies
in the Bank Portfolio may result in the occurrence of a Pay Out Event
and the commencement of the Rapid Amortization Period.
    


                     FIRST NBC'S CREDIT CARD PORTFOLIO

General

     The Receivables to be conveyed to the Trust by First NBC pursuant to
the Agreement have been or will be generated from transactions made by
holders of selected VISA, MasterCard and private label credit card
accounts, including premium accounts and standard accounts, in the Bank
Portfolio. A description of the Bank's credit card business is contained in
the Prospectus under the heading "First NBC's Credit Card Activities."

Billing and Payments 

     First NBC generates and mails to cardholders monthly statements
summarizing account activity and processes cardholder monthly payments at
the end of each Billing Cycle, generally within 3 business days after the
cycle date assigned to such account by the Servicer. Currently, the
Servicer has ten Billing Cycles within each calendar month. The monthly
billing statement reflects all purchases, cash advances, administrative
charges, if applicable (such as currency conversion charges, late charges,
and returned payment charges), annual fees, if any, credit life insurance
charges and finance charges incurred by the account during the Billing
Cycle or a prior Billing Cycle and reported to the Servicer, all payments
or credits applicable to the account and the outstanding balance of the
account as of the cycle date, including the available credit thereunder.

     Customers receive a 25-day grace period on purchases. Currently,
cardholders in the programs included in the Trust Portfolio must make a
monthly minimum payment at least equal to the greater of (i) 2.5% or 10%
(depending upon the program) of the statement balance (excluding any
disputed amounts) plus past due amounts and (ii) a stated minimum payment
(generally $10) plus past due amounts. 

     The finance charges on purchases are assessed monthly and are
calculated by multiplying the account's average daily purchase balance
times the applicable annual periodic rate times the actual number of days
in the applicable Billing Cycle divided by 365. Finance charges are
calculated on purchases from the date of the purchase or the first day of
the Billing Cycle in which the purchase is posted to the account, whichever
is later. Monthly periodic finance charges are not assessed on purchases if
all balances shown in the billing statement are paid by the due date, which
is 25 days after the billing date. Finance charges are calculated on cash
advances (including balance transfers) from the date of the transaction.
Currently, First NBC generally treats the date before posting as the
transaction date for cash advance checks.

     The Trust Portfolio includes fixed rate and variable rate credit card
accounts. Generally, fixed annual percentage rates range from 5.9% to
21.0%, and variable rates range from prime plus 4.0% per annum to prime
plus 8.4% per annum. First NBC imposes no minimum finance charge. Certain
accounts in the Trust Portfolio may include a structure by which a portion
of finance charges, annual fees, cash advance fees or purchase volume are
rebated to agent banks or affinity groups.

     A portion of the accounts require payment of annual fees (generally
ranging from $5.00 to $40.00), although under various marketing programs
these fees may be waived or rebated. First NBC also assesses late fees
(generally $10.00 to $20.00), overlimit fees (generally $10.00 to $15.00)
and returned check charges (generally $15.00). First NBC assesses a cash
advance fee, generally 2.5% of the cash advance amount, with a minimum fee
of $2.50 and a maximum fee of $20.00.

     Payments in respect of the Accounts are processed by the FCSC (on
behalf of the Servicer) and are generally allocated at the end of the
applicable Billing Cycle to the outstanding balance of such Accounts in the
following order: (i) to fees assessed on the account, (ii) to finance
charges, and (iii) to the unpaid principal balance of purchases.

Delinquency and Loss Experience

     An account is contractually delinquent if the minimum payment is not
received by the due date indicated on the customer's statement. An account
may be restricted for subsequent activity until the customer makes all past
due payments. Account restrictions may be instituted within a range of one
to 40 days delinquency, based upon the customer's internal "behavioral
score" and credit bureau score. Generally, once a customer is four payments
delinquent, the account is permanently closed.

     Efforts to collect contractually delinquent credit card receivables
include statement messages, telephone calls and formal collection letters.
First NBC updates monthly an internal "behavioral score", developed with
Fair, Isaac and Company, Inc., for each cardholder based upon payment and
transaction history. Each cardholder's credit bureau score, under a credit
scoring model developed with Fair, Isaac and Company, Inc., is also updated
quarterly. The behavioral score and the credit bureau score are used to
prioritize accounts for initial contact with the objective of contacting
the highest risk and balance accounts first. Accounts are worked
continually at each stage of delinquency. Accounts are charged off at 179
days delinquent, except for bankruptcy and deceased losses, which are
charged off within 45 days of notification. Charged off accounts are placed
with collection personnel at First NBC, outside collection agencies or
outside attorneys.

   
     In First NBC's historical experience, delinquency and loss ratios 
for a group of accounts opened at around the same time have
peaked during the second and third years after the accounts were
opened and then dropped off significantly thereafter. Although there can be
no assurance that the delinquency and loss experience for the Receivables
in the future will be similar to First NBC's historical experience,
addition of a large number of newly created Additional Accounts to the
Trust Portfolio might be expected to increase delinquency and loss ratios
for the Trust Portfolio during the second and third years after such
addition of accounts.
    

     The following tables set forth the delinquency and loss experience for
each of the periods shown for the Bank Portfolio of credit card accounts.
The Bank Portfolio's delinquency and loss experience is comprised of
segments which may, when taken individually, have delinquency and loss
characteristics different from those of the overall Bank Portfolio of
credit card accounts. As of the beginning of the day on ___________ __,
1997, the Receivables in the Trust Portfolio represented approximately ___%
of the Bank Portfolio. Because the Trust Portfolio is only a portion of the
Bank Portfolio, actual delinquency and loss experience with respect to the
Receivables may be different from that set forth below for the Bank
Portfolio. There can be no assurance that the delinquency and loss
experience for the Receivables in the future will be similar to the
historical experience of the Bank Portfolio set forth below.




                                                 Delinquency Experience Bank Portfolio(1)(2)
                                                           (Dollars in thousands)
                                                              as of December 31

                          1996                       1995                       1994                        1993
               --------------------------  -------------------------- --------------------------  -------------------------
                                                                                                 
                              Percentage                  Percentage                 Percentage                  Percentage
                               of Total                    of Total                   of Total                    of Total
               Receivables    Receivables  Receivables    Receivables  Receivables   Receivables  Receivables    Receivables
Receivables
 Outstanding(3)$                           $                           $                          $
Receivables
Delinquent...
  31 - 60 Days $                   %       $                   %       $                  %       $                   %
  61 - 90 Days                     %                           %                          %                           %
  91-120 Days                      %                           %                          %                           %
  121 Days Or
More.........                     %                            %                          %                           %
                -------                     -------                     -------                    -------
       Total.  $                   %       $                   %       $                  %       $                   %
               ========                    ========                    ========                   ========

- -------------------
(1)      The above information is for First NBC's First BankCard Division
         only. Amounts have not been restated for acquisitions of portfolios 
         from the Corporation's acquired banks which were accounted for as
         poolings-of-interests.

(2)      The above information includes the private label portfolio guaranteed
         by USAF Services ("USAF"). These balances are charged back to USAF at 
         90 days past due. The balances in such accounts and the related
         delinquencies at December 31, 1996, 1995, 1994 and 1993, respectively,
         were: $______ outstanding, ____% delinquent; $_________ outstanding,
         ____% delinquent; $_______ outstanding, _____% delinquent; and 
         $_________ outstanding, ____% delinquent.

(3)      The Receivables Outstanding on the accounts consist of all amounts
         due from cardholders as posted to the accounts as of the end of the 
         period shown.



                                               Loss Experience(1)(2)
                                                  Bank Portfolio
                                              (Dollars in Thousands)


                                                                 Year Ended December 31
                                         1996                     1995                   1994                   1993
                                        ------                   ------                 ------                 -----
                                                                                             
                                              Percentage              Percentage             Percentage              Percentage
                                              of Total                of Total               of Total                of Total
                                  Receivables Receivables Receivables ReceivablesReceivables Receivables Receivables Receivables
Average Receivables Outstanding(3)   $                        $                      $                      $
  Gross Charge-Offs(4)........       $           %            $          %           $          %           $          %
  Recoveries..................                   %                       %                      %                      %
                                                             ---                                           --
Net Charge-Offs...............       $           %            $          %           $          %           $          %
                                     =                        =                      =                      =

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

(1)   The above information is for First NBC's First BankCard Division
      only. Amounts have not been restated for acquisitions of portfolios from
      the Corporation's acquired banks which were accounted for as poolings-
      of-interests. 

(2)   Interest and fees on charged off accounts are reversed
      from finance charge revenues and fee income accounts, respectively, and 
      are not included in charge-offs.  

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

(4)   Gross Charge-Offs are total principal charge-offs before recoveries and 
      do not include the amount of any reductions in Average Receivables
      Outstanding due to fraud, returned goods, customer disputes or other 
      miscellaneous credit adjustments.



Interchange and Other Account Revenues

     The Transferor will be required, pursuant to the terms of the
Agreement, to transfer to the Trust a percentage of the Interchange
attributed to cardholder charges for goods and services in the Accounts.
For administrative convenience, the Transferor may exclude from the
calculation of Interchange certain interchange received from merchants for
whom First NBC acts as the MasterCard or VISA clearing bank. Interchange
arising under the Accounts will be allocated to the Certificates on the
basis of the percentage equivalent of the ratio of (i) the Floating
Investor Percentage of cardholder charges for goods and services in the
Accounts to (ii) the total amount of cardholder charges for goods and
services in the MasterCard and VISA credit card accounts owned by First
NBC, as reasonably estimated by the Transferor. MasterCard and VISA may
from time to time change the amount of Interchange reimbursed to banks
issuing their credit cards. Interchange will be treated as collections of
Finance Charge Receivables for the purposes of determining the amount of
Finance Charge Receivables, allocating collections of Finance Charge
Receivables, making required monthly payments, and calculating the
Portfolio Yield. Under the circumstances described herein, Interchange will
be used to pay a portion of the Monthly Investor Servicing Fee required to
be paid on each Transfer Date. See "Description of the Certificates --
Servicing Compensation and Payment of Expenses" herein and "First NBC's
Credit Card Activities -- Interchange" in the Prospectus. 

   
     The Transferor will also be required, pursuant to the terms of the
Agreement, to transfer to the Trust, for the benefit of the Certificates, 
a percentage of the Other Account Revenues (which presently consist of
advertising revenues and experience-based rebates of credit insurance
premiums). The amount of Other Account Revenues to be so included shall be
equal to the portion of the revenues in each applicable category for the
entire Bank Portfolio that is allocable to the Accounts, as determined by
Transferor using any reasonable method, multiplied by the Floating Investor
Percentage.
    

                           THE RECEIVABLES 

   
     The Receivables in the Trust Portfolio, as of the beginning of the day
on _________, 199_, included $______ of Principal Receivables and $______
of Finance Charge Receivables. The Accounts had an average Principal
Receivable balance of $_______ and an average credit limit of $_______. The
percentage of the aggregate total Receivable balance to the aggregate total
credit limit was __%. The average age of the Accounts was approximately ___
months. As of the beginning of the day on ___________ ____, 199_,
Receivables arising in Accounts in agent bank, affinity or military
relationship programs made up approximately __% in the aggregate of the
total Receivables in the Trust Portfolio, of which approximately __% arose
in the single largest program of this type. See "Risk Factors -- Affinity
Programs" in the Prospectus. As of such date, __% of the Accounts were
standard accounts and __% were premium accounts, and the aggregate
Principal Receivable balances of standard accounts and Premium accounts, as
a percentage of the total aggregate Principal Receivables, were __% and
__%, respectively. Because approximately __%, __%, __% and __% of the
cardholders whose Accounts are included in the Trust Portfolio had a
billing address in Louisiana, Alabama, Mississippi, __% Texas and Florida,
the Trust Portfolio as a whole may be adversely affected by material
adverse legal, economic and social changes in such states. First NBC is not
aware of any material trends in such states that would likely adversely
impact the Trust Portfolio. See "Risk Factors -- Effect of Social, Legal
and Economic Factors on Credit Card Usage" in the Prospectus. As of the
beginning of the day on _________ ____, 199_, Receivables arising in
accounts in First NBC's military programs made up approximately __% in the
aggregate of the total Receivables in the Trust Portfolio. See "Risk
Factors -- Effects of Applicable Law -- Limitations Imposed by Consumer
Protection Laws" in the Prospectus.

     Credit applications for the Accounts under which the Receivables in
the Trust Portfolio arise are processed through an automated application
processing system using a credit scoring system based on models developed
by Fair, Isaac and Company, Inc. Those applications that are flagged for
further review (i.e., those that are neither accepted nor rejected) by the
automated application processing system are reviewed by a First BankCard
credit analyst who makes a credit and limit assignment decision based on a
review of (i) the score generated by the credit scorecard, (ii) information
contained in the application, (iii) an independent credit report and (iv)
an analysis of the applicant's capacity to repay. First BankCard also uses
a prescreening process as a method of acquiring new accounts. First
BankCard primarily identifies potential prospects for pre-approved
solicitations through lists obtained from (i) First NBC and its affiliated
banks, (ii) agent banks and (iii) affinity groups. First BankCard submits
to the credit bureaus its credit criteria and cutoff scores for those
criteria to screen prospects. Lists of individuals who meet the criteria
are returned to the mailing list vendor, and a pre-approved offer for a
credit card is made to those individuals. An offeree's response to the
solicitation is reviewed and confirmed, and a credit card is issued. [Where
an individual's creditworthiness undergoes rapid and substantial change
following the initial prescreening, First BankCard may refuse to extend any
credit to that individual despite the pre-approved offer.]

     The primary factors considered in the non-military credit scoring
model include (a) the presence or absence of existing credit references and
checking and savings account references, (b) the number of recently
reported installment loans reflected in the credit file, (c) revolving
utilization reflected in the credit file and (d) the number of inquiries by
other credit providers. The primary factors considered in the military
credit scoring model include (a) occupation, (b) high credit card
utilization reflected in the credit file, (c) the number of major
derogatory ratings reflected in the credit file and (d) the number of
inquiries by other credit providers.

     The Trust Portfolio will initially consist of all Receivables in the
Bank Portfolio, with the exception of Receivables arising under Accounts
identified as lost, stolen, fraudulent, voluntarily canceled, deceased,
bankrupt, internal expense accounts or foreign accounts. The following
tables summarize the Trust Portfolio by various criteria as of the [end of
the day on __________ __, 199_] [dates indicated]. Because the future
composition of the Trust Portfolio may change over time, these tables are
not necessarily indicative of the composition of the Trust Portfolio at any
subsequent time.
    




                                          Composition by Account Balance
                                                the Trust Portfolio


                                                                                              
                                                                 Percentage
                                                                  of Total                            Percentage of
                                              Number of          Number of                                 Total
Account Balance Range                         Accounts            Accounts          Receivables        Receivables
- ---------------------                         ---------           ---------        -------------       -----------
Credit Balance...........................
No Balance...............................
$.01 - $5,000.00.........................
$5,000.01 - $10,000.00...................
$10,000.01 - $15,000.00..................
$15,000.01 - $20,000.00..................
$20,000.01 - $25,000.00..................
$25,000.01 or More.......................
         TOTAL...........................                          100.0%                                  100.0%
                                                                   =====                                   =====




                                            Composition by Credit Limit
                                                the Trust Portfolio

                                                                                             
                                                                  Percentage
                                                                   of Total                             Percentage of
                                               Number of           Number of                                 Total
                                               Accounts            Accounts          Receivables         Receivables
Credit Limit Range
Less than or equal to $5,000.00..........
$5,000.01 - $10,000.00...................
$10,000.01 - $15,000.00..................
$15,000.01 - $20,000.00..................
$20,000.01 - $25,000.00..................
$25,000.01 or More.......................
         TOTAL...........................                            100.0%                                 100.0%
                                                                     =====                                  =====




                                       Composition by Period of Delinquency
                                                the Trust Portfolio

                                                                                              
                                                                   Percentage 
                                                                    of Total                            Percentage of
Period of Delinquency                          Number of           Number of                                 Total
(Days Contractually Delinquent)                 Accounts            Accounts          Receivables        Receivables
- -------------------------------                 ---------           ---------        -------------       -----------
Not Delinquent............................
Up to 30 Days.............................
31 to 60 Days.............................
61 to 90 Days.............................
91 or More Days...........................
         TOTAL............................                           100.0%                                 100.0%
                                                                     =====                                  =====




                                            Composition by Account Age
                                                the Trust Portfolio

                                                                                             
                                                                 Percentage
                                                                  of Total                             Percentage of
                                             Number of           Number of                                  Total
Account Balance Range                         Accounts            Accounts          Receivables         Receivables
- ---------------------                         ---------           ---------        -------------        -----------
Not More than 6 Months.................
Over 6 Months to 12 Months.............
Over 12 Months to 24 Months............
Over 24 Months to 36 Months............
Over 36 Months to 48 Months............
Over 48 Months to 60 Months............
Over 60 Months to 72 Months............
Over 72 Months.........................
         TOTAL.........................                            100.0%                                   100.0%
                                                                   =====                                    =====



                                        Geographic Distribution of Accounts
                                                the Trust Portfolio

                                                                                            
                                                       Percentage
                                                        of Total                                      Percentage of
                                Number of               Number of                                          Total
State(1)                         Accounts               Accounts               Receivables             Receivables
- -----                            ---------              ---------             -------------            -----------
Alabama..................
Louisiana................
[List other material
states]


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


(1)  No more than __% of the aggregate principal balance of the
     Receivables as of the Cut-Off Date were represented by Receivables owed 
     by obligors located in any state other than those listed in this table.



                            MATURITY ASSUMPTIONS

     The Agreement provides that Class A Holders will not receive payments
of principal until the Class A Scheduled Payment Date, or earlier in the
event of a Pay Out Event which results in the commencement of the Rapid
Amortization Period. The Class B Holders will not begin to receive payments
of principal until the final principal payment on the Class A Certificates
has been made.

     Controlled Accumulation Period. On each Transfer Date during the
Controlled Accumulation Period prior to the payment of the Class A Investor
Interest in full, an amount equal to, for each Monthly Period, the least of
(a) the Available Investor Principal Collections, (b) the "Controlled
Deposit Amount" for such Monthly Period (which equals the sum of the
Controlled Accumulation Amount for such Monthly Period and any portion of
the Controlled Accumulation Amount for any prior Monthly Period that was
not deposited in the Principal Funding Account) and (c) the Class A
Adjusted Investor Interest prior to any deposits on such day, will be
deposited in the Principal Funding Account (the "Principal Funding
Account") established by the Servicer until the principal amount on deposit
in the Principal Funding Account (the "Principal Funding Account Balance")
equals the Class A Investor Interest. After the Class A Investor Interest
has been paid in full, Available Investor Principal Collections, to the
extent required, will be distributed to the Class B Holders on each
Distribution Date until the earlier of the date the Class B Investor
Interest has been paid in full and the Series 199_-_ Termination Date.
After the Class A Investor Interest and the Class B Investor Interest have
each been paid in full, Available Investor Principal Collections, to the
extent required, will be distributed to the Collateral Interest Holder on
each Transfer Date until the earlier of the date the Collateral Interest
has been paid in full and the Series 199_-_ Termination Date. Amounts in
the Principal Funding Account are expected to be available to pay the Class
A Investor Interest on the Class A Scheduled Payment Date. After the
payment of the Class A Investor Interest in full, Available Investor
Principal Collections are expected to be available to pay the Class B
Investor Interest on the Class B Scheduled Payment Date. Although it is
anticipated that collections of Principal Receivables will be available on
each Transfer Date during the Controlled Accumulation Period to make a
deposit of the applicable Controlled Deposit Amount and that the Class A
Investor Interest will be paid to the Class A Holders on the Class A
Scheduled Payment Date and the Class B Investor Interest will be paid to
the Class B Holders on the Class B Scheduled Payment Date, respectively, no
assurance can be given in this regard. If the amount required to pay the
Class A Investor Interest or the Class B Investor Interest in full is not
available on the Class A Scheduled Payment Date or the Class B Scheduled
Payment Date, respectively, a Pay Out Event will occur and the Rapid
Amortization Period will commence.

     Rapid Amortization Period. If a Pay Out Event occurs, the Rapid
Amortization Period will commence and any amount on deposit in the
Principal Funding Account will be paid to the Class A Holders on the
Distribution Date in the month following the commencement of the Rapid
Amortization Period. In addition, to the extent that the Class A Investor
Interest has not been paid in full, the Class A Holders will be entitled to
monthly payments of principal equal to the Available Investor Principal
Collections until the earlier of the date on which the Class A Certificates
have been paid in full and the Series 199_-_ Termination Date. After the
Class A Certificates have been paid in full and if the Series 199_-_
Termination Date has not occurred, Available Investor Principal Collections
will be paid to the Class B Certificates on each Distribution Date until
the earlier of the date on which the Class B Certificates have been paid in
full and the Series 199_-_ Termination Date.

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

     Paired Series. The Transferor may cause the Trust to issue another
Series as a Paired Series with respect to Series 199_-_. Although no
assurance can be given as to whether such other Series will be issued and,
if issued, the specific terms thereof, the outstanding principal amount of
such Series may vary from time to time whether or not a Pay Out Event
occurs with respect to Series 199_-_, and the interest rate with respect to
certificates of such Series will be established on the date of issuance of
such Series and may be reset periodically. Further, the Pay Out Events with
respect to such other Series may vary from the Pay Out Events with respect
to Series 199_-_ and may include Pay Out Events which are unrelated to the
status of the Transferor, the Servicer or the Receivables, such as events
related to the continued availability and rating of certain providers of
Enhancement to such other Series. If a Pay Out Event does occur with
respect to any such Paired Series prior to the payment in full of the
Certificates, the final payment of principal to the Holders may be delayed.
In particular, the numerator of the Fixed Allocation Percentage may be
changed upon the occurrence of a Pay Out Event with respect to a Paired
Series resulting in a possible reduction of the percentage of collections
of Principal Receivables allocated to the Holders and a possible slowdown
in the repayment of principal to such Holders because of such reduction in
allocation of collections. See "Description of the Certificates --
Allocation Percentages" and "-- Paired Series" herein.

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





                                             Cardholder Monthly Payment Rates
                                                      Bank Portfolio


                                                          Year Ended December 31
                                                         -----------------------
                                                                              

                                             1996            1995            1994          1993
                                         -----------     -----------     -----------     --------
Lowest Month.........................        %               %               %              %
Highest Month........................        %               %               %              %
Monthly Average......................        %               %               %              %



        Currently, cardholders must make a monthly minimum payment at least
equal to the greater of (i) [2.5% or 10% (depending upon the program)] of
the statement balance (excluding any disputed amounts) plus past due
amounts and (ii) a stated minimum payment (generally $10) plus past due
amounts. There can be no assurance that the cardholder monthly payment
rates in the future will be similar to the historical experience set forth
above. In addition, any election by the Transferor to designate (or
increase) a Discount Percentage may, by causing certain collections of
Principal Receivables to be treated as collections of Finance Charge
Receivables, reduce the effective principal payment rate with respect to
the Receivables. (See "Description of the Certificates -- Discount Option"
in the Prospectus.) The Receivables may be paid at any time and there is no
assurance that there will be additional Receivables created in the
Accounts.

     A significant decline in the amount of Receivables generated during
the Controlled Accumulation Period could result in the occurrence of a Pay
Out Event. In addition, a significant decline in the amount of Receivables
generated during the Rapid Amortization Period could significantly extend
the average life to maturity of the Certificates. The amount of collections
of Receivables and the creation of additional Receivables in the Accounts
may vary from month to month due to seasonal variations, general economic
conditions and payment habits of individual cardholders. There can be no
assurance that collections of Principal Receivables with respect to the
Trust Portfolio will be similar to the historical experience set forth
above or that deposits into the Principal Funding Account or the
Distribution Account, as applicable, will be made in accordance with the
applicable Controlled Accumulation Amount. If a Pay Out Event occurs, the
average life of the Certificates could be significantly reduced or
increased.

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

     Any factors which effectively slow the principal payment rate with
respect to the Receivables, and hence slow the accumulation of principal
for distribution to the Certificateholders, may have the additional effect
of extending the period of time during which the Certificateholders are
exposed to losses on the Receivables.    


                      RECEIVABLE YIELD CONSIDERATIONS

     The gross revenues from finance charges and fees billed to accounts in
the Bank Portfolio for each of the four calendar years contained in the
period ended December 31, 1996 are set forth in the following table. 

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





                                                Bank Portfolio Yield(1)(2)
                                                  (Dollars in Thousands)


                                                                           Year Ended December 31
                                                                          -----------------------
                                                                                                 
                                                            1996            1995             1994             1993
                                                       --------------      ------           ------           -----
Average Receivables Outstanding (3)................                 $                $                $                $
Total Finance Charges and Fees (3)(4)..............                 $                $                $                $
         Total Finance Charges and Fees
         as a percentage of Average
         Receivables Outstanding...................                 %                %                %                %

(1) Amounts have not been restated for acquisitions of portfolios from
    the Corporation's acquired banks which were accounted for as
    poolings-of-interests. 

(2) Interest and fees on charged off accounts are reversed from
    finance charge revenues and fee income accounts, respectively,
    and are not included in charge-offs. 

(3) Fees include Annual Fees, Interchange, Cash Advance Fees, Late Fees, 
    Overlimit Fees and Other Fees as allocated to the Bank Portfolio. 

(4) Finance Charges and Fees are presented net of adjustments pursuant to 
    First NBC's normal servicing procedures, including removal of incorrect 
    or disputed monthly periodic finance charges.


     The revenue for the Bank Portfolio of credit card accounts shown in
the above table is comprised of monthly periodic finance charges, credit
card fees and Interchange. These revenues vary for each account based on
the type and volume of activity for each account. Because the Trust
Portfolio is only a portion of the Bank Portfolio, actual yield with
respect to Receivables may be different from that set forth above for the
Bank Portfolio. See "First NBC's Credit Card Portfolio" herein and "First
NBC Credit Card Activities" in the Prospectus.

                  FIRST NBC AND FIRST COMMERCE CORPORATION

     First NBC is a national banking association and a wholly owned
subsidiary of First Commerce Corporation (the "Corporation"). The Bank's
main office is located at 210 Baronne Street, New Orleans, Louisiana 70112,
telephone (504) 623-1371. The Corporation is a Louisiana corporation and a
bank holding company under the Bank Holding Company Act of 1956, as amended
(the "BHC Act"), and maintains its headquarters in New Orleans, Louisiana.
As of December 31, 1996, First NBC had assets of $5.9 billion and
stockholder's equity of $374 million. As of December 31, 1996, the
Corporation had assets of $9.2 billion and stockholders' equity of $724
million. The Corporation has six wholly owned bank subsidiaries, each in
Louisiana: the Bank, City National Bank of Baton Rouge, Central Bank
(Monroe), The First National Bank of Lafayette, Rapides Bank & Trust
Company in Alexandria and The First National Bank of Lake Charles, which
offer a full range of banking and related financial services to commercial
and consumer customers, including numerous types of interest-bearing and
noninterest-bearing deposit accounts, commercial and consumer loans
(including credit card loans), credit card merchant services, trust
services, correspondent banking services and safe deposit facilities.

                        DESCRIPTION OF THE CERTIFICATES

     The Certificates will be issued pursuant to the Agreement and the
Series 199_-__ Supplement. Pursuant to the Agreement, the Transferor and
the Trustee may execute further series supplements in order to issue
additional Series. The following summary of the Certificates does not
purport to be complete and is subject to, and is qualified in its entirety
by reference to, all of the provisions of the Agreement and the Series
199_-__ Supplement. See "Description of the Certificates" in the Prospectus
for additional information concerning the Certificates and the Agreement.

General

     The Certificates will represent the right to receive certain payments
from the assets of the Trust, including the right to the applicable
allocation percentage of all cardholder payments on the Receivables in the
Trust. Each Class A Certificate represents the right to receive payments of
interest at the Class A Rate for the related Interest Period funded from
collections of Finance Charge Receivables and payments of principal on the
Class A Scheduled Payment Date or, to the extent of the Class A Investor
Interest, on each Distribution Date during the Rapid Amortization Period,
funded from collections of Principal Receivables allocated to the Class A
Investor Interest and certain other available amounts. Each Class B
Certificate represents the right to receive payments of interest at the
applicable Class B Rate for the related Interest Period, and payments of
principal on the Class B Scheduled Payment Date or, to the extent of the
Class B Investor Interest, on each Distribution Date during the Rapid
Amortization Period after the Class A Certificates have been paid in full,
funded from collections of Finance Charge Receivables and Principal
Receivables, respectively, allocated to the Class B Investor Interest and
certain other available amounts. In addition to representing the right to
payment from collections of Finance Charge Receivables and Principal
Receivables, each Class A Certificate also represents the right to receive
payments from Excess Spread, funds on deposit in the Principal Funding
Account and the Reserve Account and certain investment earnings thereon,
Reallocated Principal Collections and Shared Principal Collections and
certain other available amounts (including, under certain circumstances,
amounts on deposit in the Excess Funding Account). In addition to
representing the right to payment from collections of Finance Charge
Receivables and Principal Receivables, each Class B Certificate also
represents the right to receive payments from Excess Spread, Reallocated
Collateral Principal Collections and Shared Principal Collections and
certain other available amounts (including, under certain circumstances,
amounts on deposit in the Excess Funding Account). Payments of interest and
principal will be made, to the extent of funds available therefor, on each
Distribution Date on which such amounts are due to Holders in whose names
the Certificates were registered on the last business day of the calendar
month preceding such Distribution Date (each, a "Record Date").
 
             [Application will be made to list the Certificates
                    on the Luxembourg Stock Exchange.]

     The Class A Certificates and the Class B Certificates initially will
be represented by certificates registered in the name of Cede, as nominee
of DTC. Unless and until Definitive Certificates are issued, all references
herein to actions by Class A Holders and/or Class B Holders shall refer to
actions taken by DTC upon instructions from DTC Participants and all
references herein to distributions, notices, reports and statements to
Class A Holders and/or Class B Holders shall refer to distributions,
notices, reports and statements to DTC or Cedel, as the registered holder
of the Class A Certificates and the Class B Certificates, as the case may
be, for distribution to Certificate Owners in accordance with DTC
procedures. Holders may hold their Certificates through DTC (in the United
States) or Cedel or Euroclear (in Europe) if they are participants of such
systems, or indirectly through organizations that are participants in such
systems. Cede, as nominee for DTC, will hold the global Certificates. Cede
and Euroclear will hold omnibus positions on behalf of the Cedel
Participants and the Euroclear Participants, respectively, through
customers' securities accounts in Cedel's and Euroclear's names on the
books of their respective Depositaries which in turn will hold such
positions in customers' securities accounts in the Depositaries' names on
the books of DTC. See "Description of the Certificates -- General,"
"-- Book-Entry Registration" and "-- Definitive Certificates" in the
Prospectus.

Interest Payments

     Interest will accrue on the Class A Certificates at the Class A Rate
and on the Class B Certificates at the Class B Rate from the Closing Date.
Interest will be distributed to Holders on ______ 15, 199_ and on each
Distribution Date thereafter. Interest payments on the Class A Certificates
and the Class B Certificates on any Distribution Date will be calculated on
the outstanding principal balance of the Class A Certificates and the
outstanding principal balance of the Class B Certificates, as applicable,
as of the preceding Record Date, except that interest for the first
Distribution Date will accrue at the applicable Certificate Rate on the
initial outstanding principal balance of the Class A Certificates and the
initial outstanding principal balance of the Class B Certificates, as
applicable, from the Closing Date. Interest due on the Certificates but not
paid on any Distribution Date will be payable on the next succeeding
Distribution Date together with additional interest on such amount at the
applicable Certificate Rate plus 2% per annum (such amount with respect to
the Class A Certificates, the "Class A Additional Interest," and such
amount with respect to the Class B Certificates, the "Class B Additional
Interest," and collectively, the "Additional Interest"). Additional
Interest shall accrue on the same basis as interest on the Certificates,
and shall accrue from the Distribution Date on which such overdue interest
first became due, to but excluding the Distribution Date on which such
Additional Interest is paid. Interest payments on the Class A Certificates
on any Distribution Date will be paid from Class A Available Funds for the
related Monthly Period, and to the extent such Class A Available Funds are
insufficient to pay such interest, from Excess Spread and Reallocated
Principal Collections (to the extent available) for such Monthly Period.
Interest payments on the Class B Certificates on any Distribution Date will
be paid from Class B Available Funds for the related Monthly Period, and to
the extent such Class B Available Funds are insufficient to pay such
interest, from Excess Spread and Reallocated Collateral Principal
Collections (to the extent available) remaining after certain other
payments have been made with respect to the Class A Certificates.

        "Class A Available Funds" means, with respect to any Monthly Period,
an amount equal to the sum of (a) the Class A Floating Allocation of
Reallocated Investor Finance Charge Collections allocated to the Investor
Interest with respect to such Monthly Period (excluding the portion of
collections of Finance Charge Receivables attributable to Interchange that
is allocable to Servicer Interchange), (b) Principal Funding Investment
Proceeds, if any, with respect to the related Transfer Date (up to the
Class A Covered Amount for such Transfer Date) and (c) amounts, if any, to
be withdrawn from the Reserve Account which are required to be included in
Class A Available Funds pursuant to the Series 199_-__ Supplement with
respect to such Transfer Date. "Class B Available Funds" means, with
respect to any Monthly Period, an amount equal to the Class B Floating
Allocation of Reallocated Investor Finance Charge Collections allocated to
the Investor Interest with respect to such Monthly Period (excluding the
portion of collections of Finance Charge Receivables attributable to
Interchange that is allocable to Servicer Interchange).    

     The Class A Certificates will bear interest from the Closing Date
through ________ _, 199_, and from ________ _, 199_ through ________ _,
199_ and with respect to each Interest Period thereafter, at a rate of ___%
per annum [above LIBOR prevailing on the related LIBOR Determination Date
with respect to each such period] (the "Class A Rate"). The Class B
Certificates will bear interest from the Closing Date through ________ _,
199_, and from ________ _, 199_ through ________ _, 199_ and with respect
to each Interest Period thereafter, at a rate of ___% per annum [above
LIBOR prevailing on the related LIBOR Determination Date with respect to
each such period] (the "Class B Rate").

     [The Trustee will determine LIBOR on ________ _, 199_ for the period
from the Closing Date through ________ _, 199_, on ________ _, 199_, for
the period from ________ _, 199_ through ________ _, 199_, and for each
Interest Period thereafter, on the second business day prior to the
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). For purposes of calculating LIBOR, a business day is
any business day on which dealings in deposits in United States dollars are
transacted in the London interbank market.

     "Interest Period" means, with respect to any Distribution Date, the
period from and including the previous Distribution Date through the day
preceding such Distribution Date, except the initial Interest Period will
be the period from and including the Closing Date through the day preceding
the initial Distribution Date.

        "LIBOR" means, as of any LIBOR Determination Date, the rate for
deposits in United States dollars for a period equal to the relevant
Interest Period (commencing on the first day of such Interest Period) which
appears on Telerate Page 3750 (as defined below) as of 11:00 a.m., London
Time, on such date. If such rate does not appear on Telerate Page 3750, the
rate for that day will be determined on the basis of the rates at which
deposits in United States dollars are offered by the Reference Banks (as
defined below) at approximately 11:00 a.m., London Time, on that day to
prime banks in the London interbank market for a period equal to the
relevant Interest Period (commencing on the first day of such Interest
Period). The Trustee will request the principal London office of each of
the Reference Banks to provide a quotation of its rate. If at least two
such quotations are provided, the rate for the day will be the arithmetic
mean of the quotations. If fewer than two quotations are provided as
requested, the rate for that day will be the arithmetic mean of the rates
quoted by major banks in New York City, selected by the Trustee, at
approximately 11:00 a.m., New York City time, on that day for loans in
United States dollars to leading international banks for a period equal to
the relevant Interest Period (commencing on the first day of such Interest
Period). If the banks selected by the Trustee are not quoting rates as
provided in the immediately preceding sentence, LIBOR for such Interest
Period will be LIBOR in effect for the immediately preceding Interest
Period.

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

     The Class A Rate and the Class B Rate applicable to the current and
immediately preceding Interest Period may be obtained by telephoning the
Trustee at its Corporate Trust Office at (__) ____- ____.

     Interest on the Certificates will be calculated on the basis of [the
actual number of days in the Interest Period] [twelve 30-day months] and a
360-day year.

Principal Payments

     On each Transfer Date relating to the Revolving Period (which begins
on the Closing Date and ends at the commencement of the Controlled
Accumulation Period or, if earlier, the Rapid Amortization Period), unless
a reduction in the Required Collateral Interest has occurred, collections
of Principal Receivables allocable to the Investor Interest will, subject
to certain limitations, including the allocation of any Reallocated
Principal Collections with respect to the related Monthly Period to pay the
Class A Required Amount and the Class B Required Amount, be treated as
Shared Principal Collections or, under certain circumstances, deposited
into the Excess Funding Account.

     On each Transfer Date relating to the Controlled Accumulation Period,
the Trustee will deposit in the Principal Funding Account an amount equal
to the least of (a) Available Investor Principal Collections with respect
to such Transfer Date, (b) the applicable Controlled Deposit Amount and (c)
the Class A Adjusted Investor Interest prior to any deposits on such date.
Amounts in the Principal Funding Account will be paid to the Class A
Holders on the Class A Scheduled Payment Date. After the Class A Investor
Interest has been paid or provided for in full, on each Transfer Date
during the Controlled Accumulation Period, amounts equal to the lesser of
(a) Available Investor Principal Collections with respect to such Transfer
Date and (b) the Class B Investor Interest will be deposited in the
Distribution Account for distribution to the Class B Holders until the
Class B Investor Interest has been paid in full. Such amounts in the
Distribution Account will be paid to the Class B Holders on the Class B
Scheduled Payment Date. On each Transfer Date, if a reduction in the
Required Collateral Interest has occurred, a portion of collections of
Principal Receivables allocable to the Investor Interest will be applied in
accordance with the Loan Agreement to reduce the Collateral Interest to the
Required Collateral Interest. During the Controlled Accumulation Period
until the final principal payment to the Class B Holders, the portion of
Available Investor Principal Collections not applied to Class A Monthly
Principal, Class B Monthly Principal or Collateral Monthly Principal on a
Transfer Date will generally be treated as Shared Principal Collections or,
under certain circumstances, deposited into the Excess Funding Account.

     "Available Investor Principal Collections" means, with respect to any
Monthly Period, an amount equal to the sum of (a) (i) collections of
Principal Receivables received during such Monthly Period and certain other
amounts, in each case which are allocable to the Investor Interest, minus
(ii) the amount of Reallocated Principal Collections with respect to such
Monthly Period used to fund interest on the Certificates or the Class A
Servicing Fee or Class B Servicing Fee, plus (b) any Shared Principal
Collections with respect to other Principal Sharing Series that are
allocated to Series [199_-_].

     On each Distribution Date commencing with the first Distribution Date
following the date the Rapid Amortization Period begins, the Class A
Holders will be entitled to receive Available Investor Principal
Collections for the related Monthly Period in an amount up to the Class A
Investor Interest until the earlier of the date the Class A Certificates
are paid in full and the Series 199_-__ Termination Date. After payment in
full of the Class A Investor Interest, the Class B Holders will be entitled
to receive on each Distribution Date during the Rapid Amortization Period
Available Investor Principal Collections until the earlier of the date the
Class B Certificates are paid in full and the Series 199_-__ Termination
Date. After payment in full of the Class B Investor Interest, the
Collateral Interest Holder will be entitled to receive on each Transfer
Date (other than the Transfer Date prior to the Series 199_-__ Termination
Date) and on the Series 199_-_ Termination Date, Available Investor
Principal Collections until the earlier of the date the Collateral Interest
is paid in full and the Series 199_-__ Termination Date. See "-- Pay Out
Events" below for a discussion of events which might lead to the
commencement of the Rapid Amortization Period.

Postponement of Controlled Accumulation Period

     Upon written notice to the Trustee, the Transferor and each Rating
Agency, the Servicer may elect to postpone the commencement of the
Controlled Accumulation Period, and extend the length of the Revolving
Period, subject to certain conditions including those set forth below. The
Servicer may make such election only if the Accumulation Period Length
(determined as described below) is less than _____ months. On each
Determination Date on or after the ________ Determination Date, until the
Controlled Accumulation Period begins, the Servicer will determine the
"Accumulation Period Length," which is a number of months such that the
amount available for distribution of principal on the Class A Certificates
on the Class A Scheduled Payment Date is expected to equal or exceed the
Class A Investor Interest, assuming (a) the expected monthly collections of
Principal Receivables expected to be distributable to the Holders of all
Series have a principal payment rate no greater than the lowest monthly
principal payment rate on the Receivables for the preceding twelve months,
(b) the amount of principal expected to be distributable to Holders of all
Series remains constant at the level on such date of determination, (c) no
Pay Out Event with respect to any Series will subsequently occur and (d) no
additional Series will be subsequently issued. If the Accumulation Period
Length is less than ______ months, the Servicer may, at its option,
postpone the commencement of the Controlled Accumulation Period such that
the number of months included in the Controlled Accumulation Period will be
equal to or exceed the Accumulation Period Length. The effect of the
foregoing calculation is to permit the reduction of the length of the
Controlled Accumulation Period based on the investor interest of certain
other Series which are scheduled to be in their revolving periods during
the Controlled Accumulation Period and on increases in the principal
payment rate occurring after the Closing Date. The length of the Controlled
Accumulation Period will not be determined to be less than one month.

Subordination

     The Class B Certificates and the Collateral Interest will be
subordinated to the extent necessary to fund certain payments with respect
to the Class A Certificates. In addition, the Collateral Interest will be
subordinated to the extent necessary to fund certain payments with respect
to the Class B Certificates. Certain principal payments otherwise allocable
to the Class B Holders may be reallocated to cover amounts in respect of
the Class A Certificates and the Class B Investor Interest may be reduced
if the Collateral Interest is equal to zero. Similarly, certain principal
payments allocable to the Collateral Interest may be reallocated to cover
amounts in respect of the Class A Certificates and the Class B Certificates
and the Collateral Interest may be reduced. To the extent the Class B
Investor Interest is reduced, the percentage of collections of Finance
Charge Receivables allocated to the Class B Certificates in subsequent
Monthly Periods will be reduced. Moreover, to the extent the amount of such
reduction in the Class B Investor Interest is not reimbursed, the amount of
principal and interest distributable to the Class B Holders will be
reduced. See "-- Allocation Percentages," "-- Reallocation of Cash Flows"
and "-- Application of Collections -- Excess Spread."

Allocation Percentages

     Pursuant to the Agreement, with respect to each Monthly Period the
Servicer will allocate among the Investor Interest, the investor interest
for all other Series issued and outstanding and the Transferor Interest,
all amounts collected on Finance Charge Receivables, all amounts collected
on Principal Receivables and all Net Default Amounts and Net Recoveries
with respect to such Monthly Period.

     Collections of Finance Charge Receivables, Net Default Amounts and Net
Recoveries at all times, and collections of Principal Receivables during
the Revolving Period, will be allocated to the Investor Interest based on
the Floating Investor Percentage. Collections of Finance Charge Receivables
that are so allocated will then be reallocated among all Series in Group I
as described in the "Description of the Certificates -- Reallocations Among
Certificates of Different Series within a Reallocation Group" in the
Prospectus.

     The "Floating Investor Percentage" means, with respect to any Monthly
Period, the percentage equivalent of a fraction, the numerator of which is
the Adjusted Investor Interest as of the close of business on the last day
of the preceding Monthly Period (or with respect to the first Monthly
Period, the initial Investor Interest) and the denominator of which is the
greater of (a) the Aggregate Principal Receivables as of the close of
business on the last day of the preceding Monthly Period (or with respect
to the first Monthly Period, the Aggregate Principal Receivables as of the
close of business on the day immediately preceding the Closing Date) and
(b) the sum of the numerators used to calculate the Investor Percentages
for allocations with respect to Finance Charge Receivables, Net Default
Amounts, Net Recoveries or Principal Receivables, as applicable, for all
outstanding Series on such date of determination; provided, however, that
if one or more Reset Dates occur in a Monthly Period, the Floating Investor
Percentage for the portion of the Monthly Period falling after each such
Reset Date (the "subject Reset Date") and prior to the earlier of the last
day of the current Monthly Period and any subsequent Reset Date shall be
determined using a denominator equal to the greater of the amounts
specified in clause (a) and (b) above determined as of the subject Reset
Date.

     The amounts so allocated (or reallocated) will be further allocated
between the Class A Holders, Class B Holders and the Collateral Interest
Holder based on the Class A Floating Allocation, the Class B Floating
Allocation and the Collateral Floating Allocation, respectively. The "Class
A Floating Allocation" means, with respect to any Monthly Period, the
percentage equivalent (which percentage shall never exceed 100%) of a
fraction, the numerator of which is equal to the Class A Adjusted Investor
Interest as of the close of business on the last day of the preceding
Monthly Period (or with respect to the first Monthly Period, as of the
Closing Date) and the denominator of which is equal to the Adjusted
Investor Interest as of the close of business on such day. The "Class B
Floating Allocation" means, with respect to any Monthly Period, the
percentage equivalent (which percentage shall never exceed 100%) of a
fraction, the numerator of which is equal to the Class B Investor Interest
as of the close of business on the last day of the preceding Monthly Period
(or with respect to the first Monthly Period, as of the Closing Date) and
the denominator of which is equal to the Adjusted Investor Interest as of
the close of business on such day. The "Collateral Floating Allocation"
means, with respect to any Monthly Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Collateral Interest as of the close of business on the last
day of the preceding Monthly Period (or with respect to the first Monthly
Period, as of the Closing Date) and the denominator of which is equal to
the Adjusted Investor Interest as of the close of business on such day.

     Collections of Principal Receivables during the Controlled
Accumulation Period and Rapid Amortization Period will be allocated to the
Investor Interest based on the Fixed Investor Percentage. The "Fixed
Investor Percentage" means, with respect to any Monthly Period, the
percentage equivalent of a fraction, the numerator of which is the Investor
Interest as of the close of business on the last day of the Revolving
Period and the denominator of which is the greater of (a) the Aggregate
Principal Receivables as of the close of business on the last day of the
prior Monthly Period (or with respect to the first Monthly Period, the
Aggregate Principal Receivables as of the close of business on the day
immediately preceding the Closing Date) and (b) the sum of the numerators
used to calculate the Investor Percentages for allocations with respect to
Principal Receivables for all outstanding Series for such Monthly Period;
provided, that (x) if Series 199_-_ is paired with a Paired Series and a
Pay Out Event occurs with respect to such Paired Series during the
Controlled Accumulation Period, the Transferor may, by written notice
delivered to the Trustee and the Servicer, designate a different numerator
(provided that such numerator is not less than the Adjusted Investor
Interest (less the balance on deposit in the Principal Account) as of the
last day of the revolving period for such Paired Series); and (y) if one or
more Reset Dates occur in a Monthly Period, the Fixed Investor Percentage
for the portion of the Monthly Period falling after each such Reset Date
(the "subject Reset Date") and prior to the earlier of the last day of the
current Monthly Period and any subsequent Reset Date shall be determined
using a denominator equal to the greater of the amounts specified in clause
(a) and (b) above determined as of the subject Reset Date.

     The amounts so allocated will be further allocated between the Class A
Holders, the Class B Holders and the Collateral Interest Holder based on
the Class A Fixed Allocation, the Class B Fixed Allocation and the
Collateral Fixed Allocation, respectively. The "Class A Fixed Allocation"
means, with respect to any Monthly Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Class A Investor Interest as of the close of business on
the last day of the Revolving Period, and the denominator of which is equal
to the numerator used in determining the related Fixed Investor Percentage;
provided, that if Series 199_-_ is paired with a Paired Series and a Pay
Out Event occurs with respect to such Paired Series during the Controlled
Accumulation Period, the Transferor may, by written notice delivered to the
Trustee and the Servicer, designate a different numerator (provided that
such numerator is not less than the Class A Adjusted Investor Interest
(less the balance on deposit in the Principal Account) as of the last day
of the revolving period for such Paired Series. The "Class B Fixed
Allocation" means, with respect to any Monthly Period, the percentage
equivalent (which percentage shall never exceed 100%) of a fraction, the
numerator of which is equal to the Collateral Interest as of the close of
business on the last day of the Revolving Period, and the denominator of
which is equal to the Investor Interest as of the close of business on the
last day of the Revolving Period. The "Collateral Fixed Allocation" means,
with respect to any Monthly Period, the percentage equivalent (which
percentage shall never exceed 100%) of a fraction, the numerator of which
is equal to the Collateral Interest as of the close of business on the last
day of the Revolving Period, and the denominator of which is equal to the
numerator used in determining the related Fixed Investor Percentage;
provided, that if Series 199_-_ is paired with a Paired Series and a Pay Out
Event occurs with respect to such Paired Series during the Controlled
Accumulation Period, the Transferor may, by written notice delivered to the
Trustee and the Servicer, designated a different numerator (provided that
such numerator is not less than the Class B Investor Interest (less, if the
Class A Fixed Allocation is zero, the balance on deposit in the Principal
Account and the Principal Funding Account, in each case to the extent not
subtracted in reducing the Class A Fixed Allocation to zero) as of the last
day of the revolving period for such Paired Series.

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

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

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

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

     "Reset Date" means each of (a) any date on which Receivables in
Additional Accounts are conveyed to the Trust, (b) any date on which
Accounts are removed from the Trust and on which, if any Series has been
paid in full, Principal Receivables in an aggregate amount approximately
equal to the initial investor interest of such Series are removed from the
Trust and (c) a date on which there is an increase in the Investor Interest
under any Variable Interest issued by the Trust.

     "Variable Interest" means either of (a) any certificate that is
designated as a variable funding certificate in the related Series
Supplement and (b) any Purchased Interest sold as permitted by an
Agreement.

Reallocation of Cash Flows

     With respect to each Transfer Date, the Servicer will determine the
amount (the "Class A Required Amount"), if any, by which the sum of (a)
Class A Monthly Interest due on the related Distribution Date and overdue
Class A Monthly Interest and Class A Additional Interest thereon, if any,
(b) the Class A Servicing Fee for the related Monthly Period and overdue
Class A Servicing Fee, if any, and (c) the Class A Investor Default Amount,
if any, for the related Monthly Period exceeds the Class A Available Funds
for the related Monthly Period. If the Class A Required Amount is greater
than zero, Excess Spread allocated to Series 199_-__ and available for such
purpose will be used to fund the Class A Required Amount with respect to
such Transfer Date. If such Excess Spread is insufficient to fund the Class
A Required Amount, first, Reallocated Collateral Principal Collections and,
then, Reallocated Class B Principal Collections will be used to fund the
remaining Class A Required Amount. If Reallocated Principal Collections
with respect to the related Monthly Period, together with Excess Spread,
are insufficient to fund the remaining Class A Required Amount for such
related Monthly Period, then the Collateral Interest (after giving effect
to reductions for any Collateral Charge-Offs and Reallocated Principal
Collections on such Transfer Date) will be reduced by the amount of such
excess (but not by more than the Class A Investor Default Amount for such
Monthly Period). In the event that such reduction would cause the
Collateral Interest to be a negative number, the Collateral Interest will
be reduced to zero, and the Class B Investor Interest (after giving effect
to reductions for any Class B Investor Charge-Offs and any Reallocated
Class B Principal Collections for which the Collateral Interest was not
reduced on such Transfer Date) will be reduced by the amount by which the
Collateral Interest would have been reduced below zero (but not by more
than the excess of the Class A Investor Default Amount, if any, for such
Monthly Period over the amount of such reduction, if any, of the Collateral
Interest with respect to such Monthly Period). In the event that such
reduction would cause the Class B Investor Interest to be a negative
number, the Class B Investor Interest will be reduced to zero and the Class
A Investor Interest will be reduced by the amount by which the Class B
Investor Interest would have been reduced below zero (but not by more than
the excess, if any, of the Class A Investor Default Amount for such Monthly
Period over the amount of the reductions, if any, of the Collateral
Interest and the Class B Investor Interest with respect to such Monthly
Period). Any such reduction in the Class A Investor Interest will have the
effect of slowing or reducing the return of principal and interest to the
Class A Holders. In such case, the Class A Holders will bear directly the
credit and other risks associated with their interests in the Trust. See
"-- Defaulted Receivables; Investor Charge-Offs."

     With respect to each Transfer Date, the Servicer will determine the
amount (the "Class B Required Amount"), which will be equal to the sum of
(a) the amount, if any, by which the sum of (i) Class B Monthly Interest
due on the related Distribution Date and overdue Class B Monthly Interest
and Class B Additional Interest thereon, if any, and (ii) the Class B
Servicing Fee for the related Monthly Period and overdue Class B Servicing
Fee, if any, exceeds the Class B Available Funds for the related Monthly
Period and (b) the Class B Investor Default Amount, if any, for the related
Monthly Period. If the Class B Required Amount is greater than zero, Excess
Spread allocated to Series 199_-__ not required to pay the Class A Required
Amount or reimburse Class A Investor Charge-Offs will be used to fund the
Class B Required Amount with respect to such Transfer Date. If such Excess
Spread is insufficient to fund the Class B Required Amount, Reallocated
Collateral Principal Collections not required to fund the Class A Required
Amount for the related Monthly Period will be used to fund the remaining
Class B Required Amount. If such Reallocated Collateral Principal
Collections with respect to the related Monthly Period are insufficient to
fund the remaining Class B Required Amount, then the Collateral Interest
(after giving effect to reductions for any Collateral Charge-Offs and
Reallocated Principal Collections on such Transfer Date and after any
adjustments made thereto for the benefit of the Class A Holders) will be
reduced by the amount of such deficiency (but not by more than the Class B
Investor Default Amount for such Monthly Period). In the event that such a
reduction would cause the Collateral Interest to be a negative number, the
Collateral Interest will be reduced to zero, and the Class B Investor
Interest will be reduced by the amount by which the Collateral Interest
would have been reduced below zero (but not by more than the excess of the
Class B Investor Default Amount for such Monthly Period over the amount of
such reduction of the Collateral Interest), and the Class B Holders will
bear directly the credit and other risks associated with their interests in
the Trust. See "-- Defaulted Receivables; Investor Charge-Offs."

     Reductions of the Class A Investor Interest or Class B Investor
Interest described above will be reimbursed by, and the Class A Investor
Interest or Class B Investor Interest increased to the extent of, Excess
Spread available for such purposes on each Transfer Date. See "--
Application of Collections -- Excess Spread." When such reductions of the
Class A Investor Interest and Class B Investor Interest have been fully
reimbursed, reductions of the Collateral Interest shall be reimbursed until
reimbursed in full in a similar manner.

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

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

     "Reallocated Principal Collections" for any Monthly Period means the
sum of (a) the Reallocated Class B Principal Collections for such Monthly
Period, if any, and (b) the Reallocated Collateral Principal Collections
such Monthly Period, if any.

Application of Collections

     Allocations. Except as otherwise provided below, the Servicer will
deposit into the Collection Account, no later than the second business day
following the date of processing, any payment collected by the Servicer on
the Receivables. On the same day as any such deposit is made, the Servicer
will make the deposits and payments to the accounts and parties as
indicated below; provided, however, that for as long as First NBC remains
the Servicer under the Agreement and (a) (i) the Servicer provides to the
Trustee a letter of credit or other credit enhancement covering the risk of
collection of the Servicer acceptable to the Rating Agencies and (ii) the
Rating Agency Condition shall have been satisfied with respect to reliance
on such letter of credit or other credit enhancement or (b) the certificate
of deposit or unsecured short-term debt obligations of the Transferor are
rated P-1 by Moody's and at least A-1 by Standard & Poor's (and, if rated
by Fitch Investors Service, L.P. ("Fitch"), at least F-1 by Fitch) and
insured by either BIF or SAIF or (c) the Transferor makes other
arrangements satisfactory to each Rating Agency rating any Series then
outstanding, then the Servicer may make such deposits and payments on the
business day immediately prior to the Distribution Date (the "Transfer
Date") in an amount equal to the net amount of such deposits and payments
which would have been made had the conditions of this proviso not applied.
The Pooling and Servicing Agreement provides, that before the Conversion
Date, the Servicer will make such deposits and payments based on the
assumption that all collections received by the Servicer with respect to
the Receivables in each Billing Cycle are collections of Finance Charge
Receivables up to the amount of Finance Charge Receivables billed with
respect to Receivables in such Billing Cycle (with respect to each Billing
Cycle, the "Billed Finance Charge Receivables") and collections in excess
of the Billed Finance Charge Receivables are collections of Principal
Receivables. The term "Aggregate Principal Receivables" means in the case
of any date of determination which occurs before the Conversion Date, the
aggregate amount of Principal Receivables as of the end of the Billing
Cycles during the Monthly Period immediately preceding such date of
determination or, in the case of any date of determination which occurs on
or after the Conversion Date, the aggregate amount of Principal Receivables
as of the end of the last day of the Monthly Period immediately preceding
such date of determination.

     Whether the Servicer is required to make monthly or daily deposits
into the Collection Account, (i) the Servicer will only be required to
deposit Collections into the Collection Account or from the Collection
Account into the Finance Charge Account or the Principal Account up to the
required amount to be deposited into any such deposit account or, without
duplication, distributed on or prior to the related Distribution Date to
Holders or to the Collateral Interest Holder and (ii) if at any time prior
to such Distribution Date the amount of Collections deposited in any such
deposit account exceeds the amount required to be deposited pursuant to
clause (i) above, the Servicer will be permitted to withdraw the excess
from such an account.

     Payment of Interest, Fees and Other Items. On each Transfer Date, the
Trustee, acting pursuant to Servicer's instructions, will apply the Class A
Available Funds, Class B Available Funds and Collateral Available Funds in
the Finance Charge Account in the following manner:

                  (a) On each Transfer Date, an amount equal to the Class A
         Available Funds will be distributed in the following priority:

                           (i) an amount equal to Class A Monthly  Interest
                  for the related Distribution Date, plus the amount of any
                  overdue  Class A Monthly  Interest and Class A Additional
                  Interest  thereon,  if any,  will be  deposited  into the
                  Distribution  Account for distribution to Class A Holders
                  on such Distribution Date;

                           (ii) an amount  equal to the  Class A  Servicing
                  Fee for the related  Monthly  Period,  plus the amount of
                  any overdue  Class A Servicing  Fee,  will be paid to the
                  Servicer;

                           (iii) an amount  equal to the  Class A  Investor
                  Default  Amount,  if any, for the related  Monthly Period
                  will  be  treated  as a  portion  of  Available  Investor
                  Principal  Collections  and deposited  into the Principal
                  Account for such Transfer Date; and

                           (iv) the  balance,  if any,  will  constitute  a
                  portion  of  Excess  Spread  and  will be  allocated  and
                  distributed as described under "-- Excess Spread."

                  (b) On each Transfer Date, an amount equal to the Class B
         Available Funds will be distributed in the following priority:

                           (i) an amount equal to Class B Monthly  Interest
                  for the related Distribution Date, plus the amount of any
                  overdue  Class B Monthly  Interest and Class B Additional
                  Interest  thereon,  if any,  will be  deposited  into the
                  Distribution  Account for distribution to Class B Holders
                  on such Distribution Date;

                           (ii) an amount  equal to the  Class B  Servicing
                  Fee for the related  Monthly  Period,  plus the amount of
                  any overdue  Class B Servicing  Fee,  will be paid to the
                  Servicer; and

                           (iii) the  balance,  if any,  will  constitute a
                  portion  of  Excess  Spread  and  will be  allocated  and
                  distributed as described under "-- Excess Spread."

                  (c)  On  each  Transfer  Date,  an  amount  equal  to the
         Collateral  Available  Funds will be  distributed in the following
         priority:

                           (i) if First NBC is no longer the  Servicer,  an
                  amount equal to the Collateral Interest Servicing Fee for
                  the  related  Monthly  Period,  plus  the  amount  of any
                  overdue  Collateral  Interest Servicing Fee, will be paid
                  to the Servicer; and

                           (ii) the  balance,  if any,  will  constitute  a
                  portion  of  Excess  Spread  and  will be  allocated  and
                  distributed as described under "-- Excess Spread."

     "Class A Monthly Interest" with respect to any Distribution Date will
equal the product of (i) the Class A Rate for the related Interest Period,
(ii) [the actual number of days in such Interest Period divided by 360]
[one-twelfth, or in the case of the initial Distribution Date, _______] and
(iii) the outstanding principal balance of the Class A Certificates as of
the related Record Date; provided, however, with respect to the first
Distribution Date, Class A Monthly Interest will be equal to the interest
accrued on the initial outstanding principal balance of the Class A
Certificates at the applicable Class A Rate for the period from the Closing
Date through ________ __, 199_.

     "Class B Monthly Interest" with respect to any Distribution Date will
equal the product of (i) the Class B Rate for the related Interest Period,
(ii) [the actual number of days in such Interest Period divided by 360]
[one-twelfth, or in the case of the initial Distribution Date, _______] and
(iii) the outstanding principal balance of the Class B Certificates as of
the related Record Date; provided, however, with respect to the first
Distribution Date, Class B Monthly Interest will be equal to the interest
accrued on the initial outstanding principal balance of the Class B
Certificates at the applicable Class B Rate for the period from the Closing
Date through ________ __, 199_.

        "Collateral Available Funds" means, with respect to any Monthly
Period, an amount equal to the Collateral Floating Allocation of
Reallocated Investor Finance Charge Collections allocated to the Investor
Interest with respect to such Monthly Period (excluding the portion of
collections of Finance Charge Receivables attributable to Interchange that
is allocable to Servicer Interchange).    

     "Excess Spread" means, with respect to any Transfer Date, an amount
equal to the sum of the amounts described in clause (a) (iv), clause (b)
(iii) and clause (c) (ii) above. To the extent such amounts are
insufficient to make the distributions required by subparagraphs (a)
through (i) below under "-- Excess Spread," Excess Spread shall also be
deemed to include any Excess Finance Charge Collections allocable to other
Series available to Series 199_-_ in accordance with the Agreement.

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

                  (a) an amount  equal to the Class A Required  Amount,  if
         any,  with respect to such  Transfer Date will be used to fund the
         Class A Required Amount;  provided,  that in the event the Class A
         Required  Amount  for such  Transfer  Date  exceeds  the amount of
         Excess  Spread,  such Excess  Spread shall be applied first to pay
         amounts due with respect to such  Transfer Date pursuant to clause
         (a)(i) above under "-- Payment of Interest, Fees and Other Items,"
         second to pay  amounts  due with  respect  to such  Transfer  Date
         pursuant to clause (a) (ii) above  under "-- Payment of  Interest,
         Fees and Other Items" and third to pay amounts due with respect to
         such  Transfer  Date  pursuant to clause (a) (iii) above under "--
         Payment of Interest, Fees and Other Items";

                  (b) an amount  equal to the  aggregate  amount of Class A
         Investor  Charge-Offs  which have not been  previously  reimbursed
         (after  giving  effect to the  allocation on such Transfer Date of
         certain other amounts  applied for that purpose) will be deposited
         into the  Principal  Account and treated as a portion of Available
         Investor Principal Collections for such Transfer Date as described
         under "-- Payments of Principal" below;

                  (c) an amount  equal to the Class B Required  Amount,  if
         any,  with respect to such  Transfer Date will be used to fund the
         Class B Required  Amount and will be applied  first to pay amounts
         due with respect to such  Transfer Date pursuant to clause (b) (i)
         above under "-- Payment of Interest, Fees and Other Items," second
         to pay amounts due with respect to such  Transfer Date pursuant to
         clause (b) (ii) above  under "--  Payment  of  Interest,  Fees and
         Other Items" and third,  the amount  remaining,  up to the Class B
         Investor  Default  Amount,  will be deposited  into the  Principal
         Account and treated as a portion of Available  Investor  Principal
         Collections for such Transfer Date as described under "-- Payments
         of Principal" below;

                  (d) an amount equal to the aggregate  amount by which the
         Class B Investor Interest has been reduced below the initial Class
         B  Investor  Interest  for  reasons  other  than  the  payment  of
         principal  to the  Class  B  Holders  (but  not in  excess  of the
         aggregate amount of such reductions which have not been previously
         reimbursed)  will be  deposited  into the  Principal  Account  and
         treated as a portion of Available Investor  Principal  Collections
         for  such  Transfer  Date  as  described  under  "--  Payments  of
         Principal" below;

                  (e) an amount equal to the  Collateral  Monthly  Interest
         for such Transfer Date, plus the amount of any Collateral  Monthly
         Interest  previously  due but not  distributed  to the  Collateral
         Interest  Holder on a prior Transfer Date,  will be distributed to
         the Collateral Interest Holder for distribution in accordance with
         the Loan Agreement;

                  (f) if  First  NBC or the  Trustee  is the  Servicer,  an
         amount  equal to the  Collateral  Interest  Servicing  Fee for the
         related Monthly Period,  plus the amount of any overdue Collateral
         Interest Servicing Fee, will be paid to the Servicer;

                  (g) an amount equal to the aggregate  Collateral Investor
         Default  Amount,  if any, for such Transfer Date will be deposited
         into the  Principal  Account and treated as a portion of Available
         Investor Principal Collections for such Transfer Date as described
         under "-- Payments of Principal" below;

                  (h) an amount equal to the aggregate  amount by which the
         Collateral Interest has been reduced below the Required Collateral
         Interest  for reasons  other than the payment of  principal to the
         Collateral  Interest  Holder  (but not in excess of the  aggregate
         amount  of  such   reductions   which  have  not  been  previously
         reimbursed)  will be  deposited  into the  Principal  Account  and
         treated as a portion of Available Investor  Principal  Collections
         for  such  Transfer  Date  as  described  under  "--  Payments  of
         Principal" below;

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

                  (j) an amount  equal to all other  amounts  due under the
         Loan  Agreement  (to the extent  payable  out of Excess  Spread or
         Excess  Finance  Charge   Collections)  shall  be  distributed  in
         accordance with the Loan Agreement; and

                  (k) the  balance,  if any,  after  giving  effect  to the
         payments  made  pursuant to  subparagraphs  (a) through (j) above,
         will constitute "Excess Finance Charge  Collections" to be applied
         with respect to other Series in accordance with the Agreement.

     "Collateral Monthly Interest" with respect to any Transfer Date will
equal the product of (a) an amount equal to LIBOR plus 1.0% per annum, or
such lesser amount as may be designated in the Loan Agreement (the
"Collateral Rate"), (b) the actual number of days in the related Interest
Period divided by 360 and (c) the Collateral Interest as of the related
Record Date; provided, however, with respect to the first Distribution
Date, Collateral Monthly Interest will be equal to the sum of (A) the
product of (x) the Collateral Rate, determined as described herein using
a[n] ____________ __, 1997 LIBOR Determination Date, (y) the actual number
of days during the period from the Closing Date through ___________ __,
1997 divided by 360 and (z) the Collateral Interest as of the Closing Date,
plus (B) the product of (x) the Collateral Rate, determined as described
herein using a[n] __________ __, 1997 LIBOR Determination Date, (y) the
actual number of days during the period from __________ __, 1997 through
__________ __, 1997 divided by 360 and (z) the Collateral Interest as of
the Closing Date.

     Payments of Principal. On each Transfer Date, the Trustee, acting
pursuant to the Servicer's instructions, will distribute Available Investor
Principal Collections (see "-- Principal Payments" above) on deposit in the
Principal Account in the following manner:

                  (a) on each  Transfer  Date with respect to the Revolving
         Period, all such Available Investor Principal  Collections will be
         distributed or deposited in the following priority:

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

                           (ii)  the  balance  will be  treated  as  Shared
                  Principal  Collections  and  applied as  described  under
                  "Description  of the  Certificates  --  Shared  Principal
                  Collections" herein and in the Prospectus;

                  (b) on each Transfer Date with respect to the  Controlled
         Accumulation  Period or the Rapid  Amortization  Period,  all such
         Available  Investor  Principal  Collections will be distributed or
         deposited in the following priority:

                           (i) an amount equal to Class A Monthly Principal
                  will  be  deposited  in  the  Principal  Funding  Account
                  (during   the   Controlled    Accumulation   Period)   or
                  distributed  to the  Class A  Holders  (during  the Rapid
                  Amortization Period); and

                           (ii) for each  Transfer  Date  after the Class A
                  Investor  Interest  has been paid in full  (after  taking
                  into   account   payments  to  be  made  on  the  related
                  Distribution  Date),  an  amount  equal  to the  Class  B
                  Monthly   Principal   for  such  Transfer  Date  will  be
                  distributed to the Class B Holders;

                  (c) on each Transfer Date with respect to the  Controlled
         Accumulation  Period and the Rapid Amortization  Period in which a
         reduction  in  the  Required  Collateral  Interest  has  occurred,
         Available  Investor  Principal  Collections not applied to Class A
         Monthly  Principal or Class B Monthly Principal will be applied to
         reduce  the  Collateral Interest to the Required Collateral
         Interest; and

                  (d) on each Transfer Date with respect to the  Controlled
         Accumulation Period and Rapid Amortization  Period, the balance of
         Available Investor  Principal  Collections not applied pursuant to
         (b) and (c) above,  if any,  will be  treated as Shared  Principal
         Collections  and applied as described  under  "Description  of the
         Certificates -- Shared  Principal  Collections"  herein and in the
         Prospectus.

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

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

     "Collateral Monthly Principal" means (a) with respect to any Transfer
Date relating to the Revolving Period following any reduction of the
Required Collateral Interest pursuant to clause (3) of the proviso in the
definition thereof an amount equal to the lesser of (i) the excess, if any,
of the Collateral Interest (after giving effect to reductions for any
Collateral Charge-Offs and Reallocated Principal Collections on such
Transfer Date and after giving effect to any adjustments thereto for the
benefit of the Class A Holders and the Class B Holders on such Transfer
Date) over the Required Collateral Interest on such Transfer Date, and (ii)
the Available Investor Principal Collections on such Transfer Date or (b)
with respect to any Transfer Date relating to the Controlled Accumulation
Period or Rapid Amortization Period an amount equal to the lesser of (i)
the excess, if any, of the Collateral Interest (after giving effect to
reductions for any Collateral Charge-Offs and Reallocated Principal
Collections on such Transfer Date and after giving effect to any
adjustments thereto for the benefit of the Class A Holders and the Class B
Holders on such Transfer Date) over the Required Collateral Interest on
such Transfer Date, and (ii) the excess, if any, of (A) the Available
Investor Principal Collections on such Transfer Date over (B) the sum of
the Class A Monthly Principal and the Class B Monthly Principal for such
Transfer Date.

     "Controlled Accumulation Amount" means for any Transfer Date with
respect to the Controlled Accumulation Period, prior to the payment in full
of the Class A Investor Interest, $ ; provided, however, that if the
commencement of the Controlled Accumulation Period is modified as described
above under "-- Postponement of Controlled Accumulation Period," (i) the
Controlled Accumulation Amount for each Transfer Date with respect to the
Controlled Accumulation Period shall mean the amount determined in
accordance with the Agreement on the date on which the Controlled
Accumulation Period has most recently been modified and (ii) the sum of the
Controlled Accumulation Amounts for all Transfer Dates with respect to the
modified Controlled Accumulation Period shall not be less than the Class A
Investor Interest.

Shared Excess Finance Charge Collections

     Each Series in Group I, including Series 199_-_, will be an Excess
Allocation Series. To the extent that collections of Finance Charge
Receivables allocated to the Investor Interest (and any other amounts that
are to be treated as collections of Finance Charge Receivables allocated to
the Investor Interest) are not needed to make payment in respect of the
Investor Interest as described above under "-- Application of Collections
- -- Payment of Interest, Fees and Other Items" and "-- Excess Spread," such
Excess Finance Charge Collections will be applied to make payments in
respect of other Series in Group I entitled to share therein in accordance
with the Agreement. In addition, Excess Finance Charge Collections with
respect to certain other Series in Group I, to the extent not required to
make payments in respect of such Series, may be applied to cover shortfalls
in amounts payable from Excess Spread as described above under "--
Application of Collections -- Excess Spread" (as well as shortfalls
experienced by other Series).

Shared Principal Collections

     Series 1996_-_ is a Principal Sharing Series. Collections of Principal
Receivables for any Monthly Period allocated to the Investor Interest (and
not allocated as Reallocated Principal Collections) will first be used to
cover, with respect to any Monthly Period during the Controlled
Accumulation Period, deposits of the applicable Controlled Deposit Amount
to the Principal Funding Account or the Distribution Account, and during
the Rapid Amortization Period, payments to the Holders and then under
certain circumstances payments to the Collateral Interest Holder. The
Servicer will determine the amount of collections of Principal Receivables
for any Monthly Period allocated to the Investor Interest remaining after
covering required payments to the Holders and any similar amount remaining
for any other Series ("Shared Principal Collections"). The Servicer will
allocate the Shared Principal Collections to cover any scheduled or
permitted principal distributions to certificateholders and deposits to
principal funding accounts, if any, for any Principal Sharing Series
entitled thereto which have not been covered out of the Collections of
Principal Receivables allocable to such Principal Sharing Series and
certain other amounts for such Series ("Principal Shortfalls"). Shared
Principal Collections will not be used to cover investor charge-offs for
any Series. If Principal Shortfalls exceed Shared Principal Collections for
any Monthly Period, Shared Principal Collections will be allocated pro rata
among the applicable Principal Sharing Series based on the relative amounts
of Principal Shortfalls. To the extent that Shared Principal Collections
exceed Principal Shortfalls, the balance will be paid to the holder of the
Transferor Certificate or, under certain circumstances, deposited into the
Excess Funding Account.

Defeasance

     Pursuant to the Agreement, the Transferor may be discharged from its
substantive obligations in respect of the Certificates or in respect of any
or all Series issued by the Trust (in any case, the "Defeased Series") by
depositing with the Trustee, under the terms of an irrevocable trust
agreement satisfactory to the Trustee, from amounts representing or
acquired with collections on the Receivables (allocable to the Defeased
Series and available to purchase additional Receivables) monies or
Permitted Investments sufficient to make all remaining scheduled interest
and principal payments on the Defeased Series on the dates scheduled for
such payments and to pay all amounts owing to the Collateral Interest
Holder or any Credit Enhancement Provider, as the case may be, for the
Defeased Series. To achieve that end, the Transferor has the right to use
collections on Receivables to purchase Permitted Investments rather than
additional Receivables. Prior to its first exercise of its right to
substitute monies or Permitted Investments for Receivables, the Transferor
shall deliver to the Trustee an opinion of counsel that such deposit and
discharge of obligations will not be treated for United States federal
income tax purposes as a sale or exchange by the holders of the Defeased
Series and the Rating Agency Condition shall have been satisfied. In
addition, the Transferor must comply with certain other requirements set
forth in the Agreement, including requirements that the Transferor deliver
to the Trustee an opinion of counsel to the effect that the deposit and
termination of obligations will not require the Trust to register as an
"investment company" within the meaning of the Investment Company Act of
1940, as amended, and that the Transferor deliver to the Trustee and
certain Credit Enhancement Providers a certificate of an authorized officer
stating that, based on the facts known to such officer at the time, in the
reasonable opinion of the Transferor, such deposit and discharge of
obligations will not at the time of its occurrence cause a Pay-Out Event or
an event that, after the giving of notice or the lapse of time, would
constitute a Pay-Out Event, to occur with respect to any Series issued by
the Trust. If the Transferor discharges its substantive obligations in
respect of a Defeased Series, any Enhancement for the affected Series might
no longer be available to make payments with respect thereto.

Required Collateral Interest

     The "Required Collateral Interest" with respect to any Transfer Date
means (i) initially $___ and (ii) thereafter on each Transfer Date an amount
equal to ___% of the sum of the Class A Adjusted Investor Interest and the
Class B Investor Interest on such Transfer Date, after taking into account
deposits into the Principal Funding Account on such Transfer Date and
payments to be made on the related Distribution Date, plus the Collateral
Interest on the prior Transfer Date after any adjustments made on such
Transfer Date, but not less than $ ; provided, however, (1) that if certain
reductions in the Collateral Interest are made or if a Pay Out Event
occurs, the Required Collateral Interest for such Transfer Date shall equal
the Required Collateral Interest for the Transfer Date immediately
preceding the occurrence of such reduction or Pay Out Event, (2) in no
event shall the Required Collateral Interest exceed the unpaid principal
amount of the Certificates as of the last day of the Monthly Period
preceding such Transfer Date after taking into account payments to be made
on the related Distribution Date and (3) the Required Collateral Interest
may be reduced to a lesser amount at any time if the Rating Agency
Condition is satisfied.

     "Rating Agency Condition" means the notification in writing by each
Rating Agency that a proposed action will not result in such Rating Agency
reducing or withdrawing its then existing rating of the investor
certificates of any outstanding Series or class with respect to which it is
a Rating Agency.

     With respect to any Transfer Date, if the Collateral Interest is less
than the Required Collateral Interest, certain Excess Spread, if available,
will be allocated to increase the Collateral Interest to the extent of such
shortfall. Any of such Excess Spread not required to be so allocated or
deposited into the Reserve Account with respect to any Transfer Date will
be applied in accordance with the Loan Agreement or will be applied as
Excess Finance Charge Collections. See "-- Application of Collections --
Excess Spread."

Defaulted Receivables; Investor Charge-Offs

     On or before each Transfer Date, the Servicer will calculate the
Investor Default Amount for the preceding Monthly Period. The term
"Investor Default Amount" means, for any Monthly Period, the product of (a)
the Floating Investor Percentage with respect to such Monthly Period (which
shall be calculated on a weighted average basis if a Reset Date occurred
during that Monthly Period) and (b) the Net Default Amount for such Monthly
Period. A portion of the Investor Default Amount will be allocated to the
Class A Holders (the "Class A Investor Default Amount") on each Transfer
Date in an amount equal to the product of the Class A Floating Allocation
applicable during the related Monthly Period and the Investor Default
Amount for such Monthly Period. A portion of the Investor Default Amount
will be allocated to the Class B Holders (the "Class B Investor Default
Amount") on each Transfer Date in an amount equal to the product of the
Class B Floating Allocation applicable during the related Monthly Period
and the Investor Default Amount for such Monthly Period. A portion of the
Investor Default Amount will be allocated to the Collateral Interest Holder
(the "Collateral Investor Default Amount") on each Transfer Date in an
amount equal to the product of the Collateral Floating Allocation
applicable during the related Monthly Period and the Investor Default
Amount for such Monthly Period.

     On each Transfer Date, if the Class A Investor Default Amount for such
Transfer Date exceeds the amount of Excess Spread and Reallocated Principal
Collections available to fund such amount with respect to the Monthly
Period immediately preceding such Transfer Date, the Collateral Interest
(after giving effect to reductions for any Collateral Charge-Offs and any
Reallocated Principal Collections on such Transfer Date) will be reduced by
the amount of such excess, but not more than the lesser of the Class A
Investor Default Amount and the Collateral Interest (after giving effect to
reductions for any Collateral Charge-Offs and any Reallocated Principal
Collections on such Transfer Date) for such Transfer Date. In the event
that such reduction would cause the Collateral Interest to be a negative
number, the Collateral Interest will be reduced to zero, and the Class B
Investor Interest (after giving effect to reductions for any Class B
Investor Charge-Offs and any Reallocated Class B Principal Collections on
such Transfer Date) will be reduced by the amount by which the Collateral
Interest would have been reduced below zero. In the event that such
reduction would cause the Class B Investor Interest to be a negative
number, the Class B Investor Interest will be reduced to zero, and the
Class A Investor Interest will be reduced by the amount by which the Class
B Investor Interest would have been reduced below zero, but not more than
the Class A Investor Default Amount for such Transfer Date (a "Class A
Investor Charge-Off"), which will have the effect of slowing or reducing
the return of principal and interest to the Class A Holders. If the Class A
Investor Interest has been reduced by the amount of any Class A Investor
Charge-Offs, it will be reimbursed on any Transfer Date (but not by an
amount in excess of the aggregate Class A Investor Charge-Offs) by the
amount of Excess Spread allocated and available for such purpose as
described under "-- Application of Collections -- Excess Spread."

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

     On each Transfer Date, if the Collateral Investor Default Amount for
such Transfer Date exceeds the amount of Excess Spread which is allocated
and available to fund such amount as described under "-- Application of
Collections -- Excess Spread," the Collateral Interest will be reduced by
the amount of such excess but not more than the lesser of the Collateral
Investor Default Amount and the Collateral Interest for such Transfer Date
(a "Collateral Charge-Off"). The Collateral Interest will also be reduced
by the amount of Reallocated Principal Collections and the amount of any
portion of the Collateral Interest allocated to the Class A Certificates to
avoid a reduction in the Class A Investor Interest or to the Class B
Certificates to avoid a reduction in the Class B Investor Interest. The
Collateral Interest will thereafter be reimbursed on any Transfer Date by
the amount of Excess Spread allocated and available for that purpose as
described under "-- Application of Collections -- Excess Spread."

Principal Funding Account

     Pursuant to the Series 199_-_ Supplement, the Trustee will establish
and maintain with a Qualified Institution a segregated trust account held
for the benefit of the Holders (the "Principal Funding Account"). During
the Controlled Accumulation Period, the Trustee at the direction of the
Servicer will transfer collections in respect of Principal Receivables
(other than Reallocated Principal Collections) and Shared Principal
Collections from other Principal Sharing Series, if any, allocated to
Series 199_-_ from the Principal Account to the Principal Funding Account
as described under "-- Application of Collections."

     Funds on deposit in the Principal Funding Account will be invested to
the following Transfer Date by the Trustee at the direction of the Servicer
in Permitted Investments. Investment earnings (net of investment losses and
expenses) on funds on deposit in the Principal Funding Account (the
"Principal Funding Investment Proceeds") will be used to pay interest on
the Class A Certificates in an amount up to, for each Transfer Date, the
product of (a) a fraction, the numerator of which is the actual number of
days in the related Interest Period and the denominator of which is 360,
(b) the Class A Rate in effect with respect to the related Interest Period
and (c) the Principal Funding Account Balance as of the Record Date
preceding such Transfer Date (the "Class A Covered Amount"). If, for any
Transfer Date, the Principal Funding Investment Proceeds are less than the
Class A Covered Amount, the amount of such deficiency (the "Class A
Principal Funding Investment Shortfall") shall be withdrawn, to the extent
available, from the Reserve Account and deposited in the Finance Charge
Account and included in collections of Finance Charge Receivables to be
applied to the payment of Class A Monthly Interest.

Reserve Account

     Pursuant to the Series 199_-_ Supplement, the Trustee will establish
and maintain with a Qualified Institution a segregated trust account held
for the benefit of the Holders (the "Reserve Account"). The Reserve Account
is established to assist with the subsequent distribution of interest on
the Certificates during the Controlled Accumulation Period. On each
Transfer Date from and after the Reserve Account Funding Date, but prior to
the termination of the Reserve Account, the Trustee, acting pursuant to the
Servicer's instructions, will apply Excess Spread allocated to the
Certificates (to the extent described above under "-- Application of
Collections -- Excess Spread") to increase the amount on deposit in the
Reserve Account (to the extent such amount is less than the Required
Reserve Account Amount). The "Reserve Account Funding Date" will be the
Transfer Date with respect to the Monthly Period which commences no later
than three months prior to the commencement of the Controlled Accumulation
Period, or such earlier date as the Agreement may require. The "Required
Reserve Account Amount" for any Transfer Date on or after the Reserve
Account Funding Date will be equal to (a) __% of the outstanding principal
balance of the Class A Certificates or (b) any other amount designated by
the Transferor; provided, that if such designation is of a lesser amount,
the Transferor shall have provided the Servicer, the Collateral Interest
Holder and the Trustee with evidence that the Rating Agency Condition has
been satisfied and the Transferor shall have delivered to the Trustee a
certificate of an authorized officer to the effect that, based on the facts
known to such officer at such time, in the reasonable belief of the
Transferor, such designation will not cause a Pay Out Event or an event
that, after the giving of notice or the lapse of time, would cause a Pay
Out Event to occur with respect to Series 199_-_. On each Transfer Date,
after giving effect to any deposit to be made to, and any withdrawal to be
made from, the Reserve Account on such Transfer Date, the Trustee will
withdraw from the Reserve Account an amount equal to the excess, if any, of
the amount on deposit in the Reserve Account over the Required Reserve
Account Amount and distribute such excess to the Collateral Interest Holder
for application in accordance with the terms of the Loan Agreement.

     Provided that the Reserve Account has not terminated as described
below, all amounts on deposit in the Reserve Account on any Transfer Date
(after giving effect to any deposits to, or withdrawals from, the Reserve
Account to be made on such Transfer Date) will be invested to the following
Transfer Date by the Trustee at the direction of the Servicer in Permitted
Investments. The interest and other investment income (net of investment
expenses and losses) earned on such investments will be retained in the
Reserve Account (to the extent the amount on deposit is less than the
Required Reserve Account Amount) or deposited in the Finance Charge Account
and treated as Class A Available Funds.

     On or before each Transfer Date with respect to the Controlled
Accumulation Period and on the first Transfer Date with respect to the
Rapid Amortization Period, a withdrawal will be made from the Reserve
Account, and the amount of such withdrawal will be deposited in the Finance
Charge Account and included in collections of Finance Charge Receivables to
be applied to the payment of the Class A Monthly Interest for such Transfer
Date in an amount equal to the lesser of (a) the Available Reserve Account
Amount with respect to such Transfer Date and (b) the Class A Principal
Funding Investment Shortfall with respect to such Transfer Date; provided,
that the amount of such withdrawal shall be reduced to the extent that
funds otherwise would be available to be deposited in the Reserve Account
on such Transfer Date. On each Transfer Date, the amount available to be
withdrawn from the Reserve Account (the "Available Reserve Account Amount")
will be equal to the lesser of the amount on deposit in the Reserve Account
(before giving effect to any deposit to be made to the Reserve Account on
such Transfer Date) and the Required Reserve Account Amount for such
Transfer Date.

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

    Excess Funding Account

     Pursuant to the Agreement, the Trustee will establish and maintain with
a Qualified Institution a segregated trust account held for the benefit
of the Holders (the "Excess Funding Account").  If on any date a Retention
Condition exists, the Servicer will not distribute to the holder of the
Transferor Certificate any collections of Principal Receivables that 
otherwise would be distributed to the holder of the Transferor Certificate,
but shall instead deposit such funds in the Excess Funding Account until the
Retention Condition ceases.  Funds on deposit in the Excess Funding Account
will be withdrawn and paid to the holder of the Transferor Certificate on
any date provided that a Retention Condition is not in effect, or would
result from such payment, on such date.  In addition, if a Controlled
Accumulation Period or Rapid Amortization Period commences with respect to
the Certificates, then an amount of funds on deposit in the Excess Funding
Account (after giving effect to the release of funds to the holder of the
Transferor Certificate as described above) up to the amount, if any, by
which the Transferor Interest would be lesss than zero if there were no
funds on deposit in the Excess Funding Account on such date, will be treated
as Shared Principal Collections to the extent needed to cover principal
payments due to or for the benefit of such Series.  "Retention Condition"
means (a) on any day on and after the Conversion Date, either (i) the
Transferor Interest is less than the Minimum Transferor Interest or (ii)
the sum of the Aggregate Principal Receivables and the principal amount on
deposit in the Excess Funding Account is less than the Minimum Aggregate
Principal Receivables (in each case determined after giving effect to any
transfer of Principal Receivables to the Trust on such day); or (b) on any
day prior to the Conversion Date, either (i)(A) the sum of the aggregate
amount of Receivables and the principal amount on deposit in the Excess
Funding Account at the end of the day immediately prior to uch date of
determination, minus the Adjusted Aggregate Investor at the end of such
preceding day is less than (B) [__]% of the aggregate amount of Receivables
at the end of the day immeidately prior to such date of determination, or
(ii)(A) the sum of (1) the product of 0.___ times the aggregate amount of
Receivables plus (2) the principal amount on deposit in the Excess Funding
Account, in each case at the end of the day immediately prior to such date
of determination is less than (B) the Minimum Aggregate Principal Receivables
(in the case of both clauses (i) and (ii) determined after giving to any
transfer of Receivables to the Trust on such day).    

Paired Series

        Series 199_-_ may be paired with one or more other Series (each a
"Paired Series"). Each Paired Series either will be prefunded with an
initial deposit to a Pre-Funding Account in an amount up to the initial
principal balance of such Paired Series and primarily from the proceeds of
the sale of such Paired Series or will be a Variable Interest. Any such
Pre-Funding Account will be held for the benefit of such Paired Series and
not for the benefit of the Holders. As principal is deposited into the
Principal Funding Account with respect to the Certificates, either (i) in
the case of a prefunded Paired Series, an equal amount of funds on deposit
in the Pre-Funding Account for such prefunded Paired Series will be
released (which funds will be distributed to the Transferor) or (ii) in the
case of a Paired Series which is a Variable Interest, an interest in such
variable Paired Series in an equal or lesser amount may be sold by the
Trust (and the proceeds thereof will be distributed to the Transferor) and,
in either case, the investor interest of such Paired Series will increase
by up to a corresponding amount. Upon payment in full of the Certificates,
assuming that there have been no unreimbursed charge-offs with respect to
any related Paired Series, the aggregate investor interest of such related
Paired Series will have been increased by an amount up to an aggregate
amount equal to the payments of principal of the Certificates since the
issuance of such Paired Series. The issuance of a Paired Series will be
subject to the conditions described under "Description of the Certificates
- -- Exchanges" in the Prospectus. There can be no assurance, however, that
the terms of any Paired Series might not have an impact on the timing or
amount of payments received by a Holder. In particular, the denominator of
the Fixed Allocation Percentage may be reduced upon the occurrence of a Pay
Out Event with respect to a Paired Series resulting in a possible reduction
of the percentage of collections of Principal Receivables allocated to the
Holders and a possible slowdown in the repayment of principal to such
Holders because of such reduction in allocation of collections. See
"Maturity Assumptions" herein.    

Pay Out Events

     As described above, the Revolving Period will continue through _______
(unless such date is postponed as described under "-- Postponement of
Controlled Accumulation Period"), unless a Pay Out Event occurs prior to
such date. A "Pay Out Event" refers to any of the following events:

                  (a) failure on the part of the Transferor (i) to make any
         payment or deposit on the date  required  under the  Agreement (or
         within the  applicable  grace  period  which shall not exceed five
         days) or (ii) to observe or perform in any  material  respect  any
         other  covenants or agreements of the  Transferor set forth in the
         Agreement,  which  failure  has a material  adverse  effect on the
         Holders (which  determination  shall be made without regard to the
         existence of the  Collateral  Interest) and which  continues for a
         period of 60 days after written notice and continues to materially
         and  adversely   affect  the  interests  of  the  Holders   (which
         determination shall be made without regard to the existence of the
         Collateral Interest) for such period;

                  (b) any representation or warranty made by the Transferor
         in the Agreement,  or any information  required to be given by the
         Transferor to the Trustee to identify the Accounts  proves to have
         been  incorrect  in any  material  respect  when  made  and  which
         continues to be incorrect in any material  respect for a period of
         60  days  after  written  notice  and as a  result  of  which  the
         interests of the Holders are  materially  and  adversely  affected
         (which determination shall be made without regard to the existence
         of the Collateral Interest) and continue to be materially
         and adversely affected for such period; provided,  however, that a
         Pay Out  Event  pursuant  to this  subparagraph  (b)  shall not be
         deemed  to  occur   thereunder  if  the  Transferor  has  accepted
         reassignment of the related Receivable or all such Receivables, if
         applicable,  during  such  period  (or such  longer  period as the
         Trustee may  specify) in  accordance  with the  provisions  of the
         Agreement;

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

                  (d)  a failure by the Transferor to convey Receivables 
         arising under Additional Accounts, or Participations,
         to the Trust when required by the Agreement;

                  (e)  any Servicer Default occurs which would have a material
         adverse effect on the Holders;

                  (f) insufficient  moneys in the  Distribution  Account to
         pay the Class A Investor Interest on the Class A Scheduled Payment
         Date or the Class B  Investor  Interest  on the Class B  Scheduled
         Payment Date;

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

                  (h)  the Transferor becomes unable for any reason to
         transfer Receivables to the Trust in accordance with the
         provisions of the Agreement; or

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

     In the case of any event described in clause (a), (b) or (e) above, a
Pay Out Event will be deemed to have occurred with respect to the
Certificates only if, after any applicable grace period, either the Trustee
or Holders and the Collateral Interest Holder evidencing undivided
interests aggregating more than 50% of the Investor Interest, by written
notice to the Transferor and the Servicer (and to the Trustee if given by
the Holders) declare that a Pay Out Event has occurred with respect to the
Certificates as of the date of such notice. In the case of any event
described in clause (g), (h) or (i), a Pay Out Event with respect to all
Series then outstanding, and in the case of any event described in clause
(c), (d) or (f), a Pay Out Event with respect to only the Certificates,
will be deemed to have occurred without any notice or other action on the
part of the Trustee or the Holders, the Collateral Interest Holder or all
certificateholders, as appropriate, immediately upon the occurrence of such
event. On the date on which a Pay Out Event is deemed to have occurred, the
Rapid Amortization Period will commence. In such event, distributions of
principal to the Holders will begin on the first Distribution Date
following the month in which such Pay Out Event occurred. If, because of
the occurrence of a Pay Out Event, the Rapid Amortization Period begins
earlier than __________, the scheduled commencement of the Controlled
Accumulation Period, Holders will be receiving distributions of principal
earlier than they otherwise would have, which may shorten the average life
of the Certificates.

     See "Description of the Certificates -- Pay Out Events" in the
Prospectus for an additional discussion of the consequences of an
insolvency, conservatorship or receivership of the Transferor.

Servicing Compensation and Payment of Expenses

     The share of the Servicing Fee allocable to the Investor Interest with
respect to any Transfer Date (the "Monthly Investor Servicing Fee") shall
be equal to one-twelfth of the product of (a) 2.00% and (b) the Adjusted
Investor Interest as of the last day of the Monthly Period preceding such
Transfer Date; provided, however, with respect to the first Transfer Date,
the Monthly Investor Servicing Fee shall be equal to $_______. On each
Transfer Date, but only if First NBC or the Trustee is the Servicer,
Servicer Interchange with respect to the related Monthly Period that is on
deposit in the Finance Charge Account will be withdrawn from the Finance
Charge Account and paid to the Servicer in payment of a portion of the
Monthly Investor Servicing Fee with respect to such Monthly Period. The
"Servicer Interchange" for any Monthly Period for which First NBC is the
Servicer will be an amount equal to the portion of collections of Finance
Charge Receivables allocated to the Investor Interest with respect to such
Monthly Period that is attributable to Interchange, provided, however, that
Servicer Interchange for a Monthly Period shall not exceed one-twelfth of
the product of (i) the Adjusted Investor Interest, as of the last day of
such Monthly Period and (ii) 1.0%. In the case of any insufficiency of
Servicer Interchange on deposit in the Finance Charge Account, a portion of
the Monthly Investor Servicing Fee with respect to such Monthly Period will
not be paid to the extent of such insufficiency and in no event shall the
Trust, the Trustee, the Holders or the Collateral Interest Holder be liable
for the share of the Servicing Fee to be paid out of Servicer Interchange.

        The share of the Monthly Investor Servicing Fee allocable to the Class
A Holders with respect to any Transfer Date (the "Class A Servicing Fee")
shall be equal to one-twelfth of the product of (a) the Class A Floating
Allocation, (b) the Net Servicing Fee Rate and (c) the Adjusted Investor
Interest as of the last day of the Monthly Period preceding such Transfer
Date; provided however, that with respect to the first Transfer Date, the
Class A Servicing Fee shall be equal to $______________________. The share
of the Monthly Investor Servicing Fee allocable to the Class B Holders with
respect to any Transfer Date (the "Class B Servicing Fee") shall be equal
to one-twelfth of the product of (a) the Class B Floating Allocation, (b)
the Net Servicing Fee Rate and (c) the Adjusted Investor Interest as of the
last day of the Monthly Period preceding such Transfer Date, provided
however, that with respect to the first Transfer Date, the Class B
Servicing Fee shall be equal to $_______. The share of the Monthly Investor
Servicing Fee allocable to the Collateral Interest Holder with respect to
any Transfer Date (the "Collateral Interest Servicing Fee") shall be equal
to one-twelfth of the product of (a) the Collateral Floating Allocation,
(b) the Net Servicing Fee Rate and (c) the Adjusted Investor Interest as of
the last day of the Monthly Period preceding such Transfer Date; provided,
however, that with respect to the first Transfer Date, the Collateral
Interest Servicing Fee shall be equal to $________. The "Net Servicing Fee
Rate" shall mean (a) so long as First NBC or Trustee is the Servicer, 0.50%
per annum, and (b) so long as a Person other than First NBC or the Trustee
is the Servicer, 2.00% per annum. The remainder of the Servicing Fee shall
be paid by the holder of the Transferor Certificate or other Series (as
provided in the related Series Supplements) or, to the extent of any
insufficiency of Servicer Interchange as described above, not be paid. In
no event shall the Trust, the Trustee, the Holders or the Collateral
Interest Holder be liable for the share of the Servicing Fee to be paid out
of Servicer Interchange. The Class A Servicing Fee and the Class B
Servicing Fee shall be payable to the Servicer solely to the extent amounts
are available for distribution in respect thereof as described under "--
Application of Collections."    

     The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Receivables including, without
limitation, payment of the fees and disbursements of the Trustee and
independent certified public accountants and other fees which are not
expressly stated in the Agreement to be payable by the Trust or the Holders
other than federal, state and local income and franchise taxes, if any, of
the Trust.

Reports to Holders

     On each Transfer Date, the Trustee will forward to each Holder of
record, a statement prepared by the Servicer setting forth the items
described in "Description of the Certificates -- Reports to Holders" in the
Prospectus. In addition, such statement will include (a) the amount, if
any, withdrawn from the Principal Funding Account for such Transfer Date,
and (b) the Collateral Interest, if any, for such Transfer Date.

                                UNDERWRITING

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

                                                           Principal Amount of
Class A Underwriters                                       Class A
Certificates
 .......................................................... $
 ..........................................................
         Total............................................

                                                           Principal Amount of
Class B Underwriters                                       Class B
Certificates
 .......................................................... $
 ..........................................................
         Total............................................

     In addition, _______________, as selling agent will directly offer
$____________ aggregate principal amount of the Class A Certificates and
$____________ aggregate principal amount of Class B Certificates.

     The _____________ has an arrangement with _____________ under which it
may act as selling agent for the Certificates at the same prices,
concessions and discounts to dealers applicable to the Underwriters.

     In the Class A Underwriting Agreement, the Class A Underwriters have
agreed, subject to the terms and conditions set forth therein, to purchase
all of the Class A Certificates offered hereby if any of the Class A
Certificates are purchased. In the Class B Underwriting Agreement, the
Class B Underwriters have agreed, subject to the terms and conditions set
forth therein, to purchase all of the Class B Certificates offered hereby
if any of the Class B Certificates are purchased. The Underwriters have
agreed to reimburse the Transferor for certain expenses of the issuance and
distribution of the Certificates.

     The Class A Underwriters propose initially to offer the Class A
Certificates to the public at the price set forth on the cover page hereof
and to certain dealers at such price less concessions not in excess of _% of
the principal amount of the Class A Certificates. The Class A Underwriters
may allow, and such dealers may reallow, concessions not in excess of _ % of
the principal amount of the Class A Certificates to certain brokers and
dealers. After the initial public offering, the public offering price and
other selling terms may be changed by the Class A Underwriters.

     The Class B Underwriters propose initially to offer the Class B
Certificates to the public at the price set forth on the cover page hereof
and to certain dealers at such price less concessions not in excess of _% of
the principal amount of the Class B Certificates. The Class B Underwriters
may allow, and such dealers may reallow, concessions not in excess of _% of
the principal amount of the Class B Certificates to certain brokers and
dealers. After the initial public offering, the public offering price and
other selling terms may be changed by the Class B Underwriters.

        Until the distribution of the Certificates is completed, rules of the
Commission may limit the ability of the Underwriters and certain selling
group members to bid for and purchase the Certificates. As an exception to
these rules, certain persons participating in this offering, on behalf of
the Underwriters, are permitted to engage in over-allotment transactions,
stabilizing transactions, syndicate covering transactions and penalty bids
with respect to the Certificates in accordance with Regulation M under the
Exchange Act.

     Over-allotment transactions involve syndicate sales in excess of the
offering size, which create syndicate short positions. Stabilizing
transactions permit bids to purchase the Certificates so long as the
stabilizing bids do not exceed a specified maximum. Syndicate covering
transactions involve purchases of the Certificates in the open market after
the distribution has been completed in order to cover syndicate short
positions. Penalty bids permit reclamation of a selling concession from a
syndicate member when the Certificates originally sold by such syndicate
member are purchased in a syndicate covering transaction.

     Such over-allotment transactions, stabilizing transactions, syndicate
covering transactions and penalty bids may cause the prices of the
Certificates to be higher than they would otherwise be in the absence of
such transactions. Neither the Trust, the Transferor, nor any of the
Underwriters make any representation or prediction as to the direction or
magnitude of any effect that the transactions described above may have on
the price of the Certificates. In addition, neither the Trust, the
Transferor nor any of the Underwriters represent that the Underwriters will
engage in any such transactions or that such transactions, once commenced,
will not be discontinued without notice.    

         Each Underwriter will represent and agree that:

            (a) 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 Series 199_-_ Certificates in, from or otherwise involving
the United Kingdom;

         (b) it has only issued, distributed or passed on and will only issue,
distribute or pass on in the United Kingdom any document received by it in
connection with the issue of the Series 199_-_ Certificates to a person who
is of a kind described in Article 11(3) of the Financial Services Act 1986
(Investment Advertisements) (Exemptions) Order 1996 or is a person to whom
such document may otherwise lawfully be issued, distributed or passed on;

         (c) if it is an authorized person under Chapter III of Part I of the
Financial Services Act 1986, it has only promoted and will only promote (as
that term is defined in Regulation 1.02(2) of the Financial Services
(Promotion of Unregulated Schemes) Regulations 1991) to any person in the
United Kingdom the scheme described in this Prospectus Supplement and the
Prospectus if that person is 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; and

         (d) it is a person of a kind described in Article 11(3) of the 
Financial Services Act 1986 (Investment Advertisements) (Exemptions) 
Order 1996.    

     The Transferor will indemnify the Underwriters against liabilities
relating to the adequacy of disclosure to investors, including liabilities
under the Securities Act, or contribute to payments the Underwriters may be
required to make in respect thereof.







              INDEX OF DEFINED TERMS FOR PROSPECTUS SUPPLEMENT
                                                                           Page

Accounts          ..........................................................S-1
Accumulation Period Length.................................................S-31
Additional Interest........................................................S-29
Adjusted Investor Interest..................................................S-7
Aggregate Principal Receivables............................................S-36
Agreement...................................................................S-6
Automatic Additional Accounts..............................................S-21
Available Investor Principal Collections...................................S-31
Available Reserve Account Amount...........................................S-44
Bank........................................................................S-1
Base Rate .................................................................S-26
Billed Finance Charge Receivables..........................................S-36
Certificates ..........................................................S-1, S-5 
Class A Additional Interest........ .......................................S-29
Class A Adjusted Investor Interest....................................S-7, S-34 
Class A Available Funds....................................................S-29
Class A Certificates...................................................S-1, S-5 
Class A Covered Amount...............................................S-10, S-44 
Class A Fixed Allocation...................................................S-33
Class A Floating Allocation................................................S-33
Class A Holders ............................................................S-6
Class A Investor Charge-Off..........................................S-13, S-43 
Class A Investor Default Amount............................................S-42
Class A Investor Interest.............................................S-6, S-34 
Class A Monthly Interest...................................................S-37
Class A Monthly Principal..................................................S-40
Class A Principal Funding Investment Shortfall.......................S-10, S-44 
Class A Rate ....................................................S-4, S-5, S-30 
Class A Required Amount..............................................S-12, S-34 
Class A Scheduled Payment Date.........................................S-4, S-5 
Class A Servicing Fee......................................................S-47
Class A Underwriters.......................................................S-47
Class A Underwriting Agreement.............................................S-47
Class B Additional Interest................................................S-29
Class B Available Funds....................................................S-30
Class B Certificates...................................................S-1, S-5 
Class B Fixed Allocation...................................................S-33
Class B Floating Allocation................................................S-33
Class B Holders ............................................................S-6
Class B Investor Charge-Off..........................................S-13, S-43 
Class B Investor Default Amount............................................S-42
Class B Investor Interest.............................................S-6, S-34 
Class B Monthly Interest...................................................S-37
Class B Monthly Principal..................................................S-40
Class B Rate ....................................................S-4, S-5, S-30 
Class B Required Amount..............................................S-12, S-35 
Class B Scheduled Payment Date.........................................S-4, S-5
Class B Servicing Fee......................................................S-47
Class B Underwriters.......................................................S-47
Class B Underwriting Agreement.............................................S-47
Closing Date      .....................................................S-4, S-5
Code              .........................................................S-16
Collateral Available Funds.................................................S-38
Collateral Charge-Off......................................................S-43
Collateral Fixed Allocation................................................S-33
Collateral Floating Allocation.............................................S-33
Collateral Interest...................................................S-6, S-34
Collateral Interest Holder..................................................S-6
Collateral Interest Servicing Fee..........................................S-47
Collateral Investor Default Amount.........................................S-42
Collateral Monthly Interest................................................S-39
Collateral Monthly Principal...............................................S-40
Collateral Rate   .........................................................S-39
Commission        ..........................................................S-1
Controlled Accumulation Amount.............................................S-40
Controlled Accumulation Period..............................................S-9
Controlled Deposit Amount.............................................S-9, S-25
Credit Enhancement..........................................................S-5
Defeased Series   .........................................................S-41
Distribution Date ..........................................................S-4
Distribution Dates..........................................................S-5
ERISA             .........................................................S-16
Excess Finance Charge Collections..........................................S-39
Excess Spread     ...................................................S-12, S-38
First NBC         ..........................................................S-1
Fitch             .........................................................S-36
Fixed Investor Percentage..................................................S-33
Floating Investor Percentage...............................................S-32
Group I           .........................................................S-14
Holders           ..........................................................S-6
Initial Collateral Interest................................................S-13
Interest Period   .........................................................S-30
Investor Default Amount....................................................S-42
Investor Interest ..........................................................S-6
LIBOR             ....................................................S-4, S-30
LIBOR Determination Date...................................................S-30
Loan Agreement    .........................................................S-14
Minimum Aggregate Principal Receivables....................................S-21
Minimum Transferor Interest................................................S-21
Monthly Investor Servicing Fee.............................................S-46
Monthly Period    ..........................................................S-7
Net Servicing Fee Rate.....................................................S-47
Paired Series     ...................................................S-14, S-45
Pay Out Event     .........................................................S-45
Portfolio Yield   .........................................................S-26
Principal Funding Account.......................................S-9, S-25, S-43
Principal Funding Account Balance..........................................S-25
Principal Funding Investment Proceeds................................S-10, S-44
Principal Shortfalls.......................................................S-41
Rapid Amortization Period..................................................S-11
Rating Agency Condition....................................................S-42
Reallocated Class B Principal Collections..................................S-35
Reallocated Collateral Principal Collections...............................S-36
Reallocated Principal Collections..........................................S-36
Receivables       ..........................................................S-1
Record Date       .........................................................S-29
Reference Banks   .........................................................S-30
Required Amount   .........................................................S-12
Required Collateral Interest.........................................S-13, S-42
Required Reserve Account Amount............................................S-44
Reserve Account   .........................................................S-44
Reserve Account Funding Date...............................................S-44
Reset Date        .........................................................S-34
Revolving Period  ..........................................................S-9
Series 199_-_ Supplement....................................................S-6
Series 199_-_ Termination Date..............................................S-7
Servicer Interchange.......................................................S-46
Shared Principal Collections.........................................S-15, S-41
Subject Reset Date........................................................S-32,
Transfer Date     .........................................................S-36
Transferor Interest.........................................................S-6
Trust             .....................................................S-1, S-5
Trust Portfolio   .........................................................S-21
Underwriters      .........................................................S-47
Underwriting Agreement.....................................................S-47
Variable Interest .........................................................S-34


                                                                       ANNEX I

                            [OTHER SERIES ISSUED

The table below sets forth the principal characteristics of the other
Series previously issued by the the Trust. For more specific information
with respect to any Series, any prospective investor should contact First
NBC at ( ) ______________. First NBC will provide, without charge, to any
prospective purchaser of the Certificates, a copy of the Disclosure
Documents for any previous publicly-issued Series.]


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

   No dealer,  salesman or other person
has been authorized to give any 
any information or to make any
representation not contained or
incorporated by reference in this
Prospectus  Supplement or the
accompanying  Prospectus and, if given
or made, such information or 
representation  must not be relied
upon as having been authorized by the 
Transferor or any agent or Underwriter.
Neither this Prospectus Supplement 
nor the accompanying Prospectus
constitutes an offer or solicitation by
anyone in any state in which such offer
or solicitation is not authorized or in
which the person making such offer or
solicitation is not qualified to do so or
to anyone to whom it is unlawful to
make such offer or solicitation. 
Neither the delivery of this Prospectus
Supplement or the accompanying
Prospectus, nor any sale made here-
under or thereunder shall, under any 
circumstances, create any implication
that there has been no change in the
affairs of the Transferor or the 
Receivables or the Accounts since the
date hereof or thereof or that the
information contained or incorporated by
reference herein or therein is correct 
as of any time subsequent to its date.


        TABLE OF CONTENTS
      Prospectus Supplement
                                   Page
                                   ----

SUMMARY OF TERMS...................S-4

FIRST NBC'S CREDIT CARD 
    PORTFOLIO.....................S-17

THE RECEIVABLES...................S-20

MATURITY ASSUMPTIONS..............S-24

RECEIVABLE YIELD CONSIDERATIONS...S-26

FIRST NBC AND FIRST COMMERCE
     CORPORATION..................S-27

DESCRIPTION OF THE CERTIFICATES...S-27

UNDERWRITING......................S-46

INDEX OF DEFINED TERMS FOR
      PROSPECTUS SUPPLEMENT.......S-48

           Prospectus

Prospectus Supplement
Reports to Certificateholders
Available Information
Incorporation of Certain Documents by
   Reference 
Prospectus Summary 
Risk Factors 
The Trust  
First NBC's Credit Card Activities  
The Receivables
Maturity Assumptions 
Use of Proceeds  
First NBC and First Commerce
   Corporation  
Description of the Certificates  
Credit Enhancement 
Certain Legal Aspects of the Receivables
U.S. Federal Income Tax Consequences
State and Local Taxation 
ERISA Considerations
Plan of Distribution
Legal Matters
Index of Terms for Prospectus
Annex 1: Global Clearance, Settlement and
         Tax Documentation Prospectus

Until ____________ __, 199_, all dealers
effecting transactions in the
Certificates, whether or not
participating in this distribution, may
be required to deliver a Prospectus
Supplement and a Prospectus.  This
delivery requirement is in addition to
the obligaiton of dealers to deliver a
Prospectus Supplement and a Prospectus
when acting as underwriters and with
respect to their unsold allotments or
subscriptions.

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



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


               First NBC
        Credit Card Master Trust



          $____________ Class A
         [Floating Rate] [___%]
       Certificates, Series 199_-_



          $____________ Class B
         [Floating Rate] [___%]
       Certificates, Series 199_-_




           First National Bank
               of Commerce
     Transferor and Servicer



     ------------------------------
         PROSPECTUS SUPPLEMENT
     ------------------------------

Underwriters of the Class A Certificates


            [            ]


            [            ]


Underwriters of the Class B Certificates


            [            ]


            [            ]


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


            SUBJECT TO COMPLETION, DATED MAY 29, 1997

                            PROSPECTUS

               First NBC Credit Card Master Trust
                   Asset Backed Certificates
                First National Bank of Commerce
                    Transferor and Servicer
                         ---------------
                                        
  The Asset Backed Certificates (collectively, the
"Certificates") described herein may be sold from time to time in
one or more series (each, a "Series"), in amounts, at prices and
on terms to be determined at the time of sale and to be set forth
in a supplement to this Prospectus (a "Prospectus Supplement").
The Certificates in each Series will represent an undivided
interest in the First NBC Credit Card Master Trust (the "Trust"). 
The Trust will be formed pursuant to a pooling and servicing
agreement between First National Bank of Commerce ("First NBC" or
the "Bank"), as transferor and servicer, and The First National
Bank of Chicago, as trustee.  Certain capitalized terms used in
this Prospectus are defined elsewhere in this Prospectus and in
the accompanying Prospectus Supplement.  Please refer to the
"Index of Defined Terms for Prospectus" on page 78 for a
listing of the pages on which such terms are defined.

     The property of the Trust will include receivables (the
"Receivables") generated from time to time in a portfolio of
revolving credit accounts, all monies due or to become due in
payment of the Receivables, any collateral securing the
Receivables,  all proceeds of the foregoing and proceeds of
credit life insurance policies relating to the Receivables and
all monies on deposit in certain bank accounts of the Trust, as
more fully described herein.  Additionally, with respect to any
Series or Class offered hereby, the Trust assets also may include
(i) the right  to receive Interchange and Other Account Revenues
and/or (ii) credit enhancement and interest rate protection
arrangements for such Series or Class, as described in the
related Prospectus Supplement. The Bank will initially own the
remaining undivided interest in the Trust not represented by the
Certificates issued by the Trust and will initially service the
related Receivables.    

  Each Series will consist of one or more classes of
Certificates (each, a "Class"), one or more of which may be fixed
rate Certificates, floating rate Certificates or other types of
Certificates, as specified in the related Prospectus Supplement.
Each Certificate will represent an undivided interest in the
Trust, and the interest of the holders of each Class or Series of
Certificates will include the right to receive a varying
percentage of each month's collections with respect to the
Receivables at the times, in the manner and to the extent
described herein and, with respect to any Series offered hereby,
in the related Prospectus Supplement. Interest and principal
payments with respect to each Series offered hereby will be made
as specified in the related Prospectus Supplement. One or more
Classes of a Series offered hereby may be entitled to the
benefits of a cash collateral account or guaranty, a collateral
interest, a letter of credit, a surety bond, an insurance policy
or other form of enhancement as specified in the Prospectus
Supplement relating to that Series. In addition, any Series
offered hereby may include one or more Classes which are
subordinated in right and priority to payment of principal of,
and/or interest on, one or more other Classes of that Series or
another Series, in each case to the extent described in the
related Prospectus Supplement. Each Series of Certificates or
Class offered hereby will be rated in one of the four highest
rating categories by at least one nationally recognized rating
organization.

  While the specific terms of any Series in respect of which
this Prospectus is being delivered will be described in the
related Prospectus Supplement, the terms of such Series will not
be subject to prior review by, or consent of, the
Certificateholders of any previously issued Series.

  Potential investors should consider, among other things, the
information set forth in "Risk Factors" commencing on page 23 of
                        this Prospectus.
                                
                                        
                                

   THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND
WILL NOT REPRESENT INTERESTS IN OR RECOURSE OBLIGATIONS OF FIRST NBC OR
ANY AFFILIATE THEREOF. A CERTIFICATE IS NOT A DEPOSIT, AND NEITHER THE
CERTIFICATES NOR THE UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR
GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, OR (EXCEPT FOR
RECEIVABLES ARISING IN PRIVATE LABEL ACCOUNTS) ANY OTHER GOVERNMENTAL AGENCY.
                                            

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

  Certificates may be sold by the Bank or the Trust directly to
purchasers, through agents designated from time to time, through
underwriting syndicates led by one or more managing underwriters
or through one or more underwriters acting alone. If underwriters
or agents are involved in the offering of the Certificates of any
Series offered hereby, the name of the managing underwriter or
underwriters or agents will be set forth in the related
Prospectus Supplement. If an underwriter, agent or dealer is
involved in the offering of the Certificates of any Series
offered hereby, the underwriter's discount, agent's commission or
dealer's purchase price will be set forth in, or may be
calculated from, the related Prospectus Supplement, and the net
proceeds to the Bank from such offering will be the public
offering price of such Certificates less such discount in the
case of an underwriter, the purchase price of such Certificates
less such commission in the case of an agent or the purchase
price of such Certificates in the case of a dealer, and less, in
each case, the other expenses of the Bank associated with the
issuance and distribution of such Certificates. See "Plan of
Distribution." 


  This Prospectus may not be used to consummate sales of any
Series of Certificates unless accompanied by the related
Prospectus Supplement.
                                        
       The date of this Prospectus is ___________ __, 1997.




                      PROSPECTUS SUPPLEMENT

  The Prospectus Supplement relating to a Series to be offered
thereby and hereby will, among other things, set forth with
respect to that Series:  (a) the initial aggregate principal
amount of each Class of that Series; (b) the certificate interest
rate (or method for determining it) of each Class of that Series;
(c) certain information concerning the Receivables allocated to
that Series; (d) the expected date or dates on which the
principal amount of the Certificates will be paid to holders of
each Class of Certificates (the "Certificateholders"); (e) the
extent to which any Class within a Series is subordinated to any
other Class of that Series or any other Series; (f) the identity
of each Class of floating rate Certificates and fixed rate
Certificates included in that Series, if any, or such other type
of Class of Certificates; (g) the Distribution Dates for the
respective Classes; (h) relevant financial information with
respect to the Receivables; (i) additional information with
respect to any Enhancement relating to that Series; and (j) the
plan of distribution of that Series.

                  REPORTS TO CERTIFICATEHOLDERS

  Unless and until Definitive Certificates are issued, monthly
and annual reports, containing information concerning the Trust
and prepared by the Servicer, will be sent on behalf of the Trust
to the registered holder(s) of the related Certificates.  Cede &
Co. ("Cede"), as nominee of The Depository Trust Company ("DTC")
is generally expected to be the only registered holder of the
Certificates. The availability of copies of such reports to DTC
participants and ultimately to the owners of beneficial interests
in the Certificates ("Certificate Owners") will be governed by
arrangements among DTC and such parties, subject to any statutory
or regulatory requirements as may be in effect from time to time.
See "Description of the Certificates -- Book-Entry Registration,"
"-- Reports to Certificateholders" and "-- Evidence as to
Compliance."  Such reports will not constitute financial
statements prepared in accordance with generally accepted
accounting principles. The Transferor does not intend to send any
of its financial reports to Certificateholders or to the
Certificate Owners. The Servicer will file with the Commission
such periodic reports with respect to the Trust as are required
under the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), and the rules and regulations of the Commission
thereunder.

                      AVAILABLE INFORMATION

     This Prospectus, which forms a part of the Registration
Statement, omits certain information contained in such
Registration Statement pursuant to the rules and regulations of
the Commission.  For further information, reference is made to
the Registration Statement (including any amendments thereof and
exhibits thereto) and any reports and other documents
incorporated herein by reference as described below under
"Incorporation of Certain Documents by Reference," which are
available for inspection without charge at the public reference
facilities maintained by the Commission at 450 Fifth Street,
N.W., Washington, D.C. 20549; and the Commission's regional
offices at Citicorp Center, 500 West Madison Street, Suite 1400,
Chicago, Illinois 60661-2511 and 7 World Trade Center, Suite
1300, New York, New York 10048. Copies of such material may be
obtained from the Public Reference Section of the Commission, 450
Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates. 
Such information may also be accessed electronically by means of
the Commission's home page on the World Wide Web located at
http://www.sec.gov.    

         INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

  All reports and other documents filed by the Servicer, on
behalf of the Trust, pursuant to Section 13(a), 13(c), 14 or
15(d) of the Exchange Act subsequent to the date of this
Prospectus and prior to the termination of the offering of the
Certificates shall be deemed to be incorporated by reference into
this Prospectus and to be part hereof. Any statement contained
herein or in a document incorporated or deemed to be incorporated
by reference herein shall be deemed to be modified or superseded
for purposes of this Prospectus to the extent that a statement
contained herein or in any subsequently filed document which also
is or is deemed to be incorporated by reference herein modifies
or supersedes such statement. Any such statement so modified or
superseded shall not be deemed, except as so modified or
superseded, to constitute a part of this Prospectus.

  The Servicer will provide without charge to each person to
whom a copy of this Prospectus is delivered, on the written or
oral request of any such person, a copy of any or all of the
documents incorporated herein by reference, except the exhibits
to such documents (unless such exhibits are specifically
incorporated by reference in such documents).  Requests for such
copies should be directed to:  Thomas L. Callicutt, Jr.,
Executive Vice President, Controller and Principal Accounting
Officer, First Commerce Corporation, 201 Saint Charles Avenue,
19th Floor, New Orleans, Louisiana 70170, telephone number (504)
623-2913.

                        PROSPECTUS SUMMARY

  The following is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and
in the accompanying Prospectus Supplement. Certain capitalized
terms used in this summary are defined elsewhere in this
Prospectus and in the accompanying Prospectus Supplement. A
listing of the pages on which such terms are defined is found in
the "Index of Defined Terms for Prospectus" on page 78.  Unless
the context requires otherwise, capitalized terms used in this
Prospectus and in the accompanying Prospectus Supplement refer
only to the particular Series being offered by that Prospectus
Supplement.


Type of Securities. . . . . .Asset Backed Certificates (the
                             "Certificates") evidencing an
                             undivided interest in the assets of
                             the First NBC Credit Card Master
                             Trust (the "Trust") may be issued
                             from time to time in one or more
                             series (each, a "Series") which
                             will consist of one or more classes
                             of Certificates (each, a "Class").

The Trust . . . . . . . . . .   The Trust will be formed pursuant
                             to a pooling and servicing
                             agreement (the "Agreement") between
                             First National Bank of Commerce
                             ("First NBC" or the "Bank"), as
                             transferor and servicer, and The
                             First National Bank of Chicago, as
                             trustee (the "Trustee"). Each
                             Series issued by the Trust will be
                             issued pursuant to a series
                             supplement to the Agreement (a
                             "Series Supplement"; references in
                             this Prospectus to the Agreement,
                             as it relates to any Series, shall
                             include the Series Supplement
                             entered into in connection with
                             such Series). Any Series (or class
                             thereof) may or may not be offered
                             pursuant to this Prospectus. Each
                             Prospectus Supplement will identify
                             all outstanding Series previously
                             issued by the Trust. Certificate
                             Owners with respect to any Series
                             are not required to be notified of
                             the issuance of any subsequent
                             Series. However, it is a condition
                             precedent to the issuance of any
                             additional Series that each Rating
                             Agency that has rated any
                             outstanding Series deliver written
                             confirmation to the Trustee that
                             such issuance will not result in
                             the reduction or withdrawal of its
                             rating on any such outstanding
                             Series.     

Trust Assets. . . . . . . . .   The assets of the Trust will
                             include receivables (the
                             "Receivables") arising under
                             certain revolving credit accounts
                             (the "Accounts"), initially
                             comprised of a portion of the
                             MasterCard(R), VISA(R)*<F1> and private
                             label credit card accounts included
                             in the portfolio of MasterCard,
                             VISA and private label accounts
                             owned by the Bank (the "Bank
                             Portfolio"), and all monies
                             due or to become due in payment of
                             the Receivables, including certain
                             fees charged on the Accounts and
                             included as Finance Charge
                             Receivables, all proceeds of the
                             Receivables and proceeds of credit
                             life insurance policies relating to
                             the Receivables, and any collateral
                             securing the Receivables and
                             proceeds of such collateral and may
                             include the right to receive
                             Interchange and Other Account
                             Revenues, if any, allocable to the
                             Certificates and all monies on
                             deposit in certain bank accounts of
                             the Trust (including any permitted
                             investments made with such monies
                             and related investment earnings), and
                             any Enhancement with respect to any
                             particular Series or Class, as
                             described in the related Prospectus
                             Supplement. The private label
                             accounts included in the Bank
                             Portfolio (the "Private Label
                             Accounts") relate to credit cards
                             issued to military personnel who
                             are eligible to participate in one
                             of the Bank's military affinity
                             programs but do not meet the credit
                             standards for issuance of standard
                             credit cards. Payments due under
                             Private Label Accounts are charged
                             back to a non-appropriated funds
                             instrumentality associated with the
                             United States Air Force Services at
                             65-90 days past due. The non-
                             appropriated funds instrumentality
                             does not represent a full faith and
                             credit obligation of the United
                             States.  "Interchange" consists of
                             certain fees received by the Bank
                             from VISA and MasterCard as partial
                             compensation for taking credit
                             risk, absorbing fraud losses and
                             funding receivables for a limited
                             period prior to initial billing.
                             "Other Account Revenues" consist of
                             amounts received by the Transferor
                             (a) from any third party in
                             consideration of the inclusion of
                             advertising inserts with monthly
                             statements relating to accounts in
                             the Bank Portfolio, (b) from
                             issuers of credit insurance
                             policies on account of experience
                             rebates or similar amounts related
                             to obligors on accounts included in
                             the Bank Portfolio and (c) from any
                             other Person on account of revenues
                             related to the Accounts, to the
                             extent (in the case of this clause
                             (c)) that Transferor in the future
                             designates such amounts to be
                             treated as "Other Account
                             Revenues." The term "Enhancement"
                             means, with respect to any Series
                             or Class, any Credit Enhancement or
                             any derivative product such as a
                             guaranteed rate agreement, maturity
                             liquidity facility, interest rate
                             cap agreement, interest rate swap
                             agreement or other similar
                             arrangement for the benefit of the
                             Certificateholders of that Series
                             or Class. The term "Credit
                             Enhancement" means, with respect to
                             any Series or Class, any cash
                             collateral guaranty or account,
                             collateral interest, letter of
                             credit, surety bond, insurance
                             policy, spread account, reserve
                             account or other similar
                             arrangement for the benefit of the
                             Certificateholders of that Series
                             or Class. Credit Enhancement may
                             also take the form of subordination
                             of one or more Classes of a Series
                             to any other Class or Classes of a
                             Series or a cross-support feature
                             which requires collections on
                             Receivables of one Series to be
                             paid as principal and/or interest
                             with respect to another Series.    

- -----------------
<F1>* MasterCard(R) and VISA(R) are Federally registered servicemarks 
of MasterCard International Inc. and Visa U.S.A., Inc., respectively.
</F1>

                              At the time of formation of the
                             Trust, the Bank, as transferor (in
                             such capacity, the "Transferor"),
                             will convey to the Trustee, in
                             trust for the benefit of the
                             Certificateholders, all Receivables
                             existing under certain Accounts
                             selected from the Bank Portfolio
                             based on criteria provided in the
                             Agreement and all Receivables
                             arising under such Accounts from
                             time to time thereafter until
                             termination of the Trust. In
                             addition, the Agreement will
                             provide that the Bank may, from
                             time to time (subject to certain
                             limitations and conditions), and in
                             some circumstances will be
                             obligated to, designate additional
                             eligible revolving credit accounts
                             to be included as Accounts (the
                             "Additional Accounts"), the
                             Receivables of which will be
                             included in the Trust and that in
                             lieu of Additional Accounts or in
                             addition thereto, the Bank may
                             (subject to compliance with
                             applicable securities laws) include
                             in the Trust, participations or
                             trust certificates representing
                             undivided interests in a pool of
                             assets primarily consisting of
                             receivables arising under revolving
                             credit accounts and collections
                             thereon ("Participations"). Any
                             conveyance by the Transferor to the
                             Trust of Receivables in Additional
                             Accounts or Participations is
                             subject to the satisfaction of
                             several conditions. See "The
                             Receivables," "Risk
                             Factors -- Addition of Trust Assets --
                             Effect on Credit Quality" and
                             "Description of the Certificates --
                             Addition of Trust Assets."    

                             To the extent provided in any
                             Series Supplement, or in an
                             amendment to the Agreement, all or
                             a portion of the Receivables or
                             Participations conveyed to the
                             Trust and all collections received
                             with respect thereto may be
                             allocated to one or more Series as
                             long as each Rating Agency confirms
                             that such allocation will not
                             result in the reduction or
                             withdrawal of its rating on any
                             outstanding Class of Certificates,
                             and the Servicer has delivered an
                             officer's certificate to the
                             Trustee to the effect that the
                             Servicer reasonably believes such
                             allocation will not adversely
                             affect in any material respect the
                             interests of the Certificateholders
                             of any Series issued and
                             outstanding.

Certificate Interest 
and Principal . . . . . . . .Each Series of Certificates will
                             represent an undivided interest in
                             the assets of the Trust. Each
                             Certificate of a Series will
                             represent the right to receive
                             payments of (i) interest at the
                             specified rate or rates per annum
                             (each, a "Certificate Rate"), which
                             may be a fixed, floating or other
                             type of rate and (ii) principal at
                             the times and in the circumstances
                             (if any) described in the related
                             Prospectus Supplement. Payments of
                             principal may be made during a
                             Controlled Amortization Period,
                             Principal Amortization Period, or,
                             under certain limited
                             circumstances, Rapid Amortization
                             Period (each, an "Amortization
                             Period") or, under certain limited
                             circumstances, in connection with a
                             Partial Amortization; or principal
                             may be payable on Scheduled Payment
                             Dates, in which case such Series
                             will have a Controlled Accumulation
                             Period and, under certain limited
                             circumstances if so specified in
                             the related Prospectus Supplement,
                             a Rapid Accumulation Period (each,
                             an "Accumulation Period"), as well
                             as, under certain limited
                             circumstances, a Rapid Amortization
                             Period, all as specified in the
                             related Prospectus Supplement.                   

                             Each Series of Certificates will
                             consist of one or more Classes, one
                             or more of which may be senior
                             ("Senior Certificates") or
                             subordinated ("Subordinated
                             Certificates") to one or more other
                             Classes. Each Class of a Series may
                             evidence the right to receive a
                             specified portion of each
                             distribution of principal, interest
                             or both. The Certificates of a
                             Class may also differ from
                             Certificates of other Classes of
                             the same Series in, among other
                             things, the amounts allocated to
                             principal payments, priority of
                             payments, payment dates, maturity,
                             interest rates, interest rate
                             computation and availability and
                             form of Enhancement.
                             
                             The assets of the Trust will be
                             allocated among the
                             Certificateholders of each Series
                             and the holder of the Transferor
                             Certificate. A portion of the
                             assets of the Trust also will be
                             allocated to a related Credit
                             Enhancement Provider which provides
                             Credit Enhancement in the form of a
                             Collateral Interest and may be
                             allocated to a provider of Credit
                             Enhancement in another form to the
                             extent draws are made on the Credit
                             Enhancement to pay the principal of
                             the Certificates of the related
                             Series.  See "Credit
                             Enhancement -- General" and " 
                             Collateral Interest." The aggregate
                             principal amount of the interest of
                             the Certificateholders of a Series
                             is called the "Investor Interest"
                             and is based on the portion of the
                             Aggregate Principal Receivables
                             allocated to that Series. If
                             specified in any Prospectus
                             Supplement, the term "Investor
                             Interest" with respect to the
                             related Series will include the
                             Collateral Interest with respect to
                             that Series. The aggregate
                             principal amount of the interest of
                             the holder of the Transferor
                             Certificate is called the
                             "Transferor Interest," and is based
                             on the sum of the portion of the
                             Aggregate Principal Receivables in
                             the Trust not allocated to the
                             Certificateholders or any provider
                             of Credit Enhancement (each a
                             "Credit Enhancement Provider"),
                             with respect to the Trust and the
                             principal amount, if any, on
                             deposit in the Excess Funding
                             Account. See "Description of the
                             Certificates -- General."  

                             The Certificateholders of each
                             Series will have the right to
                             receive (but only to the extent
                             needed to make required payments
                             under the Agreement and the related
                             Series Supplement and subject, in
                             the case of any Series in a
                             Reallocation Group, to reallocation
                             as described in "Description of the
                             Certificates -- Reallocations Among
                             Different Series within a
                             Reallocation Group") varying
                             percentages of the collections of
                             Finance Charge Receivables and
                             Principal Receivables for each
                             month and will be allocated a
                             varying percentage of the Net
                             Default Amount or any Net
                             Recoveries for that month (each
                             such percentage, an "Investor
                             Percentage").  The "Net Default
                             Amount" for any month means the
                             excess (if any) of the amount of
                             Receivables in Accounts that were
                             written off as uncollectible by the
                             Servicer ("Defaulted Accounts") for
                             that month over the amounts
                             received by the Servicer with
                             respect to Receivables in all
                             Defaulted Accounts (net of related
                             expenses and allocated in
                             accordance with the Servicer's
                             customary procedures)
                             (collectively, "Recoveries").  If
                             the amount of Recoveries received
                             by the Servicer for a month exceeds
                             the amount of Receivables in
                             Accounts that become Defaulted
                             Accounts in that month, the excess
                             Recoveries are referred to as "Net
                             Recoveries."    

                             The related Prospectus Supplement
                             will specify the Investor
                             Percentages with respect to the
                             allocation of collections of
                             Principal Receivables, Finance
                             Charge Receivables and Receivables
                             in Defaulted Accounts during the
                             Revolving Period, any Amortization
                             Period and any Accumulation Period,
                             as applicable. If the Certificates
                             of a Series offered hereby include
                             more than one Class of
                             Certificates, the assets of the
                             Trust allocable to the Certificates
                             of that Series may be further
                             allocated among each Class in that
                             Series as described in the related
                             Prospectus Supplement. See
                             "Description of the Certificates --
                             Allocations."
   
                             The Certificates of each Series
                             will represent interests in the
                             Trust only and will not represent
                             interests in or recourse
                             obligations of the Transferor or
                             any affiliate thereof. A
                             Certificate is not a deposit and
                             neither the Certificates nor the
                             underlying Accounts or Receivables
                             are insured or guaranteed by the
                             Federal Deposit Insurance
                             Corporation (the "FDIC") or
                             (except for Receivables arising in
                             Private Label Accounts) any other
                             governmental agency.    

Receivables . . . . . . . . .The Receivables held in the Trust
                              will arise in Accounts selected
                             from the Bank Portfolio based on
                             criteria provided in the Agreement
                             and described in the related
                             Prospectus Supplement as applied
                             initially on _____________ __, 1997
                             (the "Cut-Off Date"), and, with
                             respect to certain Additional
                             Accounts, if any, on subsequent
                             dates.

                             The Receivables will consist of
                             amounts charged by accountholders
                             for goods and services, cash
                             advances and balances transferred
                             from other credit accounts (the
                             "Principal Receivables"), plus the
                             related periodic finance charges
                             and amounts charged to the Accounts
                             in respect of certain annual
                             account fees, cash advance fees,
                             late fees, overlimit fees, closed
                             account maintenance charges and
                             similar fees and charges (including
                             fees which are not now but from
                             time to time may be assessed on the
                             Accounts) (the "Finance Charge
                             Receivables").  Net Recoveries also
                             will be treated as collections of
                             Finance Charge Receivables unless
                             the related Prospectus Supplement
                             provides that Net Recoveries shall
                             not be treated as Finance Charge
                             Receivables for purposes of the
                             related Series.  In addition, at
                             the option of the Transferor, an
                             amount equal to the product of the
                             Discount Percentage and the amount
                             of Receivables arising in the
                             related Accounts on and after the
                             date such option is exercised (and,
                             if the Transferor so elects,
                             Receivables arising in the related
                             Accounts before the date such
                             option is exercised) that otherwise
                             would be Principal Receivables will
                             be treated as Finance Charge
                             Receivables. See "Description of 
                             the Certificates -- Discount 
                             Option."  Finally, if so specified
                             in the related Prospectus
                             Supplement, certain amounts of
                             Interchange and Other Account
                             Revenues may be allocated to the
                             Certificates of a Series or any of
                             its Classes and treated as
                             collections of Finance Charge
                             Receivables for purposes of that
                             Series or Class or may be applied
                             in some other manner as described
                             in the related Prospectus
                             Supplement. See "First NBC's Credit
                             Card Activities -- Interchange and
                             Other Account Revenues."      

                             During the term of the Trust, the
                             Transferor will automatically
                             transfer all new Receivables
                             arising in the Accounts to the
                             Trust.  The total amount of
                             Receivables in the Trust will
                             fluctuate from day to day, because
                             the amount of new Receivables
                             arising in the Accounts and the
                             amount of payments collected on
                             existing Receivables usually differ
                             each day.

                             Pursuant to the Agreement, the
                             Transferor will have the right
                             (subject to certain limitations and
                             conditions), and, to the extent
                             necessary to maintain the
                             Transferor Interest at or above a
                             specified level (the "Minimum
                             Transferor Interest") and in
                             certain other circumstances, will
                             be obligated, to designate
                             additional eligible revolving
                             credit accounts to be included as
                             Additional Accounts and to convey
                             to the Trust all of the Receivables
                             in the Additional Accounts, whether
                             such Receivables are then existing
                             or thereafter created or designate
                             Participations to be included in
                             the Trust in lieu thereof or in
                             addition thereto. See "Risk
                             Factors -- Addition of Trust Assets --
                             Effect on Credit Quality" and
                             "Description of the Certificates --  
                             Addition of Trust Assets."

                             Pursuant to the Agreement, the
                             Transferor will have the right
                             (subject to certain limitations and
                             conditions) to designate certain
                             Accounts as "Removed Accounts" and
                             stop transferring new Receivables
                             arising in the Removed Accounts to
                             the Trust. Pre-existing Receivables
                             in Removed Accounts may either be
                             conveyed to the Transferor or its
                             designee or retained by the Trust.
                             If such pre-existing Receivables
                             are retained in the Trust, the
                             Servicer and the Transferor will
                             agree to allocate principal
                             collections on the Removed Accounts
                             on a first-in, first-out basis, so
                             that such collections will be
                             allocated to outstanding advances
                             in the order in which such advances
                             arose (beginning with the oldest
                             outstanding advance). Principal
                             collections allocable to
                             Receivables retained by the Trust
                             will be applied as Collections in
                             accordance with the Agreement. 
                             Upon payment of all amounts owing
                             in respect of such Receivables, the
                             Trust will transfer the related
                             Account to the Transferor. See
                             "Description of the Certificates --
                             Removal of Accounts."

New Issuances . . . . . . . .   The Agreement will authorize the
                             Trustee to issue three types of
                             certificates: (i) one or more
                             Series of Certificates that will be
                             transferable and have the
                             characteristics described below;
                             (ii) a certificate that evidences
                             the Transferor Interest (the
                             "Transferor Certificate"), which
                             Transferor Certificate will
                             initially be held by the
                             Transferor; and (iii) one or more
                             supplemental certificates
                             ("Supplemental Certificates"),
                             evidencing partial interests in the
                             Transferor Interest.  The
                             Transferor Certificate and any
                             Supplemental Certificates are not
                             offered hereby and will be
                             transferable only as provided in
                             the Agreement.  Any Series of
                             Certificates may be offered to the
                             public or other investors under a
                             prospectus or other disclosure
                             document (a "Disclosure Document")
                             in offerings pursuant to this
                             Prospectus or in transactions
                             either registered under the
                             Securities Act of 1933, as amended
                             (the "Securities Act") or exempt
                             from registration thereunder,
                             directly or through one or more
                             other underwriters or placement
                             agents, in fixed-price offerings or
                             in negotiated transactions or
                             otherwise. To the extent provided
                             in the related Supplement (and
                             subject to any applicable
                             requirements under the Exchange Act
                             and the rules and regulations
                             thereunder, including Rule 13e-4),
                             a new Series may be issued fully or
                             partially in exchange for
                             certificates of one or more
                             existing Series.

                             A new issuance of a Series of
                             Certificates (a "New Issuance") may
                             occur only upon delivery to the
                             Trustee of the following: (i) a
                             Series Supplement specifying the
                             terms of the new Series, (ii) (a)
                             an opinion of counsel to the effect
                             that the certificates of that
                             Series will be characterized as
                             indebtedness for Federal income tax
                             purposes, unless the related Series
                             Supplement indicates that such
                             opinion will not be provided and
                             (b) an opinion of counsel to the
                             effect that, for Federal income tax
                             purposes, (1) such issuance will
                             not adversely affect the tax
                             characterization as debt of
                             Certificates of any outstanding
                             Series or Class that were
                             characterized as debt at the time
                             of their issuance, (2) such
                             issuance will not cause the Trust
                             to be classified as an association
                             (or publicly traded partnership)
                             taxable as a corporation and (3)
                             such issuance will not cause or
                             constitute an event in which gain
                             or loss would be recognized by any
                             Certificateholder (an opinion of
                             counsel to this effect with respect
                             to any action being a "Tax
                             Opinion"), (iii) if required by the
                             related Series Supplement, the form
                             of Credit Enhancement, (iv) if
                             Credit Enhancement is required by
                             the Series Supplement, an
                             appropriate Credit Enhancement
                             agreement with respect thereto, (v)
                             written confirmation from each
                             Rating Agency that the New Issuance
                             will not result in that Rating
                             Agency reducing or withdrawing its
                             rating on any then outstanding
                             Series rated by it, (vi) an
                             officer's certificate of the
                             Transferor to the effect that after
                             giving effect to the New Issuance
                             the Transferor would not be
                             required to add the Receivables of
                             any Additional Accounts pursuant to
                             the Agreement and the Transferor
                             Interest would be at least equal to
                             the Minimum Transferor Interest and
                             (vii) if applicable, the
                             Certificates representing the
                             Series to be exchanged. See
                             "Description of the Certificates --  
                             New Issuances." The Certificates
                             resulting from a New Issuance may
                             either be delivered by the Trustee
                             to the Bank for sale by the Bank or
                             sold directly by the Trust.

                             The Transferor also may from time
                             to time cause the Trustee to sell
                             interests (each, a "Purchased
                             Interest") in the Receivables and
                             other assets of the Trust to one or
                             more purchasers. Any Purchased
                             Interest will represent an interest
                             in the Trust's assets similar to
                             the interest of a Series of
                             Certificates. No Series will be
                             subordinated to any Purchased
                             Interest, and no Purchased Interest
                             will have any interest in the
                             Series Accounts or Enhancement for
                             any Series, unless the Prospectus
                             Supplement relating to that Series
                             so provides. Any such sale will
                             take place pursuant to one or more
                             agreements which will specify terms
                             for the applicable Purchased
                             Interests and may grant the
                             purchasers of such interests notice
                             and consultation rights with
                             respect to rights or actions of the
                             Trustee. Any sale of Purchased
                             Interests in the assets of the
                             Trust will be subject to the
                             satisfaction of the same conditions
                             (including Rating Agency
                             confirmations) as for a New
                             Issuance, as appropriately adjusted
                             to apply to the relevant Purchased
                             Interest rather than a New
                             Issuance.  No Purchased Interest is
                             offered hereby.    

Denominations . . . . . . . .Beneficial interests in the
                             Certificates will be offered for
                             purchase in the denominations
                             specified in the related Prospectus
                             Supplement.

Registration of 
Certificates. . . . . . . . .The Certificates of each Series
                             offered hereby may or may not be
                             represented by Certificates
                             registered in the name of Cede, as
                             the nominee of DTC, as specified in
                             the related Prospectus Supplement. 
                             If the Certificates of a Series are
                             so registered, then no Certificate
                             Owner will be entitled to receive a
                             definitive certificate representing
                             its interest, except in the event
                             that Certificates in fully
                             registered, certificated form
                             ("Definitive Certificates") are
                             issued under the limited
                             circumstances described herein. See
                             "Description of the Certificates --
                             Definitive Certificates."

Clearance and
Settlement. . . . . . . . . .Certificate Owners of each Series
                              offered hereby may or may not be
                             permitted to make an election to
                             hold their Certificates through any
                             of DTC (in the United States) or
                             Cedel or Euroclear (in Europe), as
                             specified in the related Prospectus
                             Supplement. If such election is
                             available, then transfers within
                             DTC, Cedel or Euroclear, as the
                             case may be, will be made in
                             accordance with the usual rules and
                             operating procedures of the
                             relevant system. Cross-market
                             transfers between persons holding
                             directly or indirectly through DTC,
                             on the one hand, and counterparties
                             holding directly or indirectly
                             through Cedel or Euroclear, on the
                             other, will be effected in DTC
                             through the relevant Depositaries
                             of Cedel or Euroclear. See
                             "Description of the Certificates --
                             Book-Entry Registration."

Transferor and Servicer . . .First National Bank of Commerce
                             ("First NBC" or the "Bank"). The
                             principal executive offices of the
                             Bank are located at New Orleans,
                             Louisiana, telephone number (504)
                             623-1371. The Servicer will receive
                             a fee as servicing compensation
                             from the Trust in respect of each
                             Series in the amounts and at the
                             times specified in the related
                             Prospectus Supplement (the
                             "Servicing Fee"). The Servicing Fee
                             may be payable from Finance Charge
                             Receivables, Interchange or other
                             amounts as specified in the related
                             Prospectus Supplement. In certain
                             limited circumstances, the Bank may
                             resign or be removed as servicer,
                             in which event the Trustee or a
                             third party servicer may be
                             appointed as successor servicer
                             (the Bank, in this capacity, or any
                             successor servicer, is called the
                             "Servicer"). The Bank is a wholly
                             owned subsidiary of First Commerce
                             Corporation (the "Corporation").
                             See "First NBC and First Commerce
                             Corporation."  In addition, if the
                             Bank elects to sell or otherwise
                             dispose of the Accounts, then the
                             new owner of the Accounts may be
                             substituted for the Bank as
                             Transferor and Servicer upon the
                             satisfaction of certain conditions,
                             including the delivery of a Tax
                             Opinion and receipt of written
                             confirmation from each Rating
                             Agency that such substitution will
                             not result in such Rating Agency's
                             reducing or withdrawing its rating
                             on any then outstanding Series
                             rated by it.

Collections . . . . . . . . .The Servicer will deposit all
                             collections of Receivables in an
                             account required to be established
                             for such purpose by the Agreement
                             (the "Collection Account"). All
                             amounts deposited in the Collection
                             Account will be allocated by the
                             Servicer between amounts collected
                             on Principal Receivables and
                             amounts collected on Finance Charge
                             Receivables. If so specified in the
                             related Prospectus Supplement,
                             Principal Receivables and/or
                             Finance Charge Receivables may be
                             otherwise characterized. See
                             "Description of the Certificates --
                             Discount Option." All such amounts
                             will then be further allocated in
                             accordance with the respective
                             interests of the Certificateholders
                             of each Series or Class of
                             Certificates and the holder of the
                             Transferor Certificate and, in
                             certain circumstances, certain
                             providers of Enhancement. See
                             "Description of the Certificates --
                             Allocations."

Interest Payments . . . . . .   Interest on each Series of
                             Certificates or Class for each
                             applicable period (each, an
                             "Interest Period") specified in the
                             related Prospectus Supplement will
                             be distributed in the amounts and
                             on the dates (which may be monthly,
                             quarterly, semiannually or
                             otherwise as specified in the
                             related Prospectus Supplement)
                             (each, a "Distribution Date")
                             specified in the related Prospectus
                             Supplement. Interest payments on
                             each Distribution Date will be
                             funded from collections of Finance
                             Charge Receivables allocated to the
                             Investor Interest during the
                             preceding calender month or months
                             (each, a "Monthly Period"), as
                             described in the related Prospectus
                             Supplement, and may be funded from
                             certain investment earnings on
                             funds in certain accounts of the
                             Trust and from any applicable
                             Enhancement, if necessary, or
                             certain other amounts as specified
                             in the related Prospectus
                             Supplement. If the Distribution
                             Dates for payment of interest for a
                             Series or Class occur less
                             frequently than monthly, such
                             collections or other amounts
                             allocable to such Series or Class
                             may be deposited in one or more
                             trust accounts pending distribution
                             to the Certificateholders of such
                             Series or Class, all as described
                             in the related Prospectus
                             Supplement. See "Description of the
                             Certificates -- Application of
                             Collections," "-- Shared Excess
                             Finance Charge Collections,"
                             "Credit Enhancement" and "Risk
                             Factors -- Limited Credit
                             Enhancement."    

Revolving Period. . . . . . .Generally, no principal will be
                             payable to Certificateholders of
                             any Series or Class until the
                             Principal Commencement Date or the
                             Scheduled Payment Date with respect
                             to that Series or Class, as
                             described below. However, if
                             specified in the related Prospectus
                             Supplement for a Series or Class,
                             principal may be payable to
                             Certificateholders of such Series
                             or Class prior to either such date,
                             in connection with a Partial
                             Amortization or otherwise.  For the
                             period beginning on the date of
                             issuance of a Series (a "Closing
                             Date") and ending with the
                             commencement of an Amortization
                             Period or an Accumulation Period
                             (the "Revolving Period"),
                             collections of Principal
                             Receivables otherwise allocable to
                             that Series' Investor Interest
                             will, subject to certain
                             limitations, be paid to the holder
                             of the Transferor Certificate or
                             deposited in the Excess Funding
                             Account for the Trust or, under
                             certain circumstances and if so
                             specified in the related Prospectus
                             Supplement, treated as Shared
                             Principal Collections and paid to
                             the holders of certificates of
                             other Principal Sharing Series, as
                             described herein and in the related
                             Prospectus Supplement. See
                             "Description of the Certificates --
                             Pay Out Events" for a discussion of
                             the events which might lead to
                             early termination of the Revolving
                             Period.

Principal Payments. . . . . .The principal of the Certificates
                             of each Series offered hereby will
                             be scheduled to be paid either in
                             installments commencing on a date
                             specified in the related Prospectus
                             Supplement (the "Principal
                             Commencement Date"), in which case
                             such Series will have either a
                             Controlled Amortization Period or a
                             Principal Amortization Period, as
                             described below, or on an expected
                             date specified in, or determined in
                             the manner specified in, the
                             related Prospectus Supplement (the
                             "Scheduled Payment Date"), in which
                             case such Series will have an
                             Accumulation Period, as described
                             below. If a Series has more than
                             one Class of Certificates, a
                             different method of paying
                             principal, Principal Commencement
                             Date or Scheduled Payment Date may
                             be assigned to each Class. The
                             payment of principal with respect
                             to the Certificates of a Series or
                             Class may commence earlier than the
                             applicable Principal Commencement
                             Date or Scheduled Payment Date, and
                             the final principal payment with
                             respect to the Certificates of a
                             Series or Class may be made earlier
                             or later than the applicable
                             expected payment date, Scheduled
                             Payment Date or other expected
                             date, if a Pay Out Event occurs and
                             the Rapid Amortization Period
                             commences with respect to such
                             Series or Class or under certain
                             other circumstances described
                             herein or in the related Prospectus
                             Supplement. See "Description of the
                             Certificates -- Principal Payments."

Controlled Amortization 
Period. . . . . . . . . . . .A Series or any Class thereof may
                             have a "Controlled Amortization
                             Period," as specified in the
                             related Prospectus Supplement, in
                             order to permit payment of the
                             principal balance of the applicable
                             Certificates in fixed installments
                             over a specified amortization
                             period. Unless a Rapid Amortization
                             Period with respect to a Series
                             that has a Controlled Amortization
                             Period commences, collections of
                             Principal Receivables allocable to
                             that Series' Investor Interest
                             during each Monthly Period falling
                             in its Controlled Amortization
                             Period (and certain other amounts
                             if so specified in the related
                             Prospectus Supplement) will be used
                             on the related Distribution Date to
                             make principal distributions in
                             scheduled amounts to the
                             Certificateholders of such Series
                             or any Class of such Series then
                             scheduled to receive such
                             distributions. The amount to be
                             distributed on any Distribution
                             Date during the Controlled
                             Amortization Period will be limited
                             to an amount (the "Controlled
                             Distribution Amount") equal to an
                             amount specified in the related
                             Prospectus Supplement (the
                             "Controlled Amortization Amount"),
                             plus any Controlled Amortization
                             Amount not paid on prior
                             Distribution Dates. If a Series has
                             more than one Class of
                             Certificates, each Class may have a
                             separate Controlled Amortization
                             Amount. In addition, the related
                             Prospectus Supplement may describe
                             priorities among such Classes with
                             respect to such distributions. The
                             Controlled Amortization Period will
                             commence at the close of business
                             on a date specified in the related
                             Prospectus Supplement and continue
                             until the earliest of (a) the
                             commencement of the Rapid
                             Amortization Period, (b) payment in
                             full of the Investor Interest of
                             the Certificates of such Series or
                             Class and, if so specified in the
                             related Prospectus Supplement, of
                             any related Collateral Interest or
                             Enhancement Invested Amount and (c)
                             the related Series Termination
                             Date.

Principal Amortization 
Period. . . . . . . . . . . .A Series or any Class thereof may
                             have a "Principal Amortization
                             Period" as specified in the related
                             Prospectus Supplement, in order to
                             permit payment of the principal
                             balance of the applicable
                             Certificates in installments over a
                             specified amortization period. Such
                             installment payments are not
                             limited by any Controlled
                             Amortization Amount during a
                             Principal Amortization Period.
                             Unless a Rapid Amortization Period
                             with respect to a Series that has a
                             Principal Amortization Period
                             commences, collections of Principal
                             Receivables allocable to that
                             Series' Investor Interest during
                             each Monthly Period falling in its
                             Principal Amortization Period (and
                             certain other amounts if so
                             specified in the related Prospectus
                             Supplement) will be used on the
                             related Distribution Date to make
                             principal distributions to the
                             Certificateholders of that Series
                             or any Class of that Series then
                             scheduled to receive such
                             distributions. If a Series has more
                             than one Class of Certificates, the
                             related Prospectus Supplement may
                             describe certain priorities among
                             those Classes with respect to such
                             distributions. The Principal
                             Amortization Period will commence
                             at the close of business on a date
                             specified in the related Prospectus
                             Supplement and continue until the
                             earlier of (a) the commencement of
                             the Rapid Amortization Period, (b)
                             payment in full of the Investor
                             Interest of the Certificates of
                             such Series or Class and, if so
                             specified in the related Prospectus
                             Supplement, of any related
                             Collateral Interest or Enhancement
                             Invested Amount and (c) the related
                             Series Termination Date.

Controlled Accumulation 
Period. . . . . . . . . . . .A Series or any Class thereof may
                             have a "Controlled Accumulation
                             Period," as specified in the
                             related Prospectus Supplement, in
                             order to allow for the accumulation
                             of principal collections in a trust
                             account established for the benefit
                             of the Certificateholders of that
                             Series or Class (a "Principal
                             Funding Account") in anticipation
                             of a balloon payment on the
                             Scheduled Payment Date. During the
                             Controlled Accumulation Period,
                             principal collections in excess of
                             a fixed amount will not be so set
                             aside in the Principal Funding
                             Account, which permits the
                             Transferor to continue to have
                             access to collections which are not
                             then required to be set aside for
                             payment of the Certificates. Unless
                             a Rapid Amortization Period or, if
                             so specified in the related
                             Prospectus Supplement, a Rapid
                             Accumulation Period with respect to
                             a Series that has a Controlled
                             Accumulation Period commences,
                             collections of Principal
                             Receivables allocable to that
                             Series' Investor Interest during
                             each Monthly Period falling in its
                             Controlled Accumulation Period (and
                             certain other amounts if so
                             specified in the related Prospectus
                             Supplement) will be deposited on
                             the business day immediately prior
                             to the related Distribution Date or
                             other business day specified in the
                             related Prospectus Supplement (each
                             a "Transfer Date") in the Principal
                             Funding Account for that Series or
                             Class and used to make
                             distributions of principal to the
                             Certificateholders of that Series
                             or Class on the Scheduled Payment
                             Date. The amount to be deposited in
                             the Principal Funding Account on
                             any Transfer Date will be limited
                             to an amount (the "Controlled
                             Deposit Amount") equal to an amount
                             specified in the related Prospectus
                             Supplement (the "Controlled
                             Accumulation Amount"), plus any
                             Controlled Accumulation Amount not
                             deposited on prior Transfer Dates.
                             If a Series has more than one Class
                             of Certificates, each Class may
                             have a separate Principal Funding
                             Account and Controlled Accumulation
                             Amount. In addition, the related
                             Prospectus Supplement may describe
                             certain priorities among such
                             Classes with respect to deposits of
                             principal into such Principal
                             Funding Accounts. The Controlled
                             Accumulation Period will commence
                             at the close of business on a date
                             specified in or determined in the
                             manner specified in the related
                             Prospectus Supplement and continue
                             until the earliest of (a) the
                             commencement of the Rapid
                             Amortization Period or, if so
                             specified in the related Prospectus
                             Supplement, the Rapid Accumulation
                             Period, (b) payment in full of the
                             Investor Interest of the
                             Certificates of that Series or
                             Class and, if so specified in the
                             related Prospectus Supplement, any
                             related Collateral Interest or
                             Enhancement Invested Amount and (c)
                             the related Series Termination
                             Date.

                             Funds on deposit in any Principal
                             Funding Account may be invested in
                             permitted investments or subject to
                             a guaranteed rate or investment
                             contract or other arrangement
                             intended to assure a minimum return
                             on the investment of such funds.
                             Investment earnings on such funds
                             may be applied to pay interest on
                             the related Series of Certificates.
                             In order to enhance the likelihood
                             of payment in full of principal at
                             the end of an Accumulation Period
                             with respect to a Series of
                             Certificates, that Series or any of
                             its Classes may be subject to a
                             principal payment guaranty or other
                             similar arrangement.

Rapid Accumulation Period . .A Series or any Class thereof
                             having a Controlled Accumulation
                             Period may require the commencement
                             of a "Rapid Accumulation Period"
                             upon the occurrence of a Pay Out
                             Event in order to halt the
                             Transferor's access to principal
                             collections allocable to the
                             Investor Interest of such Series
                             and require that all such principal
                             collections be set aside pending
                             the balloon payment on the related
                             Scheduled Payment Date. A Rapid
                             Accumulation Period, if used, would
                             commence on the day on which a Pay
                             Out Event has occurred and end on
                             the earliest of (a) the
                             commencement of the Rapid
                             Amortization Period, (b) payment in
                             full of the Investor Interest of
                             the Certificates of such Series
                             and, if so specified in the related
                             Prospectus Supplement, of the
                             Collateral Interest or the
                             Enhancement Invested Amount, if
                             any, with respect to such Series
                             and (c) the related Series
                             Termination Date. During the Rapid
                             Accumulation Period for a Series,
                             collections of Principal
                             Receivables allocable to the
                             Investor Interest of the specified
                             Series during each Monthly Period
                             (and certain other amounts if so
                             specified in the related Prospectus
                             Supplement) will be deposited on
                             the related Transfer Date in the
                             Principal Funding Account and used
                             to make distributions of principal
                             to the Certificateholders of such
                             Series or any Class thereof on the
                             Scheduled Payment Date. The amount
                             to be deposited in the Principal
                             Funding Account during the Rapid
                             Accumulation Period will not be
                             limited to the Controlled Deposit
                             Amount.

                             The term "Pay Out Event" with
                             respect to a Series of Certificates
                             means any of the events identified
                             as such in the related Prospectus
                             Supplement and any of the
                             following: (a) certain events of
                             insolvency or receivership relating
                             to the Transferor, (b) the
                             Transferor being unable for any
                             reason to transfer Receivables to
                             the Trust in accordance with the
                             provisions of the Agreement or (c)
                             the Trust becoming an "investment
                             company" within the meaning of the
                             Investment Company Act of 1940, as
                             amended. See "Description of the
                             Certificates -- Pay Out Events."
                             Providing for a Rapid Accumulation
                             Period instead of a Rapid
                             Amortization Period in certain
                             circumstances would reduce the
                             number of events that could cause
                             Certificateholders to be repaid
                             their principal investment prior to
                             their Scheduled Payment Date.

                             During the Rapid Accumulation
                             Period, funds on deposit in any
                             Principal Funding Account may be
                             invested in permitted investments
                             or subject to a guaranteed rate or
                             investment contract or other
                             arrangement intended to assure a
                             minimum return on the investment of
                             such funds. Investment earnings on
                             such funds may be applied to pay
                             interest on the related Series of
                             Certificates or make other payments
                             as specified in the related
                             Prospectus Supplement. In order to
                             enhance the likelihood of payment
                             in full of principal at the end of
                             the Rapid Accumulation Period with
                             respect to a Series of
                             Certificates, such Series or any
                             Class thereof may be subject to a
                             principal payment guaranty or other
                             similar arrangement.

Rapid Amortization Period . .Each Series will be subject to
                             early payment following the
                             occurrence of a Pay Out Event (or a
                             date following the occurrence of a
                             Pay Out Event in the case of a
                             Series subject to a Rapid
                             Accumulation Period, as specified
                             in the related Prospectus
                             Supplement) through the monthly
                             application of such Series'
                             allocable share of principal
                             collections. During the period from
                             the day on which a Pay Out Event
                             has occurred with respect to a
                             Series or, if so specified in the
                             Prospectus Supplement relating to a
                             Series with a Controlled
                             Accumulation Period, from such time
                             specified in the related Prospectus
                             Supplement after a Pay Out Event
                             has occurred and the Rapid
                             Accumulation Period has commenced,
                             to the earlier of (a) the date on
                             which the Investor Interest of the
                             Certificates of such Series and the
                             Collateral Interest or the
                             Enhancement Invested Amount, if
                             any, with respect to such Series
                             have been paid in full and (b) the
                             related Series Termination Date
                             (the "Rapid Amortization Period"),
                             collections of Principal
                             Receivables allocable to the
                             Investor Interest of such Series
                             (and certain other amounts if so
                             specified in the related Prospectus
                             Supplement) will be distributed as
                             principal payments to the
                             Certificateholders of such Series
                             and, in certain circumstances, to
                             the Credit Enhancement Provider,
                             monthly on each Distribution Date
                             with respect to such Series in the
                             manner and order of priority set
                             forth in the related Prospectus
                             Supplement. If a Rapid Amortization
                             Period commences, then such of the
                             Revolving Period, Controlled
                             Amortization Period, Principal
                             Amortization Period, Controlled
                             Accumulation Period or Rapid
                             Accumulation Period which is then
                             in effect with respect to the
                             applicable Series will terminate,
                             and no portion of such Series'
                             allocable share of principal
                             collections will be paid to the
                             Transferor or the Holders of any
                             other outstanding Series or
                             retained in the Excess Funding
                             Account. Rather, the entire amount
                             of such Series' share of principal
                             collections will be distributed to
                             the Certificateholders of such
                             Series on each Distribution Date
                             during the Rapid Amortization
                             Period.

                             During the Rapid Amortization
                             Period with respect to a Series,
                             distributions of principal will not
                             be limited by any Controlled
                             Deposit Amount or Controlled
                             Distribution Amount. In addition,
                             upon the commencement of the Rapid
                             Amortization Period with respect to
                             a Series, any funds on deposit in a
                             Principal Funding Account with
                             respect to such Series or any Class
                             thereof will be paid to the
                             Certificateholders of such Series
                             or Class on the first Distribution
                             Date in the Rapid Amortization
                             Period. 

Partial Amortization. . . . .If so specified in the Prospectus
                             Supplement relating to a Series,
                             one or more Classes of Certificates
                             in that Series may be subject to a
                             partial early amortization (a
                             "Partial Amortization") in the
                             circumstances described below.  In
                             the event that the Transferor is
                             required to add the Receivables of
                             Additional Accounts pursuant to the
                             Agreement and the Transferor is
                             unable to designate sufficient
                             Eligible Accounts for such purpose,
                             then the Transferor may elect to
                             avoid a Pay Out Event based on such
                             inability by commencing a Partial
                             Amortization for the applicable
                             Series.  During a Partial
                             Amortization for any Series or
                             Class, a portion (as specified in
                             the related Prospectus Supplement)
                             of collections of Principal
                             Receivables which otherwise would
                             be treated as Shared Principal
                             Collections will be payable to the
                             Certificateholders of such Series
                             or Class, commencing on a specified
                             Distribution Date following the
                             commencement of such Partial
                             Amortization until the Transferor
                             is no longer required to add
                             Receivables of Additional Accounts
                             to the Trust.

Allocations Among Series. . .Pursuant to the Agreement, during
                             each Monthly Period, the Servicer
                             is required to first allocate to
                             each Series collections of
                             Principal Receivables and Finance
                             Charge Receivables and the Net
                             Default Amount or Net Recoveries
                             with respect to such Monthly Period
                             based on the Investor Percentage
                             for such Series.  See "Description
                             of the Certificates -- Allocations." 
                             Subject to reallocation among
                             Series in a Reallocation Group,
                             such amounts allocated to each
                             Series are then further allocated
                             within each Series to the
                             Certificateholders, any Series
                             Enhancement and the holders of the
                             Transferor Certificates pursuant to
                             the terms of the related Series
                             Supplement.

Shared Excess Finance Charge
  Collections . . . . . . . .   If so specified in the related
                             Prospectus Supplement, any Series
                             offered hereby may be designated as
                             a Series that shares with other
                             Series similarly designated
                             collections of Finance Charge
                             Receivables which are in excess of
                             the amounts then required by such 
                             Series  (an "Excess Allocation
                             Series"). The receiving Series may
                             then use such excess to cover any
                             shortfalls with respect to amounts
                             payable from collections of Finance
                             Charge Receivables allocable to
                             such Series. By so sharing such
                             excess collections of Finance
                             Charge Receivables, the Transferor
                             can more efficiently use available
                             investor funds to cover required
                             payments on all Series. The sharing
                             of excess collections of Finance
                             Charge Receivables will, however,
                             be discontinued if at any time the
                             Transferor delivers to the Trustee
                             an officer's certificate to the
                             effect that, in the reasonable
                             belief of the Transferor, the
                             continuation of such sharing would
                             have adverse regulatory
                             implications for Transferor.  See
                             "Description of the Certificates --
                             Application of Collections," "-- 
                             Shared Excess Finance Charge
                             Collections," "-- Defaulted
                             Receivables; Incentive Payments and
                             Fraudulent Charges; Investor
                             Charge-Offs" and "Credit
                             Enhancement."    

Shared Principal 
  Collections . . . . . . . .If any Series is designated as a
                             "Principal Sharing Series" in the
                             related Prospectus Supplement, to
                             the extent that collections of
                             Principal Receivables that are
                             allocated to the Investor Interest
                             of such Series are not needed to
                             make payments or deposits with
                             respect to such Series, such
                             collections ("Shared Principal
                             Collections") will be applied to
                             cover principal payments due to or
                             for the benefit of
                             Certificateholders of other
                             Principal Sharing Series and, if
                             not needed for that purpose, will
                             generally be distributed to the
                             Transferor. Any such reallocation
                             will not result in a reduction in
                             the Investor Interest of the Series
                             to which such collections were
                             initially allocated.

Reallocations Among Series 
 in a Reallocation Group. . .   If so specified in the related
                             Prospectus Supplement, the
                             Certificates of a Series may be
                             included in a group of Series that
                             will be subject to reallocations of
                             collections of Finance Charge
                             Receivables and other amounts among
                             the Series in such group (a
                             "Reallocation Group").  Collections
                             of Finance Charge Receivables
                             allocable to each Series in a
                             Reallocation Group will be
                             aggregated and made available for
                             certain required payments for all
                             Series in such Reallocation Group. 
                             By including a Series in a
                             Reallocation Group, the Transferor
                             may enable that Series to obtain
                             the benefit of excess collections
                             of Finance Charge Receivables
                             allocated on the basis of the
                             amounts required for payments with
                             respect to such Series relative to
                             the aggregate amount of such
                             required amounts for all Series
                             in the Reallocation Group.
                             Consequently, the issuance of new
                             Series in such Reallocation Group
                             may have the effect of reducing or
                             increasing the amount of
                             collections of Finance Charge
                             Receivables allocable to the
                             Certificates of other Series in
                             such Reallocation Group.  See "Risk
                             Factors -- Issuance of New Series;
                             Groups."    

Paired Series . . . . . . . .If so specified in the Prospectus
                             Supplement relating to a Series,
                             such Series may be paired with all
                             or a portion of one or more Series
                             (each, a "Paired Series"), such
                             that a reduction in the Investor
                             Interest or the Adjusted Investor
                             Interest of one such Series results
                             in an increase in the Investor
                             Interest of the other such Series.
                             The effect of a Paired Series is to
                             provide for continuous investment
                             in the Receivables by
                             Certificateholders, thereby
                             reducing the potential increase in
                             the Transferor Interest as the
                             first of the Paired Series'
                             interest in the Trust is reduced
                             through the amortization or
                             accumulation of principal. If a Pay
                             Out Event occurs with respect to a
                             Series having a Paired Series or
                             with respect to the Paired Series
                             when such Series is in a Controlled
                             Amortization Period or Controlled
                             Accumulation Period, the Investor
                             Percentage for collections of
                             Principal Receivables for the
                             Series and for its Paired Series
                             may be reset as specified in the
                             related Prospectus Supplements. See
                             "Description of the Certificates --
                             Paired Series."

Excess Funding Account. . . .   If on any date a Retention
                             Condition exists, the Servicer will
                             not distribute to the holder of the
                             Transferor Certificate any Shared
                             Principal Collections that
                             otherwise would be so distributed,
                             but will instead deposit such funds
                             in an account required to be
                             established for such purpose by the
                             Agreement (the "Excess Funding
                             Account"), until the Retention
                             Condition ceases.  Funds on deposit
                             in the Excess Funding Account will
                             be withdrawn and paid to the holder
                             of the Transferor Certificate on
                             any date provided that no Retention
                             Condition is in effect, or would
                             result from such payment, on such
                             date.  As more fully described
                             herein, a Retention Condition
                             exists if certain tests concerning
                             the minimum level of Receivables in
                             the Trust are not met.  In
                             addition, if a Controlled
                             Accumulation Period, Controlled
                             Amortization Period, Principal
                             Amortization Period, Rapid
                             Amortization Period or Rapid
                             Accumulation Period commences with
                             respect to any Series entitled to
                             the benefits of Shared Principal
                             Collections, an amount of funds on
                             deposit in the Excess Funding
                             Account (after giving effect to the
                             release of funds to the holder of
                             the Transferor Certificate as
                             described above) up to the amount,
                             if any, by which the Transferor
                             Interest would be less than zero if
                             there were no funds on deposit in
                             the Excess Funding Account on such
                             date, will be treated as Shared
                             Principal Collections to the extent
                             needed to cover principal payments
                             due to or for the benefit of such
                             Series, if so provided by the
                             related Series Supplement. See
                             "Description of the Certificates --
                             Excess Funding Account."    

Funding Period. . . . . . . .   The Prospectus Supplement relating
                             to a Series of Certificates may
                             specify that for a period beginning
                             on the Closing Date and ending on a
                             specified date before the
                             commencement of an Amortization
                             Period or Accumulation Period with
                             respect to such Series (the
                             "Funding Period"), which period
                             will be less than a year, the
                             Aggregate Principal Receivables in
                             the Trust allocable to such Series
                             may be less than the aggregate
                             principal amount of the
                             Certificates of such Series and
                             that the amount of such deficiency
                             (the "Pre-Funding Amount") will be
                             held in a trust account established
                             with the Trustee for the benefit of
                             Certificateholders of such Series
                             (the "Pre-Funding Account") pending
                             the transfer of additional
                             Principal Receivables to the Trust
                             or pending the reduction of the
                             Investor Interests of other Series
                             issued by the Trust.  The Pre-Funding 
                             Amount may be up to 100% of
                             the principal amount of the
                             Certificates of a Series.  The
                             related Prospectus Supplement will
                             specify the initial Investor
                             Interest on the Closing Date with
                             respect to such Series, the
                             aggregate principal amount of the
                             Certificates of such Series (the
                             "Full Investor Interest") and the
                             date by which the Investor Interest
                             is expected to equal the Full
                             Investor Interest.  The Investor
                             Interest will increase as Principal
                             Receivables are added to the Trust
                             or as the Investor Interests of
                             other Series of the Trust are
                             reduced.    

                             During the Funding Period, funds on
                             deposit in the Pre-Funding Account
                             for a Series of Certificates will
                             be withdrawn and paid to the holder
                             of the Transferor Certificate or
                             its assigns to the extent of any
                             increases in the Investor Interest. 
                             In the event that the Investor
                             Interest does not for any reason
                             equal the Full Investor Interest by
                             the end of the Funding Period, any
                             amount remaining in the Pre-Funding
                             Account and any additional amounts
                             specified in the related Prospectus
                             Supplement will be payable to the
                             Certificateholders of such Series
                             in the manner and at such time as
                             set forth in the related Prospectus
                             Supplement.

                             If so specified in the related
                             Prospectus Supplement, funds on
                             deposit in the Pre-Funding Account
                             may be invested in Permitted
                             Investments or subject to a
                             guaranteed rate or investment
                             agreement or other similar
                             arrangement, and investment
                             earnings and any applicable payment
                             under any such investment
                             arrangement will be applied to pay
                             interest on the Certificates of
                             such Series.

Credit Enhancement. . . . . .Credit Enhancement with respect to
                             a Series or any Class thereof may
                             be provided in the form or forms of
                             subordination, a cash collateral
                             account or guaranty, a collateral
                             interest, a letter of credit, a
                             surety bond, an insurance policy, a
                             spread account, a reserve account
                             or other form of support as
                             specified in the related Prospectus
                             Supplement. Credit Enhancement may
                             also be provided to a Class or
                             Classes of different Series by a
                             cross-support feature which
                             requires that distributions of
                             principal and/or interest be made
                             with respect to Certificates of one
                             or more Classes of a particular
                             Series before distributions are
                             made to one or more Classes of
                             another Series.

                             The type, characteristics and
                             amount of the Credit Enhancement
                             will be determined based on several
                             factors, including the
                             characteristics of the Receivables
                             and Accounts included in the Trust
                             Portfolio as of the Closing Date
                             with respect to any Series, and
                             will be established on the basis of
                             requirements of each Rating Agency
                             rating the Certificates of such
                             Series. If so specified in the
                             related Prospectus Supplement, any
                             such Credit Enhancement will apply
                             only in the event of certain types
                             of losses and the protection
                             against losses provided by such
                             Credit Enhancement will be limited. 
                             The terms of the Credit Enhancement
                             with respect to a Series, and the
                             conditions under which the Credit
                             Enhancement may be increased,
                             reduced or replaced, will be
                             described in the related Prospectus
                             Supplement. See "Credit
                             Enhancement" and "Risk Factors --
                             Limitations of Certificate Rating."

Optional Repurchase . . . . .   With respect to each Series of
                             Certificates offered hereby, the
                             Investor Interest will be subject
                             to optional repurchase by the
                             Transferor on any Distribution Date
                             after the Investor Interest and the
                             Enhancement Invested Amount, if
                             any, with respect to such Series is
                             reduced to an amount less than or
                             equal to 5% of the initial Investor
                             Interest, if any, or such lesser
                             amount specified in the related
                             Prospectus Supplement, if certain
                             conditions set forth in the
                             Agreement are met. The repurchase
                             price will be as specified in the
                             related Prospectus Supplement. See
                             "Description of the Certificates -- 
                             Final Payment of Principal;
                             Termination."    

Tax Status. . . . . . . . . .Special Tax Counsel will render an
                             opinion that the Offered
                             Certificates of such Series will be
                             characterized as indebtedness for
                             Federal income tax purposes and
                             that the issuance of the Offered
                             Certificates will not cause the
                             Trust to be treated as an
                             association (or publicly traded
                             partnership) taxable as a
                             corporation. The Certificate Owners
                             will agree to treat the Offered
                             Certificates as debt for Federal
                             income tax purposes. See "U.S.
                             Federal Income Tax Consequences"
                             for additional information
                             concerning the application of
                             Federal income tax laws.

ERISA Considerations. . . . .Under regulations issued by the
                             Department of Labor, the Trust's
                             assets would not be deemed "plan
                             assets" of any employee benefit
                             plan holding interests in the
                             Certificates of a Series if certain
                             conditions are met. If the Trust's
                             assets were deemed to be "plan
                             assets" of an employee benefit
                             plan, there is uncertainty as to
                             whether existing exemptions from
                             the "prohibited transaction" rules
                             of the Employee Retirement Income
                             Security Act of 1974, as amended
                             ("ERISA"), would apply to all
                             transactions involving the Trust's
                             assets. No assurance can be made
                             with respect to any offering of the
                             Certificates of any Series that the
                             conditions which would allow the
                             Trust assets not to be deemed "plan
                             assets" will be met, although the
                             intention of the underwriters (but
                             not their assurance) as to whether
                             the Certificates of a particular
                             Series will be "publicly-offered
                             securities", and therefore eligible
                             for an ERISA exemption, will be set
                             forth in the related Prospectus
                             Supplement. Accordingly, employee
                             benefit plans contemplating
                             purchasing interests in
                             Certificates should consult their
                             counsel before making a purchase.
                             See "ERISA Considerations."

Certificate Rating. . . . . .It will be a condition to the
                             issuance of the Certificates of
                             each Series or Class thereof
                             offered pursuant to this Prospectus
                             and the related Prospectus
                             Supplement that they be rated in
                             one of the four highest rating
                             categories by at least one
                             nationally recognized rating
                             organization (each such rating
                             organization selected by the
                             Transferor to rate any Series, a
                             "Rating Agency"). The rating or
                             ratings applicable to the
                             Certificates of each Series or
                             Class thereof offered hereby will
                             be set forth in the related
                             Prospectus Supplement.

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

Listing . . . . . . . . . . .If so specified in the Prospectus
                             Supplement relating to a Series,
                             application will be made to list
                             the Certificates of such Series, or
                             all or a portion of any Class
                             thereof, on the Luxembourg Stock
                             Exchange or any other specified
                             exchange.

Risk Factors. . . . . . . . .   Potential investors should note
                             that there are material risks
                             associated with an investment in
                             the Certificates and should
                             consider, among other things, the
                             information set forth in "Risk
                             Factors" on page [22].    




                           RISK FACTORS

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

       Limited Liquidity. It is anticipated that, to the extent
permitted, the underwriters of any Series of Certificates offered
hereby will make a market in such Certificates, but in no event
will any such underwriter be under an obligation to do so. There
is no assurance that a secondary market will develop with respect
to the Certificates of any Series, or if it does develop, that it
will provide Certificateholders with liquidity of investment or
that it will continue for the life of such Certificates.
Consistent with general practice for securities like the
Certificates, it is not generally expected that any Series of
Certificates will be listed on any securities exchange, except
that certain Series may be listed on the Luxembourg Stock
Exchange (in which case such expected listing will be disclosed
in the related Prospectus Supplement). 

     Potential Priority of Certain Liens. The Transferor will transfer
interests in Receivables to the Trust. A court could treat any such
transaction as an assignment of collateral as security for the benefit of
holders of Certificates issued by the Trust. The Transferor will represent
and warrant in the Agreement that the transfer of the Receivables to the
Trust is either a valid transfer and assignment of the related Receivables
to the Trust or the grant to the Trustee of a security interest in such
Receivables. The Transferor will take actions required to perfect the
Trust's security interest in the Receivables and will warrant that if the
transfer to the Trust is deemed to be a grant of a security interest in the
related Receivables, the Trustee will have a first priority perfected
security interest therein, except for any liens for local taxes that are
not yet due and payable or are being contested. Nevertheless, if the
transfer of Receivables to the Trust is deemed to create a security
interest therein, certain nonconsensual liens on property of the Transferor
arising before Receivables come into existence (including Federal or local
tax liens and liens arising under ERISA) may have priority over the Trust's
interest in such Receivables, and if the FDIC were appointed receiver or
conservator of the Transferor, the FDIC's administrative expenses may also
have priority over the Trust's interest in such Receivables. The existence
of such liens or rights of the receiver of the Transferor could result in
possible delay or reductions in the amount of payments on the Certificates.
See "Certain Legal Aspects of the Receivables -- Transfer of Receivables."

    Commingling. In addition, while the Transferor is the
Servicer, cash collections held by the Transferor may, subject to
certain conditions described below in "Description of
Certificates -- Application of Collections," be commingled and
used for the benefit of the Transferor prior to the date on which
such collections are required to be deposited in the Finance
Charge Account and Principal Account. As a result of any such
commingling, the Trust may not have a perfected interest in such
collections, which could, in the event of a conservatorship or
receivership of the Transferor, cause the Trust to suffer a loss
of all or part of such collections, which may result in a loss to
Certificateholders.    

    Receivership of Transferor. To the extent that the Transferor
has granted or will grant a security interest in Receivables to
the Trust and that security interest is validly perfected before
the Transferor's insolvency (and was not or will not be taken in
contemplation of insolvency of the Transferor, or with the intent
to hinder, delay or defraud the Transferor or the creditors of
the Transferor), the Federal Deposit Insurance Act ("FDIA"), as
amended by the Financial Institutions Reform, Recovery and
Enforcement Act of 1989, as amended ("FIRREA"), provides that
such security interest should not be subject to avoidance by the
FDIC, as receiver for the Transferor. Positions taken by the FDIC
staff prior to the passage of FIRREA suggest that the FDIC, as
receiver for the Transferor, would not interfere with the timely
transfer to the Trust of payments collected on the related
Receivables. If, however, the FDIC were to assert a contrary
position, such as requiring the Trustee to establish its right to
those payments by submitting to and completing the administrative
claims procedure under the FDIA, or the conservator or receiver
were to request a stay of proceedings with respect to the
Transferor as provided under the FDIA, delays in payments on the
related Series of Certificates and possible reductions in the
amount of those payments could occur. In addition, the FDIC, if
appointed as the conservator or receiver for the Transferor has
the power under the FDIA to repudiate contracts, including
secured contracts of the Transferor.  The FDIA provides that a
claim for damages arising from the repudiation of a contract is
limited to "actual direct compensatory damages."  In the event
the FDIC were to be appointed as conservator or receiver of the
Transferor and were to repudiate the Agreement, then the amount
payable out of available collections to the Certificateholders
could be lower than the outstanding principal and accrued
interest on the Certificates.

    If a conservator or receiver were appointed for the
Transferor, then a Pay Out Event could occur with respect to all
Series then outstanding and, pursuant to the Agreement, new
Principal Receivables would not be transferred to the Trust. If a
Pay Out Event occurs involving either the insolvency of the
Transferor or the appointment of a conservator or receiver for
the Transferor, the conservator or receiver may have the power to
prevent the commencement of the Rapid Amortization Period or, if
applicable with respect to a Series as specified in the related
Prospectus Supplement, the Rapid Accumulation Period, and may be
able to require that new Principal Receivables be transferred to
the Trust. Such action could cause delays or shortfalls in the
amounts ultimately paid to Certificateholders. A conservator or
receiver may also have the power to cause the early sale of the
Receivables and the early retirement of the Certificates of each
Series or to prohibit the continued transfer of Principal
Receivables to the Trust. In addition, in the event of a Servicer
Default relating to the conservatorship or receivership of the
Servicer, if no Servicer Default other than such conservatorship
or receivership exists, the conservator or receiver for the
Servicer may have the power to prevent either the Trustee or the
Certificateholders from appointing a successor Servicer under the
Agreement. See "Certain Legal Aspects of the Receivables --
Certain Matters Relating to Receivership."

Effects of Applicable Law 

       Limitations Imposed by Consumer Protection Laws. Federal and
state consumer protection laws, such as the Louisiana Consumer
Credit Law, Louisiana Collection Agency Regulation Act and
Louisiana Equal Credit Opportunity Law impose requirements on the
making and enforcement of consumer loans and extensions of credit
to consumers. In addition, the Soldiers' and Sailors' Civil
Relief Act of 1940 (the "SSCRA") provides for a stay of court
proceedings against military personnel (including Air Force
personnel) on active duty if the ability of such person to defend
against a suit would be materially affected by reason of military
service and limits to 6% per year the interest chargeable to
military personnel (including Air Force personnel) on active duty
on obligations incurred by such person prior to entrance into
such service unless the obligee obtains a court order allowing a
higher rate to be charged.  The SSCRA could adversely affect the
Servicer's ability to collect on Receivables generated under
First NBC's USAF Club Card program and other military programs,
which make up a significant portion of the Trust Portfolio.  See
"First NBC's Credit Card Activities -- General." In its
experience to date with the military programs, First NBC does not
believe that the SSCRA has had a material impact on its
collection efforts, but there can be no assurance that the SSCRA
would not have an adverse effect in the future.    

     Congress and the states may enact new laws and amendments to
existing laws to regulate further the credit card and consumer
credit industry or to reduce finance charges or other fees or
charges applicable to credit card accounts. Such laws, as well as
any new laws or rulings which may be adopted, may adversely
affect the Servicer's ability to collect on the Receivables or
maintain previous levels of monthly periodic finance charges and
other credit card fees. One effect of any legislation which
regulates the amount of interest and other charges that may be
assessed on credit card account balances could be to reduce the
Portfolio Yield on the Accounts. If such legislation were to
result in a significant reduction in the Portfolio Yield, a Pay
Out Event could occur, in which case the Rapid Amortization
Period or, if so specified in the related Prospectus Supplement,
the Rapid Accumulation Period would commence. Certificateholders
of an affected Series might then receive principal payments
earlier than expected. See "Description of the Certificates -- Pay
Out Events." If the resulting reduction in the Portfolio Yield
were significant enough, there could be reductions in payments to
Certificateholders of an affected Series.

    Pursuant to the Agreement, the Transferor will covenant to
accept reassignment, subject to certain conditions described
under "Description of the Certificates -- Representations and
Warranties," of each Receivable that does not comply in all
material respects with all requirements of applicable law. The
Transferor will make certain other representations and warranties
relating to the validity and enforceability of the Receivables.
However, it is not anticipated that the Trustee will make any
examination of the related Receivables or the records relating
thereto for the purpose of establishing the presence or absence
of defects, compliance with such representations and warranties,
or for any other purpose. The sole remedy if any such
representation or warranty is breached and such breach continues
beyond the applicable cure period is that the Transferor will be
obligated to accept reassignment, subject to certain conditions
described under "Description of the Certificates --
Representations and Warranties," of the Receivables affected
thereby. See "Description of the Certificates -- Representations
and Warranties" and "Certain Legal Aspects of the Receivables --
Consumer Protection Laws."

    Application of Bankruptcy Law. Application of Federal and
state bankruptcy and debtor relief laws would affect the
interests of the Certificateholders in the Receivables if such
laws result in any Receivables being written off as uncollectible
when there are no funds available from any Credit Enhancement or
other sources to cover any resulting shortfalls in amounts
payable to Certificateholders. See "Description of the
Certificates -- Defaulted Receivables; Incentive Payments and
Fraudulent Charges; Investor Charge-Offs."

    Competition in the Credit Card Industry. The credit card
industry is highly competitive. As new credit card issuers enter
the market and all issuers seek to expand their share of the
market, there is increased use of advertising, target marketing
and pricing competition. The Trust will be dependent upon the
Transferor's continued ability to generate new Receivables. If
the rate at which new Receivables are generated declines
significantly and the Transferor is unable to designate
Additional Accounts, a Partial Amortization for one or more
Series could occur or a Pay Out Event could occur with respect to
each Series, in which case the Rapid Amortization Period or, if
so specified in the related Prospectus Supplement, the Rapid
Accumulation Period with respect to each such Series would
commence. Certificateholders of an affected Series might then
receive principal payments earlier than expected.

    Payments Other than at Expected Maturity. The Receivables may
be paid at any time and there is no assurance that there will be
additional Receivables created in the Accounts or that any
particular pattern of cardholder repayments will occur. The
commencement and continuation of a Controlled Amortization
Period, a Principal Amortization Period, or a Controlled
Accumulation Period for a Series or Class thereof will be
dependent upon the continued generation of new Receivables to be
conveyed to the Trust. A significant decline in the amount of
Receivables generated could result in the occurrence of a Partial
Amortization for one or more Series or a Pay Out Event for one or
more Series and the commencement of the Rapid Amortization Period
or, if so specified in the related Prospectus Supplement, the
Rapid Accumulation Period for each such Series.  If a Pay Out
Event occurs and the Rapid Amortization Period commences, or if a
Partial Amortization occurs, the average life to maturity of the
affected Series of Certificates could be significantly reduced.  

    In addition, the Transferor can give no assurance that the
payment rate assumptions for any Series will prove to be correct.
The related Prospectus Supplement will provide certain historical
data relating to payments by cardholders, total charge-offs and
other related information relating to the Trust Portfolio. There
can be no assurance that future events will be consistent with
such historical data. In particular, Certificateholders should be
aware that the Transferor's ability to continue to compete in the
current industry environment will affect the Transferor's ability
to generate new Receivables to be conveyed to the Trust and may
also affect payment patterns. 

       Further, the amount of collections of Receivables may vary
from month to month due to seasonal variations, general economic
conditions, changes in periodic finance charges and payment
habits of individual cardholders.  A significant decrease in such
monthly payment rate could slow the return or accumulation of
principal during an Amortization Period or Accumulation Period.
No assurance can be given that payments of principal will be made
as expected during the Controlled Amortization Period or the
Principal Amortization Period, or with respect to an Accumulation
Period, or on the Scheduled Payment Date, as applicable. 
Further, there can be no assurance that collections of Principal
Receivables, and thus the rate at which the related
Certificateholders could expect to receive or accumulate payments
of principal on their Certificates during an Amortization Period
or Accumulation Period, or on any Scheduled Payment Date, as
applicable, will be similar to any historical experience set
forth in a related Prospectus Supplement. Also, any decision by
the Transferor to designate (or increase) a Discount Percentage
will result in an increase in the amount of collections of
Finance Charge Receivables and a reduction in the balance of
Principal Receivables outstanding and a reduction in the
Transferor Amount.  See "Description of the Certificates --
Discount Option."    

    Effect of Social, Legal and Economic Factors on Credit Card
Usage.  Changes in use of credit and payment patterns by
customers may result from a variety of social, legal and economic
factors.  Economic factors include the rate of inflation,
seasonal buying patterns, unemployment levels and relative
interest rates.  Social factors also include unemployment rates
as well as changes in consumer confidence levels and attitudes
toward incurring debt.  Legal factors include the application of
usury and consumer protection laws.  Social, legal and economic
factors in the State of Louisiana and surrounding states may have
a disproportionate effect on the Trust because of the relatively
large percentage of Accounts in such States.  See "The
Receivables" in the related Prospectus Supplement. The
Transferor, however, is unable to determine and has no basis to
predict whether, or to what extent, social, legal or economic
factors will affect future use of credit or repayment patterns.

    Affinity Programs. Some of the Accounts, the Receivables of
which will be conveyed to the Trust, were originated by First NBC
under various affinity agreements, including the agreements
relating to First NBC's United States Air Force Club program and
other military programs. In the future, Additional Accounts
originated under these or other affinity programs may be
designated to the Trust (as may other Additional Accounts not
originated under affinity programs). Changes in the terms of such
programs or in First NBC's participation in the programs may
affect the rate at which new Receivables are generated in the
related Accounts.

    Prepayment Resulting from Pre-Funding Account.  With respect
to any Series having a Pre-Funding Account, in the event that
there is an insufficient amount of Principal Receivables in the
Trust at the end of the applicable Funding Period, the
Certificateholders of such Series will be repaid principal from
amounts on deposit in the Pre-Funding Account (to the extent of
such insufficiency) following the end of such Funding Period, as
described more fully in the Prospectus Supplement.  Such
repayment of principal would be prior to the scheduled date of
such repayment.  As a result of such repayment,
Certificateholders would receive a principal payment earlier than
they expected.  In addition, Certificateholders would not receive
the benefit of the applicable Certificate Rate for the period of
time originally expected on the amount of such early repayment. 
There can be no assurance that a Certificateholder would be able
to reinvest such early repayment amount at a similar rate of
return. If a Certificateholder is not able to reinvest such early
repayment amount at the same rate of return or better, the
Certificateholder's anticipated yield would be adversely
affected. However, a Series with a Pre-Funding Account feature
may also require the payment of a prepayment premium in such a
circumstance, which would mitigate the adverse effect to the
Certificateholder's anticipated yield.

       Transferor's Ability to Adversely Change Terms of the
Receivables. Pursuant to the Agreement, the Transferor does not
transfer to the Trust the Accounts but only the Receivables
arising in the Accounts.  As owner of the Accounts, the
Transferor retains the right to determine the monthly periodic
finance charges and other fees which will be applicable from time
to time to the Accounts, to alter the minimum monthly payment
required on the Accounts and to change various other terms with
respect to the Accounts, including changing the annual percentage
rate from a fixed rate to a variable rate or vice versa.  A
decrease in the periodic finance charge or a reduction in credit
card or other fees would decrease the effective yield on the
Accounts and could result in the occurrence of a Pay Out Event
with respect to each Series and the commencement of the Rapid
Amortization Period or, if so specified in the related Prospectus
Supplement, the Rapid Accumulation Period with respect to each
such Series.  Certificateholders of an affected Series might then
receive principal payments earlier than expected. If the
resulting reduction reduced the Portfolio Yield significantly,
there could be reductions in amounts available to cover the
portions of defaulted Receivables allocated to a Series, and in
amounts available to make required deposits to various Trust
Accounts, all of which may (if any available Credit Enhancement
is exhausted) result in losses to Certificateholders.  Under the
Agreement, the Transferor will agree that, except as otherwise
required by law or as is deemed by the Transferor to be necessary
in order to maintain its revolving credit business, based upon a
good faith assessment by it, in its sole discretion, of the
nature of the competition in that business, the Transferor will
not reduce the annual percentage rate or the periodic finance
charges assessed on the related Receivables or other fees on the
related Accounts if, as a result of such reduction, the Portfolio
Yield for any Series as of such date would be less than the Base
Rate for such Series.  The Transferor from time to time may offer
special rates (generally of limited duration) which may be less
than the annual percentage rates applicable to other Receivables. 
The terms "Portfolio Yield" and "Base Rate" for each Series will
have the meanings set forth in the Prospectus Supplement relating
to each such Series. In addition, the Agreement will provide that
the Transferor may change the terms of the contracts relating to
the related Accounts or its servicing policies and procedures
(including changes that could reduce the required minimum monthly
payment and change the calculation of the amount or the timing of
finance charges, credit card fees and charge offs), if such
change (i) would not, in the reasonable belief of the Transferor,
cause a Pay Out Event for any related Series to occur, and (ii)
is made applicable to the comparable segment of revolving credit
accounts owned and serviced by the Transferor which have
characteristics the same as or substantially similar to the
related Accounts which are subject to such change. In servicing
the Accounts, the Servicer will be required to exercise the same
care and apply the same policies that it exercises in handling
similar matters for its own comparable accounts. Except as
specified above or in any Prospectus Supplement, there will be no
restrictions on the Transferor's ability to change the terms of
the Accounts. There can be no assurance that changes in
applicable law, changes in the marketplace or prudent business
practice might not result in a determination by the Transferor to
take actions which would change this or other Account terms or
that such changes would not be adverse to the interests of
Certificateholders. See "Receivable Yield Considerations" in the
Prospectus Supplement.    

    Incentive Programs.  First NBC has established incentive
programs applicable to certain accounts in the Bank Portfolio. 
These programs permit a qualifying cardholder participating in
the program to earn rights to obtain airline tickets paid for by
First NBC based upon use of the account.  The Trust will not
assume the obligation to purchase airline tickets or provide
other benefits earned under this or any other incentive program
that may be adopted in the future.  However, if accounts subject
to this or any similar incentive program are included in the
Trust Portfolio, a cardholder entitled to receive an incentive
payment from First NBC might assert that he or she could reduce
the amount he or she was required to pay on a Receivable if First
NBC failed to provide a ticket or other benefit that had been
earned under the program. See "Description of the Certificates --
Defaulted Receivables; Incentive Payments and Fraudulent Charges;
Investor Charge-Offs."

    Basis Risk. If so specified in the related Prospectus
Supplement, a portion of the Accounts will have finance charges
set at a variable rate above a designated prime rate or other
designated index. A Series of Certificates may bear interest at a
fixed rate or at a floating rate based on an index other than
such prime rate or other designated index. If there is a decline
in such prime rate or other designated index, the amount of
collections of Finance Charge Receivables on such Accounts may be
reduced, whereas the amounts payable as interest on such Series
of Certificates and other amounts required to be funded out of
collections of Finance Charge Receivables with respect to such
Series may not be similarly reduced.  Conversely, to the extent
that Accounts bear interest at a fixed rate and there is an
increase in such prime rate or other designated index, amounts
payable as interest on such Series of Certificates and other
amounts required to be funded out of collections of Finance
Charge Receivables with respect to such Series may be increased,
whereas the amount of collections of Finance Charge Receivables
on such Accounts may not be similarly increased.

    Issuance of New Series; Groups. The Trust, as a master trust,
may issue Series and sell Purchased Interests from time to time.
While the terms of any Series will be specified in a Series
Supplement, the provisions of a Series Supplement and, therefore,
the terms of any additional Series, will not be subject to the
prior review by, or consent of, holders of the Certificates of
any previously issued Series. Similarly, the terms of any
Purchased Interest will not be subject to the prior review by, or
consent of, holders of the Certificates of any previously issued
Series. The terms of any Series may include methods for
determining applicable investor percentages and allocating
collections, provisions creating different or additional
security, provisions subordinating such Series to another Series
or other Series (if the Series Supplement relating to such Series
so permits) to such Series, and any other amendment or supplement
to the Agreement which is made applicable only to such Series.
The terms of any Purchased Interest may also cover all of the
above-mentioned matters. It is a condition precedent to the
issuance of any additional Series, or sale of a Purchased
Interest, that each Rating Agency that has rated any outstanding
Series deliver written confirmation to the Trustee that such
issuance or sale will not result in such Rating Agency reducing
or withdrawing its rating on any such outstanding Series. See
"Description of the Certificates -- New Issuances." There can be
no assurance, however, that the terms of any other Series,
including any Series issued from time to time hereafter, or the
terms of any Purchased Interest might not have an impact on the
timing and amount of payments received by a Certificateholder of
any other Series.

    In addition, the Series Supplements relating to Series which
are part of a Reallocation Group as described herein may provide
that collections of Receivables allocable to such Series will be
reallocated among all Series in the Reallocation Group.
Consequently, the issuance of new Series in a Reallocation Group
may have the effect of reducing the amount of collections of
Receivables which are reallocated to the Certificates of existing
Series in such Reallocation  Group.  For example, an additional
Series which is issued with a larger claim with respect to
monthly interest than that of previously issued Series in such
Reallocation Group (due to a higher certificate rate) will
receive a proportionately larger reallocation of collections of
Finance Charge Receivables.  Such issuance will reduce the amount
of collections of Finance Charge Receivables which are
reallocated to the existing Series in such Reallocation Group. 
Furthermore, there can be no assurance that, for any Series in a
Reallocation Group, the Trust will issue any other Series in such
Reallocation Group.  Accordingly, the anticipated benefits of
reallocation of collections of Receivables may not be realized. 
See "Description of the Certificates -- Allocations" and
"Reallocations Among Certificates of Different Series within a
Reallocation Group."

    Addition of Trust Assets -- Effect on Credit Quality. The
Transferor expects, and in some cases will be obligated, to
designate Additional Accounts, the Receivables in which will be
conveyed to the Trust.  In addition, the Agreement provides that
the Transferor may add Participations to the Trust. The
designation of Additional Accounts and Participations will be
subject to the satisfaction of certain conditions described
herein under "Description of the Certificates -- Addition of Trust
Assets."  Additional Accounts may include accounts originated
using criteria different from those which were applied to the
Accounts designated on the Cut-Off Date or to previously-designated 
Additional Accounts, because such accounts were
originated at a different date or were acquired from another
institution. Consequently, there can be no assurance that
Additional Accounts designated in the future will be of the same
credit quality as previously-designated Accounts.  The varying
quality of Trust assets could affect the payment patterns and
default experience of such portfolio.  If such effect on payment
patterns is significant, a Partial Amortization for one or more
Series could occur or a Pay Out Event could occur with respect to
each Series, in which case the Rapid Amortization Period or, if
so specified in the related Prospectus Supplement, the Rapid
Accumulation Period, with respect to each such Series would
commence.  Certificateholders of an affected Series might then
receive principal payments earlier than expected.  In addition,
if a decline in the credit quality of the portfolio were
significant enough, it could result in reductions in payments to
Certificateholders in an affected Series.

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

    Limitations of Certificate Rating. Any rating assigned to the
Certificates of a Series or a Class by a Rating Agency will
reflect such Rating Agency's assessment of the likelihood that
Certificateholders of such Series or Class will receive the
payments of interest and principal required to be made under the
Agreement and will be based primarily on the value of the
Receivables in the Trust and the availability of any Enhancement
with respect to such Series or Class. However, any such rating
will not, unless specifically so provided in the related
Prospectus Supplement with respect to any Class or Series offered
hereby, address the likelihood that the principal of any
Certificates of such Class or Series will be paid on a scheduled
date. In addition, any such rating will not address the
possibility of the occurrence of a Pay Out Event with respect to
such Class or Series, the financial condition or creditworthiness
of the Transferor or the possibility of the imposition of United
States withholding tax with respect to non-U.S.
Certificateholders. The rating will not be a recommendation to
purchase, hold or sell Certificates of such Series or Class, and
such rating will not comment as to the marketability of such
Certificates, any market price or suitability for a particular
investor. There is no assurance that any rating will remain for
any given period of time or that any rating will not be lowered
or withdrawn entirely by a Rating Agency if in such Rating
Agency's judgment circumstances so warrant. The Transferor will
request a rating of the Certificates of each Series offered
hereby by at least one Rating Agency. There can be no assurance
as to whether any rating agency not requested to rate the
Certificates will nonetheless issue a rating with respect to any
Series of Certificates or Class thereof. A rating assigned to any
Series of Certificates or Class thereof by a rating agency that
has not been requested by the Transferor to do so may be lower
than the rating assigned by a Rating Agency pursuant to the
Transferor's request.

    Limited Credit Enhancement. Although Credit Enhancement may be
provided with respect to a Series of Certificates or any of its
Classes, the amount available will generally be limited and
subject to certain reductions. If the amount available under any
Credit Enhancement is reduced to zero, Certificateholders of the
Series or Class covered by such Credit Enhancement will bear
directly the credit and other risks associated with their
undivided interest in the Trust and will be more likely to suffer
a loss on their investment in the Certificates. See "Credit
Enhancement."

    Certificateholders' Direct Exercise of Rights Limited by Book-Entry
Registration. The Certificates of Series offered hereby
initially will, if so specified in the related Prospectus
Supplement, be represented by one or more Certificates registered
in the name of Cede, the nominee for DTC, and will not be
registered in the names of the Certificate Owners or their
nominees. Unless and until Definitive Certificates are issued for
such a Series, Certificate Owners relating to such Series will
not be recognized by the Trustee as Certificateholders, as that
term will be used in the Agreement. Hence, until such time,
Certificate Owners will only be able to exercise the rights of
Certificateholders indirectly through DTC, Cedel or Euroclear and
their participating organizations. See "Description of the
Certificates -- Book -- Entry Registration" and "-- Definitive
Certificates."

    Risks of Swaps. The Trustee, on behalf of the Trust, may enter
into interest rate swaps and related caps, floors and collars to
reduce the risk to Certificateholders from adverse changes in
interest rates.  However, such transactions will not eliminate
fluctuations in the value of the Receivables or prevent such
losses if the value of the Receivables decline.

    The Trust's ability to hedge all or a portion of its portfolio
of Receivables through transactions in Swaps depends on the
degree to which interest rate movements in the market generally
correlate with interest rate movements in the Receivables.

    The Trust's ability to engage in transactions involving Swaps
will depend on the degree to which the Trust can identify
acceptable Counterparties.  There can be no assurance that
acceptable Counterparties will be available for a specific Swap
at any specific time.

    The costs to the Trust of hedging transactions vary among the
various hedging techniques and also depend on such factors as
market conditions and the length of the contract.  Furthermore
the Trust's ability to engage in hedging transactions may be
limited by tax considerations.

    Swaps are not traded on markets regulated by the Commission or
the Commodity Futures Trading Commission, but are arranged
through financial institutions acting as principals or agents. 
In an over-the-counter environment, many of the protections
afforded to exchange participants are not available.  For
example, there are no daily fluctuation limits, and adverse
market movements could therefore continue to an unlimited extent
over a period of time.  Because the performance of over-the-counter 
Swaps is not guaranteed by any settlement agency, there
is a risk of Counterparty default.

    The Trust may consider taking advantage of investment
opportunities in Swaps that are not presently contemplated for
use by the Trust or that are not currently available but that may
be developed, to the extent such opportunities are both
consistent with the Trust's objectives and legally permissible
investments for the Trust.  Such opportunities, if they arise,
may involve risks that differ from or exceed those involved in
the activities described above and will be more fully described
in the applicable Prospectus Supplement.

    Allocations.  To the extent provided in any Series Supplement,
or any amendment to the Agreement, portions of the Receivables or
Participations conveyed to the Trust and all collections received
with respect thereto may be allocated to one or more Series as
long as the Rating Agency Condition shall have been satisfied
with respect to such allocation and the Servicer shall have
delivered an officer's certificate to the Trustee to the effect
that the Servicer reasonably believes such allocation will not
adversely affect in any material respect the interests of the
Certificateholders of any Series issued and outstanding.


                            THE TRUST

    The Trust will be formed in accordance with the laws of the
State of New York pursuant to the Agreement. The Trust will not
be permitted to engage in any business activity other than
acquiring and holding Receivables, issuing Series of Certificates
and the related Transferor Certificate, making payments thereon
and engaging in related activities (including, with respect to
any Series, obtaining any Enhancement and entering into a related
Enhancement agreement). 

                FIRST NBC'S CREDIT CARD ACTIVITIES

General

    First Bankcard Center ("First Bankcard"), a division of First
NBC, was one of the earliest BankAmericard issuers, entering the
credit card business in 1968.  From that time through the early
1990's, First Bankcard relied primarily on the branch networks of
First NBC and its affiliated banks, a network of correspondent
banks ("agent banks"), affinity groups and portfolio acquisitions
to generate new accounts.  In 1989 First Bankcard began its
relationship with the military sector and was awarded the
management contract for the Air Force Logistics Command's Club
Card Program.  Beginning in 1994, First Bankcard's new account
strategy has also included pre-approved campaigns focused on the
cross-selling of bankcard products to customers and prospects of
First NBC and its affiliated banks, agent banks and affinity
groups.  In addition, these campaigns have been augmented with a
few regionally specific pre-approved prospect campaigns.  In
December, 1994, the Club Card Program was expanded with United
States Air Force Services ("USAF") to include Club Card Program
services at all United States Air Force bases in the United
States, including Alaska and Hawaii.  The USAF Club Card Program
was again expanded in 1996 to provide U.S. dollar-denominated
Club Card Program services to military personnel in bases outside
the United States.

    First Bankcard provides cardholder and/or merchant services to
its network of 202 agent banks, which have not chosen to become
Class A members of the VISA or MasterCard Associations.  First
Bankcard's 30 affinity groups benefit from the value-added
services provided by First Bankcard, as well as from sharing in
the on-going earnings generated by group members through use of
their cards.  The USAF Club Card Program includes centralized
dues and account billing for both officers and enlisted clubs,
providing a diverse population for new account and account
balance growth.  Certain data processing and administrative
functions associated with the servicing of the Bank Portfolio are
performed by First Commerce Service Corporation.  See "The Trust --
  Description of First Commerce Service Corporation."

       With respect to each Series of Certificates, the Receivables
conveyed or to be conveyed to the Trust by the Bank pursuant to
the Agreement have been or will be generated from transactions
made by holders of selected MasterCard, VISA and private label
credit accounts, including premium accounts and standard
accounts, within the Bank Portfolio.  Generally, both premium and
standard accounts undergo the same credit analysis, but premium
accounts carry higher credit limits and offer a wider variety of
services to the cardholders.  The private label accounts included
in the Bank Portfolio (the "Private Label Accounts") relate to
credit cards issued to military personnel who do not meet the
credit standards for issuance of standard credit cards.  Payments
due under Private Label Accounts are charged back to a non-appropriated 
funds instrumentality associated with the United States Air Force 
Services at 65-90 days past due. The non-appropriated funds
instrumentality does not represent a full faith and credit obligation 
of the United States. The Bank currently services the Bank Portfolio 
in the manner described in the related Prospectus Supplement. Other 
than the Private Label Accounts, all of the credit card accounts 
currently owned by the Bank (including accounts in the Bank's 
affinity programs) are MasterCard or VISA accounts. See "Risk 
Factors -- Transferor's Ability to Adversely Change Terms of the 
Receivables" for a discussion of the effect of the Bank's ability 
to modify terms of the Receivables after the initial issuance of 
any Series.    

    The VISA and MasterCard credit accounts may be used for four
types of transactions:  credit card purchases, cash advances,
balance transfers and convenience checks.  Purchases occur when
cardholders use credit cards to buy goods and/or services.  A
cash advance is made when a credit card is used to obtain cash
from a financial institution, an automated teller machine or in a
cash equivalent transaction.  Cardholders (or accountholders) may
also use convenience checks to (i) transfer balances from other
credit card accounts to their First Bankcard accounts and (ii)
draw against their VISA and MasterCard credit card accounts at
any time.  Amounts due with respect to purchases, cash advances
and convenience checks are included in the Receivables.  Private
Label Accounts may be used only for purchases at officer and
enlisted clubs.

    In addition, MasterCard and VISA cardholders (or
accountholders) in certain states are able to purchase insurance
against the inability to repay all or a portion of their account
balances for reasons such as involuntary unemployment, death,
disability or accidental death/dismemberment.  Premiums for this
insurance are charged to the account for each monthly billing
cycle (each a "Billing Cycle").  Such insurance premiums are
included in the Receivables transferred to the Trust and are
treated as Principal Receivables.

    Each cardholder (or accountholder) is subject to an agreement
with First Bankcard governing the terms and conditions of the
related MasterCard, VISA or private label credit card account. 
Pursuant to each such agreement, except as described herein or in
any related Prospectus Supplement, First Bankcard reserves the
right, subject to notice as may be required by law or such
agreement, to add to, change or terminate any terms, conditions,
services or features of its MasterCard, VISA or private label
credit card accounts at any time, including increasing or
decreasing the periodic finance charges, other charges or the
minimum monthly payment requirements.  The agreement with each
cardholder (or accountholder) provides that First Bankcard may
apply such changes, when applicable, to current outstanding
balances as well as to future transactions. The foregoing
notwithstanding, certain affinity agreements provide that the
terms and conditions of the agreement between First Bankcard and
the cardholder (or accountholder) may be changed only at the end
of the contract period of such affinity agreement.

Acquisition and Use of Credit Card Accounts

    New credit card account marketing and solicitation is handled
by the First Bankcard Marketing Department.  New credit card
accounts are originated through both customer inquiry and direct
mail solicitation programs.  Customer inquiry originations are
generally initiated by applicants who pick up applications at a
branch of the Bank, a First NBC affiliated bank or an agent bank,
from an affinity group or at any Club Card Program location, or
call First Bankcard and ask that an application be sent to them. 
Direct mail solicitations are generally followed up by
telemarketing efforts.

    First Bankcard believes that its network of affiliated banks,
agent banks, affinity groups and military relationships, for
which First Bankcard has the exclusive right to market credit
cards bearing the name of the related financial institution or
organization, represents significant opportunities for growth in
the cardholder base.  First Bankcard believes that these
relationships generally provide better credit quality and lower
attrition than non-relationship-based accounts. These
relationships are generally governed by agency or affinity
agreements between First Bankcard and an agent bank, affiliate
bank or sponsoring institution, which are periodically subject to
renewal, renegotiation or cancellation by one or both parties (in
some cases as often as annually). Any changes in the terms of one
of these programs or in First NBC's participation in such program
could affect the rate at which new Receivables are generated in
the related Accounts. 

       Credit applications are processed through an automated
application processing system that uses credit scorecards.  A
"score" is calculated for each applicant, using information from
the application and a credit bureau report obtained through an
independent credit reporting agency.  The credit scorecards are
based upon credit scoring models developed with Fair, Isaac and
Company, Inc.  Those applications that are flagged for further
review (i.e., those that are neither accepted nor rejected) by
the automated application processing system are reviewed by a
First Bankcard credit analyst who makes a credit and limit
assignment decision based on a review of (i) the score generated
by the credit scorecard, (ii) information contained in the
application, (iii) the independent credit report referred to
above and (iv) an analysis of the applicant's capacity to repay. 
The primary factors considered in the non-military credit scoring
model include (a) the presence or absence of existing credit
references and checking and savings account references, (b) the
number of recently reported installment loans reflected in the
credit file, (c) revolving utilization reflected in the credit
file and (d) the number of inquiries.  The primary factors
considered in the military credit scoring model include (a)
occupation, (b) high credit card utilization reflected in the
credit file, (c) the number of major derogatory ratings reflected
in the credit file and (d) the number of inquiries by other
credit providers.    

    First Bankcard also uses a prescreening process as a method of
acquiring new accounts.  First Bankcard primarily identifies
potential prospects for pre-approved solicitations through lists
obtained from (i) First NBC and its affiliated banks, (ii) agent
banks and (iii) affinity groups.  First Bankcard submits to the
credit bureaus its credit criteria and cutoff scores for those
criteria to screen prospects.  Lists of individuals who meet the
criteria are returned to the mailing list vendor, and a
pre-approved offer for a credit card is made to those
individuals.  An offeree's response to the solicitation is
reviewed and confirmed, and a credit card is issued.  Where an
individual's creditworthiness undergoes rapid and substantial
change following the initial prescreening, First Bankcard may
refuse to extend any credit to that individual despite the
pre-approved offer.  The primary factors considered in First
Bankcard's credit criteria are (a) the length and depth of the
individual's credit experience, (b) recency and severity of the
delinquencies reflected in the file, (c) the presence of
derogatory public record information and (d) the use of a generic
credit bureau score model developed by Fair, Isaac and Company,
Inc.

    If First Bankcard acquires credit card accounts originally
opened by another institution, those accounts may have been
opened using criteria different from those used by First Bankcard
and may not have been subject to the same level of credit review
as accounts originally established by First Bankcard.  Portfolios
of revolving credit accounts purchased by First Bankcard from
other credit card issuers may be added to the Trust from time to
time.

Description of First Commerce Service Corporation

    Credit card processing services performed by First Commerce
Service Corporation ("FCSC"), a wholly owned subsidiary of the
Corporation, include statement rendering, payment processing,
data processing, embossing, research, accounting, purchasing,
legal, audit, human resources and network services and systems
development.  FCSC's data network provides an interface to
MasterCard International Incorporated and VISA USA, Inc. for
performing authorizations and funds transfers.  Data processing
and network functions are performed in FCSC's facility in
Harahan, Louisiana.

Interchange and Other Account Revenues

       Creditors participating in the VISA and MasterCard
associations receive Interchange as partial compensation for
taking credit risk, absorbing fraud losses and funding
receivables for a limited period prior to initial billing. Under
the VISA and MasterCard systems, a portion of this Interchange in
connection with cardholder charges for goods and services is
passed from banks which clear the transactions for merchants to
credit card issuing banks. Interchange fees are set annually by
MasterCard and VISA and are based on the number of credit card
transactions and the amount charged per transaction. Each
Prospectus Supplement will specify whether or not the Transferor will 
be required to transfer to the Trust for the benefit of the
related Series a percentage of Interchange and the basis on which
any such percentage will be determined.

    First NBC also currently earns additional revenues in
connection with the Bank Portfolio in the form of payments from
advertisers for the inclusion of advertising inserts with
monthly statements relating to accounts in the Bank Portfolio,
and rebates or similar payments from issuers of credit insurance
policies on account of claims experience related to the Bank
Portfolio. Each Prospectus Supplement will also specify whether or
not the Transferor will be required to transfer to the Trust for the
benefit of the related Series a percentage of these "Other
Account Revenues" reasonably determined by the Transferor to be
attributable to that Series interest in the Receivables. 

    If so required to be transferred, Interchange and Other
Account Revenues arising under the Accounts will be allocated to
the related Certificates of any Series in the manner provided in
the related Prospectus Supplement, and, in each case, will be (a)
treated as collections of Finance Charge Receivables and used to
pay required monthly payments including interest on the related
Series of Certificates, (b) used to pay all or a portion of the
Servicing Fee to the Servicer, or (c) both, as specified in the
related Prospectus Supplement.    



                         THE RECEIVABLES

    The Receivables conveyed to the Trust will arise in Accounts
selected from the Bank Portfolio on the basis of criteria set
forth in the Agreement as applied on the Cut-Off Date and, with
respect to Additional Accounts, as of the related date of their
designation (the "Trust Portfolio"). The Transferor will have the
right (subject to certain limitations and conditions set forth
therein), and in some circumstances will be obligated, to
designate from time to time Additional Accounts and to transfer
to the Trust all Receivables in such Additional Accounts, whether
such Receivables are then existing or thereafter created, or to
transfer Participations in lieu of such Receivables or in
addition thereto. Any Additional Accounts designated pursuant to
the Agreement must be Eligible Accounts as of the date the
Transferor designates such accounts as Additional Accounts.
Furthermore, pursuant to the Agreement, the Transferor has the
right (subject to certain limitations and conditions) to
designate certain Accounts as Removed Accounts and to require the
Trustee to reconvey all Receivables in such Removed Accounts to
the Transferor, whether such Receivables are then existing or
thereafter created. Throughout the term of the Trust, the
Accounts from which the Receivables arise will be the Accounts
designated by the Transferor on the Cut-Off Date plus any
Additional Accounts minus any Removed Accounts. With respect to
each Series of Certificates, the Transferor will represent and
warrant to the Trust that, as of the Closing Date and the date
Receivables are conveyed to the Trust, such Receivables meet
certain eligibility requirements. See "Description of the
Certificates -- Representations and Warranties."

    The Prospectus Supplement relating to each Series of
Certificates will provide certain information about the Trust
Portfolio as of the date specified. Such information will
include, but not be limited to, the amount of Principal
Receivables, the amount of Finance Charge Receivables, the range
of balances of the Accounts and the average thereof, the range of
credit limits of the Accounts and the average thereof, the range
of ages of the Accounts and the average thereof, the geographic
distribution of the Accounts, the types of Accounts and
delinquency statistics relating to the Accounts.


                       MATURITY ASSUMPTIONS

    Following the Revolving Period for each Series, collections of
Principal Receivables are expected to be distributed to the
Certificateholders of that Series or any specified Class thereof
on each specified Distribution Date during the Controlled
Amortization Period or the Principal Amortization Period, or are
expected to be accumulated for payment to Certificateholders of
that Series or any specified Class thereof during an Accumulation
Period and distributed on a Scheduled Payment Date. However, if
the Rapid Amortization Period commences, collections of Principal
Receivables will be paid to Certificateholders in the manner
described herein and in the related Prospectus Supplement. 
Further, if a Partial Amortization occurs, certain funds
available in the Excess Funding Account may be paid to
Certificateholders in the manner described herein and in the
related Prospectus Supplement.  The related Prospectus Supplement
will specify when the Controlled Amortization Period, the
Principal Amortization Period or an Accumulation Period, as
applicable, will commence, the principal payments expected or
available to be received or accumulated during such Controlled
Amortization Period, Principal Amortization Period or
Accumulation Period, or on the Scheduled Payment Date, as
applicable, the manner and priority of principal accumulations
and payments among the Classes of a Series of Certificates, the
payment rate assumptions on which such expected principal
accumulations and payments are based and the Pay Out Events
which, if any were to occur, would lead to the commencement of a
Rapid Amortization Period or, if so specified in the related
Prospectus Supplement, a Rapid Accumulation Period.

    No assurance can be given, however, that collections on
Principal Receivables allocated to be paid to Certificateholders
or the holders of any specified Class thereof will be available
for distribution or accumulation for payment to
Certificateholders on each Distribution Date during the
Controlled Amortization Period, the Principal Amortization Period
or an Accumulation Period, or on the Scheduled Payment Date, as
applicable.  See "Risk Factors -- Payment Other than at Expected
Maturity."  


                         USE OF PROCEEDS

    The net proceeds from the sale of each Series of Certificates
offered hereby will be paid to the Transferor as consideration
for the transfer of the Receivables to the Trust.  The Transferor
will use such proceeds for its general corporate purposes.


             FIRST NBC AND FIRST COMMERCE CORPORATION

    First NBC is a national banking association and a wholly owned
subsidiary of First Commerce Corporation (the "Corporation"). 
The Bank's main office is located at 210 Baronne Street, New
Orleans, Louisiana 70112, telephone (504) 623-1371.  The New
Orleans metropolitan area is the primary market served by the
Bank.  The Bank and its subsidiaries offer a full range of
banking and related financial services to commercial and consumer
customers.  First NBC issues credit cards both directly and as
agent for other banks.

    The Corporation is a Louisiana corporation and a bank holding
company under the Bank Holding Company Act of 1956, as amended
(the "BHC Act"), and maintains its headquarters in New Orleans,
Louisiana.  The Corporation has six wholly owned bank
subsidiaries, each in Louisiana:  the Bank, City National Bank of
Baton Rouge, Central Bank (Monroe), The First National Bank of
Lafayette, Rapides Bank & Trust Company in Alexandria and The
First National Bank of Lake Charles.  The Prospectus Supplement
for each Series of Certificates will provide additional
information, including limited financial information, relating to
the Bank's credit card activities and the Corporation.


                 DESCRIPTION OF THE CERTIFICATES

    The Certificates will be issued in Series. Each Series will
represent an interest in the Trust other than the interests
represented by any other Series of Certificates issued by the
Trust (which may include Series offered pursuant to this
Prospectus) and the Transferor Certificate. Each Series will be
issued pursuant to a Series Supplement. The Prospectus Supplement
for each Series will describe any provisions of the Agreement
relating to such Series which may differ materially from the
Agreement filed as an exhibit to the Registration Statement. The
following summaries describe certain provisions common to each
Series of Certificates. The summaries do not purport to be
complete and are subject to, and are qualified in their entirety
by reference to, all of the provisions of the Agreement and
Series Supplement.

General

       The Certificates of each Series will represent undivided
interests in certain assets of the Trust, including the right to
the applicable Investor Percentage of all payments on the
Receivables in the Trust. The Investor Interest for each Series
of Certificates on any date will generally be equal to the
initial Investor Interest as of the related Closing Date for such
Series (increased by the principal balance of any Certificates of
such Series issued after the Closing Date for such Series) minus
the amount of principal paid to the related Certificateholders
prior to such date and minus the amount of unreimbursed Investor
Charge-Offs with respect to such Certificates prior to such date,
except that the Invested Amount of any pre-funded Series may
increase upon the transfer of additional Principal Receivables to
the Trust or the reduction of the Investor Interest or the
Adjusted Investor Interest of another Series. If so specified in
the Prospectus Supplement relating to any Series of Certificates,
under certain circumstances the Investor Interest may be further
adjusted by the amount of principal allocated to
Certificateholders, the funds on deposit in any specified
account, and any other amount specified in the related Prospectus
Supplement.    

    Each Series of Certificates may consist of one or more
Classes, one or more of which may be Senior Certificates or
Subordinated Certificates. Each Class of a Series will evidence
the right to receive a specified portion of each distribution of
principal or interest or both. The Investor Interest with respect
to a Series with more than one Class will be allocated among the
Classes as described in the related Prospectus Supplement. The
Certificates of a Class may differ from Certificates of other
Classes of the same Series in, among other things, the amounts
allocated to principal payments, maturity date, Certificate Rate
and the availability of Enhancement.

    For each Series of Certificates, payments of interest and
principal will be made on Distribution Dates specified in the
related Prospectus Supplement to Certificateholders in whose
names the Certificates were registered on the record dates (each,
a "Record Date") specified in the related Prospectus Supplement.
Interest will be distributed to Certificateholders in the
amounts, for the periods and on the dates specified in the
related Prospectus Supplement.

       The Transferor initially will own the Transferor Certificate.
The Transferor Certificate will represent the undivided interest
in the Trust not represented by the Certificates issued and
outstanding under the Trust or the rights, if any, of any Credit
Enhancement Providers to receive payments from the Trust. The
holder of the Transferor Certificate will have the right to a
percentage (the "Transferor Percentage") of payments from the
Receivables in the Trust. The Transferor Certificate may be
transferred in whole or in part subject to the limitations and
conditions described therein. See "-- Certain Matters Regarding
the Transferor and the Servicer."    

    During the Revolving Period with respect to each Series of
Certificates offered hereby, the amount of the Investor Interest
for that Series will remain constant except as described in "--
Defaulted Receivables; Incentive Payments and Fraudulent Charges;
Investor Charge-Offs" (which describes circumstances in which the
Investor Interest will be reduced during the Revolving Period)
and "-- Funding Period" (which describes circumstances in which
the Investor Interest will be increased during a Funding Period
which would coincide with the Revolving Period for the affected
Series).  The amount of Principal Receivables in the Trust,
however, will vary each day as new Principal Receivables are
created and others are paid. The amount of the Transferor
Interest will fluctuate each day, to reflect the changes in the
amount of the Principal Receivables in the Trust (and amounts, if
any, on deposit in the Excess Funding Account). When a Series is
amortizing, the Investor Interest of such Series will decline as
customer payments of Principal Receivables are collected and
distributed to or accumulated for distribution to the
Certificateholders. As a result, the Transferor Interest will
generally increase to reflect reductions in the Investor Interest
for such Series and will also change to reflect the variations in
the amount of Principal Receivables in the Trust. The Transferor
Interest in the Trust may also be reduced as the result of a New
Issuance.  See "-- New Issuances."

    Certificates of each Series initially will be represented by
certificates registered in the name of the nominee of DTC
(together with any successor depository selected by the
Transferor, the "Depository") except as set forth below. See
"-- Definitive Certificates."  With respect to each Series of
Certificates, beneficial interests in the Certificates will be
available for purchase in minimum denominations as specified in
the related Prospectus Supplement (or, if not so specified, in
minimum denominations of $1,000 and integral multiples thereof).
As to any Series of Certificates issued in book-entry form, the
Transferor has been informed by DTC that DTC's nominee will be
Cede. Accordingly, Cede is expected to be the holder of record of
each such Series of Certificates. No Certificate Owner acquiring
an interest in such Certificates will be entitled to receive a
certificate representing such person's interest in the
Certificates. Unless and until Definitive Certificates are issued
for any Series under the limited circumstances described herein,
all references herein to actions by Certificateholders shall
refer to actions taken by DTC upon instructions from DTC
Participants, and all references herein to distributions,
notices, reports and statements to Certificateholders shall refer
to distributions, notices, reports and statements to DTC or Cede,
as the registered holder of the Certificates, as the case may be,
for distribution to Certificate Owners in accordance with DTC
procedures. See "-- Book-Entry Registration" and "-- Definitive
Certificates."

    If so specified in the Prospectus Supplement relating to a
Series, application will be made to list the Certificates of such
Series, or all or a portion of any Class thereof, on the
Luxembourg Stock Exchange or any other specified exchange.

Book-Entry Registration

    With respect to each Series of Certificates issued in book-entry form,
Certificateholders may hold their Certificates
through DTC (in the United States) or Cedel or Euroclear (in
Europe) if they are participants of such systems, or indirectly
through organizations that are participants in such systems.

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

    DTC is a limited-purpose trust company organized under the 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
Uniform Commercial Code, and a "clearing agency" registered
pursuant to the provisions of Section 17A of the Exchange Act.
DTC holds securities for its Participants ("DTC Participants")
and facilitates the clearance and settlement among DTC
Participants of securities transactions, such as transfers and
pledges, in deposited securities through electronic book-entry
changes in DTC Participants' accounts, thereby eliminating the
need for physical movement of securities certificates. DTC
Participants include securities brokers and dealers, banks, trust
companies, clearing corporations and certain other organizations.
Indirect access to the DTC system is also available to others
such as securities brokers and dealers, banks, and trust
companies that clear through or maintain a custodial relationship
with a DTC Participant, either directly or indirectly ("Indirect
Participants"). The rules applicable to DTC and DTC Participants
are on file with the Commission.

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

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

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

    Purchases of Certificates under the DTC system must be made by
or through DTC Participants, which will receive a credit for the
Certificates on DTC's records. The ownership interest of each
actual Certificate Owner is in turn to be recorded on the DTC
Participants' and Indirect Participants' records. Certificate
Owners will not receive written confirmation from DTC of their
purchase, but Certificate Owners are expected to receive written
confirmations providing details of the transaction, as well as
periodic statements of their holdings, from the DTC Participant
or Indirect Participant through which the Certificate Owner
entered into the transaction. Transfers of ownership interests in
the Certificates are to be accomplished by entries made on the
books of DTC Participants acting on behalf of Certificate Owners.
Certificate Owners will not receive certificates representing
their ownership interest in Certificates, except in the event
that use of the book-entry system for the Certificates is
discontinued.

    To facilitate subsequent transfers, all Certificates deposited
by DTC Participants with DTC are registered in the name of DTC's
nominee, Cede & Co. The deposit of Certificates with DTC and
their registration in the name of Cede & Co. effects no change in
beneficial ownership. DTC has no knowledge of the actual
Certificate Owners of the Certificates; DTC's records reflect
only the identity of the DTC Participants to whose accounts such
Certificates are credited, which may or may not be the
Certificate Owners. The DTC Participants will remain responsible
for keeping account of their holdings on behalf of their
customers.

    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 Certificate
Owners 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 Certificates. 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 the Certificates are credited
on the record date (identified in a listing attached thereto).

    Principal and interest payments on the Certificates will be
made to DTC. DTC's practice is to credit 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 such Distribution
Date. Payments by DTC Participants to Certificate Owners will be
governed by standing instructions and customary practices, as is
the case with securities held for the accounts of customers in
bearer form or registered in "street name" and will be the
responsibility of such DTC Participant and not of DTC, the
Trustee or the Transferor, subject to any statutory or regulatory
requirements as may be in effect from time to time. Payment of
principal and interest to DTC is the responsibility of the
Trustee, disbursement of such payments to DTC Participants shall
be the responsibility of DTC, and disbursement of such payments
to Certificate Owners shall be the responsibility of DTC
Participants and Indirect Participants.

    DTC may discontinue providing its services as securities
depository with respect to the Certificates at any time by giving
reasonable notice to the Transferor or the Trustee. Under such
circumstances, in the event that a successor securities
depository is not obtained, Definitive Certificates are required
to be printed and delivered. The Transferor may decide to
discontinue use of the system of book-entry transfers through DTC
(or a successor securities depository). In that event, Definitive
Certificates will be delivered to Certificateholders. See " --
Definitive Certificates."

    The information in this section concerning DTC and DTC's 
book-entry system has been obtained from sources that the Transferor
believes to be reliable, but the Transferor takes no
responsibility for the accuracy thereof.

    Cedel Bank, societe anonyme ("Cedel") is incorporated under
the laws of Luxembourg as a professional depository. Cedel holds
securities for its participating organizations ("Cedel
Participants") and facilitates the clearance and settlement of
securities transactions between Cedel Participants through
electronic book-entry changes in accounts of Cedel Participants,
thereby eliminating the need for physical movement of
certificates. Transactions may be settled in Cedel in any of 32
currencies, including United States dollars. Cedel provides to
its Cedel Participants, among other things, services for
safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and
borrowing. Cedel interfaces with domestic markets in several
countries. As a professional depository, Cedel is subject to
regulation by the Luxembourg Monetary Institute. Cedel
Participants are recognized financial institutions around the
world, including underwriters, securities brokers and dealers,
banks, trust companies, clearing corporations and certain other
organizations and may include the underwriters of any Series of
Certificates. Indirect access to Cedel is also available to
others, such as banks, brokers, dealers and trust companies that
clear through or maintain a custodial relationship with a Cedel
Participant, either directly or indirectly.

    The Euroclear System was created in 1968 to hold securities
for participants of the Euroclear System ("Euroclear
Participants") and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for
physical movement of certificates and any risk from lack of
simultaneous transfers of securities and cash. Transactions may
now be settled in any of 32 currencies, including United States
dollars. The Euroclear System includes various other services,
including securities lending and borrowing and interfaces with
domestic markets in 25 countries generally similar to the
arrangements for cross-market transfers with DTC described above.
The Euroclear System is operated by Morgan Guaranty Trust Company
of New York, Brussels, Belgium office (the "Euroclear Operator"
or "Euroclear"), under contract with Euroclear Clearance System,
Societe Cooperative, a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear
Operator, and all Euroclear securities clearance accounts and
Euroclear cash accounts are accounts with the Euroclear Operator,
not the Cooperative. The Cooperative Board establishes policy for
the Euroclear System. Euroclear Participants include banks
(including central banks), securities brokers and dealers and
other professional financial intermediaries and may include the
underwriters of any Series of Certificates. Indirect access to
the Euroclear System is also available to other firms that
maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

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

    Securities clearance accounts and cash accounts with the
Euroclear Operator are governed by the Terms and Conditions
Governing Use of Euroclear and the related Operating Procedures
of the Euroclear System (collectively, the "Terms and
Conditions"). The Terms and Conditions govern transfers of
securities and cash within the Euroclear System, withdrawal of
securities and cash from the Euroclear System, and receipts of
payments with respect to securities in the Euroclear System. All
securities in the Euroclear System are held on a fungible basis
without attribution of specific certificates to specific
securities clearance accounts. The Euroclear Operator acts under
the Terms and Conditions only on behalf of Euroclear Participants
and has no record of or relationship with persons holding through
Euroclear Participants.

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

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

Definitive Certificates

    If so specified in the related Prospectus Supplement, the
Certificates of each Series will be initially issued as
Definitive Certificates in fully registered, certificated form to
Certificate Owners or their nominees rather than to DTC or its
nominee.  If the related Prospectus Supplement states that a
Series will be issued in book-entry form, then Definitive
Certificates will be issued to Certificate Owners or their
nominees only if (i) the Transferor advises the Trustee for such
Series in writing that DTC is no longer willing or able to
discharge properly its responsibilities as Depository with
respect to such Series of Certificates, and the Trustee or the
Transferor is unable to locate a qualified successor, (ii) the
Transferor, at its option, advises the Trustee in writing that it
elects to terminate the book-entry system through DTC or (iii)
after the occurrence of a Servicer Default, Certificate Owners
representing not less than 50% (or such other percentage
specified in the related Prospectus Supplement) of the Investor
Interest advise the Trustee and DTC through DTC Participants in
writing that the continuation of a book-entry system through DTC
(or a successor thereto) is no longer in the best interest of the
Certificate Owners.

       Upon the occurrence of any of the events described in the
immediately preceding paragraph, DTC is required to notify all
DTC Participants of the availability through DTC of Definitive
Certificates. Upon surrender by DTC of the definitive certificate
representing the Certificates and instructions for
reregistration, the Trustee will issue the Certificates as
Definitive Certificates, and thereafter the Trustee will
recognize the holders of such Definitive Certificates as
Certificateholders under the Agreement.    

    Distribution of principal and interest on the Certificates
will be made by the Trustee directly to Holders of Definitive
Certificates in accordance with the procedures set forth herein
and in the Agreement. Interest payments and any principal
payments on each Distribution Date will be made to Holders in
whose names the Definitive Certificates were registered at the
close of business on the related Record Date. The final payment
on any Certificate (whether Definitive Certificates or the
Certificates registered in the name of Cede representing the
Certificates), will be made only upon presentation and surrender
of such Certificate at the office or agency specified in the
notice of final distribution to Certificateholders. The Trustee
will provide such notice to registered Certificateholders not
later than the fifth day of the month of such final
distributions.

    Definitive Certificates will be transferable and exchangeable
at the offices of the Transfer Agent and Registrar, which shall
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
therewith. The Transfer Agent and Registrar shall not be required
to register the transfer or exchange of Definitive Certificates
for a period of fifteen days preceding the due date for any
payment with respect to such Definitive Certificates.

Interest Payments

    For each Series of Certificates and Class thereof, interest
will accrue from the date specified in the applicable Prospectus
Supplement on the applicable Investor Interest at the applicable
Certificate Rate, which may be a fixed, floating or other type of
rate as specified in the related Prospectus Supplement. Interest
will be distributed to Certificateholders on the Distribution
Dates specified in the related Prospectus Supplement. Interest
payments on any Distribution Date will be funded from collections
of Finance Charge Receivables allocated to the Investor Interest
during the preceding Monthly Period or Periods and may be funded
from certain investment earnings on funds held in accounts of the
Trust and from any applicable Credit Enhancement, if necessary,
or certain other amounts as specified in the related Prospectus
Supplement. If the Distribution Dates for payment of interest for
a Series or Class occur less frequently than monthly, such
collections or other amounts (or the portion thereof allocable to
such Class) may be deposited in one or more trust accounts (each,
an "Interest Funding Account") pending distribution to the
Certificateholders of such Series or Class, as described in the
related Prospectus Supplement. If a Series has more than one
Class of Certificates, each such Class may have a separate
Interest Funding Account. The Prospectus Supplement relating to
each Series of Certificates will describe the amounts and sources
of interest payments to be made; the Certificate Rate for each
Class thereof; for a Series or Class thereof bearing interest at
a floating Certificate Rate, the initial Certificate Rate, the
dates and the manner for determining subsequent Certificate
Rates, and the formula, index or other method by which such
Certificate Rates are determined; and any limitations on any such
Certificate Rate.

Principal Payments

    Generally, during the Revolving Period for each Series of
Certificates (which begins on the related Closing Date and ends
on the day before an Amortization Period or Accumulation Period
begins), no principal payments will be made to the
Certificateholders of such Series, although principal payments
may be made to Certificateholders of a Series during the
Revolving Period, in connection with a Partial Amortization or
otherwise, if so specified in the related Prospectus Supplement.
During the Controlled Amortization Period or Principal
Amortization Period, as applicable, which will be scheduled to
begin on the date specified in, or determined in the manner
specified in, the related Prospectus Supplement, and during the
Rapid Amortization Period, which will begin upon the occurrence
of a Pay Out Event or, if so specified in the Prospectus
Supplement, following the Rapid Accumulation Period, principal
will be paid to the Certificateholders in the amounts and on
Distribution Dates specified in the related Prospectus
Supplement. During an Accumulation Period, principal will be
accumulated in a Principal Funding Account for later distribution
to Certificateholders on the Scheduled Payment Date in the
amounts specified in the related Prospectus Supplement. Principal
payments for any Series or Class thereof will be funded from
collections of Principal Receivables received during the related
Monthly Period or Periods as specified in the related Prospectus
Supplement and allocated to such Series or Class, in certain
circumstances from amounts on deposit in the Excess Funding
Account and from certain other sources specified in the related
Prospectus Supplement. In the case of a Series with more than one
Class of Certificates, the Certificateholders of one or more
Classes may receive payments of principal at different times. The
related Prospectus Supplement will describe the manner, timing
and priority of payments of principal to Certificateholders of
each Class.

    Funds on deposit in any Principal Funding Account applicable
to a Series may be subject to a guaranteed rate agreement or
guaranteed investment contract or other arrangement specified in
the related Prospectus Supplement intended to assure a minimum
rate of return on the investment of such funds. In order to
enhance the likelihood of the payment in full of the principal
amount of a Series of Certificates or Class thereof at the end of
an Accumulation Period, such Series of Certificates or Class
thereof may be subject to a principal payment guaranty or other
similar arrangement specified in the related Prospectus
Supplement.

Transfer and Assignment of Receivables

    The Transferor will transfer and assign at the time of
formation of the Trust all of its right, title and interest in
and to the Receivables in the related Accounts and all
Receivables thereafter created in such Accounts.

    In connection with each transfer of Receivables to the Trust,
the Transferor will indicate in its computer files that the
related Receivables have been conveyed to the Trust. In addition,
the Transferor will provide to the Trustee computer files or
microfiche lists containing a true and complete list of the
related Accounts, identified by account number and by total
outstanding balance on the date of transfer. The Transferor will
not deliver to the Trustee any other records or agreements
relating to the Accounts or the Receivables, except in connection
with additions or removals of Accounts. Except as stated above,
the records and agreements relating to the Accounts and the
Receivables maintained by the Transferor or the Servicer are not
and will not be segregated by the Transferor or the Servicer from
other documents and agreements relating to other credit card
accounts and receivables and are not and will not be stamped or
marked to reflect the transfer of the Receivables to the Trust,
but the computer records of the Transferor are and will be
required to be marked to evidence such transfer. The Transferor
will file with respect to the Trust Uniform Commercial Code
financing statements with respect to the Receivables meeting the
requirements of applicable state law. See "Risk Factors --
Transfer of Receivables" and "Certain Legal Aspects of the
Receivables -- Transfer of Receivables."

New Issuances

    The Agreement will authorize the Trustee to issue three types
of certificates:  (i) one or more Series of Certificates which
are transferable and have the characteristics described below;
(ii) the Transferor Certificate, which evidences the Transferor
Interest and which will initially be held by the Transferor and
will be transferable only as provided in the Agreement; and (iii)
one or more Supplemental Certificates, evidencing partial
interests in the Transferor Interest, which are not offered
hereby and which will be transferable only as provided in the
Agreement. Pursuant to the Agreement, the Transferor may define,
with respect to any newly issued Series, the terms of such new
Series. Upon the issuance of an additional Series of
Certificates, none of the Transferor, the Servicer, the Trustee
or the Trust will be required (nor do they intend) to obtain the
consent of any Certificateholder of any other Series previously
issued by the Trust. However, as a condition of a New Issuance,
the Transferor will deliver to the Trustee written confirmation
that the New Issuance will not result in the reduction or
withdrawal by any Rating Agency of its rating of any outstanding
Series. The Transferor may offer any Series under a Disclosure
Document in offerings pursuant to this Prospectus or in
transactions either registered under the Securities Act or exempt
from registration thereunder directly, through one or more other
underwriters or placement agents, in fixed-price offerings or in
negotiated transactions or otherwise.  To the extent provided in
the related Supplement (and subject to any applicable
requirements under the Exchange Act and the rules and regulations
thereunder, including Rule 13e-4), a new Series may be issued
fully or partially in exchange for certificates of one or more
existing Series.

    The holder of the Transferor Certificate may execute New
Issuances such that each Series has a period during which
amortization or accumulation of the principal amount thereof is
intended to occur which may have a different length and begin on
a different date than such period for any other Series. Further,
one or more Series may be in their amortization or accumulation
periods while other Series are not. Moreover, each Series may
have the benefit of a Credit Enhancement which is available only
to such Series. Under the Agreement, the Trustee shall hold any
such form of Credit Enhancement only on behalf of the Series to
which it relates. The holder of the Transferor Certificate may
deliver a different form of Credit Enhancement agreement with
respect to any Series. The holder of the Transferor Certificate
may specify different certificate rates and monthly servicing
fees with respect to each Series (or a particular Class within
such Series). The holder of the Transferor Certificate will also
have the option under the Agreement to vary between Series the
terms upon which a Series (or a particular Class within such
Series) may be repurchased by the Transferor or remarketed to
other investors. There will be no limit to the number of New
Issuances that may be performed under the Agreement.

       A New Issuance may only occur upon the satisfaction of certain
conditions provided in the Agreement. Under the Agreement, the
holder of the Transferor Certificate may execute a New Issuance
by notifying the Trustee at least three days in advance of the
date upon which the New Issuance is to occur stating the Series
to be issued on the date of the New Issuance and, with respect to
each such Series (and, if applicable, each Class thereof): (1)
its initial principal amount (or method for calculating such
amount), (2) its certificate rate (or method of calculating such
rate) and (3) the provider of Credit Enhancement, if any, which
is expected to provide support with respect to it. The Agreement
will provide that on the date of the New Issuance the Trustee
will authenticate any such Series only upon delivery to it of at
least the following: (i) a Series Supplement specifying the terms
of such Series; (ii) (a) an opinion of counsel to the effect that
the certificates of such Series will be characterized as
indebtedness for Federal income tax purposes, unless the related
Series Supplement indicates that such opinion will not be
provided, and (b) a Tax Opinion; (iii) if required by the related
Series Supplement, the form of Credit Enhancement; (iv) if Credit
Enhancement is required by the Series Supplement, an appropriate
Credit Enhancement agreement executed by the Transferor and the
Credit Enhancement Provider; (v) written confirmation from each
Rating Agency that the New Issuance will not result in such
Rating Agency's reducing or withdrawing its rating on any then
outstanding Series rated by it; (vi) an officer's certificate of
the Transferor to the effect that after giving effect to the New
Issuance the Transferor would not be required to add Additional
Accounts pursuant to the Agreement and the Transferor Interest
would be at least equal to the Minimum Transferor Interest; and
(vii) the existing Transferor Certificate and, if applicable, the
certificates representing the Series to be exchanged. Upon
satisfaction of such conditions, the Trustee will cancel the
existing Transferor Certificate and the certificates of the
exchanged Series, if applicable, and authenticate the new Series
and a new Transferor Certificate. The Certificates resulting from
a New Issuance may either be delivered by the Trustee to the Bank
for sale by the Bank or sold directly by the Trust.    

    The Transferor also may from time to time cause the Trustee to
sell Purchased Interests to one or more purchasers.  Any
Purchased Interest will represent an interest in the Trust's
assets similar to the interest of a Series of Certificates.  No
Series will be subordinated to any Purchased Interest, and no
Purchased Interest will have any interest in the Enhancement or
series accounts specified for any Series, except as specified in
the Prospectus Supplement relating to that Series.   Any such
sale will take place pursuant to one or more agreements which
will specify terms for the applicable Purchased Interests and may
grant the purchasers of such interests notice and consultation
rights with respect to rights or actions of the Trustee. Any sale
of Purchased Interests in the assets of the Trust will be subject
to the satisfaction of the same conditions (including Rating
Agency confirmations) as for a New Issuance as appropriately
adjusted to apply to the relevant Purchased Interest rather than
a New Issuance.

Additional Transferors
 
    The Transferor may designate other persons to be included as a
"Transferor" ("Additional Transferors") under the Agreement (by
means of an amendment to the Agreement that will not require the
consent of any Certificateholder, see "-- Amendments" but will be
subject to satisfaction of certain conditions, including
confirmation that such designation will not result in the
withdrawal or downgrade of the credit rating of any outstanding
Series.  In connection with the designation of an Additional
Transferor, the Transferor will surrender the Transferor
Certificate to the Trustee in exchange for a newly issued
Transferor Certificate modified to reflect such Additional
Transferor's interest in the Transferor's Interest.  Following
the inclusion of an Additional Transferor, the Additional
Transferor will be treated in the same manner as the initial
Transferor and each Additional Transferor generally will have the
same obligations and rights as a Transferor described herein.

Representations and Warranties

    In connection with the issuance of any Series of Certificates,
the Transferor will represent and warrant in the Agreement to the
effect that (a) as of the Closing Date, the Transferor was duly
incorporated and in good standing and that it has the authority
to consummate the transactions contemplated by the Agreement and
(b) as of the Cut-Off Date (or as of the date of the designation
of Additional Accounts), each Account was an Eligible Account. If
(i) any of these representations and warranties proves to have
been incorrect in any material respect when made, and continues
to be incorrect for 60 days after notice to the Transferor by the
Trustee or to the Transferor and the Trustee by the
Certificateholders holding more than 50% of the Investor Interest
of the related Series, and (ii) as a result the interests of the
Certificateholders are materially and adversely affected, and
continue to be materially and adversely affected during such
period, then the Trustee or Certificateholders holding more than
50% of the Investor Interest may give notice to the Transferor
(and to the Trustee in the latter instance) declaring that a Pay
Out Event has occurred, thereby commencing the Rapid Amortization
Period or, if so specified in the related Prospectus Supplement,
the Rapid Accumulation Period.

    The Transferor will also represent and warrant in the
Agreement to the effect that (a) as of the Closing Date of the
initial Series of Certificates, each of the related Receivables
then existing is an Eligible Receivable (as defined below) and
(b) as of the date of creation of any new Receivable, such
Receivable is an Eligible Receivable and the representation and
warranty set forth in clause (b) in the immediately following
paragraph is true and correct with respect to such Receivable. In
the event (i) of a breach of any representation and warranty
described in this paragraph, within 60 days, or such longer
period as may be agreed to by the Trustee, of the earlier to
occur of the discovery of such breach by the Transferor or
Servicer or receipt by the Transferor of written notice of such
breach given by the Trustee, or, with respect to certain breaches
relating to prior liens, immediately upon the earlier to occur of
such discovery or notice and (ii) that as a result of such
breach, the Receivables in the related Accounts are charged off
as uncollectible, the Trust's rights in, to or under the
Receivables or its proceeds are impaired or the proceeds of such
Receivables are not available for any reason to the Trust free
and clear of any lien, the Transferor will accept reassignment of
each Principal Receivable as to which such breach relates (an
"Ineligible Receivable") on the terms and conditions set forth
below. No such reassignment will be required to be made with
respect to an Ineligible Receivable if, on any day within the
applicable period (or such longer period as may be agreed to by
the Trustee), the representations and warranties with respect to
that Ineligible Receivable are true and correct in all material
respects. The Transferor will accept reassignment of Ineligible
Receivables by directing the Servicer to deduct the amount of
each Ineligible Receivable from the Aggregate Principal
Receivables used to calculate the Transferor Interest. If the
exclusion of an Ineligible Receivable from the calculation of the
Transferor Interest would cause the Transferor Interest to be
less than the Minimum Transferor Interest, on the date of
reassignment of such Ineligible Receivable the Transferor will
make a deposit in the Excess Funding Account in immediately
available funds in an amount equal to the amount by which the
Transferor Interest would be reduced below the Minimum Transferor
Interest. Any such deduction or deposit shall be considered a
repayment in full of the Ineligible Receivable. The obligation of
the Transferor to accept reassignment of any Ineligible
Receivable is the sole remedy respecting any breach of the
representations and warranties set forth in this paragraph with
respect to such Receivable available to the Certificateholders or
the Trustee on behalf of Certificateholders.

    The Transferor will also represent and warrant in the
Agreement to the effect that as of the Closing Date of the
initial Series of Certificates (a) the Agreement will constitute
a legal, valid and binding obligation of the Transferor and (b)
the transfer of Receivables by it to the Trust under the
Agreement will constitute either a valid transfer and assignment
to the Trust of all right, title and interest of the Transferor
in and to the Receivables (other than Receivables in Additional
Accounts), whether then existing or thereafter created and the
proceeds thereof (including amounts in any of the accounts
established for the benefit of Certificateholders) or the grant
of a first priority perfected security interest in such
Receivables (except for certain tax and other governmental liens)
and the proceeds thereof (including amounts in any of the
accounts established for the benefit of Certificateholders),
which is effective as to each such Receivable upon the creation
thereof. In the event of a breach of any of the representations
and warranties described in this paragraph which has a material
adverse effect on the interest of the Certificateholders in the
Receivables, either the Trustee or the Holders of Certificates
evidencing undivided interests in the Trust aggregating more than
50% of the aggregate Investor Interest of all Series outstanding
may direct the Transferor to accept reassignment of the Trust
Portfolio within 60 days of such notice, or within such longer
period specified in such notice. The Transferor will be obligated
to accept reassignment of such Receivables on a Distribution Date
occurring within such applicable period. Such reassignment will
not be required to be made, however, if at any time during such
applicable period, or such longer period, the representations and
warranties are true and correct in all material respects. The
deposit amount for such reassignment will equal the Investor
Interest and Enhancement Invested Amount, if any, plus accrued
and unpaid interest for each Series outstanding on the last day
of the Monthly Period preceding the Distribution Date on which
the reassignment is scheduled to be made less the amount, if any,
previously allocated for payment of principal and interest to
such Certificateholders or such holders of the Enhancement
Invested Amount or the Collateral Interest, if any, on such
Distribution Date. The payment of the reassignment deposit amount
and the transfer of all other amounts deposited for the preceding
month in the Distribution Account will be considered a payment in
full of the Investor Interest and the Enhancement Invested
Amount, if any, for each such Series required to be repurchased
and will be distributed upon presentation and surrender of the
Certificates for each such Series. The obligation of the
Transferor to make any such deposit will constitute the sole
remedy respecting a breach of the representations and warranties
available to the Trustee or Certificateholders.

    With respect to each Series of Certificates, an "Eligible
Account" means, as of the Cut-Off Date (or, with respect to
Additional Accounts, as of their date of designation for
inclusion in the Trust), each Account owned by the Transferor (a)
which was in existence and maintained with the Transferor, (b)
which is payable in United States dollars, (c) the customer of
which has provided, as his most recent billing address, an
address located in the United States or its territories or
possessions or a military address (except that up to 3% of the
aggregate number of all Accounts as of the Cut-Off Date or any
date on which Additional Accounts are designated for inclusion in
the Trust may have customers with billing addresses that do not
satisfy this requirement), (d) which has not been classified by
the Transferor as canceled, counterfeit, fraudulent, stolen or
lost (except that Eligible Accounts may include Accounts
identified by the applicable customers as having balances
incurred as a result of fraudulent use or as to which the credit
cards have been identified as lost or stolen if (1) the
Transferor appropriately reflects the balance of the applicable
Receivables on its books and records in accordance with its
customary practices and (2) charging privileges have been
canceled and are not reinstated), (e) which has either been
originated by the Transferor or acquired by the Transferor from
other institutions, (f) which has not been charged off by the
Transferor in its customary and usual manner for charging off
such Account as of the Cut-Off Date and, with respect to
Additional Accounts, as of their date of designation for
inclusion in the Trust and (g) which satisfies any additional
requirements specified in the related Prospectus Supplement.
Under the Agreement, the definition of Eligible Account may be
changed by amendment to the Agreement without the consent of the
related Certificateholders if (i) the Transferor delivers to the
Trustee a certificate of an authorized officer to the effect
that, in the reasonable belief of the Transferor, such amendment
will not as of the date of such amendment adversely affect in any
material respect the interest of such Certificateholders, and
(ii) such amendment will not result in a withdrawal or reduction
of the rating of any outstanding Series under the Trust.

    With respect to each Series of Certificates, an "Eligible
Receivable" means each Receivable (a) which has arisen under an
Eligible Account, (b) which was created in compliance, in all
material respects, with all requirements of law applicable to the
Transferor, and pursuant to an account agreement which complied
in all material respects with all requirements of law applicable
to the Transferor, (c) with respect to which all consents,
licenses or authorizations of, or registrations with, any
governmental authority required to be obtained or given by the
Transferor in connection with the creation of such Receivable, or
the execution, delivery, creation and performance by the
Transferor of the related account agreement, have been duly
obtained or given and are in full force and effect as of the date
of the creation of such Receivable, (d) as to which, at the time
of its creation, the Transferor or the Trust had good and
marketable title free and clear of all liens and security
interests arising under or through the Transferor (other than
certain tax liens for taxes not then due or which the Transferor
is contesting and any other lien that is released or terminated
at or before the time that the receivable is transferred to the
Trust), (e) which is the legal, valid and binding payment
obligation of the obligor thereon, legally enforceable against
such obligor in accordance with its terms (with certain
bankruptcy-related exceptions), (f) which constitutes an
"account," "chattel paper" or a "general intangible" under
Article 9 of the Uniform Commercial Code as then in effect in the
State of Louisiana and (g) which satisfies any additional
requirements specified in the related Prospectus Supplement. 

    The Trustee will not make any initial or periodic general
examination of the Receivables or any records relating to the
Receivables for the purpose of establishing the presence or
absence of defects, compliance with the Transferor's
representations and warranties or for any other purpose. The
Servicer, however, will deliver to the Trustee on or before March
31 of each year (or such other date specified in the related
Prospectus Supplement) an opinion of counsel with respect to the
validity of the security interest of the Trust in and to the
Receivables and certain other components of the Trust.   

Addition of Trust Assets

    As described above under "The Receivables," the Transferor
will have the right to designate for the Trust, from time to
time, Additional Accounts to be included as Accounts with respect
to the Trust. In addition, the Transferor will be required to
designate Additional Accounts (a) to maintain the Transferor
Interest so that during any period of 30 consecutive days, the
Transferor Interest averaged over that period equals or exceeds
the Minimum Transferor Interest for the same period and (b) to
maintain the sum of (i) the Aggregate Principal Receivables and
(ii) the principal amount on deposit in the Excess Funding
Account equal to or greater than the Minimum Aggregate Principal
Receivables.  "Minimum Transferor Interest" means __% of the
aggregate Principal Receivables at the end of the day immediately
prior to the date of determination.  "Minimum Aggregate Principal
Receivables" means an amount equal to the sum of the numerators
used to calculate the Investor Percentages with respect to the
allocation of collections of Principal Receivables for each
Series issued by the Trust then outstanding. However, the
percentage used to calculate the Minimum Transfer Interest, the
Minimum Aggregate Principal Receivables or both may be increased
or reduced at any time if each Rating Agency confirms that such
action will not result in a withdrawal or downgrade of its rating
of any outstanding Series as to which it is a Rating Agency. The
Transferor's designation of Additional Accounts generally will be
subject to the satisfaction of the conditions described below.  

    However, the Transferor may from time to time designate to the
Trust certain accounts ("Automatic Additional Accounts")
generated in the ordinary course of business of the Transferor,
subject to fewer conditions (but the remaining conditions include
limitations on the amount of Automatic Additional Accounts that
may be designated for the Trust during a period of time). The
Transferor will convey to the Trust its interest in all
Receivables in Additional Accounts, whether such Receivables are
then existing or thereafter created.

    Each Additional Account (including Automatic Additional
Accounts) must be an Eligible Account at the time of its
designation. However, Additional Accounts may not be of the same
credit quality as the initial Accounts. Additional Accounts may
have been originated by the Transferor using credit criteria
different from those which were applied by the Transferor to the
initial Accounts or may have been acquired by the Transferor from
an institution which may have had different credit criteria.

       In addition to or in lieu of Additional Accounts, the
Transferor under the Agreement will be permitted (subject to
compliance with applicable securities laws) to add to the Trust
participations or trust certificates representing undivided
interests in a pool of assets primarily consisting of receivables
arising under revolving credit accounts and collections thereon
("Participations"). Participations may be evidenced by one or
more certificates of ownership issued under a separate pooling
and servicing agreement or similar agreement (a "Participation
Agreement") entered into by the Transferor which entitles the
Certificateholder to receive percentages of collections generated
by the pool of assets subject to such Participation Agreement
from time to time and to certain other rights and remedies
specified therein. Participations may have their own credit
enhancement, pay out events, servicing obligations and servicer
defaults, all of which are likely to be enforceable by a separate
trustee under the Participation Agreement and may be different
from those specified herein. The rights and remedies of the Trust
as the holder of a Participation (and therefore the
Certificateholders) will be subject to all the terms and
provisions of the related Participation Agreement. The Agreement
may be amended to permit the addition of a Participation in the
Trust without the consent of the related Certificateholders if
(i) the Transferor delivers to the Trustee a certificate of an
authorized officer to the effect that, in the reasonable belief
of the Transferor, such amendment will not as of the date of such
amendment adversely affect in any material respect the interest
of such Certificateholders, and (ii) such amendment will not
result in a withdrawal or reduction of the rating of any
outstanding Series under the Trust.    

    A conveyance by the Transferor to the Trust of Receivables in
Additional Accounts or Participations is subject to the following
conditions, among others: (i) except in the case of Automatic
Additional Accounts, the Transferor shall give the Trustee, each
Rating Agency and the Servicer written notice that such
Additional Accounts or Participations will be included, which
notice shall specify the approximate aggregate amount of the
Receivables or interests therein to be transferred; (ii) the
Transferor shall have delivered to the Trustee a written
assignment (including an acceptance by the Trustee on behalf of
the Trust for the benefit of the Certificateholders) as provided
in the Agreement relating to such Additional Accounts or
Participations (the "Assignment") and, the Transferor shall have
delivered to the Trustee a computer file or microfiche list,
dated the date of such Assignment, containing a true and complete
list of such Additional Accounts or Participations; (iii) the
Transferor shall represent and warrant that (a) each Additional
Account is, as of the Addition Date, an Eligible Account, and
each Receivable in such Additional Account is, as of the Addition
Date, an Eligible Receivable, (b) no selection procedures
believed by the Transferor to be materially adverse to the
interests of the Certificateholders were utilized in selecting
the Additional Accounts from the available Eligible Accounts from
the Bank Portfolio and (c) as of the Addition Date, the
Transferor is not insolvent; (iv) the Transferor shall deliver
certain opinions of counsel with respect to the transfer of the
Receivables in the Additional Accounts or the Participations to
the Trust; and (v) under certain circumstances with respect to
Additional Accounts (but not in the case of Automatic Additional
Accounts), and in all cases with respect to Participations, the
addition of such Additional Accounts or Participations will not
result in a withdrawal or reduction of the rating of any
outstanding Series under the Trust.

    In addition to the periodic reports otherwise required to be
filed by the Servicer with the Commission pursuant to the
Exchange Act, the Servicer intends to file, on behalf of the
Trust, a Report on Form 8-K with respect to any addition to the
Trust of Receivables in Additional Accounts or Participations
that would have a material effect on the composition of the
assets of the Trust.

Removal of Accounts

    The Transferor may, but shall not be obligated to, designate
from time to time certain Accounts to be Removed Accounts and
stop transferring new Receivables arising in the Removed Accounts
to the Trust. Pre-existing Receivables in Removed Accounts may
either be conveyed to the Transferor or its designee or retained
by the Trust. If such pre-existing Receivables are retained in
the Trust, the Servicer and the Transferor will agree to allocate
principal collections on the Removed Accounts on a first-in,
first-out basis, so that such collections will be allocated to
outstanding advances in the order in which such advances arose
(beginning with the oldest outstanding advance). Principal
collections allocable to Receivables retained by the Trust will
be applied as Collections in accordance with the Agreement.  Upon
payment of all amounts owing in respect of such Receivables, the
Trust will transfer the related Account to the Transferor. 

    The Transferor will, however, be permitted to designate
Removed Accounts only if: (i) such designation will not, in the
reasonable belief of the Transferor, cause a Pay Out Event to
occur; (ii) the Transferor shall have delivered to the Trustee
for execution a written assignment and a computer file or
microfiche list containing a true and complete list of all
Removed Accounts identified by account number and the aggregate
amount of the Receivables in such Removed Accounts as of the end
of the Billing Cycle immediately preceding the date of removal;
(iii) the Transferor represents and warrants that no selection
procedures believed by the Transferor to be materially adverse to
the interests of the holders of any Series of Certificates
outstanding were used in selecting the Removed Accounts to be
removed from the Trust; (iv) the Transferor shall have received
notice from each such Rating Agency that such proposed removal
will not result in a downgrade of its then-current rating for any
such Series; (v) such other conditions as are specified in any
Prospectus Supplement or adopted by the Transferor to enable the
Transferor to derecognize Receivables transferred to the Trust in
accordance with applicable accounting principles; and (vi) the
Transferor shall have delivered to the Trustee an officer's
certificate confirming the items set forth in clauses (i) through
(v) above. Notwithstanding the above, the Transferor will be
permitted to designate as a Removed Account without the consent
of the Trustee, Certificateholders or Rating Agencies any Account
that has a zero balance and which the Transferor will remove from
its computer file.

Collection and Other Servicing Procedures

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

Discount Option

    The Transferor may at any time designate a specified fixed or
variable percentage as specified in the related Prospectus
Supplement (the "Discount Percentage") of the amount of
Receivables arising in the Accounts on and after the date such
option is exercised (and if the Transferor so elects, Receivables
arising in the Accounts before the date such option is exercised)
that otherwise would have been treated as Principal Receivables
to be treated as Finance Charge Receivables. Such designation
will become effective upon satisfaction of the requirements set
forth in the Agreement, including, if the Discount Percentage
would be greater than 3% after such designation, confirmation by
each Rating Agency that such designation will not result in a
withdrawal or downgrade of its rating of any outstanding Series
of the Trust. On the date of processing of any collections, the
product of the Discount Percentage and collections of Receivables
that arise in the Accounts on such day on or after the date such
option is exercised (and if the Transferor so elects, Receivables
arising in the related Accounts before the date such option is
exercised) that otherwise would be Principal Receivables will be
deemed collections of Finance Charge Receivables and will be
applied accordingly. The Transferor may also elect to increase,
decrease or terminate the Discount Percentage.

       By designating (or increasing) a Discount Percentage, the
Transferor would in effect increase the amount of collections of
Finance Charge Receivables that are allocated to outstanding
Series and available to cover interest on the Certificates in
that Series, defaults allocated to that Series and other amounts,
but conversely may reduce the effective principal payment rate
with respect to the Receivables (which could slow the payment of
principal to Certificateholders). The Transferor is not obligated
under any circumstances to designate (or increase) a Discount
Percentage.    


Trust Accounts

       With respect to the Trust, the Trustee will establish and
maintain in the name of the Trust, a "Finance Charge Account" and
an "Excess Funding Account," as segregated trust accounts or with
a Qualified Institution, for the benefit of the
Certificateholders of all related Series, including any Series
offered pursuant to this Prospectus. The Agreement will also
permit the Trustee to establish accounts for particular Series,
including an Interest Funding Account, a Principal Funding
Account, a Pre-Funding Account or any other account specified in
the related Series Supplement. Each series account will be an
asset of the Trust held for the benefit of the Certificateholders
of the related Series and for the purposes set forth in the
related Prospectus Supplement. The other accounts referred to in
this paragraph will be assets of the Trust held for the benefit
of all Certificateholders. The Trustee will also establish a
segregated demand deposit account to serve as the "Distribution
Account" for the Trust. The Servicer will establish and maintain,
in the name of the Trustee, on behalf of the Trust, for the
benefit of Certificateholders of all Series issued thereby, a
non-interest bearing segregated account to serve as the
Collection Account for the Trust. The Distribution Account and
Collection Account will each be established as a segregated trust
account or with a "Qualified Institution," defined as a
depository institution or trust company, which may include the
Trustee, organized under the laws of the United States or any one
of the states thereof, which at all times has a certificate of
deposit, short-term deposit or commercial paper rating of P-1 by
Moody's Investors Service, Inc. ("Moody's") and of at least A-1
by Standard & Poor's Ratings Services, a division of The McGraw
Hill Companies, Inc. ("Standard & Poor's") or long-term unsecured
debt obligation (other than such obligation the rating of which
is based on collateral or on the credit of a person other than
such institution or trust company) rating of at least Aa3 by
Moody's and AA- by Standard & Poor's and deposit insurance
provided by either the Bank Insurance Fund ("BIF") or the Savings
Association Insurance Fund ("SAIF"), each administered by the
FDIC, or a depository institution, which may include the Trustee,
which is acceptable to each Rating Agency.  Funds in the Excess
Funding Account, the Finance Charge Account, the Principal
Funding Account, the Distribution Account and any series account
for the Trust will be invested, at the direction of the Servicer,
in (i) obligations fully guaranteed by the United States of
America, (ii) demand deposits, time deposits or certificates of
deposit of depository institutions or trust companies, the
certificates of deposit of which have the highest rating from
Moody's and Standard & Poor's, (iii) commercial paper having, at
the time of the Trust's investment, a rating in the highest
rating category from Moody's and Standard & Poor's, (iv) bankers'
acceptances issued by any depository institution or trust company
described in clause (ii) above, (v) money market funds which have
the highest rating from, or have otherwise been approved in
writing by, Moody's and Standard & Poor's (so long as such
investment will not require the Trust to register as an
investment company under the Investment Company Act of 1940, as
amended), (vi) repurchase obligations with respect to any
security described in clause (i) above or with respect to any
other security issued or guaranteed by an agency or
instrumentality of the United States of America, in either case
entered into with a depository institution or trust company
described in clause (ii) above and (vii) any other investment if
each Rating Agency confirms in writing that such investment will
not adversely affect its then current rating or ratings of the
Investor Certificates and making such investment will not require
the Trust to register as an investment company under the
Investment Company Act of 1940, as amended (such investments,
"Permitted Investments").  Any earnings (net of losses and
investment expenses) on funds in the Finance Charge Account, the
Excess Funding Account or the Distribution Account will be
treated as collections of Finance Charge Receivables.  The
Servicer will have the revocable power to withdraw funds from the
Collection Account and to instruct the Trustee to make
withdrawals and payments from the Finance Charge Account and the
Excess Funding Account for the purpose of carrying out the
Servicer's duties under the Agreement. Each Prospectus Supplement
will identify a paying agent which will have the revocable power
to withdraw funds from the Distribution Account for the purpose
of making distributions to the Certificateholders (or, if no such
entity is designated, the Trustee shall act as paying agent).    

Funding Period

    For any Series of Certificates, the related Prospectus
Supplement may specify that during a Funding Period, all or a
portion of the principal amount of such Series (the "Pre-Funding
Amount") will be held in a Pre-Funding Account pending the
transfer of additional Receivables to the Trust or pending the
reduction of the Investor Interests of other Series issued by the
Trust.  The related Prospectus Supplement will specify the
initial Investor Interest with respect to such Series, the Full
Investor Interest and the date by which the Investor Interest is
expected to equal the Full Investor Interest.  The Investor
Interest will increase as Receivables are added to the Trust or
as the Investor Interests of other Series of the Trust are
reduced.  See "-- Addition of Trust Assets."  This feature is
intended to permit the Transferor to issue a new Series of
Certificates at an opportune time, if the Investor Interest of
existing Series are expected to be reduced or additional
Receivables are expected to be included in the Trust at a
subsequent time.  Certificateholders will not incur any costs,
direct or indirect, as a result of the exercise of this feature. 
If the Investor Interest does not equal the Full Investor
Interest by the end of the Funding Period, Certificateholders of
the affected Series will receive principal repayments prior to
the expected date of receipt.  See "Risk Factors -- Pre-Funding
Account."  Any designation of Additional Accounts (or
Participations) during the Funding Period will be subject to the
same conditions and protections applicable at any other time.  It
is not expected or required that the Trustee or any other Person
(except for the Transferor) will make any initial examination of
Receivables added to the Trust during a Funding Period for the
purpose of establishing the presence or absence of defects,
compliance with the Transferor's representations and warranties
or for any other purpose.

    During the Funding Period, funds on deposit in the Pre-Funding
Account for a Series of Certificates will be withdrawn and paid
to the holder of the Transferor Certificate to the extent of any
increases in the Investor Interest.  In the event that the
Investor Interest does not for any reason equal the Full Investor
Interest by the end of the Funding Period, any amount remaining
in the Pre-Funding Account and any additional amounts specified
in the related Prospectus Supplement will be payable to the
Certificateholders of such Series in the manner and at such time
as set forth in the related Prospectus Supplement.  Such payment
will reduce the aggregate principal amount of such Certificates.

    Monies in the Pre-Funding Account will be invested by the
Trustee in Permitted Investments and, if so specified in the
related Prospectus Supplement, will be subject to a guaranteed
rate or investment agreement or other similar arrangement, and,
in connection with each Distribution Date during the Funding
Period, investment earnings on funds in the Pre-Funding Account
during the related Monthly Period will be withdrawn from the 
Pre-Funding Account and deposited, together with any applicable
payment under a guaranteed rate or investment agreement or other
similar arrangement, into the Finance Charge Account for
distribution in respect of interest on the Certificates of the
related Series in the manner specified in the related Prospectus
Supplement.

Allocations

    The Servicer will allocate between the Investor Interest of
each Series issued by the Trust (and between each Class of each
Series) and the Transferor Interest, and, in certain
circumstances, the interest of certain Credit Enhancement
Providers, all amounts collected on Finance Charge Receivables,
all amounts collected on Principal Receivables and all Net
Default Amounts and Net Recoveries. The Servicer will make each
allocation by reference to the applicable Investor Percentage of
each Series and the Transferor Percentage, and, in certain
circumstances, the percentage interest of certain providers of
Enhancement (the "Credit Enhancement Percentage") with respect to
such Series. The Prospectus Supplement relating to a Series will
specify the Investor Percentage and, if applicable, the Credit
Enhancement Percentage (or the method of calculating such
percentages) with respect to the allocations of collections of
Principal Receivables, Finance Charge Receivables and Net Default
Amounts and Net Recoveries during the Revolving Period, any
Amortization Period and any Accumulation Period, as applicable.
In addition, for each Series of Certificates having more than one
Class, the related Prospectus Supplement will specify the method
of allocation between each Class. 

    The Transferor Percentage will, in all cases, be equal to 100%
minus the aggregate Investor Percentages and, if applicable, the
Credit Enhancement Percentages, for all Series then outstanding.

Application of Collections

    Except as otherwise provided below, the Servicer will deposit
into the Collection Account for the Trust, no later than the
second business day (or such other day specified in the related
Prospectus Supplement) following the date of processing, any
payment collected by the Servicer on the Receivables.  On the
same day as any such deposit is made, the Servicer will make the
deposits and payments to the accounts and parties as indicated
below; provided, however, that for as long as First NBC remains
the Servicer under the Agreement and (a) (i) the Servicer
provides to the Trustee a letter of credit or other credit
enhancement covering the risk of collection of the Servicer
acceptable to the Rating Agencies and (ii) the Rating Agency
Condition shall have been satisfied with respect to reliance on
such letter of credit or other credit enhancement or (b) the
certificate of deposit or unsecured short-term debt obligations
of the Transferor are rated P-1 by Moody's and at least A-1 by
Standard & Poor's and insured by either BIF or SAIF or (c) the
Transferor makes other arrangements satisfactory to each Rating
Agency rating any Series then outstanding, then the Servicer may
make deposits to the Collection Account and such other deposits
and payments on the business day immediately prior to the
Distribution Date (the "Transfer Date") in an amount equal to the
net amount of such deposits and payments which would have been
made had the conditions of this proviso not applied. 

       The Pooling and Servicing Agreement provides, that until the
date on which First NBC notifies the Trustee that First NBC is
able, and elects, to calculate the aggregate amount of Finance
Charge Receivables and Principal Receivables on a daily basis
rather than on a Billing Cycle basis (the "Conversion Date")
references herein to deposits and payments of collections
received during a particular month shall instead refer to
collections received during Billing Cycles ending during such
month. See "Description of Certificates -- Application of
Collections." The Servicer will make such deposits and payments
based on the assumption that all collections received by the
Servicer with respect to the Receivables in each Billing Cycle
are collections of Finance Charge Receivables up to the amount of
Finance Charge Receivables billed with respect to Receivables in
such Billing Cycle (with respect to each Billing Cycle, the
"Billed Finance Charge Receivables") and collections in excess of
the Billed Finance Charge Receivables are collections of
Principal Receivables, subject to a monthly reconciliation
procedure. The term "Aggregate Principal Receivables" means in
the case of any date of determination which occurs before the
Conversion Date, the aggregate amount of Principal Receivables as
of the end of the Billing Cycles during the Monthly Period
immediately preceding such date of determination or, in the case
of any date of determination which occurs on or after the
Conversion Date, the aggregate amount of Principal Receivables as
of the end of the day on such date of determination.    

    Whether the Servicer is required to make monthly or daily
deposits to the Collection Account with respect to any Monthly
Period, (i) the Servicer will only be required to deposit
Collections from the Collection Account into the Finance Charge
Account, the Excess Funding Account or such related series
account up to the required amount to be deposited into any such
account or, without duplication, distributed on or prior to the
related Distribution Date to Certificateholders or to the
provider of Enhancement and (ii) if at any time prior to such
Distribution Date the amount of Collections deposited in the
Collection Account exceeds the amount required to be deposited
pursuant to clause (i) above, the Servicer will be permitted to
withdraw the excess from the Collection Account.

    The Servicer will withdraw the following amounts from the
Collection Account for application as indicated:

         (a)  an amount equal to the Transferor Percentage of the
    aggregate amount of such deposits in respect of Principal
    Receivables and Finance Charge Receivables, respectively, will
    be paid or held for payment to the holder of the Transferor
    Certificate (or, in certain limited circumstances, deposited
    in the Excess Funding Account);

         (b)  subject to reallocations among a Reallocation Group
    (see "-- Reallocations Among Certificates of Different Series
    within a Reallocation Group"), an amount equal to the
    applicable Investor Percentage of the aggregate amount of such
    deposits in respect of Finance Charge Receivables will be
    deposited into the Finance Charge Account for allocation and
    distribution as described in the related Prospectus
    Supplement;

         (c)  during the Revolving Period, an amount equal to the
    applicable Investor Percentage of the aggregate amount of such
    deposits in respect of Principal Receivables will, in the case
    of a Principal Sharing Series, be made available for principal
    payments or accumulation on other Series of Certificates and
    otherwise (or to the extent not needed for such principal
    payments or accumulation), will be paid or held for payment to
    the holder of the Transferor Certificate, provided that if
    after giving effect to the inclusion in the Trust of all
    Receivables on or prior to such date of processing and the
    application of payments referred to in paragraph (a) above the
    Transferor Interest is reduced to less than the Minimum
    Transferor Interest, the excess will be deposited in the
    Excess Funding Account and will be used as described in the
    related Prospectus Supplement; 

         (d)  during the Controlled Amortization Period, Controlled
    Accumulation Period or Rapid Accumulation Period, as
    applicable, an amount equal to the applicable Investor
    Percentage of such deposits in respect of Principal
    Receivables up to the amount, if any, specified in the related
    Prospectus Supplement will be deposited in the Principal
    Funding Account or related series account identified for such
    purpose, as applicable, for allocation and distribution to
    Certificateholders as described in the related Prospectus
    Supplement, except that, if collections of Principal
    Receivables exceed the principal payments which may be
    allocated or distributed to Certificateholders, then the
    amount of such excess will be paid to the holder of the
    Transferor Certificate until the Transferor Interest is
    reduced to the Minimum Transferor Interest, and thereafter
    will be deposited in the Excess Funding Account or other
    specified account and will be used as described in the related
    Prospectus Supplement, including for payment to other Series
    of Certificates issued by the Trust; and

         (e)  during the Principal Amortization Period, if
    applicable, and the Rapid Amortization Period, an amount equal
    to the applicable Investor Percentage of such deposits in
    respect of Principal Receivables will be deposited into the
    related series account identified for such purpose for
    application and distribution as provided in the related
    Prospectus Supplement.

    In the case of a Series of Certificates having more than one
Class, the amounts in the Collection Account will be allocated
and applied to each Class in the manner and order of priority
described in the related Prospectus Supplement.

Reallocations Among Different Series within a Reallocation Group

    Group Investor Finance Charge Collections.  Any Series offered
hereby may, if so specified in the related Prospectus Supplement,
be included in a Reallocation Group.  Other Series issued in the
future may also be included in such Group.

    The Servicer will calculate for each Monthly Period the Group
Investor Finance Charge Collections for a particular Reallocation
Group, and on the following Distribution Date will allocate such
amount among the Investor Interests (including any Enhancement
Invested Amounts) for all Series in such Reallocation Group in
the following priority:

     (i)  Group Investor Monthly Interest;

    (ii)  Group Investor Monthly Fees;

   (iii)  Group Investor Default Amounts;

    (iv)  Group Investor Charge-Offs; and 

     (v)  the balance pro rata among each Series in such
          Reallocation Group based on the current Investor
          Interest (including any Enhancement Invested Amount) of
          each such Series.

    In the case of clauses (i), (ii), (iii) and (iv), if the
amount of Group Investor Finance Charge Collections is not
sufficient to cover each such amount in full, the amount
available will be allocated among the Series in such Reallocation
Group pro rata, based on the claim that each Series has under the
applicable clause.  This means, for example, that if the amount
of Group Investor Finance Charge Collections is not sufficient to
cover Group Investor Monthly Interest, each Series in such
Reallocation Group will share such amount pro rata, and any
Series in such Reallocation Group with a claim with respect to
monthly interest, overdue monthly interest and interest on such
overdue monthly interest, if applicable, which is larger than the
claim for such amounts for any other Series in such Reallocation
Group (due to a higher certificate rate) will receive a
proportionately larger allocation than such other Series.

    The amount of Group Investor Finance Charge Collections
allocated to the Investor Interest (including any Enhancement
Invested Amount) for a particular Series offered hereby as
described above is referred to herein as "Reallocated Investor
Finance Charge Collections."

    "Group Investor Charge-Offs" means, for any Reallocation Group
on any Distribution Date, the sum of the Investor Charge-Offs for
all Series in such Reallocation Group for the related Monthly
Period.

    "Group Investor Default Amounts" means, for any Reallocation
Group on any Distribution Date, the sum of the Investor Default
Amounts for all Series in such Reallocation Group for the related
Monthly Period.

    "Group Investor Finance Charge Collections" means, for any
Reallocation Group on any Distribution Date, the sum of the
Investor Finance Charge Collections for all Series in such
Reallocation Group for such Monthly Period.

    "Group Investor Monthly Fees" means, for any Reallocation
Group on any Distribution Date, the aggregate amount of Investor
Monthly Fees for all Series in such Reallocation Group for such
Distribution Date.

    "Group Investor Monthly Interest" means, for any Reallocation
Group on any Distribution Date, the aggregate amount of monthly
interest, overdue monthly interest and interest on such overdue
monthly interest, if applicable, for all Series in such
Reallocation Group for such Distribution Date.

    "Investor Finance Charge Collections" means, for any Series,
the amount of collections of Finance Charge Receivables allocable
to the Investor Interest (including any Enhancement Invested
Amount) of that Series for the related Monthly Period, which is
determined by multiplying by the applicable Investor Percentage
the aggregate amount of such collections for that Monthly Period.

    "Investor Monthly Fees" means, for any Series on any
Distribution Date, the sum of the Servicing Fee for that Series
for the related Monthly Period, and any fees in respect of Credit
Enhancement or similar fees which are paid out of Reallocated
Investor Finance Charge Collections for such Series pursuant to
the applicable Series Supplement.

    The chart below demonstrates the manner in which collections
of Finance Charge Receivables are allocated and reallocated among
Series in a Reallocation Group.  The chart assumes that the Trust
has issued three Series (Series 1, 2 and 3), and that each such
Series is in its Revolving Period.

    In Step 1, total collections of Finance Charge Receivables are
allocated among the three Series and the Transferor Interest
based on the Investor Percentage for each Series and the
Transferor Percentage.  The amounts allocated to each Series
pursuant to Step 1 are referred to as "Investor Finance Charge
Collections."  

    Group Investor Finance Charge Collections for all Series in a
particular Reallocation Group are pooled as shown above in Step 2
for reallocation to each such Series as shown in Step 3.  In Step
3 Group Investor Finance Charge Collections are reallocated to
each Series in such Reallocation Group as described above based
on the Series' respective claim with respect to interest payable
on the Certificates or Enhancement Invested Amount (if any) of
such Series, the Servicing Fee and the Investor Default Amount
allocable to such Series and certain other amounts in respect to
such Series.  The excess is allocated pro rata among the Series
in such Group based on their respective Investor Interests
(including any Enhancement Invested Amounts).


 
- ---------------------------------------------------------------------------------------------------------------------
                  FIRST NBC CREDIT CARD MASTER TRUST FINANCE CHARGE COLLECTIONS          
- ---------------------------------------------------------------------------------------------------------------------

                                                                              
           --------------------    ---------------------         ---------------------    ----------------------
Step 1          Series 1                 Series 2                       Series 3           Transferor's Finance
            Investor Finance         Investor Finance              Investor Finance          Charge Collections  
           Charge Collections       Charge Collections            Charge Collections          (based upon the
           (based upon the           (based upon the               (based upon the              Transferor
           Investor Percentage)     Investor Percentage)          Investor Percentage)          Percentage)
           ------|-------------    -----------|----------        -----------|---------    ----------------------
                 |                            |                             |
           ------|----------------------------|-----------------------------|---------

Step 2                                      Group
                                 Investor Finance Collections  
           -----------------------------------|---------------------------------------
                                              |
           -----------------------------------|---------------------------------------
CAPTION>
                                                            
Step 3         Series 1                  Series 2                Series 3
            Monthly Interest         Monthly Interest        Monthly Interest
           -----------------------------------|---------------------------------------
                                              |
           -----------------------------------|---------------------------------------
               Series 1                  Series 2                 Series 3 
            Investor Monthly Fees    Investor Monthly Fees   Investor Monthly Fees
           -----------------------------------|---------------------------------------
                                              |
           -----------------------------------|---------------------------------------
               Series 1                  Series 2                 Series 3
            Investor Default Amount  Investor Default Amount  Investor Default Amount
           -----------------------------------|---------------------------------------
                                              |
           -----------------------------------|--------------------------------------- 
               Series 1                  Series 2                 Series 3
            Investor Charge-Offs     Investor Charge-Offs     Investor Charge-Offs
           -----------------------------------|--------------------------------|------
                                              |
           -----------------------------------|---------------------------------------
               Series 1                  Series 2                 Series 3
             Balance based upon       Balance based upon      Balance based upon
             Investor Interest        Investor Interest       Investor Interest
             (including any           (including any          (including any
              Enhancement              Enhancement              Enhancement
              Invested Amount)         Invested Amount)         Invested Amount)
           --------------------------------------------------------------------------



Shared Excess Finance Charge Collections

    The Prospectus Supplement relating to a Series will specify
whether such Series will be an Excess Allocation Series and will
identify any previously issued Excess Allocation Series. The
Certificateholders of an Excess Allocation Series may be entitled
to receive all or a portion of Excess Finance Charge Collections
with respect to other Excess Allocation Series to cover any
shortfalls with respect to amounts payable from collections of
Finance Charge Receivables allocable to such Series. While any
Series offered hereby may be designated as an Excess Allocation
Series, there can be no assurance that (a) any other Series will
be designated as an Excess Allocation Series, (b) there will be
any Excess Finance Charge Collections with respect to any such
other Series for any Monthly Period, or (c) any agreement
relating to any Credit Enhancement will not be amended in such a
manner as to increase payments to the providers of Credit
Enhancement and thereby decrease the amount of Excess Finance
Charge Collections available from such Series. See "-- Application
of Collections" and "-- Defaulted Receivables; Incentive Payments
and Fraudulent Charges; Investor Charge-Offs."

Excess Funding Account

        If on any date a Retention Condition exists, the Servicer will not
distribute to the holder of the Transferor Certificate any collections of
Principal Receivables that otherwise would be distributed to the holder of
the Transferor Certificate, but shall instead deposit such funds in a
segregated account established and maintained by the Trustee, in the name
of the Trust, for the benefit of Certificateholders of all Series, as a
trust account or with the Servicer or with a Qualified Institution (the
"Excess Funding Account") until the Retention Condition ceases. Funds on
deposit in the Excess Funding Account will be withdrawn and paid to the
holder of the Transferor Certificate on any date provided that a Retention
Condition is not in effect, or would result from such payment, on such
date. In addition, if a Controlled Accumulation Period, Controlled
Amortization Period, Principal Amortization Period, Rapid Amortization
Period or Rapid Accumulation Period commences with respect to any Series
entitled to the benefits of Shared Principal Collections, then an amount of
funds on deposit in the Excess Funding Account (after giving effect to the
release of funds to the holder of the Transferor Certificate as described
above) up to the amount, if any, by which the Transferor Interest would be
less than zero if there were no funds on deposit in the Excess Funding
Account on such date, will be treated as Shared Principal Collections to
the extent needed to cover principal payments due to or for the benefit of
such Series, if the Series Supplement with respect to such Series so
provides. "Retention Condition" means (a) on any day on and after the
Conversion Date, either (i) the Transferor Interest is less than the 
Minimum Transferor Interest or (ii) the sum of the Aggregate Principal
Receivables and the principal amount on deposit in the Excess Finding
Account is less than the Minimum Aggregate Principal Receivables (in 
each case determined after giving effect to any transfer of Principal
Receivables to the Trust on such day); or (b) on any day prior to the 
Conversion Date, Retention Condition shall have the meaning specified
in the applicable Prospectus Supplement.    

    Funds on deposit in the Excess Funding Account will be
invested by the Trustee, at the direction of the Servicer, in
Permitted Investments. Any earnings (net of losses and investment
expenses) earned on amounts on deposit in the Excess Funding
Account during any Monthly Period will be withdrawn from the
Excess Funding Account and turned over to or at the direction of
the Servicer.

Shared Principal Collections

    If a Series is designated a "Principal Sharing Series" in the
related Prospectus Supplement, to the extent that collections of
Principal Receivables and certain other amounts that are
allocated to the Investor Interest of such Series are not needed
to make payments or deposits with respect to such Series, such
collections will constitute Shared Principal Collections and will
be applied to cover principal payments due to or for the benefit
of Certificateholders of other Principal Sharing Series. Any such
reallocation will not result in a reduction in the Investor
Interest of the Series to which such collections were initially
allocated.

Paired Series

    If specified in the Prospectus Supplement relating to a
Series, such Series may be paired with another Series (each, a
"Paired Series"), such that a reduction in the Investor Interest
or Adjusted Investor Interest of one such Series results in an
increase in the Investor Interest of the other such Series. A
Paired Series would provide financing for a portion of the
Trust's assets, from which the Collections of Principal
Receivables are dedicated to a pre-existing Series if that 
pre-existing Series has, in part, been paid or effectively defeased
with Collections that have been set aside for an eventual
payment. The effect of a Paired Series is to provide for
continuous investment in the Receivables by Certificateholders,
thereby reducing the potential increase in the Transferor
Interest as the first of the Paired Series' interest in the Trust
is reduced through the amortization or accumulation of principal. 
If a Pay Out Event occurs with respect to a Series having a
Paired Series or with respect to the Paired Series when such
Series is in a Controlled Amortization Period or Controlled
Accumulation Period, the Investor Percentage for collections of
Principal Receivables for the Series and for its Paired Series
may be reset as specified in the related Prospectus Supplements.
The "Adjusted Investor Interest" for any Series means the
Investor Interest of that Series, adjusted in any manner
described in the related Prospectus Supplement.

Defaulted Receivables; Incentive Payments and Fraudulent Charges;
Investor Charge-Offs

    For each Series of Certificates, on the business day preceding
each Transfer Date (the "Determination Date"), the Servicer will
calculate the amount (for each Series, the "Investor Default
Amount") equal to the applicable Investor Percentage of the Net
Default Amount for the related Monthly Period. In the case of a
Series of Certificates having more than one Class, the Investor
Default Amount will be allocated among the Classes in the manner
described in the related Prospectus Supplement. If so provided in
the related Prospectus Supplement, an amount equal to the
Investor Default Amount for any Monthly Period may be paid from
other amounts, including collections in the Finance Charge
Account or from Credit Enhancement, and applied to pay principal
to Certificateholders or the holder of the Transferor
Certificate, as appropriate. In the case of a Series of
Certificates having one or more Classes of Subordinated
Certificates, the related Prospectus Supplement may provide that
all or a portion of amounts otherwise allocable to such
Subordinated Certificates may by paid to the Senior
Certificateholders to make up any Investor Default Amount
allocable to such Senior Certificateholders.

    The Investor Interest of each Series will be reduced (an
"Investor Charge-Off") to the extent that the related Investor
Default Amount for any Monthly Period exceeds the amount of
collections in the Finance Charge Account available to cover the
Investor Default Amount and any amounts available under
applicable Credit Enhancement for such purpose. Investor Charge-Offs 
will be reimbursed on any Distribution Date to the extent
amounts on deposit in the Finance Charge Account and otherwise
available therefor exceed interest, fees and any aggregate
Investor Default Amount payable on such date, resulting in an
increase in the Series' Investor Interest. In the case of a
Series of Certificates having more than one Class, the related
Prospectus Supplement will describe the manner and priority of
allocating Investor Charge-Offs and reimbursements thereof among
the Investor Interests of the several Classes.

    If the Servicer adjusts the amount of any Principal Receivable
because of transactions or set-offs occurring in respect of an
incentive payment to or for the benefit of a cardholder or
because such Principal Receivable was created in respect of
merchandise which was refused or returned by a cardholder, then
the amount of the Transferor Interest in the Trust will be
reduced by the aggregate amount of the adjustment. In addition,
the Transferor Interest in the Trust will be reduced, on a net
basis, as a result of transactions in respect of any Principal
Receivable which was discovered to have been created through a
fraudulent or counterfeit charge. Furthermore, in the event that
the exclusion of such Receivables from the calculation of the
Transferor Interest at such time would cause the Transferor
Interest to be less than the Minimum Transferor Interest, the
Transferor will be required to pay an amount equal to such
deficiency into the Excess Funding Account.

Defeasance

    If so specified in the Prospectus Supplement relating to a
Series, the Transferor may terminate its substantive obligations
in respect of such Series or the Trust by depositing with the
Trustee, from amounts representing, or acquired with, collections
of Receivables, money or Permitted Investments sufficient to make
all remaining scheduled interest and principal payments on such
Series or all outstanding Series of Certificates, as the case may
be, on the dates scheduled for such payments and to pay all
amounts owing to any Credit Enhancement Provider with respect to
such Series or all outstanding Series, as the case may be, if
such action would not result in a Pay Out Event for any Series.
Prior to its first exercise of its right to substitute money or
Permitted Investments for Receivables, the Transferor will
deliver to the Trustee (i) an opinion of counsel to the effect
that such deposit and termination of obligations will not result
in the Trust being required to register as an "investment
company" within the meaning of the Investment Company Act of
1940, as amended and (ii) a Tax Opinion.

Final Payment of Principal; Termination

       The Certificates of each Series offered hereby will be subject
to optional repurchase by the Transferor on any Distribution Date
after that Series' Investor Interest and any related Enhancement
Invested Amount is reduced to an amount less than or equal to 5%
of the initial Investor Interest (or such lesser amount as may be
specified in the related Prospectus Supplement), if certain
conditions set forth in the Agreement are met. The repurchase
price will be specified in the related Prospectus Supplement.    

    The Certificates of each Series will be retired on the day
following the Distribution Date on which the final payment of
principal is scheduled to be made to the Certificateholders,
whether as a result of optional reassignment to the Transferor or
otherwise. Each Prospectus Supplement will specify the final date
on which principal and interest with respect to the related
Series of Certificates will be scheduled to be distributed (the
"Series Termination Date"). Certificates may, however, be subject
to prior termination as provided above. If the Investor Interest
is greater than zero on the Series Termination Date, the Trustee
or Servicer may be required to sell or cause to be sold certain
Receivables in the manner provided in the Agreement and Series
Supplement and to pay the net proceeds of such sale and any
collections on the Receivables, in an amount at least equal to
the sum of the Investor Interest and the Enhancement Invested
Amount, if any, with respect to such Series plus accrued interest
due thereon.

    Unless the Servicer and the holder of the Transferor
Certificate instruct the Trustee otherwise, the Trust will
terminate on the earlier of (a) the day after the Distribution
Date on which the aggregate Investor Interest and, if specified
in the Prospectus Supplement for any Series, the Enhancement
Invested Amount or Collateral Interest, if any, with respect to
each Series is zero, (b) the Specified Trust Termination Date or
(c) if the Receivables are sold or disposed of, immediately
following such sale or disposition (such date, the "Trust
Termination Date"). Upon the termination of the Trust and the
surrender of the Transferor Certificate, the Trustee shall convey
to the holder of the Transferor Certificate all right, title and
interest of the Trust in and to the Receivables and other funds
of the Trust.  For purposes hereof, the "Specified Trust
Termination Date" means the day which is 21 years less one day
after the death of the officers and the last survivor of all the
lineal descendants of every officer of the Trustee of the Trust
who are living on the date of the Agreement, or such later date
which would not render the rights, privileges or options under
the Trust invalid under applicable law.

Pay Out Events

    The Revolving Period will terminate prior to the date
specified in the related Prospectus Supplement if a Pay Out Event
occurs prior to such date. A Pay Out Event occurs with respect to
all Series upon the occurrence of any of the following events:

         (a)  certain events of insolvency or receivership relating
    to the Transferor;

         (b)  the Transferor is unable for any reason to transfer
    Receivables to the Trust in accordance with the provisions of
    the Agreement; or

         (c)  the Trust becomes an "investment company" within the
    meaning of the Investment Company Act of 1940, as amended.

    In addition, a Pay Out Event may occur with respect to any
Series upon the occurrence of any other event specified in the
related Prospectus Supplement. On the date on which a Pay Out
Event is deemed to have occurred, the Rapid Amortization Period
or, if so specified in the related Prospectus Supplement, the
Rapid Accumulation Period will commence. If, because of the
occurrence of a Pay Out Event, the Rapid Amortization Period
begins earlier than the scheduled commencement of an Amortization
Period or prior to a Scheduled Payment Date, Certificateholders
will begin receiving distributions of principal earlier than they
otherwise would have, which may shorten the average life of the
Certificates.

    In addition to the consequences of a Pay Out Event discussed
above, if pursuant to certain provisions of Federal law, the
Transferor voluntarily enters liquidation or a receiver is
appointed for the Transferor, on the day of such event the
Transferor will immediately cease to transfer Principal
Receivables to the Trust and promptly give notice to the Trustee
of such event.

    If the only Pay Out Event to occur is either the insolvency of
the Transferor or the appointment of a conservator or receiver
for the Transferor, the conservator or receiver may have the
power to prevent the early sale, liquidation or disposition of
the Receivables and the commencement of a Rapid Amortization
Period or, if applicable with respect to a Series as specified in
the related Prospectus Supplement, a Rapid Accumulation Period.
In addition, a conservator or receiver may have the power to
cause the early sale of the Receivables and the early retirement
of the Certificates. See "Risk Factors -- Certain Matters Relating
to Receivership" and "Certain Legal Aspects of the Receivables --
Certain Matters Relating to Receivership."

Servicing Compensation and Payment of Expenses

    For each Series of Certificates, the Servicer will be
compensated for its servicing activities and reimbursed for its
expenses by payment to it of the Servicing Fee at the times and
in the amounts specified in the related Prospectus Supplement.
The Servicing Fee will be funded from collections of Finance
Charge Receivables allocated to the Investor Interest and will be
paid each month (or on any other specified basis) from amounts so
allocated and on deposit in the Finance Charge Account (which, if
so specified in the related Prospectus Supplement, may include
all or a portion of the Interchange arising from the Accounts)
or, in certain limited circumstances, from amounts available from
Enhancement and other sources, if any. The remainder of the
servicing fee for the Trust will be allocable to the Transferor
Interest, the Investor Interests of any other Series issued by
the Trust and the interest represented by the Collateral Interest
or the Enhancement Invested Amount, if any, with respect to such
Series, as described in the related Prospectus Supplement.
Neither the Trust nor the Certificateholders will have any
obligation to pay the portion of the servicing fee allocable to
the Transferor Interest.

    The Servicer will pay from its servicing compensation certain
expenses incurred in connection with servicing the Receivables,
including payment of the fees and disbursements of the Trustee
and independent certified public accountants and other fees that
are not expressly stated in the Agreement to be payable by the
Trust or the Certificateholders (but excluding Federal, state and
local income and franchise taxes, if any, of the Trust).

Certain Matters Regarding the Transferor and the Servicer

    With respect to each Series of Certificates, the Servicer may
not resign except upon determination that performance of its
duties is no longer permissible under applicable law. No such
resignation will become effective until the Trustee or another
successor to the Servicer has assumed the Servicer's
responsibilities and obligations under the Agreement. 

    The Agreement will provide that the Servicer will indemnify
the Trust and Trustee from and against any reasonable loss,
liability, expense, damage or injury suffered or sustained by
reason of any acts or omissions or alleged acts or omissions of
the Servicer with respect to the activities of the Trust or the
Trustee. The Servicer will not, however, indemnify (a) the
Trustee for liabilities imposed by reason of fraud, negligence or
willful misconduct by the Trustee in the performance of its
duties under the Agreement, (b) the Trust, the Certificateholders
or the Certificate Owners for liability arising from actions
taken by the Trustee at the request of Certificateholders, (c)
the Trust, the Certificateholders or the Certificate Owners for
any losses, claims, damages or liabilities incurred by any of
them in their capacities as investors, including losses incurred
as a result of defaulted Receivables or Receivables which are
written off as uncollectible, or (d) the Trust, the
Certificateholders or the Certificate Owners for any liabilities,
costs or expenses of the Trust, the Certificateholders or the
Certificate Owners arising under any tax law, including any
Federal, state, local or foreign income or franchise tax or any
other tax imposed on or measured by income (or any interest or
penalties with respect thereto or arising from a failure to
comply therewith) required to be paid by the Trust, the
Certificateholders or the Certificate Owners in connection with
the Agreement to any taxing authority.

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

    The Agreement will provide that, in addition to New Issuances,
the Transferor may transfer its interest in all or a portion of
the Transferor Certificate, provided that prior to any such
transfer (a) the Trustee receives written notification from each
Rating Agency that such transfer will not result in a lowering of
its then-existing rating of the Certificates of each outstanding
Series rated by it and (b) the Trustee receives a Tax Opinion.

    Any person into which, in accordance with the Agreement, the
Transferor or the Servicer may be merged or consolidated or any
person resulting from any merger or consolidation to which the
Transferor or the Servicer is a party, or any person succeeding
to the business of the Transferor or the Servicer, upon execution
of a supplement to the Agreement and delivery of an opinion of
counsel with respect to the compliance of the transaction with
the applicable provisions of the Agreement, will be the successor
to the Transferor or the Servicer, as the case may be, under the
Agreement.

    In addition, if the Bank elects to sell or otherwise dispose
of the Accounts, then the new owner of the Accounts may be
substituted for the Bank as Transferor and Servicer upon the
satisfaction of certain conditions, including the delivery of a
Tax Opinion and receipt of written confirmation from each Rating
Agency that such substitution will not result in such Rating
Agency's reducing or withdrawing its rating on any then
outstanding Series rated by it.

Servicer Default

    In the event of any Servicer Default (as defined below),
either the Trustee or Certificateholders representing undivided
interests aggregating more than 50% of the Investor Interests for
all Series of Certificates of the Trust, by written notice to the
Servicer (and to the Trustee if given by the Certificateholders),
may terminate all of the rights and obligations of the Servicer
as servicer under the Agreement and in and to the Receivables and
the proceeds thereof and the Trustee may appoint a new Servicer
(a "Service Transfer"). The rights and interest of the Transferor
under the Agreement and in the Transferor Interest will not be
affected by such termination. The Trustee will as promptly as
possible appoint a successor Servicer. If no such Servicer has
been appointed and has accepted such appointment by the time the
Servicer ceases to act as Servicer, all authority, power and
obligations of the Servicer under the Agreement will pass to and
be vested in the Trustee. If the Trustee is unable to legally act
as Servicer, the Trustee shall petition a court to appoint a
financial institution with risk-based capital or a net worth of
at least $50,000,000 whose regular business includes servicing
VISA or MasterCard credit card receivables to act as successor
Servicer.

    "Servicer Default" under the Agreement refers to any of the
following events:

         (a)  failure by the Servicer to make any payment, transfer
    or deposit, or to give instructions to the Trustee to make
    certain payments, transfers or deposits, on the date the
    Servicer is required to do so under the Agreement or any
    Series Supplement (or within the applicable grace period,
    which shall not exceed 10 business days);

         (b)  failure on the part of the Servicer duly to observe
    or perform in any respect any other covenants or agreements of
    the Servicer which has a material adverse effect on the
    Certificateholders of any Series issued and outstanding and
    which continues unremedied for a period of 60 days after
    written notice and continues to have a material adverse effect
    on such Certificateholders; or the delegation by the Servicer
    of its duties under the Agreement, except as specifically
    permitted thereunder;

         (c)  any representation, warranty or certification made by
    the Servicer in the Agreement, or in any certificate delivered
    pursuant to the Agreement, proves to have been incorrect when
    made which has a material adverse effect on the
    Certificateholders of any Series issued and outstanding, and
    which continues to be incorrect in any material respect for a
    period of 60 days after written notice and continues to have a
    material adverse effect on such Certificateholders; or

         (d)  the occurrence of certain insolvency events with
    respect to the Servicer.

    Notwithstanding the foregoing, a delay in or failure of
performance referred to in clause (a) above for a period of 30
business days (or, in either case, such longer or shorter period
as may be specified in the related Prospectus Supplement), or
referred to under clause (b) or (c) for a period of 60 business
days, will not constitute a Servicer Default if such delay or
failure could not be prevented by the exercise of reasonable
diligence by the Servicer and such delay or failure was caused by
an act of God or other similar occurrence. Upon the occurrence of
any such event, the Servicer will not be relieved from using its
best efforts to perform its obligations in a timely manner in
accordance with the terms of the Agreement, and the Servicer will
provide the Trustee, any provider of Enhancement, the Transferor
and the holders of Certificates of each Series issued and
outstanding under the Trust prompt notice of such failure or
delay by it, together with a description of the cause of such
failure or delay and its efforts to perform its obligations.

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

Reports to Certificateholders

       For each Series of Certificates, on each Distribution Date, or
as soon thereafter as is practicable, as specified in the related
Prospectus Supplement, the Trustee will forward to each
Certificateholder of record a statement prepared by the Servicer
setting forth, among other things: (a) the total amount
distributed, (b) the amount of the distribution on such
Distribution Date allocable to principal on the Certificates, (c)
the amount of such distribution allocable to interest on the
Certificates, (d) the amount of collections of Principal
Receivables processed during the preceding month or months since
the last Distribution Date and allocated in respect of the
Certificates, (e) the Aggregate Principal Receivables, the
Investor Interest and the Investor Interest as a percentage of
the aggregate amount of the Principal Receivables in the Trust as
of the end of the last day of the preceding Monthly Period or
Periods since the last Distribution Date, (f) the aggregate
outstanding balance of Accounts which are 30-59, 60-89 and 90 or
more days delinquent (or a similar classification of delinquency)
as of the end of the last day of the preceding Monthly Period or
Periods since the last Distribution Date, (g) the aggregate
Investor Default Amount for the preceding Monthly Period or
Periods since the last Distribution Date, (h) the amount of
Investor Charge-Offs for the preceding Monthly Period or Periods
since the last Distribution Date and the amount of reimbursements
of previous Investor Charge-Offs for the preceding Monthly Period
or Periods since the last Distribution Date, (i) the amount of
the Servicing Fee for the preceding Monthly Period or Periods
since the last Distribution Date, (j) the amount available under
any Enhancement and Credit Enhancement, if any, as of the close
of business on such Distribution Date, (k) the aggregate amount
of collections on Finance Charge Receivables processed during the
preceding Monthly Period or Periods since the last Distribution
Date, (l) the Portfolio Yield for the preceding Monthly Period or
Periods since the last Distribution Date, (m) information as to
any Shared Excess Finance Charge Collections, Reallocated
Investor Finance Charge Collections and funds in the Excess
Funding Account,  and (n) certain information relating to the
floating or variable Certificate Rates, if applicable, for the
Monthly Period or Periods ending on such Distribution Date. If a
Series of Certificates has more than one Class, the statements
forwarded to Certificateholders will provide information as to
each Class of Certificates.    

    On or before January 31 of each calendar year or such other
date as specified in the related Prospectus Supplement, the
Trustee will furnish to each person who at any time during the
preceding calendar year was a Certificateholder of record, a
statement prepared by the Servicer containing the information
required to be contained in the regular monthly report to
Certificateholders, as set forth in clauses (a), (b) and (c)
above aggregated for such calendar year or the applicable portion
thereof during which such person was a Certificateholder,
together with such other customary information (consistent with
the treatment of the Certificates as debt) as the Trustee or the
Servicer deems necessary or desirable to enable the
Certificateholders to prepare their United States tax returns.

Evidence as to Compliance

    The Agreement will provide that on or before March 31 of each
calendar year commencing after the calendar year during which it
becomes effective (or another date specified in the related
Prospectus Supplement) the Servicer will cause a firm of
independent certified public accountants to furnish a report to
the effect that such accounting firm has made a study and
evaluation of the Servicer's internal accounting controls
relative to the servicing of the Accounts and that, on the basis
of such examination, such firm is of the opinion that such
servicing was conducted in compliance with the sections of the
Agreement during the period covered by such report (which shall
be the prior calendar year), except for such exceptions or errors
as such firm shall believe to be immaterial and such other
exceptions as shall be set forth in such statement.

    The Agreement will provide for delivery to the Trustee on or
before March 31 of each calendar year commencing after the
calendar year during which it becomes effective, or such other
date as is specified in the related Prospectus Supplement, of an
annual statement signed by an officer of the Servicer to the
effect that the Servicer has fully performed its obligations
under the Agreement throughout the preceding year, or, if there
has been a default in the performance of any such obligation,
specifying the nature and status of the default.

Amendments

       The Agreement and any Series Supplement may be amended by the
Transferor, the Servicer and the Trustee, without the consent of
Certificateholders of any Series then outstanding, provided that
the Transferor has delivered to the Trustee an officer's
certificate to the effect that the Transferor reasonably believes
that such amendment will not adversely affect in any material
respect the interest of such Certificateholders and that the
Rating Agency Condition has been satisfied. Amendments may be
made as described in the foregoing sentence in order (among other
things) to (i) provide additional Credit Enhancement for the
benefit of the Holders of any Series or substitute such Credit
Enhancement, (ii) add one or more Participations to the Trust,
(iii) designate one or more Additional Transferors or substitute
Transferors, (iv) cure any ambiguity or correct or supplement any
provision contained in the Agreement or Series Supplement which
may be defective or inconsistent with any other provisions
thereof, (v) enable all or a portion of the Trust to qualify as,
and to permit an election to be made to cause the Trust to be
treated as, a "financial asset securitization investment trust,"
as described in the provisions of the SBJP Act (and, in
connection with any such election, to modify or eliminate
existing provisions of relating to the intended Federal income
tax treatment of the Certificates and the Trust), (vi) enable the
Trust to qualify as a partnership for purposes of any state tax
laws and (vii) enable Receivables transferred to the Trust to be
derecognized by the Transferor (or applicable Additional
Transferor) under applicable accounting principles (including
provisions relating to the removal of Accounts) and the Trust to
not be treated as a member of the Transferor's (or such related
Additional Transferor's) consolidated group under applicable
accounting principles.    

    Among other amendments that may be made as described under
clause (vi) in the preceding paragraph, the Agreement may be
amended to provide that if pursuant to certain provisions of
Federal law, the Transferor voluntarily enters liquidation or a
receiver is appointed for the Transferor, within 15 days, the
Trustee will publish a notice of the liquidation or the
appointment stating that the Trustee intends to sell, dispose of,
or otherwise liquidate the Receivables in a commercially
reasonable manner. Any such amendment will provide that, unless
otherwise instructed within a specified period by
Certificateholders representing undivided interests aggregating
more than 50% of the Investor Interest of each Series (or if any
Series has more than one Class, of each Class, and any other
Person specified in the Agreement or a Series Supplement) issued
and outstanding, the Trustee will sell, dispose of, or otherwise
liquidate the Receivables in a commercially reasonable manner and
on commercially reasonable terms. The proceeds from the sale,
disposition or liquidation of the Receivables will be treated as
collections of the Receivables and applied as specified above in
"-- Application of Collections" and in the various Prospectus
Supplements.

    The Agreement and the related Series Supplement may also be
amended by the Transferor, the Servicer and the Trustee with the
consent of the holders of Certificates evidencing undivided
interests aggregating not less than 66-2/3% (or such other
percentage specified in the related Prospectus Supplement) of the
Investor Interests for all Series of the Trust, for the purpose
of adding any provisions to, changing in any manner or
eliminating any of the provisions of, the Agreement or the
related Series Supplement or of modifying in any manner the
rights of Certificateholders of any outstanding Series of the
Trust. No such amendment, however, may (a) reduce in any manner
the amount of, or delay the timing of, distributions required to
be made on any Series, (b) change the definition of or the manner
of calculating the interest of any Certificateholder of any
Series issued by the Trust or (c) reduce the aforesaid percentage
of undivided interests the holders of which are required to
consent to any such amendment, in each case without the consent
of all Certificateholders of the related Series and of all Series
adversely affected. Promptly following the execution of any
amendment to the Agreement, the Trustee will furnish written
notice of the substance of such amendment to each
Certificateholder. Any Series Supplement and any amendments
regarding the addition or removal of Receivables or
Participations from the Trust will not be considered an amendment
requiring Certificateholder consent under the provisions of the
Agreement and any Series Supplement.

List of Certificateholders

    Upon written request of Certificateholders of record
representing undivided interests in the Trust aggregating not
less than 10% (or such other percentage specified in the related
Prospectus Supplement) of a Series' Investor Interest, the
Trustee will afford such Certificateholders access during
business hours to the current list of Certificateholders of the
Trust for purposes of communicating with other Certificateholders
with respect to their rights under the Agreement. The Trustee
may, however, refuse to supply such list until it has been
adequately indemnified by such Certificateholders for its costs
and expenses, and will give the Servicer notice that such request
has been made. See "-- Book-Entry Registration" and "-- Definitive
Certificates" above.

The Trustee

    The Prospectus Supplement for each Series will specify the
Trustee under the Agreement. The Transferor, the Servicer and
their respective affiliates may from time to time enter into
normal banking and trustee relationships with the Trustee and its
affiliates. The Trustee, the Transferor, the Servicer and any of
their respective affiliates may hold Certificates in their own
names (except that the Trustee may not hold a Certificate issued
by the Trust for its own account). In addition, for purposes of
meeting the legal requirements of certain local jurisdictions,
the Trustee shall have the power to appoint a co-trustee or
separate trustees of all or any part of the Trust. In the event
of such appointment, all rights, powers, duties and obligations
conferred or imposed upon the Trustee by the Agreement shall be
conferred or imposed upon the Trustee and such separate trustee
or co-trustee jointly, or, in any jurisdiction in which the
Trustee shall be incompetent or unqualified to perform certain
acts, singly upon such separate trustee or co-trustee who shall
exercise and perform such rights, powers, duties and obligations
solely at the direction of the Trustee.

    The Trustee may resign at any time, in which event the
Transferor will be obligated to appoint a successor Trustee. The
Transferor may also remove the Trustee if the Trustee ceases to
be eligible to continue as such under the Agreement or if the
Trustee becomes insolvent. In such circumstances, the Transferor
will be obligated to appoint a successor Trustee. Any resignation
or removal of the Trustee and appointment of a successor Trustee
does not become effective until acceptance of the appointment by
the successor Trustee.

Interest Rate Swaps and Related Caps, Floors and Collars
    
    The Trustee on behalf of the Trust may enter into interest
rate swaps and related caps, floors and collars to minimize the
risk to Certificateholders from adverse changes in interest rates
(collectively, "Swaps").

    An interest rate Swap is an agreement between two parties
("Counterparties") to exchange a stream of interest payments on
an agreed hypothetical or "notional" principal amount.  No
principal amount is exchanged between the Counterparties to an
interest rate Swap.  In the typical Swap, one party agrees to pay
a fixed rate on a notional principal amount, while the
Counterparty pays a floating rate based on one or more reference
interest rates such as the London Interbank Offered Rate
("LIBOR"), a specified bank's prime rate, or U.S. Treasury Bill
rates.  Interest rate Swaps also permit Counterparties to
exchange a floating rate obligation based upon one reference
interest rate (such as LIBOR) for a floating rate obligation
based upon another referenced interest rate (such as U.S.
Treasury Bill rates).

    The Swap market has grown substantially in recent years with a
significant number of banks and financial service firms acting
both as principals and as agents utilizing standardized Swap
documentation.  Caps, floors and collars are more recent
innovations, and they are less liquid than other Swaps.  There
can be no assurance that the Trust will be able to enter into or
offset Swaps at any specific time or at prices or on other terms
that are advantageous.  In addition, although the terms of Swaps
may provide for termination under certain circumstances, there
can be no assurance that the Trust will be able to terminate or
offset a Swap on favorable terms.


                        CREDIT ENHANCEMENT

General

       Credit Enhancement may be provided with respect to one or more
Classes or any Series. Credit Enhancement may be in the form of
the subordination of one or more Classes of the Certificates of
such Series, the establishment of a cash collateral guaranty or
account, a collateral interest, a letter of credit, a surety
bond, an insurance policy, a spread account, a reserve account,
the use of cross-support features or any combination of the 
foregoing.  Each Prospectus Supplement will specify the Class or 
Classes entitled to the benefit of any applicable Credit Enhancement.    

    Credit Enhancement generally will not provide protection
against all risks of loss and will not guarantee repayment of the
entire principal balance of the Certificates and interest
thereon, although Credit Enhancement for a particular Class or
Series may provide such protection and guarantee if so specified
in the related Prospectus Supplement. If losses occur which
exceed the amount covered by the Credit Enhancement or which are
not covered by the Credit Enhancement, Certificateholders will
bear their allocable share of deficiencies.

    If Credit Enhancement is provided with respect to a Series,
the related Prospectus Supplement will include a description of
(a) the amount payable under such Credit Enhancement, (b) any
conditions to payment thereunder not otherwise described herein,
(c) the conditions (if any) under which the amount payable under
such Credit Enhancement may be reduced and under which such
Credit Enhancement may be terminated or replaced and (d) any
material provision of any agreement relating to such Credit
Enhancement. Additionally, the related Prospectus Supplement may
set forth certain information with respect to any Credit
Enhancement Provider, including (i) a brief description of its
principal business activities, (ii) its principal place of
business, place of incorporation and the jurisdiction under which
it is chartered or licensed to do business, (iii) if applicable,
the identity of regulatory agencies which exercise primary
jurisdiction over the conduct of its business and (iv) its total
assets, and its stockholders' or policy holders' surplus, if
applicable, and other appropriate financial information as of the
date specified in the Prospectus Supplement. If so specified in
the related Prospectus Supplement, Credit Enhancement with
respect to a Series may be available to pay principal of the
Certificates of such Series following the occurrence of certain
Pay Out Events with respect to such Series, and the Credit
Enhancement Provider may have an interest in certain cash flows
in respect of the Receivables to the extent described in such
Prospectus Supplement (the "Enhancement Invested Amount").

Subordination

    If specified in the related Prospectus Supplement, one or more
Classes of any Series will be subordinated as described in the
related Prospectus Supplement to the extent necessary to fund
payments with respect to the related Senior Certificates. The
rights of the holders of any such Subordinated Certificates to
receive distributions of principal and/or interest on any
Distribution Date will be subordinate in right and priority to
the rights of the holders of Senior Certificates to the extent
set forth in the related Prospectus Supplement. If specified in
the related Prospectus Supplement, subordination may apply only
in the event of certain types of losses not covered by another
Credit Enhancement. The related Prospectus Supplement will also
set forth information concerning the amount of subordination of a
Class or Classes of Subordinated Certificates in a Series, the
circumstances in which such subordination will be applicable, the
manner, if any, in which the amount of subordination will
decrease over time and the conditions under which amounts
available from payments that would otherwise be made to holders
of such Subordinated Certificates will be distributed to holders
of Senior Certificates. If collections of Receivables otherwise
distributable to holders of a Subordinated Class of a Series will
be used as support for a Class of another Series, the related
Prospectus Supplement will specify the manner and conditions for
applying such a cross-support feature.

Cash Collateral Guaranty or Account

    If specified in the related Prospectus Supplement, support for
a Series or one or more Classes thereof will be provided by a
guaranty (the "Cash Collateral Guaranty") secured by the deposit
of cash or certain permitted investments in an account (the "Cash
Collateral Account") reserved for the beneficiaries of the Cash
Collateral Guaranty or by a Cash Collateral Account alone. The
amount available pursuant to the Cash Collateral Guaranty or the
Cash Collateral Account will be the lesser of amounts on deposit
in the Cash Collateral Account and an amount specified in the
related Prospectus Supplement. The related Prospectus Supplement
will set forth the circumstances under which payments are made to
beneficiaries of the Cash Collateral Guaranty from the Cash
Collateral Account or from the Cash Collateral Account directly.

Collateral Interest

    If specified in the related Prospectus Supplement, support for
a Series or one or more of its Classes will be provided initially
by an undivided interest in the Trust (the "Collateral Interest")
in an amount initially equal to a percentage of the Certificates
of such Series as specified in the Prospectus Supplement. Such
Series may also have the benefit of a Cash Collateral Guaranty or
Cash Collateral Account with an initial amount on deposit
therein, if any, as specified in the Prospectus Supplement which
will be increased (i) to the extent the Transferor elects,
subject to certain conditions specified in the related Prospectus
Supplement, to apply collections of Principal Receivables
allocable to the Collateral Interest to decrease the Collateral
Interest, (ii) to the extent collections of Principal Receivables
allocable to the Collateral Interest are required to be deposited
into the Cash Collateral Account as specified in the related
Prospectus Supplement and (iii) to the extent excess collections
of Finance Charge Receivables are required to be deposited into
the Cash Collateral Account as specified in the related
Prospectus Supplement. The total amount of the Credit Enhancement
available pursuant to the Collateral Interest and, if applicable,
the Cash Collateral Guaranty or Cash Collateral Account will be
the lesser of the sum of the Collateral Interest and the amount
on deposit in the Cash Collateral Account and an amount specified
in the related Prospectus Supplement. The related Prospectus
Supplement will set forth the circumstances under which payments
which otherwise would be made to holders of the Collateral
Interest will be distributed to holders of Certificates and, if
applicable, the circumstances under which payment will be made
under the Cash Collateral Guaranty or under the Cash Collateral
Account.

Letter of Credit

    If specified in the related Prospectus Supplement, support for
a Series or one or more of its Classes will be provided by one or
more letters of credit. A letter of credit may provide limited
protection against certain losses in addition to or in lieu of
other Credit Enhancement. The issuer of the letter of credit will
be obligated to honor demands with respect to such letter of
credit, to the extent of the amount available thereunder, to
provide funds under the circumstances and subject to such
conditions as are specified in the related Prospectus Supplement.

    The maximum liability of the issuer of the letter of credit
under a letter of credit will generally be an amount equal to a
percentage specified in the related Prospectus Supplement of the
Initial Investor Interest of a Series or a Class of such Series.
The maximum amount available at any time to be paid under a
letter of credit will be determined in the manner specified
therein and in the related Prospectus Supplement.

Surety Bond or Insurance Policy

    If specified in the related Prospectus Supplement, insurance
with respect to a Series or one or more of its Classes will be
provided by one or more insurance companies. Such insurance will
guarantee, with respect to one or more Classes of the related
Series, distributions of interest or principal in the manner and
amount specified in the related Prospectus Supplement.

    If specified in the related Prospectus Supplement, a surety
bond will be purchased for the benefit of the holders of any
Series or Class or such Series to assure distributions of
interest or principal with respect to such Series or Class of
Certificates in the manner and amount specified in the related
Prospectus Supplement.

Spread Account

    If specified in the related Prospectus Supplement, support for
a Series or one or more of its Classes will be provided by the
periodic deposit of certain available excess cash flow from the
Trust assets into an account (the "Spread Account") intended to
assist with subsequent distribution of interest and principal on
the Certificates of such Class or Series in the manner specified
in the related Prospectus Supplement.

Reserve Account

    If specified in the related Prospectus Supplement, support for
a Series or one or more of its Classes or any related Enhancement
will be provided by a reserve account (the "Reserve Account").
The Reserve Account may be funded, to the extent provided in the
related Prospectus Supplement, by an initial cash deposit, the
retention of certain periodic distributions of principal,
interest or both otherwise payable to one or more Classes of
Certificates, including the Subordinated Certificates, or the
provision of a letter of credit, guarantee, insurance policy or
other form of credit or any combination thereof. The Reserve
Account will be established to assist with the subsequent
distribution of principal or interest on the Certificates of such
Series or Class or amounts owing on any related Enhancement as
provided in the related Prospectus Supplement.


             CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

    The Transferor will represent and warrant in the Agreement
that the transfer of Receivables by it to the Trust is either a
valid transfer and assignment to the Trust of all right, title
and interest of the Transferor in and to the related Receivables,
except for the interest of the Transferor as holder of the
Transferor Certificate, or the grant to the Trustee of a security
interest in such Receivables. The Transferor also will represent
and warrant in the Agreement that, if the transfer of Receivables
by the Transferor to the Trust is deemed to create a security
interest under Chapter 9 of the Louisiana Commercial Laws, as in
effect in the State of Louisiana (the "UCC"), there will exist a
valid, subsisting and enforceable first priority perfected
security interest in such Receivables created thereafter in favor
of the Trustee on and after their creation, except for certain
tax and other governmental liens. For a discussion of the Trust's
rights arising from a breach of these warranties, see
"Description of the Certificates -- Representations and
Warranties."

    The Transferor will represent as to Receivables to be conveyed
that the Receivables are "accounts", "chattel paper" or "general
intangibles" for purposes of the UCC. Both the absolute transfer
and assignment of accounts and the transfer of accounts as
security for an obligation are treated for certain purposes under
Article 9 of the UCC as creating a security interest therein and
are subject to its provisions, and the filing of an appropriate
financing statement is required to perfect the interest of the
Trust. Financing statements covering the Receivables have been
and will be filed with the appropriate governmental authority to
protect the interests of the Trust in the Receivables.

    There are certain limited circumstances under the UCC in which
a prior or subsequent transferee of Receivables coming into
existence after a Closing Date could have an interest in such
Receivables with priority over the Trust's interest. Under the
Agreement, however, the Transferor will represent and warrant
that it transferred the Receivables to the Trust free and clear
of the lien of any third party. In addition, the Transferor will
covenant that it will not sell, pledge, assign, transfer or grant
any lien on any Receivable (or any interest therein) other than
to the Trust. A tax or government lien or other nonconsensual
lien on property of the Transferor arising prior to the time a
Receivable comes into existence may also have priority over the
interest of the Trust in such Receivable. In addition, if the
FDIC were appointed as conservator or receiver of the Transferor,
certain administrative expenses of the receiver may also have
priority over the interest of the Trust in such Receivable. If a
conservatorship or receivership proceeding were to be commenced
involving the Transferor and the conservator or receiver of the
Transferor were to take the position that the transfer of the
Receivables from the Transferor to the Trust should be
characterized as the grant of a security interest in such
Receivables, then delays in distributions on the Certificates and
reductions in such distributions could result.  In addition,
while the Transferor is the Servicer, cash collections held by
the Transferor may, subject to certain conditions, be commingled
and used for the benefit of the Transferor prior to the date on
which such collections are required to be deposited in the
Finance Charge Account and Principal Account as described under
"Description of Certificates -- Application of Collections."  In
the event of the conservatorship or receivership of the
Transferor or, in certain circumstances, the lapse of certain
time periods, the Trust may not have a perfected interest in such
collections and, in such event, the Trust may suffer a loss of
all or part of such collections which may result in a loss to
Certificateholders.

Certain Matters Relating to Receivership

    The Transferor is chartered as a national banking association
and is subject to regulation and supervision by the Office of the
Comptroller of the Currency, which is authorized to appoint the
FDIC as conservator or receiver of the Transferor upon the
occurrence of certain events relating to the Transferor's
financial condition.

        The FDIA, as amended by FIRREA, sets forth certain powers that the
FDIC in its capacity as conservator or receiver for the Transferor could
exercise. Positions taken by the FDIC prior to the passage of FIRREA
suggest that the FDIC, if appointed as conservator or receiver for the
Transferor, would not interfere with the timely transfer to the Trust of
payments collected on the Receivables or interfere with the timely
liquidation of related Receivables, as described below. To the extent that
the Transferor has granted a security interest in Receivables to the Trust,
and that interest was validly perfected before the Transferor's insolvency
and was not taken in contemplation of the insolvency of the Transferor, or
with the intent to hinder, delay or defraud the Transferor or the creditors
of the Transferor, the FDIA provides that such security interest should not
be subject to avoidance by the FDIC. However, such positions are not
binding on the FDIC and if the FDIC were to assert a contrary position,
such as by requiring the Trustee to establish its right to those payments
by submitting to and completing the administrative claims procedure under
the FDIA, or were the conservator or receiver to request a stay of
proceedings with respect to the Transferor as provided under the FDIA,
delays in payments on the related Series of Certificates and possible
reductions in the amount of those payments, resulting in losses to the
Certificateholders, could occur. In addition, the FDIC, if appointed as the
conservator or receiver for the Transferor has the power under the FDIA to
repudiate contracts, including secured contracts of the Transferor. The
FDIA provides that a claim for damages arising from the repudiation of a
contract is limited to "actual direct compensatory damages." In the event
the FDIC were to be appointed as conservator or receiver of the Transferor
and were to repudiate the Agreement, then the amount payable out of
available collections to the Certificateholders could be lower than the
outstanding principal and accrued interest on the Certificates.    

    Upon the appointment of a conservator or receiver or upon a
voluntary liquidation with respect to the Transferor, the
Transferor will promptly give notice thereof to the Trustee and a
Pay Out Event will occur with respect to all Series then
outstanding under the Trust. Pursuant to the Agreement, newly
created Principal Receivables will not be transferred to the
Trust on and after any such appointment or voluntary liquidation. 
Under the Agreement, the proceeds from the sale of the
Receivables would be treated as collections of the Receivables
and the Investor Percentage of such proceeds would be distributed
to the Certificateholders or, if so specified in the related
Prospectus Supplement, collected and held for the benefit of
Certificateholders. This procedure could be delayed, as described
above. If the only Pay Out Event to occur is either the
insolvency of the Transferor or the appointment of a conservator
or receiver for the Transferor, the conservator or receiver may
have the power to prevent the commencement of a Rapid
Amortization Period or, if applicable with respect to a Series as
specified in the related Prospectus Supplement, a Rapid
Accumulation Period. In addition, a conservator or receiver may
have the power to cause the early sale of the Receivables and the
early retirement of the Certificates, which could reduce the
effective yield to Certificateholders. See "Description of the
Certificates -- Pay Out Events."

       Upon the Transferor becoming insolvent, the Transferor also
may be unable (or not required) to perform its obligations with
respect to the repurchase of Ineligible Receivables and dilution
of Receivables resulting from various adjustments to Receivables
or fraudulently created Receivables.    

Consumer Protection Laws

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

       In addition, the SSCRA provides for a stay of court
proceedings against military personnel (including Air Force
personnel) on active duty if the ability of such person to defend
against a suit would be materially affected by reason of military
service and limits to 6% per year the interest chargeable to
military personnel (including Air Force personnel) on active duty
on obligations incurred by such person prior to entrance into
such service unless the obligee obtains a court order allowing a
higher rate to be charged.  The SSCRA could adversely affect the
Servicer's ability to collect on Receivables generated under
First NBC's USAF Club Card program and other military programs,
which make up a significant portion of the Trust Portfolio.  See
"First NBC's Credit Card Activities -- General." In its experience
to date with the military programs, First NBC does not believe
that the SSCRA has had a material impact on its collection
efforts, but there can be no assurance that the SSCRA would not
have an adverse effect in the future.    

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

    Application of Federal and state bankruptcy and debtor relief
laws would affect the interests of the Certificateholders if such
laws result in any related Receivables being written off as
uncollectible when the amount available under any Credit
Enhancement is equal to zero. See "Description of the
Certificates -- Defaulted Receivables; Rebates and Fraudulent
Charges; Investor Charge-Offs."


               U.S. FEDERAL INCOME TAX CONSEQUENCES
                                 
General

    The following discussion, summarizing the material anticipated
Federal income tax consequences of the purchase, ownership and
disposition of the Certificates of a Series, is based upon the
provisions of the Internal Revenue Code of 1986, as amended (the
"Code"), proposed, temporary and final Treasury regulations
thereunder, and published rulings and court decisions in effect
as of the date hereof, all of which are subject to change,
possibly retroactively. To the extent that the following summary
relates to matters of law or legal conclusions with respect
thereto, such summary represents the opinion of Mayer, Brown &
Platt, special federal tax counsel for the Bank subject to the
qualifications set forth herein.  Mayer, Brown & Platt have
prepared or reviewed the statements in this Prospectus under the
heading "U.S. Federal Income Tax Consequences," and are of the
opinion that such statements are correct in all material
respects. This discussion does not address every aspect of the
Federal income tax laws that may be relevant to Certificate
Owners of a Series in light of their personal investment
circumstances or to certain types of Certificate Owners of a
Series subject to special treatment under the Federal income tax
laws (for example, banks and life insurance companies).
Accordingly, investors should consult their own tax advisors
regarding Federal, state, local, foreign and any other tax
consequences to them of any investment in the Certificates of a
Series. PROSPECTIVE INVESTORS ARE ADVISED TO CONSULT THEIR OWN
TAX ADVISORS WITH REGARD TO THE FEDERAL TAX CONSEQUENCES OF THE
PURCHASE, OWNERSHIP, OR DISPOSITION OF INTERESTS IN CERTIFICATES,
AS WELL AS THE TAX CONSEQUENCES ARISING UNDER THE LAWS OF ANY
STATE, FOREIGN COUNTRY, OR OTHER TAXING JURISDICTION.

Characterization of the Certificates as Indebtedness

    Mayer, Brown & Platt, or such other counsel specified in the
related Prospectus Supplement, will act as special tax counsel to
the Bank ("Special Tax Counsel") and will, upon issuance of a
Series of Certificates, render an opinion to the Bank based on
the assumptions and qualifications set forth therein that the
Certificates of such Series that are offered pursuant to a
Prospectus Supplement (the "Offered Certificates") will be
treated as indebtedness for Federal income tax purposes. A copy
of such opinion will be filed with the Commission with a Report
on Form 8-K following the issuance of a Series of Certificates.
However, opinions of counsel are not binding on the Internal
Revenue Service (the "IRS"), and there can be no assurance that
the IRS could not successfully challenge this conclusion.

    The Transferor expresses in the Agreement its intent that for
Federal, state, local and foreign income or franchise tax
purposes, the Offered Certificates of each Series will be
indebtedness secured by the Receivables. The Transferor agrees
and each Certificateholder and Certificate Owner, by acquiring an
interest in an Offered Certificate, agrees or will be deemed to
agree to treat the Offered Certificates of such Series as
indebtedness for Federal, state and local income or franchise tax
purposes. However, because different criteria are used to
determine the non-tax accounting characterization of the
transactions contemplated by the Agreement, the Transferor
expects to treat such transaction, for regulatory and financial
accounting purposes, as a sale of an ownership interest in the
Receivables and not as a debt obligation.

    In general, whether for Federal income tax purposes a
transaction constitutes a sale of property or a loan, the
repayment of which is secured by the property, is a question of
fact, the resolution of which is based upon the economic
substance of the transaction rather than its form or the manner
in which it is labeled. 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 of property or a
secured indebtedness for Federal income tax purposes, the primary
factor in making this determination is whether the transferee has
assumed the risk of loss or other economic burdens relating to
the property and has obtained the benefits of ownership thereof. 
Special Tax Counsel may analyze and rely on several factors in
reaching its opinion that the weight of the benefits and burdens
of ownership of the Receivables has not been transferred to the
Certificate Owners.

    In some instances, courts have held that a taxpayer is bound
by a particular form it has chosen for a transaction, even if the
substance of the transaction does not accord with its form.  It
is expected that Special Tax Counsel may advise that the
rationale of those cases will not apply to the transaction
evidenced by a Series of Certificates because the form of the
transaction, as reflected in the operative provisions of the
documents, either is not inconsistent with the characterization
of the Offered Certificates of such Series as debt for Federal
income tax purposes or otherwise makes the rationale of those
cases inapplicable to this situation.

Taxation of Interest Income of Certificateholders

    As set forth above, Special Tax Counsel will render an opinion
to the Bank that the Offered Certificates will constitute
indebtedness for Federal income tax purposes, and accordingly,
interest thereon generally will be includible in income by
Certificate Owners as ordinary income when received (in the case
of a cash basis taxpayer) or accrued (in the case of an accrual
basis taxpayer) in accordance with their respective methods of
tax accounting. Interest received on the Offered Certificates may
also constitute "investment income" for purposes of certain
limitations of the Code concerning the deductibility of
investment interest expense.

    While it is not anticipated that the Offered Certificates will
be issued at a greater than de minimis discount, under Treasury
regulations (the "Regulations") the Offered Certificates may
nevertheless be deemed to have been issued with original issue
discount ("OID"). This could be the case, for example, if
interest payments for a Series are not deemed to be payments of
"qualified stated interest" because (i) Certificate Owners of a
Series do not have default remedies ordinarily available to
holders of debt instruments and (ii) no penalties are imposed on
the Bank or the Trust as a result of any failure to make interest
payments. As a result, if such Regulations were to apply, all of
the taxable income to be recognized with respect to the Offered
Certificates would be includible in income as OID but would not
be includible again when the interest is actually received.

    If the Offered Certificates are in fact issued at a greater
than de minimis discount or are treated as having been issued
with OID under the Regulations, the following rules will apply.
The excess of the "stated redemption price at maturity" of an
Offered Certificate over the original issue price (in this case,
the initial offering price at which a substantial amount of the
Offered Certificates are sold to the public) will constitute OID.
A Certificate Owner must include OID in income as interest over
the term of the Offered Certificate under a constant yield
method. In general, OID must be included in income in advance of
the receipt of cash representing that income. Accordingly, cash
basis taxpayers would effectively be treated as being on the
accrual method and therefore be required to include interest into
income prior to 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 the debt instrument, the periodic
accrual of OID is determined by taking into account both the
prepayment assumptions used in pricing the debt instrument and
the prepayment experience. If this provision applies to a Class
of Certificates (which is not clear), the amount of OID which
will accrue in any given "accrual period" may either increase or
decrease depending upon the actual prepayment rate. Accordingly,
each Certificate Owner should consult its own tax adviser
regarding the impact to it of the OID rules if the Offered
Certificates are issued with OID. Under the Regulations, a holder
of a Certificate issued with de minimis OID must include such OID
in income proportionately as principal payments are made on a
Class of Certificates.

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

    A subsequent holder who purchases an Offered Certificate at a
premium may elect to amortize and deduct this premium over the
remaining term of the Offered Certificate in accordance with
rules set forth in Section 171 of the Code.

Sale of a Certificate

    In general, a Certificate Owner will recognize gain or loss
upon the sale, exchange, redemption, or other taxable disposition
of an Offered Certificate measured by the difference between (i)
the amount of cash and the fair market value of any property
received (other than amounts attributable to, and taxable as,
accrued interest) and (ii) the Certificate Owner's tax basis in
the Offered Certificate (as 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 such Certificate). Subject to the market
discount rules discussed above and to the one-year holding
requirement for long-term capital gain treatment, any such gain
or loss generally will be long-term capital gain or loss,
provided that the Offered Certificate was held as a capital
asset. The maximum ordinary income rate for individuals, estates,
and trusts exceeds the maximum long-term capital gains rate for
such taxpayers. In addition, any capital losses realized
generally may be used by a corporate taxpayer only to offset
capital gains and by an individual taxpayer only to the extent of
capital gains plus $3,000 of other income.

Tax Classification of Trust

    The Agreement permits the issuance of Classes of Certificates
that are treated for Federal income tax purposes either as
indebtedness or as an interest in a partnership. Accordingly, the
Trust could be characterized either as (i) a security device to
hold Receivables securing the repayment of the Certificates of
all Series or (ii) a partnership in which the Transferor and
certain classes of Certificateholders are partners, and which has
issued debt represented by other classes of Certificates of the
Trust (including the Offered Certificates).  In connection with
the issuance of Certificates of any Series, Special Tax Counsel
will render an opinion to the Bank, based on the assumptions and
qualifications set forth therein, that under then current law,
the issuance of the Certificates of such Series will not cause
the Trust to be classified for Federal income tax purposes as an
association (or publicly traded partnership) taxable as a
corporation. A copy of such opinion will be filed with the
Commission with a Report on Form 8-K following the issuance of a
Series of Certificates.

FASIT Legislation

    In August, 1996, the United States Congress passed and
President Clinton signed into law the "Small Business Job
Protection Act of 1996," H.R. 3448 (the "SBJP Act").  The SBJP
Act creates a new type of entity for federal income tax purposes
called a "financial asset securitization investment trust" or
"FASIT."  The effective date of the FASIT provisions of the SBJP
Act is September 1, 1997.  The SBJP Act enables certain
arrangements similar to the Trust to elect to be treated as a
FASIT.  Under the FASIT provisions of the SBJP Act a FASIT
generally would avoid federal income taxation and could issue
securities substantially similar to the Certificates, and those
securities would be treated as debt for federal income tax
purposes.  If so specified in the related Prospectus Supplement,
the Trust may make an election to be treated as a FASIT.  The
Agreement may contain any such terms and provide for the issuance
of Certificates on such terms and conditions as are permitted to
a FASIT and described in the related Prospectus Supplement. In
addition, upon satisfying certain conditions set forth in the
Agreement, the Transferor, Servicer and the Trustee will be
permitted to amend the Agreement in order to enable all or a
portion of the Trust to qualify as a FASIT and to permit a FASIT
election to be made with respect thereto, and to make such
modifications to the Agreement as may be permitted by reason of
the making of such an election.  See "Description of Certificates --
Amendments."  However, there can be no assurance that the
Transferor will or will not cause any permissible FASIT election
to be made with respect to the Trust or amend the Agreement in
connection with any election.  In addition, if such an election
is made, it may cause a Certificateholder to recognize gain (but
not loss) with respect to any Certificates held by it, even
though Special Tax Counsel will deliver its opinion that a
Certificate will be treated as debt for federal income tax
purposes without regard to the election and the Certificate would
be treated as debt following the election.  Additionally, any
such election and any related amendments to the Agreement may
have other tax and non-tax consequences to Certificateholders. 
Accordingly, prospective Certificateholders should consult their
tax advisors with regard to the effects of any such election and
any permitted related amendments on them in their particular
circumstances.  


Possible Classification of the Transaction as a Partnership or as
an Association Taxable as a Corporation

    The opinion of Special Tax Counsel with respect to Offered
Certificates will not be binding on the courts or the IRS. It is
possible that the IRS could assert that, for purposes of the
Code, the transaction contemplated by this Prospectus and a
related Prospectus Supplement constitutes a sale of the
Receivables (or an interest therein) to the Certificate Owners of
one or more Series or Classes and that the proper classification
of the legal relationship between the Bank and some or all of the
Certificate Owners or Certificateholders of one or more Series
resulting from the transaction is that of a partnership
(including a publicly traded partnership), a publicly traded
partnership taxable as a corporation, or an association taxable
as a corporation. The Transferor currently does not intend to
comply with the Federal income tax reporting requirements that
would apply if any Classes of Certificates were treated as
interests in a partnership or corporation (unless, as is
permitted by the Agreement, an interest in a Trust is issued or
sold that is intended to be classified as an interest in a
partnership).

    If a transaction were treated as creating a partnership
between the Transferor and the Certificate Owners or
Certificateholders of one or more Series, the partnership itself
would not be subject to Federal income tax (unless it were to be
characterized as a publicly traded partnership taxable as a
corporation); rather, the partners of such partnership, including
the Certificate Owners or Certificateholders of such Series,
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 Certificate Owner could differ if the Offered Certificates
were held to constitute partnership interests, rather than
indebtedness. Moreover, 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, are allowed as deductions only to the
extent they exceed two percent of the individual's adjusted gross
income, and would be subject to reduction under Section 68 of the
Code if the individual's adjusted gross income exceeded certain
limits. As a result, the individual might be taxed on a greater
amount of income than the stated rate on the Offered
Certificates. Finally, assuming a transaction were treated as
creating a partnership, all or a portion of any taxable income
allocated to a Certificate Owner that is a pension, profit-sharing 
or employee benefit plan or other tax-exempt entity
(including an individual retirement account) may, under certain
circumstances, constitute "unrelated business taxable income"
which generally would be taxable to the holder under the Code.

    If it were determined that a transaction created 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 Certificate Owners, possibly including
Certificate Owners of a Class that is treated as indebtedness.
Such classification may also have adverse state and local tax
consequences that would reduce amounts available for distribution
to Certificate Owners. Cash distributions to the Certificate
Owners (except any Class not recharacterized as an equity
interest in an association) generally would be treated as
dividends for tax purposes to the extent of such deemed
corporation's earnings and profits.

Foreign Investors

    As set forth above, Special Tax Counsel will render an
opinion, upon issuance, that the Offered Certificates will be
treated as debt for U.S. Federal income tax purposes. The
following information describes the U.S. Federal income tax
treatment of investors that are not U.S. persons ("Foreign
Investors") if the Offered Certificates are treated as debt. The
term "Foreign Investor" means any person other than (i) a citizen
or resident of the United States, (ii) a corporation, partnership
or other entity organized in or under the laws of the United
States or any political subdivision thereof or (iii) an estate or
trust the income of which is includible in gross income for U.S.
Federal income tax purposes, regardless of its source.

    Interest, including OID, paid to a Foreign Investor will be
subject to U.S. withholding taxes at a rate of 30% unless (i) the
income is "effectively connected" with the conduct by such
Foreign Investor of a trade or business in the United States or
(ii) the Foreign Investor and each securities clearing
organization, bank, or other financial institution that holds the
Offered Certificates on behalf of the customer in the ordinary
course of its trade or business, in the chain between the
Certificate Owner and the U.S. person otherwise required to
withhold the U.S. tax, complies with applicable identification
requirements and the Certificate Owner does not actually or
constructively own 10% or more of the voting stock of the Bank
(or, upon the issuance of an interest in the Trust that is
treated as a partnership interest, any holder of such interest)
and is not a controlled foreign corporation with respect to the
Bank (or the holder of such an interest). Applicable
identification requirements generally will be satisfied if there
is delivered to a securities clearing organization (i) IRS Form
W-8 signed under penalties of perjury by the Certificate Owner,
stating that the Certificate Owner is not a U.S. person and
providing such Certificate Owner's name and address, (ii) IRS
Form 1001, signed by the Certificate Owner or such Certificate
Owner's agent, claiming exemption from withholding under an
applicable tax treaty, or (iii) IRS Form 4224 signed by the
Certificate Owner or such owner's agent, claiming exemption from
withholding of tax on income effectively connected with the
conduct of a trade or business in the United States; provided
that in any such case (x) the applicable form is delivered
pursuant to applicable procedures and is properly transmitted to
the United States entity otherwise required to withhold tax and
(y) none of the entities receiving the form has actual knowledge
that the Certificate Owner is a U.S. person.

    A Certificate Owner that is a nonresident alien or foreign
corporation will not be subject to U.S. Federal income tax on
gain realized upon the sale, exchange, or redemption of an
Offered Certificate, provided that (i) such gain is not
effectively connected with the conduct of a trade or business in
the United States, (ii) in the case of a Certificate Owner that
is an individual, such Certificate Owner is not present in the
United States for 183 days or more during the taxable year in
which such sale, exchange, or redemption occurs, and (iii) in the
case of gain representing accrued interest, the conditions
described in the immediately preceding paragraph are satisfied.

    If the interests of the Certificate Owners of a Series were
reclassified as interests in a partnership (not taxable as a
corporation), such recharacterization could cause a Foreign
Investor to be treated as engaged in a trade or business in the
United States. In such event the Certificate Owner of such Series
would be required to file a Federal income tax return and, in
general, would be subject to Federal income tax, including branch
profits tax in the case of a Certificateholder that is a
corporation, on its net income from the partnership. Further, the
partnership would be required, on a quarterly basis, to pay
withholding tax equal to the sum, for each foreign partner, of
such 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 such 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
generally be subject to withholding at the rate of 30%, unless
such rate were reduced by an applicable tax treaty.


                     STATE AND LOCAL TAXATION

    The discussion above does not address the tax treatment of the
Trust, the Certificates of any Series, or the Certificate Owners
of any Series under state and local tax laws. Prospective
investors are urged to consult their own tax advisors regarding
state and local tax treatment of the Trust and the Certificates
of any Series, and the consequences of purchase, ownership or
disposition of the Certificates of any Series under any state or
local tax law.


                       ERISA CONSIDERATIONS

    Section 406 of ERISA and Section 4975 of the Code prohibit a
pension, profit sharing or other employee benefit plan from
engaging in certain transactions involving "plan assets" with
persons that are "parties in interest" under ERISA or
"disqualified persons" under the Code with respect to the plan.
ERISA also imposes certain duties on persons who are fiduciaries
of plans subject to ERISA and prohibits certain transactions
between a plan and parties in interest with respect to such
plans. Under ERISA, any person who exercises any authority or
control respecting the management or disposition of the assets of
a plan is considered to be a fiduciary of such plan (subject to
certain exceptions not here relevant). A violation of these
"prohibited transaction" rules may generate excise tax and other
liabilities under ERISA and the Code for such persons.

    Plan fiduciaries must determine whether the acquisition and
holding of the Certificates of a Series and the operations of the
Trust would result in direct or indirect prohibited transactions
under ERISA and the Code. The operations of the Trust could
result in prohibited transactions if Benefit Plans (as defined
below) that purchase the Certificates of a Series are deemed to
own an interest in the underlying assets of the Trust. There may
also be an improper delegation of the responsibility to manage
Benefit Plan assets if Benefit Plans that purchase the
Certificates are deemed to own an interest in the underlying
assets of the Trust.

    Pursuant to a final regulation (the "Final Regulation") issued
by the Department of Labor ("DOL") concerning the definition of
what constitutes the "plan assets" of an employee benefit plan
subject to ERISA or the Code, or an individual retirement account
("IRA") (collectively referred to as "Benefit Plans"), the assets
and properties of certain entities in which a Benefit Plan makes
an equity investment could be deemed to be assets of the Benefit
Plan in certain circumstances. Accordingly, if Benefit Plans
purchase Certificates of a Series, the Trust could be deemed to
hold plan assets unless one of the exceptions under the Final
Regulation is applicable to the Trust.

    The Final Regulation only applies to the purchase by a Benefit
Plan of an "equity interest" in an entity. Assuming that
interests in Certificates of a Series are equity interests, the
Final Regulation contains an exception that provides that if a
Benefit Plan acquires a "publicly-offered security," the issuer
of the security is not deemed to hold plan assets. A publicly-offered 
security is a security that is (i) freely transferable,
(ii) part of a class of securities that is owned by 100 or more
investors independent of the issuer and of one another and (iii)
either is (A) part of a class of securities registered under
Section 12(b) or 12(g) of the Exchange Act or (B) sold to the
plan as part of an offering of securities to the public pursuant
to an effective registration statement under the Act and the
class of securities of which such security is a part is
registered under the Exchange Act within  120 days (or such later
time as may be allowed by the Commission) after the end of the
fiscal year of the issuer during which the offering of such
securities to the public occurred. In addition, the Final
Regulation provides that if at all times more than 75% of the
value of all classes of equity interests in Certificates of a
Series are held by investors other than benefit plan investors
(which is defined as including plans subject to ERISA, government
plans and IRAs), the investing plan's assets will not include any
of the underlying assets of the Trust.

    There are no restrictions imposed on the transfer of the
Certificates offered hereby, and the Certificates offered hereby
will be sold as part of an offering pursuant to an effective
registration statement under the Securities Act. At or before the
conclusion of the offering, the underwriters will notify the
Transferor and the Trustee as to whether or not the Certificates
of any Series (or if there is more than one Class in a Series
each Class) will be expected to be held by at least 100
separately named persons at the conclusion of the offering. The
Transferor will not, however, determine whether there will, in
fact, be at least 100 separately named persons or whether the
100-investor requirement of the exception for publicly offered
securities is satisfied as to the Certificates of such Series (or
Class). If the Certificates of any Series (or if there is more
than one Class in a Series in any Class) are expected to be held
by at least 100 separately named persons at the conclusion of the
offering, those Certificates will be timely registered under the
Exchange Act.

    If interests in the Certificates of a Series fail to meet the
criteria of publicly-offered securities and the Trust's assets
are deemed to include assets of Benefit Plans that are
Certificateholders, transactions involving the Trust and "parties
in interest" or "disqualified persons" with respect to such plans
might be prohibited under Section 406 of ERISA and Section 4975
of the Code unless an exemption is applicable. Thus, for example,
if a participant in any Benefit Plan is a cardholder of one of
the Accounts, under DOL interpretations the purchase of interests
in Certificates by such plan could constitute a prohibited
transaction. In addition, the Transferor, Servicer, Trustee or
any underwriter of such Series may be considered to be a party in
interest, disqualified person or fiduciary with respect to an
investing Benefit Plan. Accordingly, an investment by a Benefit
Plan in Certificates may be a prohibited transaction under ERISA
and the Code unless such investment is subject to a statutory or
administrative exemption. Four class exemptions issued by the DOL
that could apply in such event are DOL Prohibited Transaction
Exemption ("PTE") 84-14 (Class Exemption for Plan Asset
Transactions Determined by Independent Qualified Professional
Asset Managers), PTE 91-38 (Class Exemption for Certain
Transactions Involving Bank Collective Investment Funds), PTE 90-1 (Class
Exemption for Certain Transactions Involving Insurance
Company Pooled Separate Accounts) and PTE 95-60 (Class Exemption
for Certain Transactions Involving Insurance Company General
Accounts). There is no assurance that these exemptions, even if
all of the conditions specified therein are satisfied, or any
other exemption will apply to all transactions involving the
Trust's assets.

    IN LIGHT OF THE FOREGOING, FIDUCIARIES OF A BENEFIT PLAN
CONSIDERING THE PURCHASE OF INTERESTS IN CERTIFICATES OF ANY
SERIES SHOULD CONSULT THEIR OWN COUNSEL AS TO WHETHER THE ASSETS
OF THE TRUST WHICH ARE REPRESENTED BY SUCH INTERESTS WOULD BE
CONSIDERED PLAN ASSETS, AND WHETHER, UNDER THE GENERAL FIDUCIARY
STANDARDS OF INVESTMENT PRUDENCE AND DIVERSIFICATION, AN
INVESTMENT IN CERTIFICATES OF ANY SERIES IS APPROPRIATE FOR THE
BENEFIT PLAN TAKING INTO ACCOUNT THE OVERALL INVESTMENT POLICY OF
THE BENEFIT PLAN AND THE COMPOSITION OF THE BENEFIT PLAN'S
INVESTMENT PORTFOLIO. In addition, fiduciaries should consider
the consequences that would apply if the Trust's assets were
considered plan assets, the applicability of exemptive relief
from the prohibited transaction rules, and, whether all
conditions for such exemptive relief would be satisfied.

    In particular, insurance companies considering the purchase of
Certificates of any Series should consult their own benefits or
other appropriate counsel with respect to the United States
Supreme Court's decision in John Hancock Mutual Life Insurance
Co. v. Harris Trust & Savings Bank, 114 S. Ct. 517 (1993) ("John
Hancock") and the applicability of PTE 95-60. In John Hancock,
the Supreme Court held that assets held in an insurance company's
general account may be deemed to be "plan assets" under certain
circumstances; however, PTE 95-60 may exempt some or all of the
transactions that could occur as the result of the acquisition
and holding of the Certificates of a Series by an insurance
company general account from the penalties normally associated
with prohibited transactions. Accordingly, investors should
analyze whether John Hancock and PTE 95-60 or any other exemption
may have an impact with respect to their purchase of the
Certificates of any Series.


                       PLAN OF DISTRIBUTION

       The Transferor may sell or cause Certificates to be sold (i)
through underwriters or dealers; (ii) directly to one or more
purchasers; or (iii) through agents. In addition, the Transferor
or its affiliates may act as selling agent for the Certificates,
if so specified in the related Prospectus Supplement.  The
related Prospectus Supplement in respect of a Series offered
hereby will set forth the terms of the offering of such
Certificates, including the name or names of any underwriters,
the purchase price of such Certificates and the proceeds to the
Transferor from such sale, any underwriting discounts and other
items constituting underwriters' compensation, any initial
offering price and any discounts or concessions allowed or
reallowed or paid to dealers and the extent, if any, to which any
or all of such underwriters may engage in stabilizing
transactions and syndicate covering transactions with respect to
the related Certificates. Only underwriters so named in such
Prospectus Supplement shall be deemed to be underwriters in
connection with the Certificates offered thereby.    

    Subject to the terms and conditions set forth in an
underwriting agreement (an "Underwriting Agreement") to be
entered into with respect to each series of Certificates, the
Transferor will agree to sell or cause the Trust to sell to each
of the underwriters named therein and in the related Prospectus
Supplement, and each of such underwriters will severally agree to
purchase from the Transferor or Trust, as applicable, the
principal amount of Certificates set forth therein and in the
related Prospectus Supplement (subject to proportional adjustment
on the terms and conditions set forth in the related Underwriting
Agreement in the event of an increase or decrease in the
aggregate amount of Certificates offered hereby and by the
related Prospectus Supplement).

    In each Underwriting Agreement, the several underwriters will
agree, subject to the terms and conditions set forth therein, to
purchase all the Certificates offered hereby and by the related
Prospectus Supplement if any of such Certificates are purchased.
In the event of a default by any underwriter, each Underwriting
Agreement will provide that, in certain circumstances, purchase
commitments of the nondefaulting underwriters may be increased or
the Underwriting Agreement may be terminated.

    Each Underwriting Agreement will provide that the Transferor
will indemnify the related underwriters against liabilities
relating to the adequacy of disclosure to investors, including
under the Securities Act of 1933, as amended.

    The place and time of delivery for any Series of Certificates
in respect of which this Prospectus is delivered will be set
forth in the accompanying Prospectus Supplement.


                          LEGAL MATTERS

    Certain legal matters relating to the issuance of the
Certificates will be passed upon for the Transferor by Mayer,
Brown & Platt, Chicago, Illinois. Certain legal matters relating
to the Federal tax consequences of the issuance of the
Certificates will be passed upon for the Transferor by Mayer,
Brown & Platt. Certain legal matters relating to the issuance of
the Certificates will be passed upon for the Underwriters by
Orrick, Herrington & Sutcliffe LLP, New York, New York. 

              INDEX OF DEFINED TERMS FOR PROSPECTUS

Term                                                         Page

Accounts . . . . . . . . . . . . . . . . . . . . . . . . . . 5, 6
Accumulation Period. . . . . . . . . . . . . . . . . . . . . . .7
Additional Accounts. . . . . . . . . . . . . . . . . . . . . . .6
Additional Transferors . . . . . . . . . . . . . . . . . . . . 41
Adjusted Investor Interest . . . . . . . . . . . . . . . . . . 54
Agent Banks. . . . . . . . . . . . . . . . . . . . . . . . . . 29
Aggregate Principal Receivables. . . . . . . . . . . . . . . . 49
Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . .5
Amortization Period. . . . . . . . . . . . . . . . . . . . . . .7
Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Automatic Additional Accounts. . . . . . . . . . . . . . . . . 44
Bank . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 5, 11
Bank Portfolio . . . . . . . . . . . . . . . . . . . . . . . . .5
Base Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . 26
Benefit Plans. . . . . . . . . . . . . . . . . . . . . . . . . 72
BHC Act. . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
BIF. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
Billed Finance Charge Receivables. . . . . . . . . . . . . . . 49
Billing Cycle. . . . . . . . . . . . . . . . . . . . . . . . . 30
Cash Collateral Account. . . . . . . . . . . . . . . . . . . . 63
Cash Collateral Guaranty . . . . . . . . . . . . . . . . . . . 63
Cede . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3
Cedel. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37
Cedel Participants . . . . . . . . . . . . . . . . . . . . . . 37
Certificate Owners . . . . . . . . . . . . . . . . . . . . . . .3
Certificate Rate . . . . . . . . . . . . . . . . . . . . . . . .7
Certificateholders . . . . . . . . . . . . . . . . . . . . . . .3
Certificates . . . . . . . . . . . . . . . . . . . . . . . . 1, 5
Class. . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 5
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . 13
Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 67
Collateral Interest. . . . . . . . . . . . . . . . . . . . . . 63
Collection Account . . . . . . . . . . . . . . . . . . . . . . 12
COMMISSION . . . . . . . . . . . . . . . . . . . . . . . . . . .1
Controlled Accumulation Amount . . . . . . . . . . . . . . . . 15
Controlled Accumulation Period . . . . . . . . . . . . . . . . 14
Controlled Amortization Amount . . . . . . . . . . . . . . . . 13
Controlled Amortization Period . . . . . . . . . . . . . . . . 13
Controlled Deposit Amount. . . . . . . . . . . . . . . . . . . 15
Controlled Distribution Amount . . . . . . . . . . . . . . . . 13
Conversion Date. . . . . . . . . . . . . . . . . . . . . . . . 48
Cooperative. . . . . . . . . . . . . . . . . . . . . . . . . . 37
Corporation. . . . . . . . . . . . . . . . . . . . . . . . 12, 33
Counterparties . . . . . . . . . . . . . . . . . . . . . . . . 61
Credit Enhancement . . . . . . . . . . . . . . . . . . . . . . .6
Credit Enhancement Percentage. . . . . . . . . . . . . . . . . 48
Credit Enhancement Provider. . . . . . . . . . . . . . . . . . .8
Cut-Off Date . . . . . . . . . . . . . . . . . . . . . . . . . .8
Defaulted Accounts . . . . . . . . . . . . . . . . . . . . . . .8
Definitive Certificates. . . . . . . . . . . . . . . . . . . . 11
Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . 35
Depository . . . . . . . . . . . . . . . . . . . . . . . . . . 35
Determination Date . . . . . . . . . . . . . . . . . . . . . . 54
Disclosure Document. . . . . . . . . . . . . . . . . . . . . . 10
Discount Percentage. . . . . . . . . . . . . . . . . . . . . . 46
Distribution Account . . . . . . . . . . . . . . . . . . . . . 46
Distribution Date. . . . . . . . . . . . . . . . . . . . . . . 12
DOL. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
DTC. . . . . . . . . . . . . . . . . . . . . . . . . . . . 3, A-1
DTC Participants . . . . . . . . . . . . . . . . . . . . . . . 35
Eligible Account . . . . . . . . . . . . . . . . . . . . . . . 43
Eligible Receivable. . . . . . . . . . . . . . . . . . . . . . 43
Enhancement. . . . . . . . . . . . . . . . . . . . . . . . . . .6
Enhancement Invested Amount. . . . . . . . . . . . . . . . . . 62
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21
Euroclear. . . . . . . . . . . . . . . . . . . . . . . . . . . 37
Euroclear Operator . . . . . . . . . . . . . . . . . . . . . . 37
Euroclear Participants . . . . . . . . . . . . . . . . . . . . 37
Excess Allocation Series . . . . . . . . . . . . . . . . . . . 17
Excess Funding Account . . . . . . . . . . . . . . . . 19, 46, 53
Exchange Act . . . . . . . . . . . . . . . . . . . . . . . . . .3
FASIT. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 69
FCSC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 31
FDIA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .8
Final Regulation . . . . . . . . . . . . . . . . . . . . . . . 72
Finance Charge Account . . . . . . . . . . . . . . . . . . . . 46
Finance Charge Receivables . . . . . . . . . . . . . . . . . . .9
FIRREA . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
First Bankcard . . . . . . . . . . . . . . . . . . . . . . . . 29
First NBC. . . . . . . . . . . . . . . . . . . . . . . . 1, 5, 11
Foreign Investor . . . . . . . . . . . . . . . . . . . . . . . 70
Foreign Investors. . . . . . . . . . . . . . . . . . . . . . . 70
Full Investor Interest . . . . . . . . . . . . . . . . . . . . 19
Funding Period . . . . . . . . . . . . . . . . . . . . . . . . 19
GAAP . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Global Securities. . . . . . . . . . . . . . . . . . . . . . .A-1
Group Investor Charge-Offs . . . . . . . . . . . . . . . . . . 50
Group Investor Default Amounts . . . . . . . . . . . . . . . . 50
Group Investor Finance Charge Collections. . . . . . . . . . . 50
Group Investor Monthly Interest. . . . . . . . . . . . . . . . 51
Holders. . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
Indirect Participants. . . . . . . . . . . . . . . . . . . . . 35
Ineligible Receivable. . . . . . . . . . . . . . . . . . . . . 42
Interchange. . . . . . . . . . . . . . . . . . . . . . . . . . .6
Interest Funding Account . . . . . . . . . . . . . . . . . . . 39
Interest Period. . . . . . . . . . . . . . . . . . . . . . . . 12
Investor Charge-Off. . . . . . . . . . . . . . . . . . . . . . 54
Investor Default Amount. . . . . . . . . . . . . . . . . . . . 54
Investor Finance Charge Collections. . . . . . . . . . . . . . 51
Investor Interest. . . . . . . . . . . . . . . . . . . . . . . .7
Investor Monthly Fees. . . . . . . . . . . . . . . . . . . . . 51
Investor Percentage. . . . . . . . . . . . . . . . . . . . . . .8
IRA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 72
IRS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 67
John Hancock . . . . . . . . . . . . . . . . . . . . . . . . . 73
LIBOR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61
Minimum Aggregate Principal Receivables. . . . . . . . . . . . 44
Minimum Transferor Interest. . . . . . . . . . . . . . . . .9, 44
Monthly Period . . . . . . . . . . . . . . . . . . . . . . . . 12
Moody's. . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
Net Default Amount . . . . . . . . . . . . . . . . . . . . . . .8
Net Recoveries . . . . . . . . . . . . . . . . . . . . . . . . .8
New Issuance . . . . . . . . . . . . . . . . . . . . . . . . . 10
Offered Certificates . . . . . . . . . . . . . . . . . . . . . 67
OID. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 68
Other Account Revenues . . . . . . . . . . . . . . . . . . . . .6
Paired Series. . . . . . . . . . . . . . . . . . . . . . . 18, 54
Partial Amortization . . . . . . . . . . . . . . . . . . . . . 17
Participation Agreement. . . . . . . . . . . . . . . . . . . . 44
Participations . . . . . . . . . . . . . . . . . . . . . . .6, 44
Pay Out Event. . . . . . . . . . . . . . . . . . . . . . . . . 16
Permitted Investments. . . . . . . . . . . . . . . . . . . . . 47
Portfolio Yield. . . . . . . . . . . . . . . . . . . . . . . . 26
Pre-Funding Account. . . . . . . . . . . . . . . . . . . . . . 19
Pre-Funding Amount . . . . . . . . . . . . . . . . . . . . 19, 47
Principal Amortization Period. . . . . . . . . . . . . . . . . 14
Principal Commencement Date. . . . . . . . . . . . . . . . . . 13
Principal Funding Account. . . . . . . . . . . . . . . . . 14, 15
Principal Receivables. . . . . . . . . . . . . . . . . . . . . .9
Principal Sharing Series . . . . . . . . . . . . . . . . . 18, 54
Private Label Accounts . . . . . . . . . . . . . . . . . . . . .6
Prospectus Supplement. . . . . . . . . . . . . . . . . . . . . .1
PTE. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 73
Purchased Interest . . . . . . . . . . . . . . . . . . . . . . 11
Qualified Institution. . . . . . . . . . . . . . . . . . . . . 46
Rapid Accumulation Period. . . . . . . . . . . . . . . . . . . 15
Rapid Amortization Period. . . . . . . . . . . . . . . . . . . 16
Rating Agency. . . . . . . . . . . . . . . . . . . . . . . . . 21
Reallocated Investor Finance Charge Collections. . . . . . . . 50
Reallocation Group . . . . . . . . . . . . . . . . . . . . . . 18
Receivables. . . . . . . . . . . . . . . . . . . . . . . . . 1, 5
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . 34
Recoveries . . . . . . . . . . . . . . . . . . . . . . . . . . .8
Regulations. . . . . . . . . . . . . . . . . . . . . . . . . . 68
Removed Accounts . . . . . . . . . . . . . . . . . . . . . . . .9
Reserve Account. . . . . . . . . . . . . . . . . . . . . . . . 64
Retention Condition. . . . . . . . . . . . . . . . . . . . . . 53
Revolving Period . . . . . . . . . . . . . . . . . . . . . . . 13
SAIF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
SBJP Act . . . . . . . . . . . . . . . . . . . . . . . . . . . 69
Scheduled Payment Date . . . . . . . . . . . . . . . . . . . . 13
Securities Act . . . . . . . . . . . . . . . . . . . . . . . . 10
Senior Certificates. . . . . . . . . . . . . . . . . . . . . . .7
Series . . . . . . . . . . . . . . . . . . . . . . . . .1, 5, A-1
Series Supplement. . . . . . . . . . . . . . . . . . . . . . . .5
Series Termination Date. . . . . . . . . . . . . . . . . . . . 55
Service Transfer . . . . . . . . . . . . . . . . . . . . . . . 58
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
Servicer Default . . . . . . . . . . . . . . . . . . . . . . . 58
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . 11
Shared Principal Collections . . . . . . . . . . . . . . . . . 18
Special Tax Counsel. . . . . . . . . . . . . . . . . . . . . . 67
Specified Trust Termination Date . . . . . . . . . . . . . . . 55
Spread Account . . . . . . . . . . . . . . . . . . . . . . . . 64
SSCRA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23
Standard & Poor's. . . . . . . . . . . . . . . . . . . . . . . 46
Subordinated Certificates. . . . . . . . . . . . . . . . . . . .7
Supplemental Certificates. . . . . . . . . . . . . . . . . . . 10
Swaps. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 61
Tax Opinion. . . . . . . . . . . . . . . . . . . . . . . . . . 10
Terms and Conditions . . . . . . . . . . . . . . . . . . . . . 38
Transfer Date. . . . . . . . . . . . . . . . . . . . . . . 15, 48
Transferor . . . . . . . . . . . . . . . . . . . . . . . . . . .6
Transferor Certificate . . . . . . . . . . . . . . . . . . . . 10
Transferor Interest. . . . . . . . . . . . . . . . . . . . . . .8
Transferor Percentage. . . . . . . . . . . . . . . . . . . . . 34
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . 1, 5
Trust Portfolio. . . . . . . . . . . . . . . . . . . . . . . . 32
Trust Termination Date . . . . . . . . . . . . . . . . . . . . 55
Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . .5
U.S. Person. . . . . . . . . . . . . . . . . . . . . . . . . .A-3
UCC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 64
Underwriting Agreement . . . . . . . . . . . . . . . . . . . . 73
USAF . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 29

                                                          ANNEX I

    GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

    Except in certain limited circumstances, the globally offered
First NBC Credit Card Master Trust Asset Backed Certificates (the
"Global Securities") to be issued in Series from time to time
(each, a "Series") will be available only in book-entry form.
Investors in the Global Securities may hold such Global
Securities through any of The Depository Trust Company ("DTC"),
Cedel or Euroclear. The Global Securities will be tradeable as
home market instruments in both the European and U.S. domestic
markets. Initial settlement and all secondary trades will settle
in same-day funds.

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

    Secondary market trading between investors holding Global
Securities through DTC will be conducted according to the rules
and procedures applicable to U.S. corporate debt obligations.

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

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

Initial Settlement

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

    Investors electing to hold their Global Securities through DTC
will follow the settlement practices applicable to U.S. corporate
debt obligations. Investor securities custody accounts will be
credited with their holdings against payment in same-day funds on
the settlement date.

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

Secondary Market Trading

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

    Trading between DTC Participants. Secondary market trading
between DTC Participants will be settled using the procedures
applicable to U.S. corporate debt obligations in same-day funds.

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

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

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

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

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

    Trading between Cedel or Euroclear seller and DTC purchaser.
Due to time zone differences in their favor, Cedel Participants
and Euroclear Participants may employ their customary procedures
for transactions in which Global Securities are to be transferred
by the respective clearing system, through the respective
Depositary, to a DTC Participant. The seller will send
instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to
settlement. In these cases, Cedel or Euroclear will instruct the
respective Depositary, as appropriate, to deliver the bonds to
the DTC Participant's account against payment. Payment will
include interest accrued on the Global Securities from and
including the last coupon payment date to and excluding the
settlement date. The payment will then be reflected in the
account of the Cedel Participant or Euroclear Participant the
following day, and receipt of the cash proceeds in the Cedel
Participant's or Euroclear Participant's account would be back-valued 
to the value date (which would be the preceding day, when
settlement occurred in New York). Should the Cedel Participant or
Euroclear Participant have a line of credit with its respective
clearing system and elect 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
(i.e., the trade fails), receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's account would
instead be valued as of the actual settlement date. Finally, day
traders that use Cedel or Euroclear and that purchase Global
Securities from DTC Participants for delivery to Cedel
Participants or Euroclear Participants should note that these
trades would automatically fail on the sale side unless
affirmative action were taken. At least three techniques should
be readily available to eliminate this potential problem:

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

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

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

Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

    The term "U.S. Person" means (i) a citizen or resident of the
United States, (ii) a corporation or partnership organized in or
under the laws of the United States or any political subdivision
thereof or (iii) an estate or trust the income of which is
includible in gross income for United States tax purposes,
regardless of its source. This summary does not deal with all
aspects of U.S. Federal income tax withholding that may be
relevant to foreign holders of the Global Securities. Investors
are advised to consult their own tax advisers for specific tax
advice concerning their holding and disposing of the Global
Securities.

                                               [Alternate Pages - Prospectus]

                 SUBJECT TO COMPLETION, DATED MAY ___, 1997

                                 PROSPECTUS

                     First NBC Credit Card Master Trust
                         Asset Backed Certificates
                      First National Bank of Commerce
                          Transferor and Servicer

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

     The Asset Backed Certificates (collectively, the "Certificates")
described herein may be sold from time to time in one or more series (each,
a "Series"), in amounts, at prices and on terms to be determined at the
time of sale and to be set forth in a supplement to this Prospectus (a
"Prospectus Supplement"). The Certificates in each Series will represent an
undivided interest in the First NBC Credit Card Master Trust (the "Trust").
The Trust will be formed pursuant to a pooling and servicing agreement
between First National Bank of Commerce ("First NBC" or the "Bank"), as
transferor and servicer, and The First National Bank of Chicago, as
trustee. Certain capitalized terms used in this Prospectus are defined
elsewhere in this Prospectus and in the accompanying Prospectus Supplement.
Please refer to the "Index of Defined Terms for Prospectus" on page 78 for
a listing of the pages on which all such terms are defined.

     The property of the Trust will include receivables (the "Receivables")
generated from time to time in a portfolio of revolving credit accounts,
all monies due or to become due in payment of the Receivables, any
collateral securing the Receivables, all proceeds of the foregoing and
proceeds of credit life insurance policies relating to the Receivables and
all monies on deposit in certain bank accounts of the Trust, as more fully
described herein. Additionally, with respect to any Series or Class offered
hereby, the Trust assets also may include (i) the right to receive other
revenues and/or (ii) credit enhancement and interest rate protection
arrangements for such Series or Class, as described in the related
Prospectus Supplement. The Bank will initially own the remaining undivided
interest in the Trust not represented by the Certificates issued by the
Trust and will initially service the related Receivables.

     Each Series will consist of one or more classes of Certificates (each,
a "Class"), one or more of which may be fixed rate Certificates, floating
rate Certificates or other types of Certificates, as specified in the
related Prospectus Supplement. Each Certificate will represent an undivided
interest in the Trust, and the interest of the holders of each Class or
Series of Certificates will include the right to receive a varying
percentage of each month's collections with respect to the Receivables at
the times, in the manner and to the extent described herein and, with
respect to any Series offered hereby, in the related Prospectus Supplement.
Interest and principal payments with respect to each Series offered hereby
will be made as specified in the related Prospectus Supplement. One or more
Classes of a Series offered hereby may be entitled to the benefits of a
cash collateral account or guaranty, a collateral interest, a letter of
credit, a surety bond, an insurance policy or other form of enhancement as
specified in the Prospectus Supplement relating to that Series. In
addition, any Series offered hereby may include one or more Classes which
are subordinated in right and priority to payment of principal of, and/or
interest on, one or more other Classes of that Series or another Series, in
each case to the extent described in the related Prospectus Supplement.
Each Series of Certificates or Class offered hereby will be rated in one of
the four highest rating categories by at least one nationally recognized
rating organization.

     While the specific terms of any Series in respect of which this
Prospectus is being delivered will be described in the related Prospectus
Supplement, the terms of such Series will not be subject to prior review
by, or consent of, the Certificateholders of any previously issued Series.


              Potential investors should consider, among other
                 things, the information set forth in "Risk
                   Factors" commencing on page 23 of this
                                Prospectus.



  THE CERTIFICATES WILL REPRESENT INTERESTS IN THE TRUST ONLY AND WILL NOT
 REPRESENT INTERESTS IN OR RECOURSE OBLIGATIONS OF FIRST NBC OR ANY AFFILIATE
 THEREOF. A CERTIFICATE IS NOT A DEPOSIT, AND NEITHER THE CERTIFICATES NOR THE
 UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR GUARANTEED BY THE FEDERAL
 DEPOSIT INSURANCE CORPORATION OR (EXCEPT FOR RECEIVABLES ARISING IN PRIVATE
       LABEL ACCOUNTS) ANY OTHER GOVERNMENTAL AGENCY.


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


     Certificates may be sold by the Bank or the Trust directly to
purchasers, through agents designated from time to time, through
underwriting syndicates led by one or more managing underwriters or through
one or more underwriters acting alone. If underwriters or agents are
involved in the offering of the Certificates of any Series offered hereby,
the name of the managing underwriter or underwriters or agents will be set
forth in the related Prospectus Supplement. If an underwriter, agent or
dealer is involved in the offering of the Certificates of any Series
offered hereby, the underwriter's discount, agent's commission or dealer's
purchase price will be set forth in, or may be calculated from, the related
Prospectus Supplement, and the net proceeds to the Bank from such offering
will be the public offering price of such Certificates less such discount
in the case of an underwriter, the purchase price of such Certificates less
such commission in the case of an agent or the purchase price of such
Certificates in the case of a dealer, and less, in each case, the other









the applicability of PTE 95-60. In John Hancock, the Supreme Court
held that assets held in an insurance company's general account may be
deemed to be "plan assets" under certain circumstances; however, PTE 95-60
may exempt some or all of the transactions that could occur as the result
of the acquisition and holding of the Certificates of a Series by an
insurance company general account from the penalties normally associated
with prohibited transactions. Accordingly, investors should analyze whether
John Hancock and PTE 95-60 or any other exemption may have an impact with
respect to their purchase of the Certificates of any Series.


                            PLAN OF DISTRIBUTION

     This Prospectus is to be used by First NBC in connection with offers
and sales related to market-making transactions in the Certificates in
which it acts as principal. First NBC may also act as agent in such
transactions. Sales will be made at prices related to the prevailing prices
at the time of sale. The net proceeds of such sales will be used by First
NBC for its general corporate purposes.


                               LEGAL MATTERS

     Certain legal matters relating to the issuance of the Certificates
will be passed upon for the Transferor by Mayer, Brown & Platt, Chicago,
Illinois. Certain legal matters relating to the Federal tax consequences of
the issuance of the Certificates will be passed upon for the Transferor by
Mayer, Brown & Platt. Certain legal matters relating to the issuance of the
Certificates will be passed upon for the Underwriters by Orrick, Herrington
& Sutcliffe LLP, New York, New York.







                              [Alternate Pages - form of Prospectus Supplement]


                SUBJECT TO COMPLETION, DATED _________, 199_
       PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED __________ ___, 199_
                                     $
                     FIRST NBC CREDIT CARD MASTER TRUST
                   $    Class A [Floating Rate] [__%] Asset
                     Backed Certificates, Series 199_-_
                   $    Class B [Floating Rate] [__%] Asset
                     Backed Certificates, Series 199_-_

                      First National Bank of Commerce

                          Transferor and Servicer
                          
                             -----------------


Each Class A [Floating Rate] [__%] Asset Backed Certificate, Series
199_-___ (collectively, the "Class A Certificates") and each Class B
[Floating Rate] [__%] Asset Backed Certificate, Series 199_-___
(collectively, the "Class B Certificates" and, together with the Class A
Certificates, the "Certificates") will represent the right to receive
certain payments from the First NBC Credit Card Master Trust, created
pursuant to a Pooling and Servicing Agreement between First National Bank
of Commerce ("First NBC" or the "Bank"), as transferor and servicer, and
The First National Bank of Chicago, as trustee. Certain capitalized terms
used in this Prospectus Supplement are defined elsewhere in this Prospectus
Supplement and the accompanying Prospectus. Please refer to the "Index of
Defined Terms for Prospectus Supplement" on page S-51 and the "Index of
Defined Terms for Prospectus" on page 78 for a listing of the pages on
which such terms are defined.


     The property of the Trust includes receivables (the "Receivables")
generated from time to time in a portfolio of MasterCard(R), VISA(R) and
private label revolving credit card accounts (the "Accounts"), all monies
due or to become due in payment of the Receivables, all proceeds of the
Receivables and proceeds of credit insurance policies relating to the
Receivables, all monies in certain bank accounts of the Trust and certain
other property as described herein. In addition, the Collateral Interest
will be issued in the initial amount of $____________ and will be
subordinated to the Certificates as described herein. First NBC will
initially own the remaining undivided interest in the Trust not represented
by the Certificates, the Collateral Interest and other interests issued by
the Trust from time to time and will initially service the Receivables.
First NBC may from time to time offer other Series of certificates that
evidence undivided interests in certain assets of the Trust, which may have
terms significantly different from the Certificates.
                                                   (continued on next page)


There currently is no secondary market for the Certificates, and there
is no assurance that one will develop or, if one does, that it will
continue until the Certificates are paid in full. Potential investors
should consider, among other things, the information set forth in "Risk
Factors" commencing on page S-17 herein and page 23 in the Prospectus.


THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT INTERESTS IN OR OBLIGATIONS OF FIRST NBC OR ANY AFFILIATE
THEREOF. A CERTIFICATE IS NOT A DEPOSIT AND NEITHER THE CERTIFICATES NOR
THE UNDERLYING ACCOUNTS OR RECEIVABLES ARE INSURED OR GUARANTEED BY THE
FEDERAL DEPOSIT INSURANCE CORPORATION OR (EXCEPT FOR RECEIVABLES ARISING 
IN PRIVATE LABEL ACCOUNTS) ANY OTHER GOVERNMENTAL AGENCY.

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









     This Prospectus Supplement and the Prospectus Supplement may be used
by First NBC in connection with market-making transactions in the
Certificates. First NBC may act as principal or agent in such transactions.
Such transactions will be at prices related to prevailing market prices at
the time of sale.


                      FIRST NATIONAL BANK OF COMMERCE

   The Date of this Prospectus Supplement is _______________ _____, 199_









not be paid. In no event shall the Trust, the Trustee, the Holders or the
Collateral Interest Holder be liable for the share of the Servicing Fee to
be paid out of Servicer Interchange. The Class A Servicing Fee and the
Class B Servicing Fee shall be payable to the Servicer solely to the extent
amounts are available for distribution in respect thereof as described
under "-- Application of Collections."

     The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Receivables including, without
limitation, payment of the fees and disbursements of the Trustee and
independent certified public accountants and other fees which are not
expressly stated in the Agreement to be payable by the Trust or the Holders
other than federal, state and local income and franchise taxes, if any, of
the Trust.

Reports to Holders

     On each Transfer Date, the Trustee will forward to each Holder of
record, a statement prepared by the Servicer setting forth the items
described in "Description of the Certificates -- Reports to Holders" in the
Prospectus. In addition, such statement will include (a) the amount, if
any, withdrawn from the Principal Funding Account for such Transfer Date,
and (b) the Collateral Interest, if any, for such Transfer Date.

                              UNDERWRITING

     This Prospectus Supplement and the related Prospectus may be used by
First NBC in connection with offers and sales related to market-making
transactions in the Certificates in which it acts as principal. Sales will
be made at prices related to the prevailing prices at the time of sale.
First NBC does not have an obligation to make a market in the Certificates,
and it may discontinue any such market-making activities at any time
without notice, in its sole discretion.

                                   S-48






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

     No dealer, salesman or other person
has been authorized to give any
information or to make any
representation not contained or
incorporated by reference in this
Prospectus Supplement or the
accompanying Prospectus and, if given or
made, such information or representation
must not be relied upon as having been
authorized by the Transferor or any
agent or Underwriter. Neither this
Prospectus Supplement nor the
accompanying Prospectus constitutes an
offer or solicitation by anyone in any
state in which such offer or
solicitation is not authorized or in
which the person making such offer or
solicitation is not qualified to do so
or to anyone to whom it is unlawful to
make such offer or solicitation. Neither
the delivery of this Prospectus
Supplement or the accompanying
Prospectus, nor any sale made hereunder
or thereunder shall, under any
circumstances, create any implication
that there has been no change in the
affairs of the Transferor or the
Receivables or the Accounts since the
date hereof or thereof or that the
information contained or incorporated by
reference herein or therein is correct
as of any time subsequent to its date.



            TABLE OF CONTENTS

          Prospectus Supplement
                                     Page

SUMMARY OF TERMS......................S-4
RISK FACTORS.........................S-17
FIRST NBC'S CREDIT CARD
   PORTFOLIO.................. ......S-17
THE RECEIVABLES......................S-21
MATURITY ASSUMPTIONS.................S-25
RECEIVABLE YIELD CONSIDERATIONS......S-27
   FIRST NBC AND FIRST COMMERCE
CORPORATION..........................S-28
DESCRIPTION OF THE CERTIFICATES......S-28
UNDERWRITING.........................S-48
INDEX OF DEFINED TERMS FOR 
    PROSPECTUS SUPPLEMENT............S-51

               Prospectus

Prospectus Supplement.... ..............3
Reports to Certificateholders...........3
Available Information...................4
Incorporation of Certain 
   Documents by Reference...............4
Prospectus Summary .....................5
Risk Factors...........................22
The Trust..............................29
First NBC's Credit Card 
   Activities..........................29
The Receivables........................32
Maturity Assumptions...................33
Use of Proceeds........................33
First NBC and First Commerce 
   Corporation.........................33
Description of the Certificates........34
Credit Enhancement.....................61
Certain Legal Aspects of 
   the Receivables.....................64
U.S. Federal Income Tax 
   Consequences........................66
State and Local Taxation....... .......71
ERISA Considerations...................71
Plan of Distribution...................73
Legal Matters..........................73
Index of Terms for Prospectus..........74
Annex 1: Global Clearance, Settlement  
    and Tax Documentation Procedures..A-1


Until _______ __, 199_, all dealers
effecting transactions in the 
Certificates, whether or not 
participating in this distribution,
may be required to deliver a
Prospectus Supplement and a
Prospectus.  This delivery
requirement is in addition to
the obligation of dealers to 
deliver a Prospectus 
Supplement and a Prospectus when
acting as underwriters and with
respect to their unsold 
allotments or subscriptions.

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



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


               First NBC
        Credit Card Master Trust




         $____________ Class A
         [Floating Rate] [___%]
              Asset Backed
      Certificates, Series 199_-_



         $____________ Class B
         [Floating Rate] [___%]
              Asset Backed
      Certificates, Series 199_-_


          First National Bank
              of Commerce


        Transferor and Servicer




         ---------------------
         Prospectus Supplement
         ---------------------









    First National Bank of Commerce






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



                             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. . . . . . . . . . . . . .   $227,272.73
         Printing and Engraving. . . . . . . . . . .     40,000.00              
         Trustee's Fees. . . . . . . . . . . . . . .     10,000.00            
         Legal Fees and Expenses . . . . . . . . . .    250,000.00    
         Blue Sky Fees and Expenses. . . . . . . . .      8,000.00    
         Accountants' Fees and Expenses. . . . . . .     50,000.00    
         Rating Agency Fees. . . . . . . . . . . . .    170,000.00
         Miscellaneous Fees. . . . . . . . . . . . .    
                                                        ----------
         Total . . . . . . . . . . . . . . . . . . .  $ 755,272.73
                                                        ==========
         ______________


ITEM 15. Indemnification of Directors and Officers

         The Registrant maintains directors' and officers' liability
insurance. Articles V and VI of the Registrant's Articles of
Association provide as follows:

                            ARTICLE V

        Limitation of Liability of Directors and Officers

         A.  No director or officer of the Association shall be
liable to the Association or to its shareholder for monetary
damages for breach of his fiduciary duty as a director or
officer, provided that the foregoing provision shall not
eliminate or limit the liability of a director or officer for (a)
any breach of his duty of loyalty to the Association or its
shareholder; (b) acts or omissions not in good faith or which
involve intentional misconduct or a knowing violation of law; (c)
liability for unlawful distributions of the association's assets
to, or redemption or repurchase of the Association's shares from,
the shareholder of the Association; or (d) any transaction from
which he derived an improper personal benefit.

         B.  The Board of Directors may, with the approval of the
shareholder, (a) cause the Association to enter into contracts
with directors and officers providing for the limitation of
liability set forth in this Article V and for indemnification to
the fullest extent permitted by law.

         C.  Any amendment or repeal of this Article V shall not
adversely affect any elimination or limitation of liability of a
director or officer of the Association under this Article V with
respect to any action or inaction occurring prior to the time of
such amendment or repeal.

                            ARTICLE VI

                         Indemnification

         Section 1.  Definitions. As used in this Article the
following terms shall have the meanings set out below:

      a.  "Board" - the Board of Directors of the Association.

      b.  "Claim" - any threatened or pending or completed
claim, action, suit, or proceeding, whether civil, criminal,
administrative or investigative and whether made judicially or
extra-judicially, or any separate issue or matter therein, as the
context requires.

      c.  "Determining Body" - (i) the shareholder, or (ii)
if a majority of the members of the board of directors of the
shareholder are parties to the Claim, or the shareholder so
directs, independent legal counsel, which may be the regular
outside counsel of the Association.

      d.  "Disbursing Officer" - the Chief Executive Officer
of the Association or, if the Chief Executive Officer is a party
to the Claim for which indemnification is being sought, any
officer not a party to such Claim who is designated by the
shareholder to be the Disbursing Officer with respect to
indemnification requests related to the Claim, which designation
shall be made promptly after receipt of the initial request for
indemnification with respect to such Claim.

      e.  "Expenses" - any expenses or costs (including,
without limitation, attorney's fees, judgments, punitive or
exemplary damages, fines and amounts paid in settlement).

      f.  "Indemnitee" - each person who is or was a
director or officer of the Association, but such term shall not
include any person who was a director or officer of any
institution absorbed by the Association by way of merger,
consolidation, transfer of assets or otherwise, provided that
nothing herein shall prevent the Association from providing
indemnification to such persons under circumstances which the
Association determines in its discretion to be appropriate and in
accordance with law.

         Section 2.   Indemnity.

       a.  To the extent such Expenses exceed the sum of
amounts paid or due under or pursuant to (i) policies of
liability insurance maintained by the Association, (ii) policies
of liability insurance maintained by or on behalf of Indemnitee
and (iii) provisions for indemnification in the by-laws,
resolutions or other instruments of any entity other than the
Association or its shareholder, the Association shall indemnify
Indemnitee against any Expenses actually and reasonably incurred
by him (as they are incurred) in connection with any Claim either
against him or as to which he is involved solely as a witness or
person required to give evidence, by reason of his position.

      (1)  as a director or officer of the Association,

      (2)  as a director or officer of any subsidiary of the
Association or as fiduciary with respect to any employee benefit
plan of the Association, or

      (3)  as a director, officer, employee or agent of
another corporation, partnership, joint venture, trust or other
for profit or not for profit entity or enterprise, if such
position is or was held at the request of the Association, 

whether relating to service in such position, before or after the
effective date of this Article, if he (i) is successful in his
defense of the Claim on the merits or otherwise or (ii) has been
found by the Determining Body (acting in good faith) to have met
the Standard of Conduct; provided that (A) the amount otherwise
payable by the Association may be reduced by the Determining Body
to such amount as it deems proper if it determines that the Claim
involved the receipt of a personal benefit by Indemnitee, and (B)
no indemnification shall be made (i) in respect of any Claim as
to which Indemnitee shall have been adjudged by a court of
competent jurisdiction, after exhaustion of all appeals
therefrom, to be liable for willful or intentional misconduct in
the performance of his duty to the Association or to have
obtained an improper personal benefit, or (ii) for expenses,
penalties or other payments incurred in an administrative
proceeding or action instituted by a bank regulatory agency,
which action results in a final order assessing civil monetary
penalties or payments to the Association, unless in each such
case, and only to the extent that, a court shall determine upon
application that, in view of all the circumstances of the case,
Indemnitee is fairly and reasonably entitled to indemnity for
such Expenses as the court deems proper.

      b.  The Standard of Conduct is met when the conduct by
an Indemnitee with respect to which a Claim is asserted was
conduct that he reasonably believed to be in, or not opposed to,
the best interest of the Association, and, in the case of a
criminal action or proceeding, that he had no reasonable cause to
believe was unlawful. The termination of any Claim by judgment,
order, settlement, conviction, or upon a plea of nolo contendere
or its equivalent, shall not, of itself, create a presumption
that Indemnitee did not meet the Standard of Conduct.

      c.  Promptly upon becoming aware of the existence of
any Claim as to which he may be indemnified hereunder, Indemnitee
shall notify the Chief Executive Officer of the Association of
the Claim and whether he intends to seek indemnification
hereunder.  If such notice indicates that Indemnitee does so
intend, the Chief Executive Officer shall promptly notify the
shareholder, which shall promptly establish the Determining Body.
After the Determining Body has been established the Chief
Executive Officer shall inform Indemnitee thereof and Indemnitee
shall immediately provide the Determining Body with all facts
relevant to the Claim known to him.  Within 60 days of the
receipt of such information, together with such additional
information as the Determining Body may request of Indemnitee,
the Determining Body shall determine, and shall advise Indemnitee
of its determination, whether Indemnitee has met the Standard of
Conduct. The Determining Body may extend such sixty-day period by
no more than an additional sixty days.

       d.  Indemnitee shall promptly inform the Determining
Body upon his becoming aware of any relevant facts not therefore
provided by him to the Determining Body, unless the Determining
Body has obtained such facts by other means. If, after
determining that the Standard of Conduct has been met, the
Determining Body obtains facts of which it was not aware at the
time it made such determination, the Determining Body on its own
motion, after notifying Indemnitee and providing him an
opportunity to be heard, may, on the basis of such facts, revoke
such determination, provided that in the absence of actual fraud
by Indemnitee no such revocation may be made later than thirty
days after final disposition of the Claim.

       e.  In the case of any Claim not involving a proposed,
threatened or pending criminal proceeding,

          (1)  If Indemnitee has, in the good faith judgment of
the Determining Body, met the Standard of Conduct, the
Association may, in its sole discretion after notice to
Indemnitee, assume all responsibility for the defense of the
Claim, and, in any event, the Association and Indemnitee each
shall keep the other informed as to the progress of the defense,
including prompt disclosure of any proposals for settlement;
provided that if the Association or the shareholder is a party to
the Claim and Indemnitee reasonably determines that there is a
conflict between the positions of the Association or the
shareholder and Indemnitee with respect to the Claim, then
Indemnitee shall be entitled to conduct his defense, with counsel
of his choice; and provided further that Indemnitee shall in any
event be entitled at his expense to employ counsel chosen by him
to participate in the defense of the Claim; and

         (2)  The Association shall fairly consider any
proposals by Indemnitee for settlement of the Claim. If the
Association (A) proposes a settlement acceptable to the person
asserting the Claim, or (B) believes a settlement proposed by the
person asserting the Claim should be accepted, it shall inform
Indemnitee of the terms thereof and shall fix a reasonable date
by which Indemnitee shall respond. If Indemnitee agrees to such
terms, he shall execute such documents as shall be necessary to
effect the settlement. If he does not agree he may proceed with
the defense of the Claim in any manner he chooses, but if he is
not successful on the merits or otherwise, the Association's
obligation to indemnify him for any Expenses incurred following
his disagreement shall be limited to the lesser of (A) the total
Expenses incurred by him following his decision not to agree to
such proposed settlement or (B) the amount the Association would
have paid pursuant to the terms of the proposed settlement. If,
however, the proposed settlement would impose upon Indemnitee any
requirement to act or refrain from acting that would materially
interfere with the conduct of his affairs, Indemnitee may refuse
such settlement and proceed with the defense of the Claim, if he
so desires, at the Association's expense without regard to the
limitations imposed by the preceding sentence. In no event,
however, shall the Association be obligated to indemnify
Indemnitee for any amount paid in a settlement that the
Association has not approved.

      f.  In the case of a Claim involving a proposed,
threatened or pending criminal proceeding, Indemnitee shall be
entitled to conduct the defense of the Claim, and to make all
decisions with respect thereto, with counsel of his choice;
provided that the Association shall not be obligated to indemnify
Indemnitee for an amount paid in settlement that the Association
has not approved.

      g.  After notifying the Association of the existence
of a Claim, Indemnitee may from time to time request the
Association to pay the Expenses (other than judgments, fines,
penalties or amounts paid in settlement) that he incurs in
pursuing a defense of the Claim prior to the time that the
Determining Body determines whether the Standard of Conduct has
been met. If the Disbursing Officer believes the amount requested
to be reasonable, he shall pay to Indemnitee the amount requested
(regardless of Indemnitee's apparent ability to repay such
amount) upon receipt of an undertaking by or on behalf of
Indemnitee to repay such amount if it shall ultimately be
determined that he is not entitled to be indemnified by the
Association under the circumstances. If the Disbursing Officer
does not believe such amount to be reasonable, the Association
shall pay the amount deemed by him to be reasonable, and
Indemnitee may apply directly to the Determining Body for the
remainder of the amount requested.

      h.  After it has been determined that the Standard of
Conduct was met, for so long as and to the extent that the
Association is required to indemnify Indemnitee under this
Article, the provisions of Paragraph (g) shall continue to apply
with respect to Expenses incurred after such time except that (i)
no undertaking shall be required of Indemnitee and (ii) the
Disbursing Officer shall pay to Indemnitee such amount of any
fines, penalties or judgments against him which have become final
and as to which the Association is obligated to indemnify him.

       i.  Any determination by the Association with respect
to settlements of a Claim shall be made by the Determining Body.

       j.  The Association and Indemnitee shall keep
confidential, to the extent permitted by law and their fiduciary
obligations, all facts and determinations provided or made
pursuant to or arising out of the operation of this Agreement,
and the Association and Indemnitee shall instruct it or his
agents and employees to do likewise.

         Section 3.  Enforcement.

       a.  The rights provided by this Article shall be
enforceable by Indemnitee in any court of competent jurisdiction.

       b.  If Indemnitee seeks a judicial adjudication of his
rights under this Article Indemnitee shall be entitled to recover
from the Association, and shall be indemnified by the Association
against, any and all Expenses actually and reasonably incurred by
him in connection with such proceeding but only if he prevails
therein. If it shall be determined that Indemnitee is entitled to
receive part but not all of the relief sought, then Indemnitee
shall be entitled to be reimbursed for all Expenses incurred by
him in connection with such judicial adjudication if the amount
to which he is determined to be entitled exceeds 50% of the
amount of his claim. Otherwise, the Expenses incurred by
Indemnitee in connection with such judicial adjudication shall be
appropriately prorated.

       c.  In any judicial proceeding described in this
subsection, the Association shall bear the burden of proving that
Indemnitee is not entitled to any Expenses sought with respect to
any Claim.

         Section 4.  Saving Clause.  If any provision of this Article
is determined by a court having jurisdiction over the matter to
require the Association to do or refrain from doing any act that
is in violation of applicable law, the court shall be empowered
to modify or reform such provision so that, as modified or
reformed, such provision provides the maximum indemnification
permitted by law, and such provision, as so modified or reformed,
and the balance of this Article, shall be applied in accordance
with their terms. Without limiting the generality of the
foregoing, if any portion of this Article shall be invalidated on
any ground, the Association shall nevertheless indemnify an
Indemnitee to the full extent permitted by any applicable portion
of this Article that shall not have been invalidated and to the
full extent permitted by law with respect to that portion that
has been invalidated.

         Section 5.  Non-Exclusivity.

      a.  The indemnification and advancement of Expenses
provided by or granted pursuant to this Article shall not be
deemed exclusive of any other rights to which Indemnitee is or
may become entitled under any statute, article of association or
incorporation, by-law, authorization of shareholders or
directors, agreement, or otherwise, provided that unless required
by law any indemnification payment made otherwise than pursuant
to this Article must be approved by the shareholder.

      b.  It is the intent of the Association by this
Article to indemnify and hold harmless Indemnitee to the fullest
extent permitted by law, so that if applicable law would permit
the Association to provide broader indemnification rights than
are currently permitted, the Association shall indemnify and hold
harmless Indemnitee to the fullest extent permitted by applicable
law notwithstanding that the other terms of this Article would
provide for lesser indemnification, provided that unless
otherwise required by law or the express terms of this Article,
no indemnification payment may be made unless it is approved by
the shareholder.

         Section 6.  Successors and Assigns. This Article shall inure
to the benefit of Indemnitee's heirs, personal representatives,
and assigns and to the benefit of the Association, its successors
and assigns.

         Section 7.  Indemnification of Other Persons.

         The Association may indemnify any person not covered
by Sections 1 through 6 of this Article to the extent provided in
a resolution of the shareholder or a separate provision of these
Articles.

         Section 8.  Restrictions on Indemnification By Law and
Regulation.

         Notwithstanding any provision of this Article to the
contrary, no indemnification or advancement of expenses may be
made if, in the good faith opinion of the shareholder, such
indemnification or advancement of expenses could violate any
applicable law or regulation, unless the Association has received
evidence satisfactory to it that no such violation would occur.




ITEM 16. Exhibits and Financial Statements
                  
(a)      Exhibits

         1.1      Form of Underwriting Agreement. **
         3.1      Articles of Association.*
         3.2      By-Laws.*
         4.1      Form of Pooling and Servicing Agreement.**
         4.2      Form of Series Supplement (including form of
                  Certificate).**
         5.1      Opinion of Mayer, Brown & Platt with respect to
                  legality.**
         8.1      Opinion of Mayer, Brown & Platt with respect to
                  tax matters.**
        23.1      Consent of Mayer, Brown & Platt (to be included
                  in opinion filed as Exhibit 5.1).
        24.1      Powers of Attorney.*
___________________________________
*        Previously filed.
**       Filed herewith


         (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:

         (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. Notwithstanding the foregoing, any
         increase or decrease in volume of securities offered (if the
         total dollar value of securities offered would not exceed
         that which was registered) and any deviation from the low or
         high end of the estimated maximum offering rate may be
         reflected in the form of prospectus filed with the
         Commission pursuant to Rule 424(b) if, in the aggregate, the
         changes in volume and price represent no more than a 20
         percent change in the maximum aggregate offering price set
         forth in the "Calculation of Registration Fee" table in the
         effective registration statement;     

         (iii)  To include any material information with respect
         to the plan of distribution not 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 thereof.

         (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)  To provide to the underwriters at the closing
specified in the underwriting agreements certificates in such
denominations and registered in such names as required by the
underwriters to permit prompt delivery to each purchaser.

         (f)  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.

         (g)  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)(i) 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.

         (h)  That, for the purpose 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.


                            SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933,
the registrant certifies that it has reasonable grounds to
believe that it meets all of the requirements for filing on Form
S-3 and has duly caused this Amendment No. 1 to Registration
Statement to be signed on its behalf by the undersigned,
thereunto duly authorized, in the City of New Orleans, State of
Louisiana, on May 30, 1997.


         FIRST NATIONAL BANK OF COMMERCE
         as originator of the Trust and registrant


         By: /s/ Michael J. Fowler                     
             -----------------------------
           Name: Michael J. Fowler
           Title: Executive Vice President
                   Senior ALCO Officer


         Pursuant to the requirements of the Securities Act of 1933,
Amendment No. 1 to the Registration Statement has been signed
below by the following persons in the capacities and on the dates
indicated.  



Signature                                         Title                                  Date
- ---------                                         -----                                  ----
                                                                                   
        *                                      President and Chief                       May 30, 1997
- ------------------------                       Executive Officer and
Ashton J. Ryan, Jr.                            Director (Principal               
                                               Executive Officer)

        *                                      Chairman of the Board                     May 30, 1997
- ------------------------
Howard C. Gaines

        *                                      Secretary (Principal                      May 30, 1997
- ------------------------                       Financial Officer)
Michael A. Flick                              

        *                                      Controller (Principal                     May 30, 1997
- ------------------------                       Accounting Officer)
Jane B. Truett                                                 

        *                                            Director                            May 30, 1997
- ------------------------
Margaret Moss Allums

        *                                            Director                            May 30, 1997
- ------------------------
Ian Arnof

        *                                            Director                            May 30, 1997
- ------------------------
William G. Barry

        *                                            Director                            May 30, 1997
- ------------------------
Sydney J. Besthoff III

        *                                            Director                            May 30, 1997
- ------------------------
John D. Charbonnet

        *                                            Director                            May 30, 1997
Laurance Eustis, Jr.
        *                                            Director                            May 30, 1997
- ------------------------
Norman C. Francis
        *                                            Director                            May 30, 1997
- ------------------------
John J. Gelpi, Jr.
        *                                            Director                            May 30, 1997
- ------------------------
Erik F. Johnsen
        *                                            Director                            May 30, 1997
- ------------------------
J. Merrick Jones, Jr.
        *                                            Director                            May 30, 1997
- ------------------------
Harry Merritt Lane III
        *                                            Director                            May 30, 1997
- ------------------------
Edwin Lupberger
        *                                            Director                            May 30, 1997
- ------------------------
Robert W. Merrick
        *                                            Director                            May 30, 1997
- ------------------------
G. Frank Purvis, Jr.
        *                                            Director                            May 30, 1997
- ------------------------
Edward M. Simmons
        *                                            Director                            May 30, 1997
- ------------------------
Charles C. Teamer


* Signature by Thomas L. Callicutt, Jr., as Attorney-in-Fact under Power of Attorney


/s/ Thomas L. Callicutt, Jr.         







                            EXHIBITS INDEX

                                                            Sequential
Exhibit No.      Description of Exhibit                    Page Number
- -----------      ----------------------                    -----------

1.1        Form of Underwriting Agreement. **
3.1        Articles of Association.*
3.2        By-Laws.*
4.1        Form of Pooling and Servicing Agreement.**
4.2        Form of Series Supplement (including form of 
           Certificate).**
5.1        Opinion of Mayer, Brown & Platt with respect 
           to legality.**
8.1        Opinion of Mayer, Brown & Platt with respect 
           to tax matters.**
23.1       Consent of Mayer, Brown & Platt (to be included 
           in opinion filed as Exhibit 5.1).
24.1       Powers of Attorney.*
_________________________________________
*    Previously filed.
**  Filed herewith.