As filed with the Securities and Exchange Commission on February 6, 1998
                                             Registration No._______________



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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


                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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


                                  PEOPLE'S BANK

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

                     PEOPLE'S BANK CREDIT CARD MASTER TRUST
                      (Issuer of the Offered Certificates)
       United States                       6025                   06-1213065
(State or other jurisdiction of (Primary Standard Industrial  (I.R.S. Employer
incorporation or organization)  Classification Code Number)  Identification No.)
                                      850 Main Street
                                Bridgeport, Connecticut 06604
                                        (203) 338-7171
    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

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


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

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


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


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

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

    If any of the securities being registered on this Form are to be offered
         on a delayed or continuous basis pursuant to Rule 415 under
             the Securities Act of 1933, check the following box.          [  ]
     If this form is filed to register additional securities for an
     offering pursuant to Rule 462(b) under the Securities Act, please
               check the following box and list the Securities Act
             registration statement number of the earlier effective
                  registration statement for the same offering.            [  ]
    If this form is a post-effective amendment filed pursuant to
     Rule 462(c) under the Securities Act, check the following box
   and list the Securities Act registration statement number of the
        earlier effective registration statement for the same offering.    [  ]
        If delivery of the prospectus is expected to be made pursuant to
                 Rule 434, please check the following box.                 [  ]

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


                         CALCULATION OF REGISTRATION FEE
                         -------------------------------




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

                                                                                               

Floating Rate Class A Asset
  Backed Securities, Series
  1998-1. . . . . . . . . . . . .    $  900,000               100%              $  900,000             $  265.50
Floating Rate Class B Asset
  Backed Certificates, Series
  1998-1. . . . . . . . . . . . .    $  100,000               100%              $  100,000             $   29.50
Total                                $1,000,000               100%              $1,000,000             $  295.00



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

     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.






                              CROSS REFERENCE SHEET


    Name and Caption in Form S-1                     Caption in Prospectus
    ----------------------------                     ---------------------
1.  Forepart of Registration Statement and
    Outside Front Cover Page of Prospectus............Front Cover Page of
                                                      Registration Statement;
                                                      Outside Front Cover
                                                      Page of Prospectus

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

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

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

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

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

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

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

9.  Description of Securities to be
    Registered........................................Prospectus Summary; The
                                                      Trust; The Receivables;
                                                      Maturity Assumptions;
                                                      Receivable Yield
                                                      Considerations;
                                                      Description of the
                                                      Certificates; Certain
                                                      Federal Income Tax
                                                      Consequences

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

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

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

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


                                      -ii-





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

                  SUBJECT TO COMPLETION, __________, 1998
                                $----------------
               PEOPLE'S BANK CREDIT CARD MASTER TRUST $___________
   Floating Rate Class A Asset Backed Certificates, Series 1998-1 $___________
         Floating Rate Class B Asset Backed Certificates, Series 1998-1
                                     [LOGO]
                             Transferor and Servicer

     Each of the Floating Rate Class A Asset Backed Certificates,  Series 1998-1
(the "Class A Certificates")  and each of the Floating Rate Class B Asset Backed
Certificates,  Series 1998-1 (the "Class B Certificates"  and, together with the
Class A Certificates,  the "Offered  Certificates") offered hereby will evidence
undivided  interests in certain  assets of the People's  Bank Credit Card Master
Trust (the  "Trust")  created  pursuant to the Amended and Restated  Pooling and
Servicing  Agreement  dated as of March 18, 1997,  amending and restating in its
entirety the Pooling and Servicing  Agreement, dated as of June 1, 1993,  and as
further amended by an Amendment thereto, dated as of September 24, 1997, between
People's Bank, as transferor and servicer (the "Transferor"),  and Bankers Trust
Company, as trustee.  In addition,  the Collateral Interest (as defined herein),
which  is  not  offered  hereby,  will  be  issued  in  the  initial  amount  of
$_______________   (the   Collateral   Interest   together   with  the   Offered
Certificates,  the  "Certificates").  The property of the Trust includes,  among
other things,  receivables (the "Receivables")  generated from time to time in a
portfolio of VISA(R) and MasterCard(R)  credit card accounts,  all monies due or
to become  due in  payment  of the  Receivables,  Recoveries,  Interchange,  the
benefits of the funds and  securities  on deposit in certain bank  accounts with
respect to the Certificates  and certain  interest rate cap agreements,  each as
defined or described herein. People's Bank services the Receivables, and PSFC, a
wholly-owned  subsidiary of People's  Bank,  owns the undivided  interest in the
Trust not represented by the  Certificates or the other interests  issued by the
Trust. The Trust currently has [five] other series of certificates  outstanding,
and  PSFC  and  People's  Bank may  offer  from  time to time  other  series  of
certificates which evidence fractional  undivided interests in certain assets of
the Trust, which may have terms  significantly  different from the Certificates,
by exchanging a portion of PSFC's interest in the Trust.

                                                   (continued on following page)

     There currently is no secondary market for the  Certificates,  and there is
no assurance that one will develop.  Potential investors should consider,  among
other things, the information set forth in "Risk Factors" commencing on page [ ]

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

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

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

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




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

                                                                                   

Per Class A Certificate       ______%                  ____%                                _____%
Per Class B Certificate       ______%                  ____%                                _____%
Total                     $____________            $___________                         $______________
- ------------------


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


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

(3)  Before  deduction  of expenses  of the  offering  payable by People's  Bank
     estimated to be $850,000.

The Offered  Certificates are offered by the  Underwriters as specified  herein,
subject to receipt and acceptance by the Underwriters and subject to their right
to reject in whole or in part. It is expected that the Offered Certificates will
be  delivered  in  book-entry  form on or about  __________, 1998,  through  the
facilities of The Depository Trust Company, Cedel Bank, societe anonyme, and the
Euroclear System.

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


                    Underwriters of the Class A Certificates


                    Underwriters of the Class B Certificates

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


               The date of this Prospectus is ____________, 1998.





(Continued from previous page)

     Interest  with  respect to the  Offered  Certificates  is  scheduled  to be
distributed  on  __________,  1998 and on the 15th day of each month  thereafter
(or,  if such 15th day is not a business  day, on the next  succeeding  business
day)  (each  a  "Distribution  Date").  Interest  will  accrue  on the  Class  A
Certificates from the Closing Date through and including __________, 1998 at the
rate of ____% per annum and with  respect to each  Interest  Period (as  defined
herein) thereafter in the manner and with the exceptions described herein at the
rate of____% per annum above the London  interbank  offered  quotations rate for
one-month  United  States dollar  deposits.  Interest will accrue on the Class B
Certificates from the Closing Date through and including __________, 1998 at the
rate of ____% per annum and with respect to each Interest  Period  thereafter in
the manner  and with the  exceptions  described  herein at the rate of ____% per
annum above the London  interbank  offered  quotations rate for one-month United
States  dollar  deposits.   See   "Description  of  the   Certificates--Interest
Payments." Principal with respect to the Class A Certificates is scheduled to be
distributed  on the  ______________  Distribution  Date (the  "Class A Scheduled
Payment  Date"),  but  may be  paid  earlier  or  later  under  certain  limited
circumstances  as  described  herein.  Principal  with  respect  to the  Class B
Certificates is scheduled to be distributed on the  ______________  Distribution
Date (the "Class B Scheduled  Payment  Date"),  but may be paid earlier or later
under  certain  limited   circumstances  as  described  herein.   See  "Maturity
Considerations."  Principal  payments  will not be made to  Class B  Certificate
Holders until the final principal  payment has been paid in respect of the Class
A Certificates. See "Description of the Certificates--Principal Payments."

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

                         REPORTS TO CERTIFICATE HOLDERS

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

                              AVAILABLE INFORMATION

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

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

      CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE OFFERED

                                        2





CERTIFICATES,  INCLUDING OVER-ALLOTMENT  TRANSACTIONS,  STABILIZING TRANSACTIONS
AND PENALTY BIDS. FOR A DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."




                                        3





                               PROSPECTUS SUMMARY

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

Title of Securities................ $_________   Floating  Rate  Class  A  Asset
                                    Backed  Certificates,   Series  1998-1  (the
                                    "Class  A  Certificates")   and  $__________
                                    Floating   Rate   Class   B   Asset   Backed
                                    Certificates,  Series  1998-1  (the "Class B
                                    Certificates" and, together with the Class A
                                    Certificates,   the  "Offered  Certificates"
                                    and,  together with the Collateral  Interest
                                    described herein, the "Certificates").

The Trust.......................... The   Certificates    represent   fractional
                                    undivided  interests  in  certain  assets of
                                    People's  Bank Credit Card Master Trust (the
                                    "Trust").   The  Trust's  fiscal  year  ends
                                    December  31.  As  used  herein,   the  term
                                    "Series  1998-1  Supplement"  refers  to the
                                    supplement to the Agreement  relating to the
                                    Certificates; the term "Agreement" refers to
                                    the   Amended  and   Restated   Pooling  and
                                    Servicing  Agreement  dated as of March  18,
                                    1997, amending and restating in its entirety
                                    the Pooling and Servicing Agreement dated as
                                    of June 1, 1993,  and as further  amended by
                                    an Amendment thereto,  dated as of September
                                    24, 1997, and,  unless the context  requires
                                    otherwise,   refers  to  the   Agreement  as
                                    supplemented    by   the    Series    1998-1
                                    Supplement;  the term  "Offered  Certificate
                                    Holders"  refers to holders  of the  Offered
                                    Certificates; the term "Certificate Holders"
                                    refers to the  Offered  Certificate  Holders
                                    and   the   Collateral    Interest    Holder
                                    collectively;  the term "Class A Certificate
                                    Holders"  refers to  holders  of the Class A
                                    Certificates   and   the   term   "Class   B
                                    Certificate  Holders"  refers to  holders of
                                    the Class B Certificates;  the term "Series"
                                    refers to any series of certificates  issued
                                    by the Trust,  including  the  Certificates;
                                    and the term "Series  1998-1"  refers to the
                                    Series represented by the Certificates.

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

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

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


                                        4





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

                                    The Offered  Certificate Holders will not be
                                    entitled to the benefits of any  Enhancement
                                    issued with respect to any Series other than
                                    Series  1998-1,   and  the  holders  of  the
                                    certificates  of  other  Series  will not be
                                    entitled  to the  benefits  of,  among other
                                    things,   the  Interest  Rate  Caps  or  the
                                    Collateral Interest.  The term "Enhancement"
                                    shall  mean,   with  respect  to  any  other
                                    Series,   any   letter   of   credit,   cash
                                    collateral  account,   collateral  interest,
                                    surety  bond,   guaranteed  rate  agreement,
                                    maturity guaranty  facility,  tax protection
                                    agreement, reserve account or other contract
                                    or agreement  principally for the benefit of
                                    Certificate Holders of such Series. The term
                                    "Enhancement"  shall mean,  with  respect to
                                    the Offered Certificates,  the subordination
                                    of the Collateral  Interest and, in the case
                                    of the Class A  Certificates,  the funds and
                                    securities   on  deposit   in  the   Reserve
                                    Account, up to the Available Reserve Account
                                    Amount, and the subordination of the Class B
                                    Investor Interest.

Securities  Offered................ The  Class A  Certificates  and the  Class B
                                    Certificates  will be  issued  on _________,
                                    1998 (the "Closing Date") in book-entry form
                                    only,  in the initial  principal  amounts of
                                    $___________ and $___________, respectively,
                                    and will each be  represented by one or more
                                    Offered Certificates  registered in the name
                                    of Cede.  All  references  herein to Offered
                                    Certificate  Holders,  Class  A  Certificate
                                    Holders or Class B Certificate Holders shall
                                    refer to Offered Certificate Owners,  except
                                    as   otherwise    specified   herein.    See
                                    "Description    of    the     Certificates--
                                    Definitive Certificates."

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



                                        5





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

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

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

Investor Interest; Transferor
  Interest......................... On the Closing Date, the amount of the Class
                                    A Certificate Holders' interest in Principal
                                    Receivables  will  equal  $___________  (the
                                    "Class A Initial  Investor  Interest"),  the
                                    amount of the Class B  Certificate  Holders'
                                    interest in Principal Receivables will equal
                                    $___________  (the "Class B Initial Investor
                                    Interest"), and the amount of the Collateral
                                    Interest in Principal Receivables will equal
                                    $___________   (the   "Initial    Collateral
                                    Interest"  and,  together  with the  Class A
                                    Initial  Investor  Interest  and the Class B
                                    Initial  Investor  Interest,   the  "Initial
                                    Investor  Interest").  The  Class A  Initial
                                    Investor  Interest  and the  Class B Initial
                                    Investor  Interest may be reduced to reflect
                                    the  tender  and   cancellation  of  Offered
                                    Certificates   pursuant   to   an   Investor
                                    Exchange.  The Class A Certificate  Holders'
                                    interest  in  Principal  Receivables  on any
                                    date after the  Closing  Date (the  "Class A
                                    Investor  Interest")  will equal the Class A
                                    Initial Investor  Interest,  less the sum of
                                    (i)  an  amount  equal  to  the  sum  of all
                                    payments in respect of principal made on the
                                    Class A  Certificates  and (ii) all  Class A
                                    Investor      Charge-Offs,      plus     any
                                    reimbursements  of  such  Class  A  Investor
                                    Charge-Offs.  The "Class A Adjusted Investor
                                    Interest"   will   equal  (i)  the  Class  A
                                    Investor  Interest  less (ii) the  Principal
                                    Funding  Account  Balance on such date.  The
                                    Class B  Certificate  Holders'  interest  in
                                    Principal  Receivables on any date after the
                                    Closing   Date   (the   "Class  B   Investor
                                    Interest")  will  equal  the Class B Initial
                                    Investor  Interest,  less  all  payments  in
                                    respect of principal made on the Class B

                                        6





                                    Certificates,    any   Class   B    Investor
                                    Charge-Offs and any other  reductions of the
                                    Class  B  Investor   Interest  as  described
                                    herein,  plus  any  reimbursements  of  such
                                    Class B Investor  Charge-Offs and such other
                                    reductions of the Class B Investor  Interest
                                    as described herein. The Collateral Interest
                                    Holder's  interest in Principal  Receivables
                                    on any date  after  the  Closing  Date  (the
                                    "Collateral   Interest")   will   equal  the
                                    Initial   Collateral   Interest,   less  all
                                    payments in respect of principal made on the
                                    Collateral Interest, any Collateral Interest
                                    Charge-Offs and any other  reductions of the
                                    Collateral  Interest  as  described  herein,
                                    plus any  reimbursements  of such Collateral
                                    Interest    Charge-Offs   and   such   other
                                    reductions  of the  Collateral  Interest  as
                                    described herein. The aggregate of the Class
                                    A  Investor  Interest,  the Class B Investor
                                    Interest and the Collateral  Interest at any
                                    time  is  the   "Investor   Interest."   The
                                    aggregate  of the Class A Adjusted  Investor
                                    Interest,  the Class B Investor Interest and
                                    the  Collateral  Interest at any time is the
                                    "Adjusted Investor Interest."

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

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


                                        7





                                    Principal  Collections during the Controlled
                                    Accumulation    Period    and   the    Rapid
                                    Amortization Period will be allocated to the
                                    Certificate   Holders  based  on  the  Fixed
                                    Investor  Percentage,   as  described  under
                                    "Description of the Certificates--Allocation
                                    Percentages." Such amounts so allocated will
                                    be  further  allocated  between  the Class A
                                    Certificate Holders, the Class B Certificate
                                    Holders and the Collateral  Interest  Holder
                                    based on the Class A Fixed  Allocation,  the
                                    Class B Fixed  Allocation and the Collateral
                                    Fixed    Allocation,    respectively.    See
                                    "Description of the Certificates--Allocation
                                    Percentages."

Interest........................... Interest is required  to be  distributed  on
                                    _________, 1998  and on the 15th day of each
                                    month  thereafter,  or,  if such 15th day is
                                    not a business  day, on the next  succeeding
                                    business day (each, a "Distribution  Date"),
                                    in an  amount  equal  to, in the case of the
                                    Class  A  Certificates,  the  sum of (v) the
                                    product of (a) the London interbank  offered
                                    quotations rate for one-month  United States
                                    dollar  deposits  ("LIBOR"),  determined  as
                                    described  herein,  plus ____% (the "Class A
                                    Certificate  Rate")  (or  _______%  for  the
                                    Initial Interest Period),  (b) the lesser of
                                    the Class A Adjusted Investor Interest as of
                                    the preceding Distribution Date after giving
                                    effect  to  all   payments,   deposits   and
                                    withdrawals on such  Distribution  Date (or,
                                    in the case of the first  Distribution Date,
                                    the Class A Initial  Investor  Interest) and
                                    the  Expected  Class A  Principal  as of the
                                    preceding  Distribution  Date,  and  (c) the
                                    actual   number  of  days  in  the   related
                                    Interest Period divided by 360, plus (w) the
                                    Class A Covered  Amounts  for such  Interest
                                    Period,  plus  (x)  the  product  of (a) the
                                    Class A Excess Principal,  (b) the lesser of
                                    the Class A Certificate Rate and _____%, and
                                    (c) the actual number of days in the related
                                    Interest Period divided by 360 (clauses (v),
                                    (w)  and  (x)  collectively,  the  "Class  A
                                    Monthly  Interest"),  plus (y) to the extent
                                    permitted  by  applicable  law, any interest
                                    accrued   on  the   Class   A   Certificates
                                    (including  interest on any overdue  Class A
                                    Monthly  Interest)  during any prior accrual
                                    period which has not been distributed to the
                                    Class A  Certificate  Holders,  plus, to the
                                    extent  that  there  is   available   Excess
                                    Spread,  (z) an amount  equal to the product
                                    of (a)  the  amount  by  which  the  Class A
                                    Certificate  Rate  exceeds  _____%,  (b) the
                                    Class A Excess  Principal and (c) the actual
                                    number  of  days  in  the  related  Interest
                                    Period  divided by 360 (the  "Class A Excess
                                    Interest").  In  the  case  of the  Class  B
                                    Certificates,  interest will be  distributed
                                    in an  amount  equal  to the  sum of (w) the
                                    product   of  (a)   LIBOR,   determined   as
                                    described  herein,  plus ____% (the "Class B
                                    Certificate  Rate";  the Class A Certificate
                                    Rate and the  Class B  Certificate  Rate are
                                    each  sometimes  referred  to as an "Offered
                                    Certificate  Rate"  and  collectively,   the
                                    "Offered  Certificate  Rates") (or  _______%
                                    for the Initial  Interest  Period),  (b) the
                                    lesser of the Class B Investor  Interest  as
                                    of the preceding  Distribution  Date (or, in
                                    the case of the first Distribution Date, the
                                    Class B  Initial  Investor  Interest)  after
                                    giving effect to all payments,  deposits and
                                    withdrawals  on such  Distribution  Date and
                                    the  Expected  Class B  Principal  as of the
                                    preceding  Distribution  Date,  and  (c) the
                                    actual   number  of  days  in  the   related
                                    Interest Period divided by 360, plus (x) the
                                    product of (a) the Class B Excess Principal,
                                    (b) the  lesser of the  Class B  Certificate
                                    Rate and _____%,  and (c) the actual  number
                                    of  days  in  the  related  Interest  Period
                                    divided by 360 (collectively, the "Class

                                        8





                                    B Monthly Interest"), plus (y) to the extent
                                    permitted  by  applicable  law, any interest
                                    accrued   on  the   Class   B   Certificates
                                    (including  interest on any overdue  Class B
                                    Monthly  Interest)  during any prior accrual
                                    period which has not been distributed to the
                                    Class B  Certificate  Holders,  plus, to the
                                    extent  that  there  is   available   Excess
                                    Spread,  (z) an amount  equal to the product
                                    of (a)  the  amount  by  which  the  Class B
                                    Certificate  Rate  exceeds  _____%,  (b) the
                                    Class B Excess  Principal and (c) the actual
                                    number  of  days  in  the  related  Interest
                                    Period  divided by 360 (the  "Class B Excess
                                    Interest"). For any Interest Period in which
                                    the Class A Certificate  Rate or the Class B
                                    Certificate   Rate,  as  the  case  may  be,
                                    exceeds  the Class A Cap Rate or the Class B
                                    Cap Rate,  respectively,  the portion of the
                                    Class  A  Monthly  Interest  or the  Class B
                                    Monthly Interest  attributable to the amount
                                    by which the Class A Certificate Rate or the
                                    Class B  Certificate  Rate,  as the case may
                                    be,  exceeds  the  Class  A Cap  Rate or the
                                    Class  B Cap  Rate,  respectively,  will  be
                                    funded from  payments  made  pursuant to the
                                    Class A  Interest  Rate  Cap or the  Class B
                                    Interest  Rate Cap,  respectively,  and from
                                    Excess  Spread.  Interest  distributable  on
                                    ____________, 1998   will  accrue  from  and
                                    including  the Closing Date to and including
                                    ____________, 1998  (the  "Initial  Interest
                                    Period").

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

Principal Payments; Controlled
  Accumulation Period.............  Unless a Pay Out  Event has  occurred  or is
                                    deemed to have  occurred  or the  Controlled
                                    Accumulation Period is postponed as a result
                                    of   the    conditions   set   forth   under
                                    "Description    of    the     Certificates--
                                    Postponement   of  Controlled   Accumulation
                                    Period," the controlled  accumulation period
                                    for  the   Certificates   (the   "Controlled
                                    Accumulation   Period")   will  commence  on
                                    ____________  (the "Controlled  Accumulation
                                    Date"),  and will end on the earliest of (a)
                                    the  commencement of the Rapid  Amortization
                                    Period,  (b)  the  payment  of the  Investor
                                    Interest in full and (c) the  termination of
                                    the Trust pursuant to the Agreement.  On the
                                    Business  Day  immediately   preceding  each
                                    Distribution   Date  (each   such  date,   a
                                    "Transfer   Date"),   beginning   with   the
                                    Transfer Date  following the Monthly  Period
                                    in which the Controlled  Accumulation Period
                                    commences,  an amount  equal to the least of
                                    (a) the Available

                                        9





                                    Investor Principal  Collections with respect
                                    to the related Monthly  Period,  (b) the sum
                                    of the  Controlled  Accumulation  Amount for
                                    the   related   Monthly   Period   and   the
                                    Accumulation  Shortfall,  if any (such  sum,
                                    the "Controlled Deposit Amount") and (c) the
                                    Class A Adjusted  Investor  Interest on such
                                    Transfer Date (prior to any deposits on such
                                    date) will be deposited  in a trust  account
                                    established  by the Trustee (the  "Principal
                                    Funding Account").  The amount on deposit in
                                    the   Principal    Funding    Account   (the
                                    "Principal Funding Account Balance") will be
                                    deposited  in the  Distribution  Account for
                                    distribution  to  the  Class  A  Certificate
                                    Holders  on the  Class A  Scheduled  Payment
                                    Date.  If, for any Monthly  Period  prior to
                                    the  Class A  Scheduled  Payment  Date,  the
                                    Available Investor Principal Collections for
                                    such  Monthly   Period  are  less  than  the
                                    applicable  Controlled  Deposit Amount,  the
                                    amount  of  such   deficiency  will  be  the
                                    applicable  "Accumulation Shortfall" for the
                                    succeeding  Monthly Period. See "Description
                                    of    the    Certificates--Application    of
                                    Collections."

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

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

                                       10





                                    and, if  necessary,  from Excess  Spread and
                                    Reallocated Principal Collections.

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

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

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

Principal Payments; Rapid
  Amortization Period.............. During  the period  beginning  on the day on
                                    which a Pay Out Event occurs or is deemed to
                                    occur and  continuing  to and  including the
                                    earlier   of  (a)  the  date  on  which  the
                                    Investor  Interest has been paid in full and
                                    (b) the Scheduled Series 1998-1  Termination
                                    Date (the "Rapid Amortization  Period"), the
                                    Principal   Allocation   along  with  Shared
                                    Principal  Collections from other Series, if
                                    any,  will  be  distributed  monthly  to the
                                    Class A Certificate  Holders until the Class
                                    A  Investor  Interest  is paid in full  and,
                                    following the final principal payment to the
                                    Class A Certificate  Holders, to the Class B
                                    Certificate   Holders   until  the  Class  B
                                    Investor  Interest  is  paid  in  full  and,
                                    following the final principal payment to the
                                    Class   B   Certificate   Holders,   to  the
                                    Collateral   Interest   Holder   until   the
                                    Collateral Interest is paid in full, on each
                                    Distribution Date

                                       11





                                    beginning with the Distribution  Date in the
                                    month  following the Monthly Period in which
                                    the Rapid Amortization Period commences. See
                                    "Description  of the  Certificates--Pay  Out
                                    Events" for a discussion of the events which
                                    might  lead to the  commencement  of a Rapid
                                    Amortization Period.

Scheduled Payment of Principal and
   Interest........................ The final  distributions of interest and the
                                    scheduled  payment of principal on the Class
                                    A Certificates and the Class B Certificates,
                                    respectively,  are  scheduled  to be made on
                                    the  ___________   Distribution   Date  (the
                                    "Class A  Scheduled  Payment  Date") and the
                                    ____________ Distribution Date (the "Class B
                                    Scheduled Payment Date";  "Scheduled Payment
                                    Date"  shall  refer to the Class B Scheduled
                                    Payment  Date  and/or the Class A  Scheduled
                                    Payment  Date,  as  applicable)  and will be
                                    made no later than the ________ Distribution
                                    Date   (the    "Scheduled    Series   1998-1
                                    Termination  Date").   After  the  Scheduled
                                    Series 1998-1  Termination Date, neither the
                                    Trust  nor  the  Transferor  will  have  any
                                    further   obligation  to  pay  principal  or
                                    interest on the Certificates.

Exchanges.......................... The  Agreement  authorizes  the  Trustee  to
                                    issue two types of certificates:  (i) one or
                                    more Series of certificates transferable and
                                    having the  characteristics  described below
                                    and   (ii)   the   Exchangeable   Transferor
                                    Certificate,  a certificate  evidencing  the
                                    Transferor Interest,  currently held by PSFC
                                    and  transferable  only as  provided  in the
                                    Agreement. The Agreement also provides that,
                                    pursuant to any one or more  supplements  to
                                    the Agreement  (each, a  "Supplement"),  the
                                    Holder   of  the   Exchangeable   Transferor
                                    Certificate  may  tender  the   Exchangeable
                                    Transferor    Certificate   (a   "Transferor
                                    Exchange")  or, if provided in the  relevant
                                    Supplement,   the  Transferor  may  transfer
                                    certificates   representing  any  Series  of
                                    certificates   and   the   Holder   of   the
                                    Exchangeable   Transferor   Certificate  may
                                    transfer   the    Exchangeable    Transferor
                                    Certificate (an "Investor Exchange"), to the
                                    Trustee  in  exchange  for one or  more  new
                                    Series   and   a    reissued    Exchangeable
                                    Transferor  Certificate (any tender pursuant
                                    to a  Transferor  Exchange  or  an  Investor
                                    Exchange    being    referred   to   as   an
                                    "Exchange").  The Series  1998-1  Supplement
                                    permits an Investor Exchange with respect to
                                    the  Certificates.  See  "Description of the
                                    Certificates--Exchanges."   At   all  times,
                                    however,   the  interest  in  the  Principal
                                    Receivables in the Trust  represented by the
                                    Transferor Interest must equal or exceed the
                                    Minimum  Transferor   Interest  (as  defined
                                    below). Under the Agreement,  the Supplement
                                    executed by the  Transferor and the Trust in
                                    conjunction  with an Exchange  will  define,
                                    with  respect to any Series,  the  Principal
                                    Terms of the Series.  The Transferor and the
                                    Holder   of  the   Exchangeable   Transferor
                                    Certificate  may  offer  any  Series  to the
                                    public or other investors under a prospectus
                                    or other disclosure  document (a "Disclosure
                                    Document") in transactions either registered
                                    under  the  Securities  Act or  exempt  from
                                    registration thereunder, directly or through
                                    the   Underwriters  or  one  or  more  other
                                    underwriters   or   placement   agents,   in
                                    fixed-price offerings or in negotiated

                                       12





                                    transactions  or otherwise.  The  Transferor
                                    and   the   Holder   of   the   Exchangeable
                                    Transferor  Certificate may offer, from time
                                    to time,  additional  Series  issued  by the
                                    Trust.     See     "Description    of    the
                                    Certificates--Exchanges."

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

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

Receivables........................ The Receivables  arise in Accounts that have
                                    been selected  from the VISA and  MasterCard
                                    credit card accounts owned by the Transferor
                                    based on criteria  provided in the Agreement
                                    as applied with respect to each Account upon
                                    its  inclusion in the  portfolio  and on the
                                    date  of  the   inclusion   of  the  related
                                    Receivables  in the Trust.  The  Receivables
                                    consist  of amounts  charged by  cardholders
                                    for goods  and  services  and cash  advances
                                    (the  "Principal   Receivables")   plus  the
                                    related  periodic  finance charges billed to
                                    the Accounts, amounts billed to the Accounts
                                    in respect of annual  membership  fees, cash
                                    advance  fees,  late  fees,  returned  check
                                    fees,  overlimit fees,  certain  premiums in
                                    respect  of  credit  insurance  relating  to
                                    cardholders'      balances,      Recoveries,
                                    Interchange  and investment  earnings on the
                                    Excess Funding  Account  (collectively,  the
                                    "Finance Charge Receivables").  In addition,
                                    if the  Transferor  exercises  the  Discount
                                    Option  in  accordance  with the  terms  and
                                    conditions of the Agreement, an amount equal
                                    to the  product of the  Discount  Percentage
                                    and the  amount of  Receivables  arising  in
                                    designated  Accounts  on and  after the date
                                    such  option  is  exercised  that  otherwise
                                    would  be  Principal   Receivables  will  be
                                    treated as Finance Charge  Receivables.  See
                                    "Description  of  the Certificates--Discount
                                    Option."    "Accounts"    means   VISA   and
                                    MasterCard

                                       13





                                    credit card  accounts  identified as part of
                                    the accounts  underlying the  Receivables in
                                    the Trust Portfolio as of ____________  (the
                                    "Series   Cut-Off   Date"),   together  with
                                    Additional Accounts conveyed on [February 2,
                                    1998].  "Recoveries"  means amounts received
                                    with  respect  to  charged-off  credit  card
                                    receivables    which,    prior    to   being
                                    charged-off,  were  included  in  the  Trust
                                    Portfolio.    The   aggregate    amount   of
                                    Receivables in the Accounts as of the Series
                                    Cut-Off      Date     was      approximately
                                    $_______________.    The   Finance    Charge
                                    Receivables  will not  affect  the amount of
                                    the  Investor  Interest  represented  by the
                                    Certificates or the amount of the Transferor
                                    Interest,  which are determined on the basis
                                    of the amount of the  Principal  Receivables
                                    in the Trust.

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

Addition and Removal of
  Accounts......................... Pursuant to the  Agreement,  the  Transferor
                                    has  (subject  to  certain  limitations  and
                                    conditions) designated and may in the future
                                    designate   additional   eligible   consumer
                                    revolving  credit  accounts or categories of
                                    eligible consumer  revolving credit accounts
                                    satisfying certain criteria specified in the
                                    Agreement   (the    "Automatic    Additional
                                    Accounts")  and has  conveyed or will convey
                                    (as  applicable)  to  the  Trust  all of the
                                    Receivables  in  such  Automatic  Additional
                                    Accounts  whether such  Receivables are then
                                    existing   or   thereafter   created.    See
                                    "Description  of  the Certificates--Addition
                                    of Accounts." Additionally,  pursuant to the
                                    Agreement,  the  Transferor  has  the  right
                                    (subject   to   certain    limitations   and
                                    conditions) and, in some  circumstances,  is
                                    obligated,  to designate additional eligible
                                    consumer  revolving  credit  accounts  to be
                                    included   as  Accounts   (the   "Additional
                                    Accounts") and to convey to the Trust all of
                                    the  Receivables in the Additional  Accounts
                                    whether such  Receivables  are then existing
                                    or  thereafter   created.   The   Transferor
                                    previously designated Additional Accounts to
                                    be  included  as  Accounts  on July 9, 1993,
                                    October 4, 1994, July 14, 1995, May 1, 1996,
                                    October  1,  1996,  May 1,  1997,  August 1,
                                    1997,  November  1, 1997,  and  February  2,
                                    1998.

                                    Automatic Additional Accounts and Additional
                                    Accounts  will  consist  of  certain  of the
                                    Transferor's  VISA credit card  accounts and
                                    MasterCard      credit     card     accounts
                                    constituting,     respectively,     Eligible
                                    Automatic  Additional  Accounts and Eligible
                                    Additional  Accounts and satisfying  certain
                                    other  criteria,  and  arising  in  Accounts
                                    designated  by the  Transferor  from time to
                                    time. Automatic

                                       14





                                    Additional  Accounts and Additional Accounts
                                    may,  subject  to certain  conditions,  also
                                    include  certain  other  consumer  revolving
                                    credit  accounts.  See  "Description  of the
                                    Certificates--Addition of Accounts."

                                    Further,  pursuant  to  the  Agreement,  the
                                    Transferor has the right (subject to certain
                                    limitations  and  conditions)  to remove the
                                    Receivables   related  to  certain  Accounts
                                    designated by the Transferor  from the Trust
                                    (the  "Removed  Accounts")  and  accept  the
                                    conveyance  of all  the  Receivables  in the
                                    Removed  Accounts,  whether such Receivables
                                    are then  existing  or  thereafter  created.
                                    Removed   Accounts   are  not   included  as
                                    Accounts   of  the  Trust   Portfolio.   See
                                    "Description of the Certificates--Removal of
                                    Accounts."

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

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

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

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

Collections........................ The Servicer will deposit all Collections in
                                    an account established for such purpose (the
                                    "Collection Account"). All amounts deposited
                                    in the Collection  Account will be allocated
                                    in the manner provided in the Agreement,  as
                                    supplemented    by   the    Series    1998-1
                                    Supplement,  and the Supplements relating to
                                    any past or future  Series,  by the Servicer
                                    between Principal Collections and Finance

                                       15





                                    Charge  Collections.  If the Discount Option
                                    is  exercised  by  the  Transferor,  certain
                                    Collections    that   would   otherwise   be
                                    characterized as Principal  Collections will
                                    instead  be   treated   as  Finance   Charge
                                    Collections.   See   "Description   of   the
                                    Certificates--Discount  Option."   All  such
                                    amounts will then be allocated in accordance
                                    with  the   respective   interests   of  the
                                    Certificate Holders, the certificate holders
                                    of any other  Series  and the  Holder of the
                                    Exchangeable  Transferor  Certificate in the
                                    Principal  Receivables  and in  the  Finance
                                    Charge   Receivables   in  the  Trust.   See
                                    "Description of the Certificates--Allocation
                                    Percentages."

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

Application of Excess Spread and
   Reallocated Cashflow............ If Finance Charge  Collections  allocable to
                                    the  Class  A  Investor   Interest  for  any
                                    Monthly  Period plus,  during the Controlled
                                    Accumulation   Period,   Principal   Funding
                                    Investment  Proceeds  and  amounts,  if any,
                                    withdrawn  from  the  Reserve  Account  with
                                    respect   to  such   Monthly   Period,   are
                                    insufficient (such  insufficiency  being the
                                    "Class  A  Required   Amount")  to  pay  (i)
                                    interest accrued on the Class A Certificates
                                    with  respect  to the  related  Distribution
                                    Date in an  amount  equal  to the sum of (a)
                                    the Class A Monthly Cap Rate Interest due on
                                    the  related   Distribution   Date  and  any
                                    overdue  Class A Monthly Cap Rate  Interest,
                                    and (b) the Class A Covered  Amount  for the
                                    related  Interest  Period,  (ii) the Class A
                                    Monthly   Servicing   Fee  for  the  related
                                    Interest  Period  and  any  overdue  Class A
                                    Monthly  Servicing  Fees,  (iii) the Class A
                                    Investor  Default  Amount  for such  Monthly
                                    Period,   and  (iv)  unreimbursed   Class  A
                                    Investor   Charge-Offs   (the  aggregate  of
                                    clauses (i) through (iv), the

                                       16





                                    "Class  A  Payment  Amount"),   then  first,
                                    Excess  Spread,  if any, from Finance Charge
                                    Collections   allocable   to  the   Class  B
                                    Certificates  and  the  Collateral  Interest
                                    will   be   allocated   to   the   Class   A
                                    Certificates  up to  the  Class  A  Required
                                    Amount,  and second,  Shared  Finance Charge
                                    Collections,   if  any,   allocable  to  the
                                    Certificates  will be allocated to the Class
                                    A Certificates  up to the remaining  Class A
                                    Required  Amount.  If the sum of such Excess
                                    Spread and Shared Finance Charge Collections
                                    is less than the Class A Required Amount for
                                    such Monthly Period,  Reallocated Collateral
                                    Principal  Collections and, if the foregoing
                                    is   insufficient,   Reallocated   Class   B
                                    Principal  Collections  with  respect to the
                                    related Monthly Period, will be used to fund
                                    the remaining Class A Required  Amount.  The
                                    Collateral  Interest  will be reduced by the
                                    amount of Reallocated  Collateral  Principal
                                    Collections   and   Reallocated    Class   B
                                    Principal Collections used to fund the Class
                                    A Required Amount,  and the Class B Investor
                                    Interest  will be  reduced  by the amount of
                                    Reallocated Class B Principal Collections in
                                    excess  of the  Collateral  Interest  (after
                                    giving   effect   to   reductions   for  any
                                    Collateral  Interest   Charge-Offs  and  any
                                    Reallocated Collateral Principal Collections
                                    as of the related Distribution Date) used to
                                    fund the Class A Required Amount.

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

                                    If Finance Charge  Collections  allocable to
                                    the  Class  B  Investor   Interest  for  any
                                    Monthly   Period  are   insufficient   (such
                                    insufficiency  being the  "Class B  Required
                                    Amount") to pay (i) interest  accrued on the
                                    Class B  Certificates  with  respect  to the
                                    related Distribution Date in an amount equal
                                    to the Class B Monthly Cap Rate Interest due
                                    on the  related  Distribution  Date  and any
                                    overdue  Class B Monthly Cap Rate  Interest,
                                    (ii) the Class B Monthly  Servicing  Fee for
                                    the related  Interest Period and any overdue
                                    Class B Monthly  Servicing  Fees,  (iii) the
                                    Class B  Investor  Default  Amount  for such
                                    Monthly Period,  and (iv) unreimbursed Class
                                    B  Investor  ChargeOffs  (the  aggregate  of
                                    clauses  (i)  through  (iv),  the  "Class  B
                                    Payment Amount"), then first, Excess Spread,
                                    if any, from Finance

                                       17





                                    Charge Collections  allocable to the Class A
                                    Certificates and the Collateral Interest, to
                                    the extent not  required  to pay the Class A
                                    Required  Amount  for such  Monthly  Period,
                                    will   be   allocated   to   the   Class   B
                                    Certificates  up to  the  Class  B  Required
                                    Amount,  and second,  Shared  Finance Charge
                                    Collections,   if  any,   allocable  to  the
                                    Certificates  and  not  required  to pay the
                                    Class A  Required  Amount  for such  Monthly
                                    Period  will  be  allocated  to the  Class B
                                    Certificates  up to the  remaining  Class  B
                                    Required  Amount.  If the sum of such Excess
                                    Spread  and  such  Shared   Finance   Charge
                                    Collections  is  insufficient  to  fund  the
                                    Class B  Required  Amount  for such  Monthly
                                    Period,   Reallocated  Collateral  Principal
                                    Collections  for the related  Monthly Period
                                    and  not   required  to  fund  the  Class  A
                                    Required  Amount  will be  used to fund  the
                                    remaining Class B Required Amount.

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

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

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

Required Collateral Interest....... The  "Required   Collateral  Interest"  with
                                    respect  to  any  Transfer  Date  means  (a)
                                    initially,  the Initial Collateral  Interest
                                    and (b) on any Transfer Date thereafter,  an
                                    amount equal to ____% of the

                                       18





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

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

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

Shared Collections................  In any Monthly  Period  during the Revolving
                                    Period,   Principal   Collections  otherwise
                                    allocable to the Certificates, to the extent
                                    not  required  to be paid to the  Collateral
                                    Interest Holder in respect of

                                       19





                                    the  excess,   if  any,  of  the  Collateral
                                    Interest   over  the   Required   Collateral
                                    Interest,   will  be   available   to  cover
                                    principal payments due to or for the benefit
                                    of the Certificate  Holders of other Series.
                                    In addition, if in any Monthly Period during
                                    the  Controlled   Accumulation   Period  the
                                    Principal Allocation is greater than the sum
                                    of (i) the  Controlled  Deposit  Amount  and
                                    (ii) the Collateral Monthly Principal,  such
                                    excess  will  also  be  available  to  cover
                                    principal payments due to or for the benefit
                                    of  Certificate  Holders of other Series and
                                    holders of other undivided  interests in the
                                    Trust issued  pursuant to the  Agreement and
                                    the applicable Supplements.

                                    Such  Principal  Collections  applied to the
                                    payment of  certificates of other Series and
                                    to such  other  interests  in the  Trust are
                                    herein  referred  to  as  "Shared  Principal
                                    Collections." Any such application of Shared
                                    Principal  Collections  to other Series will
                                    not result in a  reduction  in the  Investor
                                    Interest  of  this   Series.   In  addition,
                                    amounts   designated  as  Shared   Principal
                                    Collections  pursuant to the  Supplement for
                                    any other  Series  may be  applied  to cover
                                    principal payments due to or for the benefit
                                    of the Certificate Holders. See "Description
                                    of the Certificates--Allocation of Funds."

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

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

Repurchase......................... The  Investor  Interest  will be  subject to
                                    optional  purchase by the  Transferor on any
                                    Distribution  Date  on  which  the  Investor
                                    Interest  is an amount less than or equal to
                                    5% of the Initial  Investor  Interest (after
                                    giving  effect to all payments to be made on
                                    such date), if certain  conditions set forth
                                    in  the  Agreement  are  met.  The  Investor
                                    Interest   will  be  subject  to   mandatory
                                    purchase   by   the    Transferor   on   the
                                    Distribution Date immediately  preceding the
                                    Scheduled Series 1998-1  Termination Date if
                                    the  Investor  Interest  is  reduced  to  an
                                    amount  less  than  or  equal  to 5% of  the
                                    Initial   Investor   Interest,   if  certain
                                    conditions  set forth in the  Agreement  are
                                    met. The

                                       20





                                    mandatory   purchase   requirement   is   in
                                    addition   to  any  other   provisions   and
                                    remedies  provided by the Agreement and will
                                    not   serve   to   relieve   any   party  of
                                    obligations  it may otherwise  have or waive
                                    any remedy that is otherwise  provided.  The
                                    purchase   price  will  equal  the  Investor
                                    Interest, accrued and unpaid interest on the
                                    Certificates  and all  other  amounts  owing
                                    under the Loan Agreement  among the Trustee,
                                    the Transferor, the Servicer, the Collateral
                                    Interest  Holder  and  the  other  financial
                                    institutions   party   thereto   (the  "Loan
                                    Agreement")  through the last day  preceding
                                    the Distribution  Date on which the purchase
                                    occurs.     See    "Description    of    the
                                    Certificates--Final  Payment  of  Principal;
                                    Termination of the Trust."

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

ERISA Considerations............... Under  regulations  issued by the Department
                                    of Labor,  the Trust's  assets  would not be
                                    deemed "plan assets" of an employee  benefit
                                    plan holding the Offered Certificates of any
                                    class  if   certain   conditions   are  met,
                                    including that the Offered  Certificates  of
                                    such  class be held by at least 100  persons
                                    independent of the Transferor and each other
                                    upon completion of the public offering being
                                    made hereby.  The Class A Underwriters  will
                                    not  sell  the  Class  A   Certificates   to
                                    employee  benefit  plans unless they believe
                                    that the Class A  Certificates  will be held
                                    by at least 100 persons upon the  completion
                                    of this offering. The Transferor anticipates
                                    that the other conditions of the regulations
                                    will  be met  with  respect  to the  Class A
                                    Certificates.  The Class B  Underwriters  do
                                    not anticipate that the Class B Certificates
                                    will be held by at least  100  persons  upon
                                    the    completion    of    this    offering.
                                    Accordingly,  the Class B  Certificates  may
                                    not  be  acquired  with  the  assets  of any
                                    employee  benefit  plan,  including  without
                                    limitation  any  insurance  company  general
                                    account  deemed to include  the assets of an
                                    employee benefit plan. If the Trust's assets
                                    were  deemed to be "plan  assets"  of such a
                                    plan,  there is  uncertainty  as to  whether
                                    existing  exemptions  from  the  "prohibited
                                    transaction"    rules   of   the    Employee
                                    Retirement  Income  Security Act of 1974, as
                                    amended   ("ERISA"),   would  apply  to  all
                                    transactions  involving the Trust's  assets.
                                    Regardless of whether the Trust's assets are
                                    deemed  to  constitute   "plan  assets,"  an
                                    employee  benefit plan's purchase of Offered
                                    Certificates  may,  in  the  absence  of  an
                                    exemption,     constitute    a    prohibited
                                    transaction  if any of the  Transferor,  the
                                    Servicer,  the  Holder  of the  Exchangeable
                                    Transferor  Certificate,  the Trustee or the
                                    Underwriters  is a party  in  interest  with
                                    respect to that plan. Accordingly,  employee
                                    benefit plans  contemplating  purchasing the
                                    Offered  Certificates  should  consult their
                                    counsel   before  making  a  purchase.   See
                                    "Certain      Employee      Benefit     Plan
                                    Considerations."


                                       21





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

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

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


                                       22





                                  RISK FACTORS

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

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

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

     If a conservator or receiver were appointed for the Transferor,  then a Pay
Out Event could occur with respect to all Series then outstanding and,  pursuant
to the  Agreement,  new Principal  Receivables  would not be  transferred to the
Trust. In that event,  unless holders of more than 50% of the investor  interest
of each Series of  certificates  issued and  outstanding (or with respect to any
Series  with  two or  more  classes,  more  than  50% of  each  class)  instruct
otherwise,  the Trustee would sell the portion of the  Receivables  allocable to
each Series that did not vote to  disapprove of the sale of the  Receivables  in
accordance  with  the  Agreement  in a  commercially  reasonable  manner  and on
commercially  reasonable  terms,  which may cause early termination of the Trust
and a loss to Certificate Holders of each such Series (including the Certificate
Holders) if the proceeds from such early sale allocable to such Series,  if any,
and the amounts  available under any Enhancement  applicable to such Series were
insufficient to pay Certificate  Holders of such Series in full. If the only Pay
Out Event to occur is either the insolvency of the Transferor or the appointment
of a conservator  or receiver for the  Transferor,  the  conservator or receiver
would have the power to prevent the early sale, liquidation or

                                       23





disposition of the  Receivables and the  commencement of the Rapid  Amortization
Period.  A  conservator  or receiver  may also have the power to cause the early
sale of the  Receivables  and  the  early  retirement  of the  Certificates,  to
prohibit the continued  transfer of Principal  Receivables to the Trust,  and to
repudiate the servicing obligations of the Transferor. In addition, in the event
of a Servicer Default relating to the insolvency of the Servicer, if no Servicer
Default other than such  conservatorship  or receivership or insolvency  exists,
the  conservator  or  receiver  for the  Servicer  may have the power to prevent
either the  Trustee or the  Certificate  Holders  from  appointing  a  successor
Servicer.  See  "Certain  Legal  Aspects  of  the  Receivables--Certain  Matters
Relating to Conservatorship and Receivership."

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

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

     Application  of federal and state  bankruptcy  and debtor relief laws would
affect the interests of the Certificate  Holders in the Receivables if such laws
result in any  Receivables  being  written off as  uncollectible  when there are
insufficient  funds available to reimburse such losses.  See "Description of the
Certificates--Defaulted Receivables; Adjustments and Fraudulent Charges."

     Competition in the Credit Card Industry. The credit card industry is highly
competitive and operates in an environment  increasingly focused on the interest
and fees  charged to  consumers  for credit card  services.  As new card issuers
enter the market and issuers seek to expand their shares of the market, there is
increased  use  of  advertising,   target  marketing,  pricing  competition  and
incentive programs, all of which may adversely impact issuer profit margins. The
MasterCard  and  Visa   organizations  do  not  require  adherence  to  specific
underwriting  standards,  and  therefore  credit card issuers may compete on the
basis  of  individual  account  solicitation  and  underwriting   criteria.  The
Transferor has  traditionally  competed as a low  fixed-rate  provider of credit
card services  targeting  highly  creditworthy  customers who carry  balances on
their credit  cards.  The growth of the  Transferor's  credit card  portfolio is
largely due to  customers  who,  attracted  by its low rates,  have  transferred
balances from competing  credit card issuers,  as well as due to higher balances
from  purchases  and cash  advances.  The  Transferor is  participating  in such
competition through direct marketing  programs,  average annual percentage rates
and monthly minimum payment rates the Transferor  believes compare  favorably to
rates and fees charged by certain of the Transferor's  competitors and operating
efficiencies  which  permit  it to  maintain  a  favorable  cost  structure.  If
cardholders choose to utilize competing sources of credit, the amount and

                                       24





rate of new  Receivables  generated  in the  Accounts may be reduced and certain
purchase and payment  patterns with respect to Receivables may be affected.  The
size of the Trust will be dependent upon the Transferor's  continued  ability to
generate new Receivables.  If the amount of new Receivables  generated  declines
significantly,  Receivables from Additional  Accounts (to the extent  available)
may be added to the Trust,  as described  below, or a Pay Out Event could occur,
in which event the Rapid Amortization Period would commence. See "Description of
the Certificates--Pay Out Events."

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

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

     While  the Trust  Portfolio  is a  geographically  diverse  portfolio,  the
largest concentration of accounts giving rise to the Receivables included in the
Trust  Portfolio  are in  Connecticut.  The  concentration  of such  accounts is
currently  approximately  10%. See "The  Receivables."  The loss and delinquency
experience in Connecticut is currently more favorable than the experience of the
Bank Portfolio.  Connecticut's economy has historically been highly dependent on
the insurance,  aerospace and defense  industries.  As a result of consolidation
and  structural  changes in the  financial  services  sector and defense  budget
cutbacks,  Connecticut's  overall job growth has lagged behind the United States
as a whole. However,  total job growth has been positive in the state since 1993
and Connecticut  residents continue to have the highest per capita income of any
state in the country.  The Transferor is unable to determine and has no basis to
predict whether,  or to what extent,  social,  technological or economic factors
will affect future credit card usage or payment patterns.

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

                                       25





each  Distribution  Date by the  amount,  if any,  of Excess  Spread  and Shared
Finance Charge Collections from other Series available for that purpose for such
Distribution Date.

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

     Ability to Change Terms of the Receivables.  Pursuant to the Agreement, the
Transferor  has not  transferred,  and will not  transfer,  the  Accounts to the
Trust.  Only the  Receivables  arising in the Accounts  have been and will be so
transferred.  As owner of the  Accounts,  the  Transferor  has the right (to the
extent  provided in the applicable  credit card agreements and the Agreement) to
determine  the  monthly  periodic  finance  charge  and other fees which will be
applicable  from  time to time to the  Accounts,  to alter the  minimum  monthly
payment  required on the Accounts and to change various other terms with respect
to the Accounts.  A decrease in the monthly  periodic  finance  charges,  annual
membership  fees, cash advance fees or Interchange  could decrease the effective
yield on the Accounts and could result in the  occurrence of a Pay Out Event for
the Certificate  Holders and the commencement of the Rapid Amortization  Period.
Under the  Agreement,  the  Transferor  has  agreed  that,  except as  otherwise
required by law or as is deemed by the  Transferor  to be  necessary in order to
maintain its credit card business,  based upon a good faith assessment by it, in
its sole  discretion,  of the nature of the  competition in that  business,  the
Transferor will not (i) reduce the annual  percentage rate which  determines the
monthly  periodic  finance charges  assessed on the Receivables or other fees on
the accounts,  if as a result of such reduction,  its reasonable  expectation of
the Portfolio Yield as of such date would be less than the weighted average base
rates of all Series or (ii) unless required by law, reduce such periodic finance
charge if its reasonable  expectation is that the Portfolio  Yield would be less
than the highest  certificate  rate for any Series then issued and  outstanding.
Such changes may include the  reduction or waiver of annual  membership  fees in
connection with the Transferor's  marketing  efforts.  The term "Base Rate" with
respect to the Certificates generally means, with respect to any Monthly Period,
the weighted average of (x) the lesser of the Class A Certificate Rate and Class
A Cap Rate,  (y) the lesser of the Class B Certificate  Rate and the Class B Cap
Rate,  and (z) the  Collateral  Rate  (weighted  based on the  Class A  Investor
Interest,   the  Class  B  Investor   Interest  and  the  Collateral   Interest,
respectively,  as of the  last day of the  preceding  Monthly  Period)  plus the
Servicing Fee Rate. The term "Portfolio Yield" means generally,  with respect to
the Certificates and any Monthly Period, the annualized percentage equivalent of
a fraction,  the  numerator  of which is equal to the sum of the Finance  Charge
Receivables allocable to the Investor Interest billed during such Monthly Period
after  subtracting the Investor  Default Amounts for such Monthly Period (but in
no event  greater  than the  aggregate  amount of  Collections  for such Monthly
Period),  Principal Funding  Investment  Proceeds and amounts withdrawn from the
Reserve  Account and deposited  into the Finance Charge Account and allocable to
the  Certificates  for such Monthly Period,  and the denominator of which is the
Investor  Interest  as of the  last  day of the  preceding  Monthly  Period.  In
addition,  the  Transferor  has agreed that,  upon the occurrence of the Pay Out
Event  described in clause (iv) of  "Description  of the  Certificates--Pay  Out
Events"  (relating  to the  average  of  the  Portfolio  Yields  for  any  three
consecutive  Monthly  Periods  being less than the average of the Base Rates for
such Monthly  Periods),  the Transferor will not, unless required by law, reduce
the annual  percentage rate  determining the monthly periodic finance charges on
the Accounts to a rate  resulting in the weighted  average of the base rates for
all  Series.  The  Transferor  has also  agreed  not to change  the terms of the
Accounts,  unless (i) if the Transferor has a comparable  segment of credit card
accounts,  the change is also made  applicable to the comparable  segment of the
portfolio of accounts with similar  characteristics  owned by it and (ii) if the
Transferor does not own such a comparable  segment,  any such change is not made
with the  intent to  benefit  the  Transferor  materially  over the  Certificate
Holders.  In servicing the  Accounts,  the Servicer is also required to exercise
the same care and apply the same policies that it exercises in handling  similar
matters for its own comparable accounts. Except as specified above, there are no
restrictions  on the  Transferor's  ability to change the terms of the Accounts.
While the Transferor has no current intention of decreasing the monthly periodic
finance charges on the overall Trust  Portfolio,  there can be no assurance that
changes in  applicable  law,  changes  in the  marketplace  or prudent  business
practice might not result in a  determination  by the Transferor to take actions
changing this or other Account  terms.  In addition,  an increase in the monthly
periodic  finance  charges and other fees  applicable to the Accounts might have
the result of decreasing the volume of Receivables  generated on those Accounts.
A significant  decrease in Receivables  could cause the  Transferor  Interest to
decline below the Minimum Transferor Interest. The Transferor would be obligated
in such  event  to add  Receivables  from  Additional  Accounts  (to the  extent
available)

                                       26





to the Trust. If the Transferor were unable to convey  Receivables in Additional
Accounts  to the Trust when  required  by the  Agreement,  a Pay Out Event would
occur.

     Master Trust  Considerations.  The Trust, as a master trust, will issue the
Certificates,  has issued seven prior Series of certificates,  two of which have
been  paid in full,  and may issue  additional  Series  of  certificates  in the
future. See "Annex I: Prior Series Issued and Outstanding."  While the Principal
Terms of any Series will be  specified  in a  Supplement,  the  provisions  of a
Supplement  and,  therefore,  the terms of any  additional  Series,  will not be
subject to the prior  review or consent  of Holders of the  certificates  of any
previously  issued  Series.   Such  Principal  Terms  may  include  methods  for
determining   applicable  investor   percentages  and  allocating   Collections,
provisions  creating  different  or  additional  security or other  Enhancement,
provisions  subordinating  such  Series to  another  Series  (if the  Supplement
relating to such Series so permits; the Series 1998-1 Supplement will not permit
the  subordination of Series 1998-1 to any other Series) or other Series to such
Series,  and any other  amendment or supplement  to the Agreement  which is made
applicable only to such Series.  It is a condition  precedent to the issuance of
any  additional  Series  that  either (x) the  Rating  Agency  delivers  written
confirmation  to the Trustee that such  issuance or Exchange  will not result in
the Rating Agency reducing or withdrawing  its rating on any outstanding  Series
or (y) if at the time of the issuance or Exchange there is no outstanding Series
currently rated by a Rating Agency, a nationally  recognized  investment banking
firm or commercial  bank deliver a certificate to the Trustee to the effect that
the  issuance  or  Exchange  will not have an  adverse  effect on the  timing or
distribution  of  payments  to such  other  Series.  There can be no  assurance,
however,  that the  Principal  Terms of any other  Series,  including any Series
issued from time to time  hereafter,  or that a change in the  character  of the
Trust Portfolio, through, for instance, the addition of Receivables arising from
Accounts  and  Receivables   arising  from  Additional   Accounts  or  Automatic
Additional  Accounts,  might  not have an  impact on the  timing  and  amount of
payments received by a Certificate Holder, including as a result of the refixing
of the Investor  Percentage  with  respect to the  allocation  of the  Principal
Receivables.  See "Description of the Certificates--Exchanges" and "--Allocation
Percentages."

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

     Control.  Subject to certain  exceptions,  the Certificate  Holders of each
Series may take certain  actions,  or direct certain actions to be taken,  under
the Agreement or the related Supplement.  Under certain circumstances,  however,
the  consent or approval of a specified  percentage  of the  aggregate  investor
interest  of all  Series or of the  investor  interest  of each  Series  will be
required to take or direct certain actions,  including requiring the appointment
of a successor Servicer following a Servicer Default,  amending the Agreement in
certain  circumstances and directing a repurchase of all outstanding Series upon
the breach of certain representations and warranties by the Transferor.  In such
instances,  the interests of the Holders of the  Certificates may not be aligned
with the interests of the holders of  certificates  of such other Series.  Thus,
even if the requisite  majority of  Certificate  Holders votes to take or direct
such action, the Certificate Holders of such other Series may control whether or
not such action occurs.

     Certificate  Ratings.  It  is a  condition  to  issuance  of  the  Class  A
Certificates  that the  Class A  Certificates  be rated in the  highest  generic
rating  category by at least one nationally  recognized  rating agency.  It is a
condition  to the  issuance  of the  Class  B  Certificates  that  the  Class  B
Certificates be rated in one of the three highest  generic rating  categories by
at least one  nationally  recognized  rating  agency.  As used herein,  the term
"Rating Agency" with respect to the Certificates,  and with respect to any other
Series,  means  the  rating  agency or  agencies  from  whom  ratings  have been
solicited  as  specified in the  Supplement  with  respect to such  Series.  The
ratings  address the likelihood of full payment of principal and interest of the
Certificates by the Scheduled  Series 1998-1  Termination  Date. The ratings are
based primarily on the quality of the  Receivables,  the credit support provided
by the  Collateral  Interest,  the Interest  Rate Caps and,  with respect to the
rating of the Class A Certificates,  the terms of the Class B Certificates.  The
ratings  are not a  recommendation  to  purchase,  hold  or  sell  Certificates,
inasmuch as such  ratings do not comment as to the market  price or  suitability
for a particular  investor.  There is no assurance  that the ratings will remain
for any  given  period  of time or that  the  ratings  will  not be  lowered  or
withdrawn by the Rating Agency if in its judgment circumstances so warrant. The

                                       27





ratings do not address the possibility of the occurrence of a Pay Out Event, and
they do not address the  likelihood  of any payment in respect of either Class A
Excess Interest or Class B Excess Interest.

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

     Reductions of the  Collateral  Interest and the Class B Investor  Interest,
other than reductions  resulting from principal payments,  will be reimbursed by
Excess  Spread and Shared  Finance  Charge  Collections  which are allocated and
available to fund such amounts.  Certain  factors,  such as lowering the finance
charges (including late fees and membership charges) on outstanding  Receivables
balances and increased  convenience use by obligors who pay their entire monthly
statement  balance on or prior to its due date and do not incur finance  charges
thereon, may lower the amount of Finance Charge Receivables generated as well as
Collections  in respect  thereof,  and may thereby  reduce the Excess Spread and
Shared Finance Charge Collections available to replenish the credit enhancement.
See "Description of the  Certificates--Allocation  of Funds." Finally, a slowing
in payment rates on the Receivables could extend the final Distribution Date for
the Class A Certificates and Class B Certificates  beyond the Scheduled  Payment
Date for each  such  class.  See  "--Payments  and  Maturity."  The  Reallocated
Collateral   Principal   Collections  and  the  Reallocated  Class  B  Principal
Collections  may only be utilized to cover Required  Amounts on and prior to the
Scheduled Series 1998-1 Termination Date and will not be available  otherwise to
pay the remaining principal on the Certificates at any time.

     Book-Entry  Registration.   The  Offered  Certificates  will  be  initially
represented  by one or more  certificates  registered  in the name of Cede,  the
nominee  for DTC,  and  will  not be  registered  in the  names  of the  Offered
Certificate Owners or their nominees.  Unless and until Definitive  Certificates
are issued,  Offered Certificate Owners will not be recognized by the Trustee as
Offered Certificate Holders, as that term is used in the Agreement. Hence, until
such time,  Offered  Certificate Owners will only be able to exercise the rights
of Offered  Certificate  Holders  indirectly  through DTC and its  participating
organizations.  See "Description of the  Certificates--Book-Entry  Registration"
and "--Definitive Certificates."

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

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


                                       28





                                    THE TRUST

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


                    THE CREDIT CARD BUSINESS OF PEOPLE'S BANK

General

     People's  Bank began its credit  card  program in 1985 by  marketing  a low
interest rate credit card to highly creditworthy individuals in its market area.
As a result of the initial program's success, People's Bank expanded the program
nationally.  [The June 1997 Nilson Report ranked  People's Bank the 26th largest
VISA USA, Inc. ("VISA") and MasterCard International Incorporated ("MasterCard")
credit  card  issuer  in the  United  States  as of March  1997 on the  basis of
outstanding balances.] People's Bank further expanded its credit card operations
in 1996 by  establishing  a limited  branch  in the  United  Kingdom,  which had
generated  credit card  receivables of  approximately  $___ million at [December
31], 1997. No receivable generated by the United Kingdom branch will be included
in the Trust Portfolio.  All of the eligible  receivables in the Trust Portfolio
are payable in United States dollars.

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

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

     The entire  portfolio  of  People's  Bank VISA and  MasterCard  credit card
accounts (the "Bank Portfolio"),  of which the Accounts giving rise to the Trust
Portfolio  are  a  part,  includes  premium  accounts  (i.e.,  VISA  Gold,  Gold
MasterCard and business  accounts) and standard accounts (i.e., VISA Classic and
standard  MasterCard).  The Accounts from which Receivables arose in the initial
Trust Portfolio  included only the standard  accounts and not premium  accounts.
Since the [May 1, 1996] addition of Additional Accounts, the Trust Portfolio has
included both standard and premium accounts.  As of [December 31],  1997,___% of
the accounts in the Bank Portfolio were premium accounts and ____% were standard
accounts, and the receivables balance of premium accounts and standard accounts,
as a percentage of the total balance of the  receivables in the Bank  Portfolio,
was ____% and____%, respectively. Both premium and standard accounts undergo the
same credit  analysis,  but  premium  accounts  generally  carry  higher  annual
membership fees and have higher credit limits.

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


                                       29





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

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

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

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


Account Origination

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

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


Underwriting Procedures

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

     All  applications,  including  prescreened and direct mail candidates,  are
evaluated by utilizing a credit scoring system. The credit scoring model used by
People's Bank was developed with Fair, Isaac Companies, which has

                                       30





extensive  experience in developing  credit  scoring  models.  Credit scoring is
intended to provide a general indication, based on the information available, of
the applicant's willingness and ability to repay his or her obligations.  Credit
scoring   evaluates  a  potential   cardholder's   credit  profile  and  certain
application  information in order to statistically  quantify credit risk. Models
for  credit  scoring  are  developed  by using  statistics  to  evaluate  common
characteristics  and their  correlation with credit risk. From time to time, the
credit  scoring  models used by People's Bank are reviewed and are  periodically
updated to reflect more current statistical data. Based on statistical analysis,
People's Bank has  established  a policy that certain  accounts  receiving  high
credit  scores  may  be  automatically   approved  without   judgmental  review.
Judgmental  underwriting  of People's  Bank's  credit  card  accounts is used to
evaluate those who score below the preset level for automatic approval and above
the preset level for automatic rejection.

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


Billing and Payments

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

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

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

     The  monthly  periodic  finance  charges  assessed  on  cash  advances  and
convenience  checks are calculated by multiplying the average daily cash advance
balance by the  applicable  monthly  periodic  rate.  Monthly  periodic  finance
charges are calculated on cash advances  (including unpaid finance charges) from
the date of the  transaction  or, if a  convenience  check is used,  the day the
convenience  check is posted to the cardholder's  account.  The monthly periodic
finance charges  assessed on purchases are calculated by multiplying the average
daily purchase balance by the applicable monthly periodic rate. Monthly periodic
finance charges are calculated on purchases  (including  certain fees and unpaid
finance  charges)  from the date of the purchase or the first day of the Billing
Cycle in which the purchase is posted to the account  (whichever is later).  The
credit card agreement  provides that monthly  periodic  finance  charges are not
assessed in most circumstances on purchases if the purchaser's new balance shown
in the  billing  statement  is paid  within  25 days  after  the last day of the
Billing Cycle, or if the purchaser's previous balance is zero. The current fixed
annual  percentage  rate for purchases  generally  ranges from 11.90% to 13.99%;
however,  People's Bank offers  introductory  rates below the standard  rate. An
increase in the fixed annual percentage rate for purchases might have the result
of  decreasing  the volume of  Receivables  generated.  The current fixed annual
percentage rate for cash advances is generally  19.80%.  For a break-down of the
yield from  finance  charges  and fees  billed,  see the table  titled  "Revenue
Experience   Representative   Portfolio"   included  under   "Receivable   Yield
Considerations."

                                       31





     Under the terms of People's Bank's  agreement with each of its cardholders,
People's Bank may change the annual percentage rates applicable to Accounts.  In
July 1997,  People's  Bank  notified  certain  cardholders  of its  decision  to
increase the annual  percentage  rates applicable to their Accounts for existing
balances and for future  purchases and convenience  checks.  These increases are
generally not reflected in the current fixed annual  percentage  rates specified
above.  On an average  basis,  the annual  percentage  rate  increases  on these
Accounts (which, as of June 30, 1997, had outstanding  balances of approximately
$600 million) ranged between 2.0% and 2.5%. An increase in the annual percentage
rates applicable to these Accounts could,  however,  have the result of reducing
the volume of  Receivables  generated  on such  Accounts,  thereby  limiting the
favorable impact on yield of such increase. See "Risk Factors--Ability to Change
Terms of the  Receivables."  The annual  percentage rates and other terms of the
cardholder  agreements  are  continually  reviewed by People's Bank, and further
changes to annual  percentage rates and such terms may occur based on changes in
the law, changes in the marketplace or prudent business practices. People's Bank
expects to implement further selected changes to annual percentage rates.

     In  addition,  People's  Bank  may,  at its  option,  increase  the  annual
percentage  rates for purchases,  balance  transfer checks and cash advances for
the  accounts of  cardholders  who fail to make  payments by the due date or who
exceed the total credit limit set by People's  Bank;  however,  People's  Bank's
current practice is to lower such rates back to the corresponding standard rates
that were in effect upon  compliance by such  cardholders  with the terms of the
accounts (e.g.,  making timely payments and staying within the credit limit) for
5 consecutive Billing Cycles.

     People's Bank may, at its option,  reduce the minimum payment  requirements
and  monthly  periodic  finance  charges  described  above for the  accounts  of
cardholders  who  are  members  of  Consumer  Credit  Counseling  Services,   an
organization  which assists  financially  troubled  cardholders with outstanding
credit card  balances to devise  repayment  programs.  Such  repayment  programs
generally  involves  reducing the minimum  monthly  payment and/or  reducing the
finance  charges  assessed.  People's  Bank may, but is not obligated to, accept
such repayment programs.

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

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

     Generally,  within  31  days  of  contractual  delinquency,  no  additional
extensions of credit through such account are authorized and,  between 61 and 91
days of  contractual  delinquency,  the account is closed.  Consistent  with the
credit  and  collection   policies  of  People's  Bank,  in  certain  infrequent
circumstances,  People's Bank may enter into  arrangements  with  cardholders to
extend or otherwise change payment  schedules,  which can include the suspension
of finance charge  accruals or bringing  current (or  "reaging")  accounts where
cardholders make three consecutive minimum monthly

                                       32





payments.  People's Bank will enter into such arrangements only in circumstances
where it believes its ability to collect on the account will be enhanced by such
arrangements.

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


Loss and Delinquency Experience

     The following tables set forth the delinquency and loss experience for each
of the periods shown for receivables in accounts which would have  substantially
satisfied  the criteria for  inclusion of its related  receivables  in the Trust
Portfolio  (the  "Representative  Portfolio").  These  Representative  Portfolio
tables  illustrate  the  historical  performance  of the  Receivables  as if all
Accounts in the Trust as of the Series  Cut-Off Date were  included in the Trust
since their origination.  In fact, the Transferor has in the past added pools of
Additional  Accounts  that are about to  reprice  from an  introductory  pricing
period. During the introductory pricing period, Accounts generally exhibit lower
levels of yield and loss than do more seasoned  Accounts with standard  pricing.
As a consequence,  the  Representative  Portfolio  tables below show revenue and
loss experience that  incorporates the impact of introductory  pricing and newer
account loss experience which are not representative of the Trust Portfolio.

     The Servicer will file with the Commission  monthly reports with respect to
the Trust, including information with respect to revenues,  losses and Portfolio
Yield  with  respect  to the  Accounts.  There  can  be no  assurance  that  the
delinquency  and loss  experience  for the  Receivables  in the  future  will be
similar to the historical experience of the Representative Portfolio included in
the tables set forth below because,  among other things,  economic and financial
conditions  affecting the ability of  cardholders  to pay may be different  from
those which prevailed during the periods reflected below.

                                 Loss Experience
                            Representative Portfolio
                             (Dollars in Thousands)



                                                 Year Ended December 31,
                                         --------------------------------------
                                               1997      1996      1995
                                         --------------------------------------
Average Receivables Outstanding(1).......    $         $         $
Gross Charge-Offs(2)(3)..................
Recoveries(4)............................
Net Charge-Offs(3).......................
Net Charge-Offs as Percentage of Average
  Receivables Outstanding(3).............           %          %          %

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

(1)   Average Receivables Outstanding is the average of the daily receivable
      balance during the period indicated.
(2)   Gross  Charge-Offs are calculated before Recoveries and do not include
      the amount of any reductions in Average Receivables Outstanding due to
      fraud.
(3)   The amounts of charge-offs  include the principal and interest portion
      of charged off receivables.
(4)   Recoveries have historically been allocated to the Trust on a pro rata
      basis.  Peoples's  Bank expects to adopt a  methodology  following the
      closing date pursuant to which those Recoveries relating to previously
      charged-off  Trust  Receivables  will be  treated  as  Finance  Charge
      Receivables.


                                       33





                             Delinquency Experience
                            Representative Portfolio
                             (Dollars in Thousands)


                                          As of December 31,
                           ----------------------------------------------------
                              1997             1996             1995
Number of Days            -----------------------------------------------------
Delinquent(1)             Amount Percentage Amount Percentage Amount Percentage
- ---------------           -----------------------------------------------------
31 to 60 days..........   $               % $               % $               %
61 to 90 days..........
91 to 120 days.........
121 to 150 days........
151 to 180 days........
181 days or greater....
    Total(2)...........   $               % $               % $               %

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

(1)   Number of days delinquent  means the number of days after the billing date
      next following the original billing date. For example,  31 days delinquent
      means  that no  payment  is  received  within 61 days  after the  original
      billing date.
(2)   Delinquencies are calculated as a percentage of outstanding receivables as
      of the end of each calendar month. Delinquencies include bankruptcies.

     Delinquencies  and  charge-offs  as  a  percentage  of  the  Representative
Portfolio are affected by a variety of factors.  Among them are: (i) the rate of
growth of receivables in the  Representative  Portfolio;  (ii) general  economic
conditions in the United States and particularly the nationwide rise in consumer
loan  delinquencies  and the rise in  personal  bankruptcy  filings;  (iii)  the
seasoning of the accounts in the Representative Portfolio; and (iv) the creation
and  inclusion  in the  Representative  Portfolio  of a new  product  group that
generated higher revenues and higher losses. [This new product group represented
approximately  $85 million of  receivables  as of July 31, 1997.]  People's Bank
will not add  additional  receivables  of this type to the Trust without  rating
agency approval.

     The  decline  in  delinquencies  in 1997  compared  to prior  years  can be
attributed  to the  increased  rate of growth of  Receivables  and the increased
percentage of unseasoned  accounts in the Representative  Portfolio,  as well as
tightened credit underwriting criteria. Conversely, the rise in delinquencies in
1995 and 1996  resulted  from lower growth rates and  therefore a lower level of
unseasoned accounts in the Representative Portfolio.

     The rise in  charge-offs  since 1994 as a percentage of the  Representative
Portfolio  is  primarily  the result of the  increased  level of  consumer  loan
delinquencies,  the rise of  personal  bankruptcies  nationwide  and the overall
seasoning of the Receivables in the Representative Portfolio.

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


Recoveries

     Recoveries  have  historically  been  allocated  to the Trust on a pro rata
basis.  People's  Bank  expects  to adopt a  methodology  pursuant  to which the
Transferor  will be required,  following  the Closing  Date,  to transfer to the
Trust on each Transfer  Date the amount of  Recoveries  received by the Servicer
during the preceding Monthly Period with respect to the Receivables in the Trust
Portfolio.  Recoveries  allocated  to the Trust are  treated as  collections  of
Finance Charge Receivables. See "--Loss and Delinquency Experience."


                                       34





Interchange

     Creditors  participating  in the VISA and MasterCard  associations  receive
certain fees as partial  compensation  for taking credit risk,  absorbing  fraud
losses and funding  receivables  for a limited period prior to initial  billing.
Under the VISA and  MasterCard  systems,  a portion of these fees  collected  in
connection with  cardholder  charges for merchandise and services is passed from
the banks clearing the  transactions for merchants to credit card issuing banks.
These fees currently range from approximately  0.90% to 2.17% of the transaction
amount.  People's Bank is required,  pursuant to the terms of the Agreement,  to
transfer  to  the  Trust  those  fees  attributed  to  cardholder   charges  for
merchandise and services in the Accounts  ("Interchange").  Such percentages are
set by the VISA and MasterCard associations and may be changed by either of them
respectively  from  time to time.  Interchange  is  treated  as  Finance  Charge
Receivables  for the  purposes  of  determining  the  amount of  Finance  Charge
Receivables,  allocating  collections  and payments to  Certificate  Holders and
calculating the Portfolio Yield.


                                 THE RECEIVABLES

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


                                       35





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

     The Receivables in the Trust Portfolio as of the Series Cut-Off Date, after
giving effect to  Additional  Accounts  conveyed on [February 2, 1998],  totaled
$______.  The Accounts  had, as of the _______ 1998 Monthly  Period,  an average
outstanding  balance  of $_____  and an  average  credit  limit of  $_____.  The
percentage of the aggregate  total  Receivables  balance to the aggregate  total
credit  limit was  _____%,  and the  weighted  average age of the  Accounts  was
approximately  __ months.  As of the _______  1998 Monthly  Period,  cardholders
whose  Accounts  giving  rise  to the  Receivables  are  included  in the  Trust
Portfolio have billing addresses in all 50 States and the District of Columbia.

     The following  tables summarize the Trust  Portfolio's  balance and account
characteristics  of the accounts  giving rise to the Receivables as of the close
of the _______  1998  Monthly  Period for each of the  Accounts  (including  the
Additional Accounts added [February 2, 1998]). Because the future composition of
the Trust  Portfolio may change over time,  these tables may not  necessarily be
indicative  of the  composition  of the Trust  Portfolio  after  the _____  1998
Monthly Period.



                                       36




                         Composition by Account Balance
                                 Trust Portfolio




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

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


                           Composition by Credit Limit
                                 Trust Portfolio

                                                                                                         Percentage
                                                        Percentage of                                     of Total
                                        Number of        Total Number                                     Receivables
Credit Limit Range                       Accounts         of Accounts       Receivables Balance             Balance
- ------------------                    ---------------  -----------------    --------------------         -------------

$0.01-$1,000.00.....................                                  %                      $                     %
$1,000.01-$2,000.00.................
$2,000.01-$3,000.00.................
$3,000.01-$4,000.00.................
$4,000.01-$5,000.00.................
$5,000.01-$10,000.00................
Over $10,000.00.....................
      Total.........................                                   %                      $                    %


                      Composition by Period of Delinquency
                                 Trust Portfolio



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

Current.............................                                      %                      $                   %
1-30 Days...........................
31-60 Days..........................
61 or More Days.....................
      Total.........................                                      %                      $                   %




                                       37







                           Composition by Account Age
                                 Trust Portfolio


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

                                                                                                

0 to 6 Months.......................                                   %                      $                   %
Over 6 to 12 Months.................
Over 12 to 24 Months................
Over 24 to 48 Months................
Over 48 Months......................
      Total.........................                                   %                      $                   %


                 Geographic Distribution by Receivables Balance
                                 Trust Portfolio

                                                                                                       Percentage
                                                        Percentage of                                   of Total
                                        Number of        Total Number                                   Receivables
                                         Accounts        of Accounts        Receivables Balance          Balance
                                      --------------    ---------------     ---------------------        -------------
Connecticut.........................                               %      $                                        %
California..........................
Texas...............................
Florida.............................
Illinois............................
Pennsylvania........................
Ohio................................
Michigan............................
New Jersey..........................
Other(1)............................
      Total.........................                               %       $                                        %

- ------------------
(1) States with less than [3.13%] of the Total Receivables Balance.



                            MATURITY CONSIDERATIONS

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


                                       38





     Controlled  Accumulation  Period.  On each Transfer Date beginning with the
Transfer Date following the Monthly Period in which the Controlled  Accumulation
Period  commences,  an amount equal to the least of (a) the  Available  Investor
Principal  Collections  with  respect to the  related  Monthly  Period,  (b) the
"Controlled  Deposit  Amount,"  which  is  equal  to the  sum of the  Controlled
Accumulation  Amount  for  the  related  Monthly  Period  and  the  Accumulation
Shortfall,  if any,  for  such  Monthly  Period,  and (c) the  Class A  Adjusted
Investor  Interest on such  Transfer  Date will be  deposited  in the  Principal
Funding  Account  until the amount on deposit in the Principal  Funding  Account
(the "Principal  Funding Account Balance") equals the Class A Investor Interest.
Amounts  deposited  in the  Principal  Funding  Account will be deposited in the
Distribution  Account for distribution to the Class A Certificate Holders on the
Class A Scheduled  Payment  Date.  On the  Transfer  Date during the  Controlled
Accumulation  Period  immediately  following the Distribution  Date on which the
Class A Investor  Interest has been paid in full,  an amount equal to the lesser
of (a) the Available  Investor  Principal  Collections  for the related  Monthly
Period  and (b) the  Class B  Investor  Interest  will  be  deposited  into  the
Distribution  Account for distribution to the Class B Certificate Holders on the
Class B Scheduled  Payment Date. If, for any Monthly Period prior to the payment
in full of the Class A Investor Interest and the Class B Investor Interest,  the
Available  Investor  Principal  Collections  for such Monthly  Period exceed the
applicable  Controlled Deposit Amount, any such excess will be first paid to the
Collateral  Interest Holder to the extent that the Collateral  Interest  exceeds
the  Required   Collateral   Interest  and  then  treated  as  Shared  Principal
Collections and allocated to the holders of other Series of certificates  issued
and  outstanding  or, subject to certain  limitations  described  herein (to the
extent that the Transferor  Interest exceeds the Minimum  Transferor  Interest),
paid t the Holder of the Exchangeable Transferor Certificate.  After the Class A
Investor Interest and the Class B Investor Interest have each been paid in full,
the remaining Available Investor Principal Collections,  to the extent required,
will be distributed to the Collateral  Interest Holder on each related  Transfer
Date until the  earliest of the date the  Collateral  Interest  has been paid in
full, the Scheduled  Series 1998-1  Termination  Date and the termination of the
Trust.

     Amounts in the  Principal  Funding  Account are expected to be available to
pay the Class A Investor Interest in full on the Class A Scheduled Payment Date.
Available Investor Principal Collections are expected to be available to pay the
Class B  Investor  Interest  in full on the  Class  B  Scheduled  Payment  Date.
Although it is anticipated that Available  Investor  Principal  Collections with
respect to each Monthly Period during the Controlled Accumulation Period will be
available  on the  related  Transfer  Date to make a deposit  of the  Controlled
Deposit  Amount to the Principal  Funding  Account and that the Class A Investor
Interest  will  be  paid  to the  Class A  Certificate  Holders  on the  Class A
Scheduled  Payment  Date and the Class B Investor  Interest  will be paid to the
Class B Certificate Holders on the Class B Scheduled Payment Date, respectively,
no  assurance  can be given in this  regard.  If the amount  required to pay the
Class A  Investor  Interest  or the  Class B  Investor  Interest  in full is not
available on the Class A Scheduled Payment Date or the Class B Scheduled Payment
Date, respectively, a Pay Out Event will occur and the Rapid Amortization Period
will commence.

     "Controlled  Accumulation  Amount"  means  (a) for any  Transfer  Date with
respect to the Controlled  Accumulation  Period, prior to the payment in full of
the  Class  A  Investor  Interest,  $_____;  provided,   however,  that  if  the
commencement of the Controlled Accumulation Period is delayed as described below
under "Description of the  Certificates--Postponement of Controlled Accumulation
Period," the Controlled Accumulation Amount may be higher than the amount stated
above for each Transfer Date with respect to the Controlled  Accumulation Period
and will be  determined  by the Servicer in  accordance  with the Series  1998-1
Supplement  based on the  principal  payment  rates for the  Accounts and on the
investor  interests of other Series (other than certain  excluded  Series) which
are  scheduled to be in their  revolving  periods and scheduled to create Shared
Principal Collections during the Controlled  Accumulation Period and (b) for any
Transfer  Date with  respect to the  Controlled  Accumulation  Period  after the
payment in full of the Class A Investor Interest, an amount equal to the Class B
Investor Interest on such Transfer Date.

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

     Should the Rapid Amortization Period commence, the Certificate Holders will
be entitled to receive monthly  payments as provided herein of principal on each
Distribution  Date (beginning with the Distribution  Date in the month following
the month in which the Rapid Amortization Period commences) equal to the product
of the applicable Investor Percentage and Principal  Collections received during
the related Monthly Period (less the amount of Reallocated Principal Collections
with respect to such Monthly  Period used to fund the  Required  Amounts),  plus
certain  amounts treated as Principal  Collections  with respect to such Monthly
Period (including amounts applied with respect to Investor

                                       39





Default Amounts and Investor  Charge-Offs),  plus the amount of Shared Principal
Collections,  if any, allocable to the Certificates with respect to such Monthly
Period   (collectively,   the  "Available   Investor  Principal   Collections").
Allocations  based upon the applicable  Fixed Investor  Percentage may result in
deposits to the Principal  Funding  Account during the  Controlled  Accumulation
Period or  distributions  of principal to  Certificate  Holders during the Rapid
Amortization  Period greater,  relative to the declining balance of the Investor
Interest, than would be the case if a percentage based on such declining balance
were  used to  determine  the  percentage  of  Collections  to be  deposited  or
distributed,  as the case may be,  in  respect  of the  Investor  Interest.  See
"Description of the Certificates--Allocation Percentages."

     A significant  decline in the amount of  Receivables  generated  during the
Revolving  Period  could  result  in the  occurrence  of a Pay Out Event for the
Certificate Holders and the commencement of the Rapid Amortization  Period, thus
shortening the maturity of the Certificates.  Conversely,  a significant decline
in the amount of Receivables generated during the Controlled Accumulation Period
or the Rapid  Amortization  Period  could  result in an  extension  of the final
payment  of the  Certificates.  If the  maturity  of the  Certificates  has been
shortened at a time when interest rates  generally  available are lower than the
Certificate  Rates,  the yield to maturity  realized by the Certificate  Holders
upon  reinvestment at the lower  prevailing  interest rates may be lower than if
the Certificates  remained outstanding until the expected maturity.  Conversely,
if the maturity of the  Certificates  is extended at a time when interest  rates
generally available are higher than the Certificate Rates, the yield to maturity
realized by the Certificate  Holders may be lower than if the  Certificates  had
matured when expected and the  Certificate  Holders had reinvested at the higher
prevailing interest rates.

     The following  table sets forth the highest and lowest  cardholder  monthly
payment rates for the  Representative  Portfolio  during any month in the period
shown and the average cardholder monthly payment rates for all months during the
periods  shown,  in each case  calculated  as a percentage  of the prior month's
ending outstanding  receivables balance during the periods shown.  Payment rates
shown in the table are  based on  amounts  which  would be  deemed  payments  of
Principal  Receivables  and  Finance  Charge  Receivables  with  respect  to the
Accounts.


                      Cardholder Monthly Payment Rates(1)
                            Representative Portfolio



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

                              1996              1995              1994
                          -----------      ------------       -----------------
Lowest...................            %                 %                 %
Highest..................
Average(2)...............

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

(1)   Monthly payment rates represent  total payments  collected  during a given
      month  expressed as a percentage of the prior month's  ending  outstanding
      receivables.

(2)  The average  monthly  payment  rates shown are  expressed as an  arithmetic
     average of the payment rate during each month of the period indicated.

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

     Because  there may be a slowdown in the payment rate below the payment rate
used to determine  the  Controlled  Accumulation  Amounts,  or because a Pay Out
Event may occur which would initiate the Rapid Amortization Period, there can be
no  assurance  that the Class A  Investor  Interest  will be paid to the Class A
Certificate  Holders  on the  Class A  Scheduled  Payment  Date and the  Class B
Investor Interest will be paid to the Class B Certificate Holders on the Class B
Scheduled    Payment   Date.   As   described   under    "Description   of   the
Certificates--Postponement  of Controlled Accumulation Period," the Servicer may
shorten the Controlled  Accumulation  Period and, in such event, there can be no
assurance that there will be sufficient time to accumulate all amounts necessary
to pay the Class A Investor Interest

                                       40





and the Class B Investor Interest on the Class A Scheduled Payment Date and the
Class B Scheduled Payment Date, respectively.


                         RECEIVABLE YIELD CONSIDERATIONS

     The gross revenues from finance  charges and fees billed to accounts in the
Representative  Portfolio  for each of the three years ended  December 31, 1997,
1996 and 1995 are set forth in the following table. The historical yield figures
in the table are  calculated  on a billed  basis,  net of rebated fees and other
charges.  Collections of  Receivables  included in the Trust are on a cash basis
and may not reflect the historical yield experience in the table. During periods
of increasing  delinquencies or periodic payment deferral programs,  yields on a
billed  basis  may  exceed  cash  yields as  amounts  collected  on credit  card
receivables   lag  behind  amounts  billed  to   cardholders.   Conversely,   as
delinquencies  decrease,  cash  yields  may exceed  yields on a billed  basis as
amounts  collected in a current  period may include  amounts billed during prior
periods.  The yield on both a billed  basis and a cash basis will be affected by
numerous  factors,  including  the  monthly  periodic  finance  charges  on  the
Receivables,  the amount of the annual  membership  fees and cash advance  fees,
Interchange,  changes  in the  delinquency  rate  on  the  Receivables  and  the
percentage of  cardholders  who pay their balances in full each month and do not
incur monthly periodic finance charges.

                               Revenue Experience
                            Representative Portfolio
                             (Dollars in Thousands)



                                                Year Ended December 31,
                                         ------------------------------------
                                           1997           1996        1995
                                         ---------      ---------   ----------
Finance Charges and Fees Billed(1).....  $               $           $
Average Receivables Outstanding(2).......$               $           $
Yield from Finance Charges and Fees
      Billed(3)(4).......................        %              %            %

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

(1)      Finance  Charges  and Fees Billed  include  periodic  finance  charges,
         annual membership fees, late fees, returned check fees, overlimit fees,
         the premium of any insurance covering a cardholder's  account balances,
         cash advance transaction fees,  interchange and recoveries allocable to
         the related  receivables.  The annual  membership  fees,  as presented,
         reflect full recognition upon billing.  The new methodology for payment
         of  Recoveries  relating  to charged off  Receivables  in the Trust may
         favorably impact future yield levels for the  Representative  Portfolio
         by paying more Recoveries to the Trust than under the previous pro rata
         payment methodology.

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

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

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


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


                                 USE OF PROCEEDS

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


                                       41






                                  PEOPLE'S BANK

     People's  Bank was  formed  in 1842  and is  headquartered  in  Bridgeport,
Connecticut.  People's Bank is a  majority-owned  subsidiary of People's  Mutual
Holdings,  which as of June 30, 1997 owned  59.7% of the issued and  outstanding
common stock of People's Bank. People's Bank is chartered as a Connecticut stock
savings bank,  and, as a state  chartered  non-member  bank, is regulated by the
State of Connecticut Department of Banking and by the FDIC. People's Bank is the
largest independent bank in Connecticut, with total assets of approximately $7.9
billion,   total   liabilities  of   approximately   $7.2  billion,   and  total
stockholders'  equity of approximately $667 million as of June 30, 1997. At June
30, 1997, People's Bank's Tier 1 leverage capital ratio was 8.5%, satisfying the
minimum  ratio of 4.0%  generally  required by the FDIC.  People's  Bank is also
subject to the FDIC's  risk-based  capital  regulations,  which require  minimum
ratios of Tier 1 capital and total capital to  risk-weighted  assets of 4.0% and
8.0%, respectively.  People's Bank satisfied these requirements at June 30, 1997
with ratios of 10.2% and 13.8%, respectively. People's Bank's regulatory capital
ratios at June 30, 1997 exceeded the FDIC's numeric criteria for  classification
as a "well capitalized" institution. On September 3, 1997, People's Bank entered
into a definitive  agreement to acquire Norwich Financial Corp.  ("Norwich") and
its wholly-owned subsidiary,  The Norwich Savings Society. Norwich has assets of
approximately $713 million and is located in eastern Connecticut.

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


                         DESCRIPTION OF THE CERTIFICATES

     The  Offered  Certificates  will  be  issued  pursuant  to  the  Agreement,
including the Series 1998-1  Supplement,  entered into between People's Bank, as
Transferor  of  the  Certificates  and  as  Servicer  of the  Accounts  and  the
Receivables,  and Bankers Trust Company,  as Trustee for the Certificate Holders
and the holders of other undivided interests in the Trust,  substantially in the
form filed as exhibits to the Registration Statement of which this Prospectus is
a part.  Pursuant to the Agreement,  the Transferor has executed six Supplements
in connection with the issuance of other Series of  certificates,  four of which
are currently  outstanding,  and may execute further Supplements thereto between
the  Transferor  and the  Trustee  in  order  to issue  additional  Series.  See
"--Exchanges."  The  Trustee  will  provide  a copy  of the  Agreement  (without
exhibits or  schedules),  including  each  Supplement,  to  Certificate  Holders
without charge upon written request.  The following  summary  describes  certain
terms of the Agreement (including the Series 1998-1 Supplement) and is qualified
in its entirety by  reference  to the  Agreement  (including  the Series  1998-1
Supplement).


General

     The Certificates will represent a fractional  undivided interest in certain
assets of the Trust,  including  the right to receive the  Collections  received
with respect to the Receivables in the Trust allocable to the Certificates  and,
with respect to the Offered Certificates, the benefit of the Interest Rate Caps.
The  property  of the Trust  consists of the  Receivables,  all monies due or to
become due thereunder, all proceeds of the Receivables, Interchange, Recoveries,
all monies on deposit in the Collection  Account and the Excess Funding Account,
funds  on  deposit  in  accounts  established  pursuant  to  the  Series  1998-1
Supplement,  funds on deposit in any Series accounts established for the benefit
of  Certificate  Holders  other than the  Certificate  Holders  pursuant  to the
related Supplement,  funds on deposit and securities held in the Reserve Account
for the benefit of the Class A Certificate  Holders, the benefit of the Interest
Rate Caps, the Collateral Interest and any other Enhancement issued with respect
to any additional Series (the drawing on, withdrawal

                                       42





from or  payment  on such  Enhancement,  and the funds on  deposit in any Series
account  with  respect  to any  additional  Series,  will  not be  available  to
Certificate  Holders).  The Trust will include the  Receivables  from Additional
Accounts and Automatic  Additional Accounts which may be added from time to time
pursuant to the terms of the Agreement and will not include the Receivables from
any  Removed  Accounts  which may be  removed  from the Trust  from time to time
pursuant to the terms of the Agreement.

     Payments  of  interest  and   principal   will  be  made  on  each  related
Distribution  Date to Offered  Certificate  Holders in whose  names the  Offered
Certificates   were  registered  as  of  (i)  the  business  day  preceding  the
Distribution Date with respect to book-entry  Offered  Certificates and (ii) the
last day of the calendar month preceding such  Distribution Date with respect to
Definitive  Certificates (each, a "Record Date"), and to the Collateral Interest
Holder.  Class A Monthly  Interest and Class B Monthly Interest will accrue from
and including the  Distribution  Date  occurring in the preceding  month (in the
case of the first Distribution Date, from and including the Closing Date) to and
including the day preceding the current  Distribution Date. Interest payments on
the  Offered  Certificates  will be derived  from  Finance  Charge  Collections,
amounts  paid under the  Interest  Rate Caps,  Principal  Collections  otherwise
allocable to the Collateral  Interest and, for the Class A Certificate  Holders,
withdrawals from the Reserve Account,  Principal Funding Investment Proceeds and
Principal   Collections   otherwise  allocable  to  the  Class  B  Certificates.
Allocations of Finance Charge  Collections with respect to any Distribution Date
will not exceed the product of the Investor  Percentage  with respect to Finance
Charge Receivables and such Collections.

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

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

     In the event that Definitive Certificates are issued, a Certificate that is
mutilated,  destroyed,  lost or stolen may be exchanged or replaced, as the case
may be, at the offices of the Transfer  Agent and  Registrar  or, in the case of
the Class A Certificates,  the co-transfer  agent and co-registrar in Luxembourg
upon   presentation  of  the   Certificate  or  satisfactory   evidence  of  the
destruction,  loss or theft  thereof the Transfer  Agent and Registrar or to the
co-transfer agent and co-registrar,  as applicable. An indemnity satisfactory to
the Transfer Agent and Registrar or the co-transfer agent and  co-registrar,  as
the case may be, and the  Trustee  may be required at the expense of the Offered
Certificate Holder before a replacement  Offered Certificate will be issued. The
Certificate Holder will be required to pay any tax or other governmental  charge
imposed in connection  with such exchange or replacement  and any other expenses
(including  the fees and expenses of the Trustee and either the  Transfer  Agent
and  Registrar  or  the  co-transfer  agent  and  co-registrar,  as  applicable)
connected therewith.


Determination of LIBOR

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

     "LIBOR"  means,  for a specific  Interest  Period  (other  than the Initial
Interest  Period),  the rate for deposits in U.S.  dollars for a period equal to
one month  (commencing on the first day of an Interest  Period) which appears on
Telerate  Page 3750 (as defined  below) as of 11:00 a.m.,  London  time,  on the
LIBOR Determination Date (as defined below) for

                                       43





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

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

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

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

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


The Interest Rate Caps

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

     The notional amount of the Class A Interest Rate Cap (the "Class A Notional
Amount")  will at all  times be  equal to or  greater  than  the  amount  of the
Expected Class A Principal less the aggregate notional amount of any portions of
the  Class A  Interest  Rate Cap sold on or prior to the date of  determination.
Pursuant to the Class A Interest  Rate Cap, on each  Transfer  Date on which the
Class A Certificate  Rate for the related  Interest  Period  exceeds _____% (the
"Class A Cap Rate"),  the Interest  Rate Cap Provider will make a payment to the
Trustee,  on behalf of the Trust,  in an amount equal to the product of (i) such
excess,  (ii) the Class A Notional Amount as of such Transfer Date and (iii) the
actual number of days in the related  Monthly Period divided by 360. The Class A
Interest  Rate Cap will  terminate  on the day  following  the Class A Scheduled
Payment  Date;  provided,  however,  that the Class A  Interest  Rate Cap may be
terminated at an earlier date if the Trustee has obtained a substitute  interest
rate cap or entered into an alternative  arrangement  satisfactory to the Rating
Agency, which in each case will not result in the reduction or withdrawal of the
rating of the  Offered  Certificates  (such  substitute  interest  rate  cap,  a
"Replacement  Interest Rate Cap";  such  alternative  arrangement,  a "Qualified
Substitute Arrangement").

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

     In the event that the rating of the  Interest  Rate Cap Provider is reduced
or  withdrawn,  as  specified  in the Interest  Rate Caps,  the Trustee,  at the
direction of the Servicer,  shall use its best efforts either to obtain for each
such Interest

                                       44





Rate Cap a  Replacement  Interest  Rate Cap, at the expense of the Interest Rate
Cap Provider, or to enter into a Qualified Substitute Arrangement.

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


The Interest Rate Cap Provider

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

     [To follow]

Book Entry Registration

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

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

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

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

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

                                       45





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

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

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

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

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

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


                                       46





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

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

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

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

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


Definitive Certificates

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

     Upon the  occurrence  of any of the  events  described  in the  immediately
preceding  paragraph,  DTC is  required  to notify all the  Offered  Certificate
Owners  through  Participants  of the  availability  through  DTC of  Definitive
Certificates.  Upon surrender by DTC of the definitive certificate  representing
the Offered Certificates and instructions for re-


                                       47





registration,  the Trustee  will issue the Offered  Certificates  as  Definitive
Certificates,  and  thereafter  the Trustee will  recognize  the holders of such
Definitive  Certificates  as  holders  of the  Offered  Certificates  under  the
Agreement ("Holders").

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

     Definitive  Certificates  will  be  transferable  and  exchangeable  at the
offices of the "Transfer  Agent and  Registrar"  (as defined in the  Agreement),
which  shall  initially  be Bankers  Trust  Company.  No service  charge will be
imposed for any registration of transfer or exchange, but the Transfer Agent and
Registrar  may  require  payment of a sum  sufficient  to cover any tax or other
governmental  charge  imposed in connection  therewith.  The Transfer  Agent and
Registrar, as the case may be, shall not be required to register the transfer or
exchange of Definitive  Certificates  for a period of 15 days  preceding the due
date for any payment with respect to such Definitive Certificates.


Interest Payments

     Interest  will  accrue  on the  Class A  Investor  Interest  at the Class A
Certificate Rate and on the Class B Investor Interest at the Class B Certificate
Rate during each Interest Period  following the Initial Interest Period and will
accrue on the Class A Investor Interest at a rate of _____% per annum and on the
Class B Investor  Interest  at a rate of ______%  per annum  during the  Initial
Interest Period. Interest will be distributed on ____________, 1998, and on each
Distribution  Date  thereafter to Certificate  Holders.  Interest on the Class A
Certificates  will be distributed in the amount of the sum of (v) the product of
(a) the  Class A  Certificate  Rate,  (b) the  lesser  of the  Class A  Adjusted
Investor Interest as of the preceding  Distribution Date (or, in the case of the
first  Distribution  Date, the Class A Initial  Investor  Interest) after giving
effect to all payments,  deposits and withdrawals on such  Distribution Date and
the Expected  Class A Principal as of the preceding  Distribution  Date, and (c)
the actual number of days in the related  Interest  Period  divided by 360, plus
(w) the Class A Covered  Amount for the  related  Interest  Period,  plus (x) an
amount equal to the product of (a) the Class A Excess Principal,  (b) the lesser
of the Class A Certificate  Rate and _____% per annum, and (c) the actual number
of days in the related  Interest Period divided by 360 (clauses (v), (w) and (x)
collectively,  the "Class A Monthly Interest"), plus (y) to the extent permitted
by applicable law, any interest accrued on such Certificates (including interest
on any  overdue  Class  A  Monthly  Interest  calculated  at a  default  rate of
interest)  during any prior accrual period which has not been distributed to the
Certificate  Holders,  plus (z) to the  extent  that there is  available  Excess
Spread,  an amount  equal to the  product of (a) the amount by which the Class A
Certificate Rate exceeds _____% per annum, (b) the Class A Excess Principal,  if
any, and (c) the actual number of days in the related Interest Period divided by
360 (the "Class A Excess Interest").

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

                                       48





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

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

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

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


Principal Payments

     During the  Revolving  Period (which begins on the Closing Date and ends on
the day  before the  Controlled  Accumulation  Period or the Rapid  Amortization
Period  begins),  unless a reduction  in the  Required  Collateral  Interest has
occurred,  no  principal  payments  will  be  made to  Certificate  Holders  and
Principal  Collections  allocable  to the  Investor  Interest  will,  subject to
certain  limitations,  including  the  allocation of any  Reallocated  Principal
Collections to pay the Class A Required Amount and the Class B Required  Amount,
be treated as Shared  Principal  Collections.  On each Transfer Date relating to
the Controlled Accumulation Period, the Trustee at the direction of the Servicer
will deposit in the  Principal  Funding  Account an amount equal to the least of
(a) the Available Investor  Principal  Collections with respect to the preceding
Monthly Period, (b) the applicable Controlled Deposit Amount and (c) the Class A
Adjusted  Investor  Interest prior to any deposits on such date.  Amounts in the
Principal  Funding  Account will be deposited  in the  Distribution  Account for
payment  to the Class A  Certificate  Holders on the Class A  Scheduled  Payment
Date.  If the  Class A  Investor  Interest  has been paid in full on the Class A
Scheduled  Payment Date, on the Transfer Date immediately  following the Class A
Scheduled  Payment  Date,  amounts  equal  to the  lesser  of (a) the  Available
Investor Principal  Collections with respect to the preceding Monthly Period and
(b) the Class B Investor Interest will be deposited in the Distribution  Account
for  distribution  to the  Class B  Certificate  Holders.  Such  amounts  in the
Distribution  Account  will be paid to the Class B  Certificate  Holders  on the
Class B Scheduled  Payment Date.  On each  Transfer  Date, if a reduction in the
Required  Collateral  Interest has occurred,  any Available  Investor  Principal
Collections remaining after

                                       49





application to the Offered  Certificates as described  herein will be applied in
accordance  with the Loan  Agreement  to reduce the  Collateral  Interest to the
Required Collateral  Interest.  During the Controlled  Accumulation Period until
the final  principal  payment is made to the  Collateral  Interest  Holder,  the
portion of  Available  Investor  Principal  Collections  not  applied to Class A
Monthly Principal,  Class B Monthly Principal or Collateral Monthly Principal on
a Transfer Date will generally be treated as Shared Principal Collections.

     "Available  Investor  Principal  Collections"  means,  with  respect to any
Monthly  Period,  an  amount  equal to the sum of (a)(i)  Principal  Collections
received  during such Monthly Period and certain other amounts  allocable to the
Investor Interest,  minus (ii) the amount of Reallocated  Principal  Collections
with respect to such Monthly Period used to fund the Required Amounts,  plus (b)
any Shared Principal  Collections from other Series that are allocated to Series
1998-1 with respect to such Monthly Period.

     During the Controlled  Accumulation Period, the Trustee at the direction of
the  Servicer  will  transfer  Principal  Collections  (other  than  Reallocated
Principal  Collections) and Shared Principal  Collections from other Series,  if
any,  allocated to the Certificates  from the Principal Account to the Principal
Funding Account as described under "--Application of Collections."

     On each  Distribution Date with respect to the Rapid  Amortization  Period,
the Class A  Certificate  Holders  will be  entitled  to receive  the sum of the
Available Investor Principal Collections for the related Monthly Period plus, if
the  Rapid   Amortization   Period  commences  after  the  commencement  of  the
Accumulation  Period, the Principal Funding Account Balance,  in an amount up to
the  Class A  Investor  Interest  until  the  earliest  of the date the  Class A
Certificates are paid in full, the Scheduled Series 1998-1  Termination Date and
the  termination  of the  Trust.  After  payment in full of the Class A Investor
Interest,  the Class B  Certificate  Holders will be entitled to receive on each
Distribution  Date with respect to the Rapid  Amortization  Period the Available
Investor  Principal  Collections  until  the  earliest  of the date the  Class B
Certificates are paid in full, the Scheduled Series 1998-1  Termination Date and
the  termination  of the  Trust.  After  payment in full of the Class B Investor
Interest,  the  Collateral  Interest  Holder will be entitled to receive on each
Transfer Date (other than the Transfer Date prior to the Scheduled Series 1998-1
Termination  Date) and on the Scheduled  Series  1998-1  Termination  Date,  the
Available  Investor  Principal  Collections  until the  earliest of the date the
Collateral  Interest is paid in full,  the Scheduled  Series 1998-1  Termination
Date and the  termination  of the  Trust.  See "--Pay  Out  Events"  below for a
discussion  of  events  which  might  lead  to the  commencement  of  the  Rapid
Amortization  Period.  See "-- Application of Collections" and  "--Allocation of
Funds" below for a discussion of the method by which  Principal  Collections and
Shared Principal  Collections available to the Certificates are allocated during
either the Controlled Accumulation Period or the Rapid Amortization Period.


Postponement of Controlled Accumulation Period

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



                                       50





Subordination

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


Conveyance of Receivables

     On July 9, 1993 the Transferor transferred and assigned to the Trust all of
its right,  title and interest in and to the  Receivables  in the Accounts  then
outstanding  and all  Receivables  thereafter  created in the  Accounts  and all
monies  due  or  to  become  due  with  respect  thereto  (including   Principal
Receivables,  Finance Charge  Receivables and all proceeds of such Receivables).
On October 4, 1994,  July 14, 1995,  May 1, 1996,  October 1, 1996, May 1, 1997,
August 1,  1997,  November  1,  1997,  and  February  2,  1998,  the  Transferor
transferred  and  assigned  to  the  Trust  Receivables   arising  from  certain
Additional Accounts  designated  pursuant to the Agreement.  On each day that an
Eligible Automatic Additional Account has been originated or shall be originated
or designated as an Automatic  Additional  Account by the Transferor (and on any
day such  Account  exists  but has not been  previously  added to the Trust as a
result of the limitations  expressed in "Addition of Accounts"),  the Transferor
has added or will add the Receivables in each such account to the Trust and such
accounts are treated as Automatic Additional Accounts in an amount not in excess
of the Maximum Addition Amount.

     In  connection  with the  transfer  of the  Receivables  to the Trust,  the
Transferor  indicated in its computer files the conveyance of the Receivables to
the Trust. In addition, the Transferor provided the Trustee a computer file or a
microfiche  list  containing  a true and complete  list  showing  each  Account,
identified by account  number and indicating  the total  outstanding  Receivable
balance transferred.  The Transferor has provided the Trustee an updated list of
each Account,  identified by account number and indicating the total outstanding
Receivable  balance as of  [August  31,  1997],  which list has been and will be
further updated  periodically to reflect new Automatic  Additional  Accounts and
Additional Accounts and the removal of Removed Accounts. The Transferor will not
deliver to the Trustee any other records or agreements  relating to the Accounts
or Receivables.  Except as stated above, the records and agreements  relating to
the Accounts and the  Receivables  maintained by the  Transferor or the Servicer
will not be  segregated by the  Transferor or the Servicer from other  documents
and agreements  relating to other credit card accounts and  receivables and will
not be stamped or marked to  reflect  the  transfer  of the  Receivables  to the
Trust,  but the computer  records of the Transferor are required to be marked to
evidence such transfer.  The Transferor has filed UCC financing  statements with
respect to the Receivables  meeting the  requirements of Connecticut  state law.
See "Risk  Factors--Certain  Legal  Aspects" and "Certain  Legal  Aspects of the
Receivables."



                                       51





Exchanges

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

     The  Agreement  provides  that the  Holder of the  Exchangeable  Transferor
Certificate  may  perform  Exchanges  and the  related  Supplements  may  define
Principal Terms such that each Series has a period during which  amortization or
accumulation of the principal amount thereof is intended to occur which may have
a different  length and begin on a different date than such period for any other
Series.  Further,  one or more  Series may be in their  amortization  periods or
accumulation  periods,  as the case may be,  while other  Series are not.  Thus,
certain Series may not be amortizing or accumulating,  as the case may be, while
other Series are amortizing or accumulating.  Moreover, each Series may have the
benefits of the Enhancement  available only to such Series. Under the Agreement,
the Trustee shall hold any such form of Enhancement only on behalf of the Series
to which the Enhancement  relates.  Likewise,  with respect to each such form of
Enhancement,  a different form of Enhancement  agreement may be delivered to the
Trustee.  The Agreement also provides that the related  Supplements  may specify
different  coupon rates and monthly  servicing  fees with respect to each Series
(or a particular class within such Series) and may vary between Series the terms
upon  which  a  Series  (or a  particular  class  within  such  Series)  may  be
repurchased by the Transferor or remarketed to other investors.  In addition,  a
Series Supplement may permit (as does the Series 1998-1  Supplement) an Investor
Exchange by which the  Certificate  Holders of such Series may elect to exchange
their  certificates for one or more newly issued Series of certificates upon the
satisfaction  of certain  conditions  specified in the Agreement and the related
Supplement. Additionally, certain Series

                                       52





may be  subordinated  to other  Series,  or  classes  within  a Series  may have
different  priorities.   The  Series  1998-1  Supplement  will  not  permit  the
subordination  of such Series to any other Series  issued or which may hereafter
be issued by the Trust. There is no limit to the number of Exchanges that may be
performed under the Agreement.  The Trust will terminate only as provided in the
Agreement.

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


Representations and Warranties

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

     The Transferor has made and will make upon the execution of each Supplement
representations  and warranties to the Trust relating to the  Receivables to the
effect,  among other things,  that (a) as of the closing date of the issuance by
the Trust of the related Series of  certificates,  each of the Receivables  then
existing is an Eligible  Receivable (as defined below) and (b) as of the date of
creation of any new Receivable,  such  Receivable is an Eligible  Receivable and
the  representation  and  warranty  set forth in clause  (b) in the  immediately
following paragraph is true and correct with respect to such Receivable.  In the
event  (i) of a breach  of any  representation  and  warranty  set forth in this
paragraph,  within  60 days,  or such  longer  period as may be agreed to by the
Trustee (but no longer than 120 days),  of the earlier to occur of the discovery
of such breach by the  Transferor  or Servicer or receipt by the  Transferor  of
written notice of such breach

                                       53





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

     The Transferor has made and will make upon the execution of each Supplement
representations  and warranties to the Trust to the effect,  among other things,
that as of the Closing Date and the closing date of the issuance by the Trust of
the related Series of certificates (a) the Agreement,  including the Supplement,
constitutes a legal,  valid and binding obligation of the Transferor and (b) the
transfer  of  Receivables  by it to the Trust  under the  Agreement  constitutes
either a valid  transfer  and  assignment  to the Trust of all right,  title and
interest of the Transferor in and to the Receivables  (other than Receivables in
Additional  Accounts),  whether  then  existing  or  thereafter  created and the
proceeds thereof (including  amounts in any of the accounts  established for the
benefit  of the  Certificate  Holders),  Recoveries  allocable  to the Trust and
Interchange with respect to the Trust or the grant of a first priority  security
interest in such  Receivables  (except  for certain tax liens) and the  proceeds
thereof (including amounts in any of the accounts established for the benefit of
the Certificate Holders), which is effective as to each such Receivable upon the
creation thereof and which has been perfected. The Transferor has made, and will
make  (or has been or will be  deemed  to  make),  similar  representations  and
warranties to the Trust in connection  with each  assignment of  Receivables  in
Additional Accounts or Automatic Additional  Accounts.  In the event of a breach
of any of the representations and warranties  described in the first sentence of
this  paragraph,  either the Trustee or the holders of  certificates  evidencing
undivided  interests  in the Trust  aggregating  more than 50% of the sum of the
investor  interests of all Series issued and  outstanding,  by written notice to
the Transferor  (and to the Trustee and the Servicer if given by the Certificate
Holders),  may  direct  the  Transferor  to  accept  reassignment  of the  Trust
Portfolio within 60 days of such notice,  or within such longer period specified
in such notice (but no longer than 120 days).  The Transferor  will be obligated
to accept  reassignment  of such  Receivables on a  Distribution  Date occurring
within such  applicable  period.  Such  reassignment  will not be required to be
made,  however,  if at any time during such  applicable  period,  or such longer
period, the representations and warranties shall then be true and correct in all
material respects. The deposit amount for such reassignment with respect to each
Series  of  certificates  required  to be  repurchased  following  such  notice,
including the Certificates,  will generally be equal to the investor interest of
each  such  Series  on  the  last  day  of  the  Monthly  Period  preceding  the
Distribution  Date on which the  reassignment  is  scheduled  to be made plus an
amount  equal to all  interest  accrued but unpaid on such  certificates  at the
applicable  certificate rate (less the amounts previously  allocated for payment
of interest  and  principal  with  respect to each such Series of  certificates)
through  the end of the  interest  accrual  periods  of each  such  Series.  The
reassignment  deposit  amount shall equal the sum of the  reassignment  deposits
with respect to each Series then issued and outstanding  which is required to be
repurchased  following  such notice.  The payment of such  reassignment  deposit
amount into the Distribution  Account will be considered a prepayment in full of
all  Receivables  and will be paid in full to the  Certificate  Holders  of such
Series upon  presentation  and  surrender of their  certificates.  In the Series
1998-1  Supplement,  the  Transferor  represents  and warrants  that,  as of the
Closing Date, the Agreement,  as supplemented by such Supplement,  constitutes a
legal,  valid and binding  obligation of the  Transferor.  Upon a breach of this
representation,  either the  Trustee or the holders of  Certificates  evidencing
aggregate  undivided interests in the Trust aggregating more than 50% of each of
the Class A Investor Interest,  the Class B Investor Interest and the Collateral
Interest by written notice to the

                                       54





Transferor  (and to the  Trustee and the  Servicer  if given by the  Certificate
Holders) may direct the  Transferor  to purchase the  Certificates  (but not the
certificates of any other Series) on terms and conditions  substantially similar
to those set forth above. If the Trustee or the Certificate  Holders  (including
the Certificate  Holders) give a notice as provided above, the obligation of the
Transferor  to make any such  deposit or  repurchase  will  constitute  the sole
remedy respecting a breach of the  representations  and warranties (set forth in
this paragraph) available to the Trustee or the Certificate Holders.

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

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

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


Sale of Accounts

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



                                       55





Addition of Accounts

     On each day an Eligible Automatic  Additional Account is originated (and on
any day such Account exists but has not been previously  added to the Trust as a
result  of the  limitations  expressed  in the next  succeeding  sentence),  the
Transferor  will add the  Receivables in each such account to the Trust and such
accounts shall be treated as Automatic  Additional  Accounts in an amount not in
excess  of the  Maximum  Addition  Amount.  An  "Eligible  Automatic  Additional
Account"  is, as of the  relevant  date of  addition,  an  Automatic  Additional
Account that is (i) a VISA Account or MasterCard credit card account, satisfying
the criteria set forth in the definition of Eligible Account,  or (ii) any other
consumer  revolving  credit account (x) satisfying the criteria set forth in the
definition  of Eligible  Account  without  regard to the  requirement  that such
account be a VISA or MasterCard  credit card account,  (y) which would not cause
the Rating Agency to indicate in writing that such addition  would result in the
reduction  or  withdrawal  of  its  then  existing   rating  of  any  Series  of
certificates  and (z) to which, to the extent  provided in any  Supplement,  the
provider of any  Enhancement  for the related Series of  certificates  consents,
which consent shall not be unreasonably  withheld.  The Agreement  provides that
Automatic  Additional  Accounts  will be  transferred  to the Trust  only if the
following  conditions are met: the number of Automatic  Additional  Accounts the
Receivables of which are designated to be added to the Trust since (i) the first
day of the  eleventh  preceding  Monthly  Period  minus the number of  Automatic
Additional  Accounts whose  inclusion has been approved by the Rating  Agencies,
that satisfy certain other  conditions and that were added on the initial day of
the  addition  of such type of  Account  since  the  first day of such  eleventh
preceding  Monthly  Period plus the number of Additional  Accounts,  if any, the
Receivables of which were required to be and have been designated to be added to
the Trust since the first day of such eleventh preceding Monthly Period pursuant
to the next paragraph minus any Removed  Accounts removed since the first day of
such  eleventh  preceding  Monthly  Period shall not exceed 15% of the number of
Accounts on the first day of such eleventh  preceding  Monthly Period,  and (ii)
the  first day of the  second  preceding  Monthly  Period  minus  the  number of
Automatic  Additional  Accounts whose  inclusion has been approved by the Rating
Agencies,  that  satisfy  certain  other  conditions  and that were added on the
initial day of the addition of such type of Account  since the first day of such
second preceding Monthly Period plus the number of Additional Accounts,  if any,
the  Receivables  of which were  required to be and have been  designated  to be
added to the Trust since the first day of such second  preceding  Monthly Period
pursuant to the next  paragraph  minus any Removed  Accounts  removed  since the
first day of such second  preceding  Monthly  Period shall not exceed 10% of the
number of Accounts on the first day of such second preceding Monthly Period (the
lesser of the amounts  described in clauses (i) and (ii) of this  sentence,  the
"Maximum  Addition  Amount").  The Transferor,  at its option,  may terminate or
suspend the inclusion of Automatic Additional Accounts at any time.

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



                                       56




Removal of Accounts

     Subject to the conditions  set forth in the next  succeeding  sentence,  on
each Determination Date on which the Transferor Interest for the related Monthly
Period  exceeds 10% of Aggregate  Principal  Receivables  on such  Determination
Date, the Transferor may, but shall not be obligated to,  designate  Receivables
from  Accounts for deletion  and removal  from the Trust  without  notice to the
Certificate  Holders (the "Removed  Accounts").  The  Transferor is permitted to
designate and require  reassignment  of Receivables  from Removed  Accounts only
upon satisfaction of the following conditions,  among others: (i) the Transferor
shall have delivered to the Trustee for execution a written  reassignment  and a
computer  file or  microfiche  list  containing a true and complete  list of all
Removed Accounts,  the Accounts to be identified by, among other things, account
number and their  aggregate  amount of Principal  Receivables as of the "Removal
Date" (as defined in the  Agreement);  (ii) the Transferor  shall  represent and
warrant that no selection  procedure used by the Transferor  which is materially
adverse to the  interests of the  Certificate  Holders was utilized in selecting
the  Removed  Accounts;  (iii) the  removal of any  Receivables  of any  Removed
Accounts shall not, in the reasonable belief of the Transferor,  (a) cause a Pay
Out Event to occur or (b) cause  the  Transferor  Interest  as a  percentage  of
Aggregate  Principal  Receivables to be less than 10% on such Removal Date; (iv)
the Transferor  shall have delivered  prior written notice of the removal to the
Rating Agency and prior to the date on which such Receivables are to be removed,
the  Transferor  shall have  received  notice  from the Rating  Agency that such
removal will not result in the  reduction  or  withdrawal  of the  then-existing
rating of any Series of certificates; (v) the Transferor shall have delivered to
the Trustee an officer's  certificate  confirming the items set forth in clauses
(i) through  (iv)  above;  and (vi) the  Transferor,  the Trustee and the Rating
Agency will have  received an opinion of counsel that the proposed  removal will
not adversely affect the federal income tax characterization of the Trust.


Collection and Other Servicing Procedures

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


Discount Option

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


The Collection Account

     The Servicer has established and will maintain,  or cause to be maintained,
in the name of the Trust, for the benefit of Certificate  Holders, a "Collection
Account," which is a non interest bearing  segregated trust account  established
with a "Qualified Institution," defined either as the corporate trust department
of a Qualified  Trust  Institution  or as a  depository  institution  (which may
include the Servicer,  the Trustee or an affiliate of the  Servicer),  organized
under the laws of the United States or any one of the states  thereof,  which at
all times has a  certificate  of  deposit  rating  of P-1 by  Moody's  Investors
Service,  Inc.  ("Moody's") and of A-1+ by Standard & Poor's Ratings Services, a
division of The McGraw Hill  Companies,  Inc.  ("Standard & Poor's"),  or a long
term  rating of at least Aa3 by Moody's and AAA by Standard & Poor's and deposit
insurance as required by law and by the FDIC. In addition,  the Supplement  with
respect

                                       57





to any Series may require the Trustee to establish  and maintain a subaccount of
the  Collection  Account  for  such  Series  (such  subaccount,   a  "Collection
Subaccount").  Funds in the  Collection  Account  or, as provided in the related
Supplement, any Collection Subaccount, may be invested to the extent provided in
such  Supplement,  at the  direction of the Servicer,  in specified  investments
including  (i)  obligations  of or fully  guaranteed  by the  United  States  of
America,  (ii) demand  deposits,  time  deposits or  certificates  of deposit of
depository institutions or trust companies, the certificates of deposit of which
have a rating  from  Standard & Poor's of A-1+ and either  the  certificates  of
deposit of which have a rating  from  Moody's of P-1 or the long term  unsecured
debt  obligations  of which have a rating from  Moody's of Aa3, and which demand
deposits,  time  deposits and  certificates  of deposit are fully insured to the
limits as required by law and by the FDIC, (iii) commercial paper having, at the
time of the Trust's  investment,  a rating of P-1 and A-1+,  respectively,  from
Moody's and Standard & Poor's, (iv) bankers acceptances issued by any depository
institution  or trust company  described in clause (ii) above,  (v) money market
funds rated AAA-m or AAAm-G by Standard & Poor's or P-1 by Moody's or which have
otherwise  been  approved  in  writing by the  Rating  Agency  and (vi)  certain
open-end diversified investment companies which have been approved in writing by
the Rating  Agency  ("Permitted  Investments").  Any earnings (net of losses and
investment  expenses)  on  funds in the  Collection  Account  or any  Collection
Subaccount  will be paid monthly to the Transferor or as otherwise  specified in
the related  Supplement.  The Servicer has the revocable power to withdraw funds
from the Collection Account or any Collection Subaccount for the sole purpose of
carrying out the  Servicer's  duties  under the  Agreement.  The  Servicer  will
initially make daily deposits of Collections  allocable to the Investor Interest
into the  Collection  Account and will not be entitled to use any such deposited
funds for its own purposes.  The Paying Agent shall have the revocable  power to
withdraw funds from the Collection Account or any Collection  Subaccount for the
purpose  of  making  distributions  to the  Certificate  Holders  in the  manner
provided in the related  Supplement.  The Paying  Agent shall  initially  be the
Trustee. The Series 1998-1 Supplement provides for the establishment of a Series
1998-1  Collection  Subaccount  and the  investment  of certain funds therein in
Permitted  Investments.  In  addition,  the Servicer  has  established  and will
maintain or cause to be maintained with a Qualified  Institution (other than the
Transferor)  in the name of the  Trustee,  on behalf of the Trust,  a segregated
trust account,  the "Excess Funding  Account" for the benefit of the Certificate
Holders  of  each  Series  and  the  Holder  of  the   Exchangeable   Transferor
Certificate.  Amounts on deposit in such Excess Funding Account will be invested
in the manner directed by the Transferor in Permitted Investments.


Series 1998-1 Accounts

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

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

         The Finance  Charge  Account,  the  Principal  Account,  the  Principal
Funding Account and the Distribution Account are collectively referred to as the
"Series 1998-1 Accounts."



                                       58





Allocation Percentages

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

     The Investor Percentage will be calculated as follows:

     Finance Charge Collections and Receivables in Defaulted Accounts; Principal
Collections  during Revolving  Period.  When used with respect to Finance Charge
Collections,  or  with  respect  to  Receivables  in  Accounts  written  off  as
uncollectible  ("Defaulted  Accounts") at any time, or when used with respect to
Principal  Collections during the Revolving Period,  "Investor Percentage" means
for any Monthly Period, the "Floating  Investor  Percentage," which shall be, on
any date of determination (except, in the case of Finance Charge Receivables and
Defaulted Receivables, with respect to the first Monthly Period), the percentage
equivalent  of a  fraction,  the  numerator  of which is the  Adjusted  Investor
Interest,  determined  as of the  last  day of the  Monthly  Period  immediately
preceding  such  date of  determination,  and the  denominator  of  which is the
greater of (i) the Aggregate  Principal  Receivables,  determined as of the last
day of the Monthly Period immediately preceding such date of determination,  and
(ii)  the  sum of the  numerators  used to  calculate  the  applicable  investor
percentages  for all  outstanding  Series  on such date of  determination.  With
respect to the first Monthly Period,  allocations of Finance Charge  Receivables
and Defaulted Accounts described in the preceding sentence will be calculated as
the product of (i) such allocation for the full calendar month of _____ 1998 and
(ii) a fraction,  the  numerator of which is the actual  number of days from and
including  the  Closing  Date  through and  including  ________,  1998,  and the
denominator of which is 30. Such amounts so allocated will be further  allocated
between the Class A Certificate Holders, the Class B Certificate Holders and the
Collateral Interest Holder based on the Class A Floating Allocation, the Class B
Floating Allocation and the Collateral Floating  Allocation,  respectively.  The
"Class A Floating  Allocation"  means,  with respect to any Monthly Period,  the
percentage  equivalent  (which  percentage may never exceed 100%) of a fraction,
the numerator of which is equal to the Class A Adjusted  Investor Interest as of
the close of business on the last day of the preceding  Monthly  Period (or with
respect to the first Monthly Period, as of the Closing Date) and the denominator
of which is equal to the Adjusted  Investor Interest as of the close of business
on such day.  The  "Class B  Floating  Allocation"  means,  with  respect to any
Monthly Period,  the percentage  equivalent  (which  percentage may never exceed
100%) of a  fraction,  the  numerator  of which is equal to the Class B Investor
Interest as of the close of business  on the last day of the  preceding  Monthly
Period (or with respect to the first Monthly Period, as of the Closing Date) and
the  denominator of which is equal to the Adjusted  Investor  Interest as of the
close of business on such day. The "Collateral  Floating Allocation" means, with
respect to any Monthly Period,  the percentage  equivalent (which percentage may
never  exceed  100%)  of a  fraction,  the  numerator  of  which is equal to the
Collateral Interest as of the close of business on the last day of the preceding
Monthly Period (or with respect to the first Monthly  Period,  as of the Closing
Date) and the denominator of which is equal to the Adjusted Investor Interest as
of the close of business on such day.

     Principal  Collections  during the  Controlled  Accumulation  Period or the
Rapid Amortization  Period. When used with respect to Principal  Collections for
any  Monthly  Period  during  the  Controlled  Accumulation  Period or the Rapid
Amortization   Period,   "Investor   Percentage"   means  the  "Fixed   Investor
Percentage,"  which  shall  be,  on any date of  determination,  the  percentage
equivalent of a fraction,  the numerator of which is the Investor Interest as of
the close of business on the last day of the Revolving  Period (or, if there has
been an Investor Exchange with respect to the Certificates  after the end of the
Revolving  Period,  the Investor  Interest as of the end of the Revolving Period
will be reduced  ratably to reflect  the  amount of  Certificates  tendered  and
canceled pursuant to any Investor Exchange), and the denominator of which is the
greater of (a) the Aggregate Principal Receivables determined as of the last day
of the Monthly Period  immediately  preceding such date of determination and (b)
the sum of the numerators used to calculate the applicable investor  percentages
for all  outstanding  Series  on such  date of  determination  with  respect  to
Principal  Receivables.  Such  amounts so  allocated  will be further  allocated
between the Class A Certificate Holders, the Class B Certificate Holders and the
Collateral  Interest Holder based on the Class A Fixed  Allocation,  the Class B
Fixed Allocation and the Collateral Fixed Allocation, respectively. The "Class A
Fixed  Allocation"  means,  with respect to any Monthly  Period,  the percentage
equivalent (which percentage may never exceed 100%) of a fraction, the numerator

                                       59





of which is equal to the Class A Investor  Interest  as of the close of business
on the last day of the Revolving Period and the denominator of which is equal to
the  Investor  Interest as of the close of  business  on such day.  The "Class B
Fixed  Allocation"  means,  with respect to any Monthly  Period,  the percentage
equivalent (which percentage may never exceed 100%) of a fraction, the numerator
of which is equal to the Class B Investor  Interest  as of the close of business
on the last day of the Revolving Period and the denominator of which is equal to
the Investor  Interest as of the close of business on such day. The  "Collateral
Fixed  Allocation"  means,  with respect to any Monthly  Period,  the percentage
equivalent (which percentage may never exceed 100%) of a fraction, the numerator
of which is equal to the Collateral  Interest as of the close of business on the
last day of the Revolving  Period and the  denominator  of which is equal to the
Investor Interest as of the close of business on such day.

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

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

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

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

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

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

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


                                       60






Excess Funding Account

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

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

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


Application of Collections

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


                                       61





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

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

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

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

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

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

     During any Monthly Period,  Shared Principal  Collections will be allocated
to each  outstanding  Series pro rata based on the  amount of the  shortfall  in
deposits in respect of Principal  Collections  to cover  amounts  payable to the
Certificate  Holders  of any  Series  and,  as  applicable,  to holders of other
related  undivided  interests  in the Trust out of  Collections  in  respect  of
Principal  Receivables.  The Servicer  will pay any remaining  Shared  Principal
Collections  on such business day to the Holder of the  Exchangeable  Transferor
Certificate (so long as the Transferor  Interest exceeds the Minimum  Transferor
Interest).

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


                                       62





Allocation of Funds

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

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

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

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

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

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

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

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

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

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

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

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


                                       63



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

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

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

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

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

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

     "Class A Available  Funds" means,  with respect to any Monthly  Period,  an
amount equal to the sum of (a) the Class A Floating Allocation of Finance Charge
Collections  allocated  to the Investor  Interest  and  deposited in the Finance
Charge  Account with  respect to such  Monthly  Period,  (b)  Principal  Funding
Investment  Proceeds,  if any, with respect to the related  Transfer  Date,  (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 1998-1  Supplement
with respect to such  Transfer Date and (d) the proceeds from the sale of all or
any  portion  of the Class A Interest  Rate Cap  deposited  into the  Collection
Account  during such  Monthly  Period.  "Class B Available  Funds"  means,  with
respect to any  Monthly  Period,  an amount  equal to the sum of (a) the Class B
Floating  Allocation  of Finance  Charge  Collections  allocated to the Investor
Interest  and  deposited  in the Finance  Charge  Account  with  respect to such
Monthly  Period and (b) the proceeds  from the sale of all or any portion of the
Class B Interest  Rate Cap deposited  into the  Collection  Account  during such
Monthly Period.  "Collateral Available Funds" means, with respect to any Monthly
Period, an amount equal to the Collateral  Floating Allocation of Finance Charge
Collections  allocated  to the  Investor  Interest  with respect to such Monthly
Period.

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

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

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

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

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


                                       64





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

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

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

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

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

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

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

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

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

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

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

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

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

                                       65





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

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

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

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

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

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

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

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

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

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

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

                                       65





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

             (a) an  amount  equal  to the  Class A  Monthly  Principal  will be
         deposited in the  Distribution  Account for distribution to the Class A
         Certificate Holders on the next succeeding Distribution Date;

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

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

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

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

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

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

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

                                       66





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


Reallocation of Cash Flows

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

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

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

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

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

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

     Principal  Collections allocable to the Collateral Interest and the Class B
Certificates for the purpose of determining  Collections available to be applied
as  Reallocated  Principal  Collections  will be determined  (i) for any Monthly
Period  during the  Revolving  Period by  multiplying  the  Collateral  Floating
Allocation or the Class B Floating Allocation, as the

                                       67





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

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

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

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

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


Defaulted Receivables; Adjustments and Fraudulent Charges

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

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

                                       68





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

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

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

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


Required Collateral Interest

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

                                       69





on the related Distribution Date and (3) the Required Collateral Interest may be
reduced to a lesser amount at any time upon written confirmation from the Rating
Agency  that such  reduction  will not result in the Rating  Agency  reducing or
withdrawing its rating on the Class A Certificates or the Class B Certificates.


Principal Funding Account

     Pursuant to the Series 1998-1  Supplement,  the Trustee will  establish and
maintain with a Qualified  Institution  a segregated  trust account held for the
benefit of the Class A Certificate  Holders (the "Principal  Funding  Account").
During the Controlled  Accumulation  Period, the Trustee at the direction of the
Servicer will transfer Principal  Collections (other than Reallocated  Principal
Collections)  and  Shared  Principal  Collections  from  other  Series,  if any,
allocated  to the  Certificates  from the  Principal  Account  to the  Principal
Funding Account as described under "--Application of Collections."

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


Reserve Account

     Pursuant to the Series 1998-1  Supplement,  the Trustee will  establish and
maintain with a Qualified  Institution  a segregated  trust account held for the
benefit of the Class A Certificate Holders (the "Reserve Account").  The Reserve
Account is established to assist with the subsequent distribution of interest on
the Class A Certificates  during the  Controlled  Accumulation  Period.  On each
Transfer Date from and after the Reserve  Account Funding Date, but prior to the
termination  of  the  Reserve  Account,  the  Trustee,  acting  pursuant  to the
Servicer's  instructions,  will apply  Excess  Spread  allocated  to the Offered
Certificates (to the extent described below under "--Allocation of Funds--Excess
Spread") to increase the amount on deposit in the Reserve Account (to the extent
such amount is less than the  Required  Reserve  Account  Amount).  The "Reserve
Account  Funding  Date" will be the  Transfer  Date with  respect to the Monthly
Period which  commences no later than three months prior to the  commencement of
the  Controlled  Accumulation  Period,  or such earlier date as the Servicer may
determine.  The "Required  Reserve  Account  Amount" for any Transfer Date on or
after the Reserve  Account Funding Date will be equal to (a) .50% of the Class A
Investor Interest or (b) any other amount designated by the Transferor; provided
that if such  designation  is of a lesser  amount,  the  Transferor  shall  have
provided  the  Servicer,  the  Collateral  Interest  Holder and the Trustee with
written  confirmation  from the Rating  Agency  that such  designation  will not
result in a reduction or withdrawal of the Rating Agency's rating on the Class A
Certificates or the Class B Certificates and the Transferor shall have delivered
to the Trustee a certificate of an authorized  officer to the effect that, based
on the facts known to such officer at such time, in the reasonable belief of the
Transferor,  such  designation  will not cause a Pay Out Event to occur and will
not cause an event that,  after the giving of notice or the lapse of time, would
cause a Pay Out Event to occur with respect to Series  1998-1.  On each Transfer
Date, after giving effect to any deposit to be made to, and any withdrawal to be
made from, the Reserve  Account on such Transfer Date, the Trustee will withdraw
from the Reserve Account an amount equal to the excess, if any, of the amount on
deposit in the Reserve  Account over the  Required  Reserve  Account  Amount and
distribute  such excess to the  Collateral  Interest  Holder for  application in
accordance with the terms of the Loan Agreement.

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

                                       70





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

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

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


Final Payment of Principal; Termination of Trust

     The  Investor  Interest  will  be  subject  to  optional  purchase  by  the
Transferor on any Distribution  Date on or after which the Investor  Interest is
reduced to an amount less than or equal to 5% of the Initial  Investor  Interest
if certain  conditions set forth in the Agreement are met. The Investor Interest
will be subject to mandatory purchase by the Transferor on the Distribution Date
immediately  preceding  the  Scheduled  Series  1998-1  Termination  Date if the
Investor  Interest  is  reduced  to an  amount  less  than or equal to 5% of the
Initial Investor Interest,  if certain conditions set forth in the Agreement are
met. The mandatory  purchase  requirement is in addition to any other provisions
and remedies  provided by the  Agreement and will not serve to relieve any party
of  obligations  it may  otherwise  have or waive any remedy  that is  otherwise
provided.  The  purchase  price  will be equal to the  Investor  Interest,  plus
accrued  and unpaid  interest  (other  than Class A Excess  Interest  or Class B
Excess  Interest,  as the case  may be) on the  Certificates  at the  applicable
Offered  Certificate  Rate or  Collateral  Rate,  as  applicable,  and any other
amounts owing under the Loan  Agreement  through the date  preceding the date on
which the purchase occurs, less the amounts, if any, previously  accumulated for
the payment of principal and interest. The net proceeds of such purchase and any
Collections  on the  Receivables  will be  distributed  pro rata to  Certificate
Holders and holders of other  undivided  interests in the Trust,  including  the
Certificate  Holders,  on the Distribution  Date following the Monthly Period in
which such  purchase  occurs as final  payment of the  Certificates.  Subject to
prior  termination  as provided  above,  the  Agreement  provides that the final
distribution of principal and interest on the Offered  Certificates will be made
no later than the  _________________  Distribution  Date (the "Scheduled  Series
1998-1 Termination Date").

     Unless  the  Servicer  and  the  Holder  of  the  Exchangeable   Transferor
Certificate  instruct  the Trustee  otherwise,  the Trust will  terminate on the
earlier of: (a) the day after the  Distribution  Date with respect to any Series
following  the day on which funds shall have been  deposited  in the  Collection
Account  or the  applicable  Series  account  sufficient  to pay in full (i) the
aggregate  investor  interest of all Series  outstanding  plus accrued  interest
thereon (other than Class A Excess Interest or Class B Excess  Interest,  as the
case may be) at the applicable certificate rates through the applicable interest
accrual period prior to the  Distribution  Date with respect to each such Series
and  (ii)  all  amounts  owed to each  Enhancement  Provider  and (b) if a trust
extension has occurred,  the extended trust  termination date, which shall be no
later than the expiration of 21 years from the death of the last survivor of the
descendants of Joseph P. Kennedy, the father of the late President of the United
States,  living on the date of the Agreement.  Upon the termination of the Trust
and the surrender of the Exchangeable Transferor Certificate,  the Trustee shall
convey to the Holder of the Exchangeable Transferor Certificate all right, title
and interest of the Trust in and to the Receivables and other funds of the Trust
(other

                                       71





than funds on deposit in the Collection  Account and other similar bank accounts
of the Trust with respect to other Series).

     In the  event  that the  Investor  Interest  is  greater  than  zero on the
Scheduled Series 1998-1  Termination  Date, the Trustee will sell or cause to be
sold  interests in the  Receivables  or certain  Receivables as specified in the
Agreement,  in an amount up to 110% of the Investor Interest of the Certificates
at the close of  business  on such  date (but not more than the total  amount of
Receivables  allocable to the  Certificates).  The net proceeds of such sale and
any Collections on the Receivables  will be distributed on the Scheduled  Series
1998-1  Termination Date, as the final payment of the  Certificates,  first, pro
rata to the Class A Certificate Holders in an amount sufficient to pay the Class
A Investor Interest in full, second, pro rata to the Class B Certificate Holders
in an amount  sufficient  to pay to Class B Investor  Interest in full,  and the
balance to the Collateral Interest Holder.


Pay Out Events

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

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

                  (ii) any  representation or warranty made by the Transferor in
         the  Agreement,   including  the  Series  1998-1  Supplement,   or  any
         information  required to be given by the  Transferor  to the Trustee to
         identify  the  Accounts  proves to have been  incorrect in any material
         respect when made and continues to be incorrect in any material respect
         for a period of 60 days after  written  notice and as a result of which
         the interests of the  Certificate  Holders are materially and adversely
         affected (which  determination  shall be made without regard to whether
         amounts are available under the Interest Rate Caps); provided, however,
         that a Pay Out Event  described in this clause (ii) shall not be deemed
         to occur if the  Transferor  has  accepted  the transfer of the related
         Receivable or all such Receivables,  if applicable,  during such period
         (or such longer period as the Trustee may specify) in  accordance  with
         the provisions thereof;

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

                  (iv) with respect to any  Determination  Date,  the average of
         the  Portfolio  Yields  for  the  three  consecutive   Monthly  Periods
         preceding  such  Determination  Date is a rate  which is less  than the
         average of the Base Rates for such Monthly Periods;

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

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

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

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

                                       72





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

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

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

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


Collection and Other Servicing Procedures

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

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

                                       73





the Trust and  providing  related data  processing  and  reporting  services for
Certificate Holders and on behalf of the Trustee.


Servicer Covenants

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

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


Servicing Compensation and Payment of Expenses

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


                                       74





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


Certain Matters Regarding the Transferor and the Servicer

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

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

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

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

                                       75





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


Servicer Default

     In the event of any Servicer Default (as defined below), either the Trustee
or  Certificate  Holders  and  other  interest  holders  representing  undivided
interests  aggregating more than 50% of the sum of the investor interests of all
certificates and other undivided interests in the Trust outstanding,  by written
notice to the Servicer (and to the Trustee if given by the  Certificate  Holders
and interest  holders),  may terminate all of the rights and  obligations of the
Servicer as servicer under the Agreement and in and to the  Receivables  and the
proceeds  thereof  and the  Trustee  may  appoint  a new  Servicer  (a  "Service
Transfer").  The rights and  interest  of the  Transferor  and the Holder of the
Exchangeable Transferor Agreement under the Agreement and, as applicable, in the
Transferor Interest will not be affected by such termination.  The Trustee shall
as promptly as possible appoint a successor  Servicer,  which successor Servicer
must satisfy certain eligibility criteria contained in the Agreement. If no such
Servicer has been  appointed and has accepted such  appointment  by the time the
Servicer ceases to act as Servicer, all authority,  power and obligations of the
Servicer under the Agreement shall pass to and be vested in the Trustee.  If the
Trustee is unable to obtain any bids from  eligible  servicers  and the Servicer
delivers  an  officer's  certificate  to the effect that it cannot in good faith
cure the Servicer Default which gave rise to a transfer of servicing, and if the
Trustee is legally unable to act as successor  Servicer,  then the Trustee shall
give the Transferor  the right to accept  reassignment  of the  Receivables at a
price generally equal to the higher of the outstanding  principal balance of the
certificates  plus accrued  interest  through the date of  reassignment  and the
average bid quoted by two recognized dealers for a similar security rated in the
highest  rating  category by the Rating  Agency and having a remaining  maturity
approximately equal to the remaining maturity of such Series.

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

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

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

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

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


                                       76





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


Reports to Certificate Holders

     On  each  Distribution   Date,  the  Paying  Agent  will  forward  to  each
Certificate  Holder  of  record a  statement  (the  "Monthly  Servicer  Report")
prepared by the Servicer setting forth among other things:  (a) the total amount
distributed to Class A Certificate  Holders, the Class B Certificate Holders and
the Collateral Interest Holder, respectively, (b) the amount of the distribution
made on such Distribution Date allocable to Class A Monthly  Principal,  Class B
Monthly Principal and Collateral Monthly Principal, respectively, (c) the amount
of the distribution  made on such Distribution Date allocable to Class A Monthly
Interest,   Class  B  Monthly   Interest  and   Collateral   Monthly   Interest,
respectively,  (d) the  amount of  Principal  Collections  processed  during the
preceding  Monthly Period and allocated in respect of the Class A  Certificates,
the Class B Certificates  and the  Collateral  Interest,  respectively,  (e) the
aggregate amount of Principal  Receivables,  the Investor Interest, the Adjusted
Investor Interest,  the Class A Investor Interest, the Class A Adjusted Investor
Interest,  the Class B Investor  Interest and the Collateral  Interest,  and the
Floating Investor Percentage,  Class A Floating Allocation, the Class B Floating
Allocation  and  the  Collateral   Floating   Allocation,   the  Fixed  Investor
Percentage,  the Class A Fixed Allocation,  the Class B Fixed Allocation and the
Collateral Fixed  Allocation,  in each case as of the end of the last day of the
preceding  Monthly  Period,  (f) the aggregate  outstanding  balance of Accounts
which are up to 30 days  delinquent,  31 to 60 days  delinquent,  and 61 or more
days  delinquent in accordance  with the  Servicer's  then-existing  credit card
guidelines  by  class  of  delinquency  as of the end of the  preceding  Monthly
Period,  (g) the Class A Investor  Default Amount,  the Class B Investor Default
Amount and the Collateral  Default Amount for the preceding Monthly Period,  (h)
the  aggregate  amount  of  Class  A  Investor  Charge-Offs,  Class  B  Investor
Charge-Offs and Collateral Interest Charge-Offs for the preceding Monthly Period
and the aggregate amount of Investor Charge-Offs reimbursed to each class on the
Transfer Date immediately  preceding such  Distribution  Date, (i) the amount of
the Class A Monthly  Servicing  Fee, the Class B Monthly  Servicing  Fee and the
Collateral  Interest Monthly Servicing Fee for the preceding Monthly Period, (j)
the "Pool Factor" as of the end of the last day of the preceding  Monthly Period
(consisting of a seven-digit  decimal  expressing the ratio of Investor Interest
to Initial Investor  Interest),  (k) the Principal Funding Account Balance as of
the related  Transfer  Date,  (l) the  Accumulation  Shortfall for the preceding
Monthly Period, (m) the Principal Funding Investment Proceeds transferred to the
Finance Charge  Account on the related  Transfer Date, (n) the Class A Principal
Funding  Investment  Shortfall on the related  Transfer  Date, (o) the amount of
Class A Available  Funds and Class B  Available  Funds on deposit in the Finance
Charge Account on the related Transfer Date, (p) the aggregate amount of Finance
Charge Collections  allocable to the Investor Interest for the preceding Monthly
Period,  (q) the Required Amounts,  if any, and, if the amount payable under the
Interest  Rate Caps and  Shared  Finance  Charge  Collections  available  to the
Certificates  are  insufficient to satisfy the Required  Amounts,  the amount of
Reallocated  Collateral Principal  Allocations and Reallocated Class B Principal
Allocations to be applied thereto, and any reductions in the Collateral Interest
and the Class B Investor Interest to satisfy the Class A Required Amount and the
Class B Required Amount,  as the case may be, (r) the Available  Reserve Account
Amount  and the  Reserve  Account  Draw,  and (s) the  ratio  of the  Collateral
Interest to the Investor  Interest of the Certificates as of the last day of the
preceding Monthly Period.

     On or before  January 31 of each calendar  year,  beginning  with 1999, the
Paying  Agent will  furnish to each person who at any time during the  preceding
calendar year was an Offered  Certificate  Holder of record a statement prepared
by the  Servicer  containing  the  information  required to be  contained in the
Monthly  Servicer  Report,  as set  forth  in  clauses  (a),  (b) and (c)  above
aggregated for such calendar year or the applicable portion thereof during which
such  person  was an  Offered  Certificate  Holder,  together  with  such  other
customary information (consistent with the treatment of the Offered Certificates
as debt) as the Trustee or the Servicer  deems  necessary or desirable to enable
the Offered Certificate Holders to prepare their tax returns.

     The  Trustee  will  publish or will cause to be  published  following  each
Distribution Date (including the Scheduled Series 1998-1  Termination Date) in a
daily newspaper in Luxembourg  (expected to be the Luxemburger Wort) a notice to
the   effect   that  the   information   described   in   "Description   of  the
Certificates--Reports   to  Certificate  Holders"  in  the  prospectus  will  be
available  for review at the main  office of the  listing  agent of the Trust in
Luxembourg.


                                       77





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


Evidence as to Compliance

     The Agreement  provides  that on or before March 31 of each calendar  year,
the Servicer will cause a firm of independent accountants to furnish a report to
the  effect  that such firm has made a study and  evaluation  of the  Servicer's
internal  accounting  controls  relative to the servicing of Accounts  under the
Agreement, and that, on the basis of such study and evaluation,  such firm is of
the  opinion  that the system of internal  accounting  controls in effect on the
date set forth in such report relating to certain servicing procedures performed
by the Servicer  under the Agreement,  taken as a whole,  was sufficient for the
prevention and detection of errors and  irregularities  in amounts that would be
material to the financial statements of the Servicer and that such servicing was
conducted in compliance  with the applicable  sections of the Agreement,  except
for such exceptions,  errors or  irregularities as such firm shall believe to be
immaterial  to  the  financial   statements  of  the  Servicer  and  such  other
exceptions,  errors or  irregularities  as shall be set forth in such report. In
addition, on or before March 31 of each calendar year, such firm has compared or
will compare the amounts contained in the Servicer's statements and certificates
delivered  during  such year  with the  computer  reports  of the  Servicer  and
statements of any agents engaged by the Servicer to perform servicing activities
which were the source of such amounts and deliver a report  confirming that such
amounts  are in  agreement  except  for such  exceptions  as it  believes  to be
immaterial to the financial statements of the Servicer and such other exceptions
as shall be set forth in such report.

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

Amendments

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

     The  Agreement  may be  amended by the  Transferor,  the  Servicer  and the
Trustee  with the consent of the holders of  certificates  evidencing  undivided
interests aggregating not less than 662/3% of the principal amount of all Series
adversely affected, for the purpose of adding any provisions to, changing in any
manner or  eliminating  any of the provisions of the Agreement or any Supplement
or of modifying in any manner the rights of  Certificate  Holders of any Series.
No such amendment, however, may (a) reduce in any manner the amount of, or delay
the timing of, distributions

                                       78





required to be made on such Series,  (b) change the  definition of or the manner
of  calculating  the  interest of any  certificate  holder of such Series or (c)
reduce the aforesaid percentage of undivided interests, the holders of which are
required to consent to any such  amendment,  in each case without the consent of
all Certificate Holders of all Series adversely affected. Promptly following the
execution of any amendment to the Agreement or any Supplement,  the Trustee will
furnish  written notice of the substance of such  amendment to each  certificate
holder of all Series (or with respect to an amendment  of a  Supplement,  to the
applicable Series).


List of Certificate Holders

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


                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Transfer of Receivables

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

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

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



                                       79





Certain Matters Relating to Conservatorship and Receivership

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

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

     The Agreement  provides  that,  upon the  appointment  of a conservator  or
receiver or upon a voluntary  liquidation  with respect to the  Transferor,  the
Transferor  will promptly give notice thereof to the Trustee and a Pay Out Event
will  occur  with  respect  to all  Series  then  outstanding.  Pursuant  to the
Agreement,  newly created  Principal  Receivables will not be transferred to the
Trust on and after  any such  appointment  or  voluntary  liquidation  (although
Finance   Charge   Receivables   on  existing   balances  will  continue  to  be
transferred),  and unless  otherwise  instructed  within a  specified  period by
holders of more than 50% of the  investor  interest of each  Series  outstanding
(or, with respect to any Series with two or more classes,  50% of each class) to
the effect that such  Certificate  Holders  disapprove of the liquidation of the
Receivables and wish to continue having Principal Receivables transferred to the
Trust as before such  appointment  or  voluntary  liquidation,  the Trustee will
proceed  to  sell,  dispose  of  or  otherwise  liquidate  the  portion  of  the
Receivables  allocable  to each  Series that did not vote to  disapprove  of the
liquidation of the Receivables in accordance with the

                                       80





Agreement in a commercially  reasonable  manner and on  commercially  reasonable
terms. There can be no assurance,  however,  that a receiver or conservator will
allow and not seek  avoidance of continued  transfer of Receivables to the Trust
after receivership or  conservatorship  of the Transferor.  Under the Agreement,
the proceeds from the sale of the Receivables would be treated as Collections of
the  Receivables  and  the  Investor   Percentage  of  such  proceeds  would  be
distributed to the  Certificate  Holders.  This procedure  could be delayed,  as
described  above. If the only Pay Out Event to occur is either the insolvency of
the  Transferor  or  the  appointment  of a  conservator  or  receiver  for  the
Transferor,  the conservator or receiver may have the power to prevent the early
sale,  liquidation or disposition of the  Receivables,  the  commencement of the
Rapid  Amortization  Period and the transfer of servicing  obligations  from the
Transferor.  A conservator  or receiver  would have the power to cause the early
sale of the  Receivables  and  the  early  retirement  of the  Certificates,  to
prohibit the continued  transfer of Principal  Receivables to the Trust,  and to
repudiate the servicing  obligations of the Transferor.  See "Description of the
Certificates--Pay  Out Events." In addition,  the  appointment  of a receiver or
conservator  could  adversely  affect the  Transferor's  ability  to  repurchase
ineligible  Receivables  from the  Trust or make cash  deposits  in  respect  of
credits,  adjustments or fraudulent  charges and could result in  administrative
expenses of the receiver or conservator having priority over the interest of the
Trust in the Receivables.


Consumer Protection Laws

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

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


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

General

     The following  discussion  represents the opinion of Mayer,  Brown & Platt,
special tax counsel to the Transferor ("Tax Counsel"), subject to the exceptions
and  qualifications  described  herein,  as to the material  Federal  income tax
consequences  of  the  purchase,   ownership  and  disposition  of  the  Offered
Certificates.  This  discussion,  however,  does not address every aspect of the
Federal income tax laws that may be relevant to holders of Offered  Certificates
in light of their  personal  investment  circumstances  or to  certain  types of
Offered  Certificate  Holders  subject to special  treatment  under the  Federal
income tax laws (for example, banks and life insurance companies).  Accordingly,
investors should consult their own tax advisors regarding Federal, state, local,
foreign and any other tax  consequences  to them of the purchase,  ownership and
disposition of the Offered  Certificates in their own particular  circumstances.
The discussion is generally limited to those persons who are the initial holders
of the Offered  Certificates and to investors who will hold Offered Certificates
as capital assets.  This discussion is based upon the provisions of the Internal
Revenue Code of 1986,

                                       81





as amended (the  "Code"),  its  legislative  history,  the Treasury  regulations
thereunder, and published rulings and court decisions in effect (or, in the case
of certain Treasury  regulations,  that are proposed) as of the date hereof, all
of which are subject to change, possibly retroactively.  No ruling on any of the
issues  discussed  below has been or will be sought  from the  Internal  Revenue
Service  (the  "IRS") and no  assurance  can be given that the IRS will not take
contrary positions. It is anticipated that the Trust will not be indemnified for
any Federal  income tax that may be imposed upon it, and the  imposition  of any
such taxes on the Trust could result in a reduction in the amounts available for
distribution to the Offered Certificate Holders.


Treatment of the Offered Certificates as Indebtedness

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

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

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

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


Interest Income to Offered Certificate Holders

     It is anticipated that the Offered Certificates will be issued at par value
(or at an  insubstantial  discount  from par  value).  To the extent that stated
interest on the Offered Certificates constitutes "qualified stated interest," it
will be taxable as ordinary income for Federal income tax purposes when received
or accrued by Offered  Certificate  Holders in accordance with their  respective
methods of tax  accounting.  The Treasury  regulations  provide  that  qualified
stated interest  generally  includes  stated  interest that is  "unconditionally
payable" at least annually at a single fixed rate or at a qualified  floating or
objective variable rate that appropriately  takes into account the length of the
interval between

                                       82





payments.  Interest is considered  "unconditionally payable" if reasonable legal
remedies  exist to compel  timely  payment or terms and  conditions  of the debt
instrument  make the  likelihood of late payment (other than a late payment that
occurs within a reasonable grace period) or nonpayment (ignoring the possibility
of  nonpayment  due to default,  insolvency or similar  circumstances)  a remote
contingency.  The  Transferor  and PSFC  intend to take the  position  that late
payment or nonpayment of stated interest on the Offered Certificates is a remote
contingency,  and  therefore  that such stated  interest  constitutes  qualified
stated  interest and  (assuming the Offered  Certificates  are not issued with a
greater than de minimis  discount from par value) the Offered  Certificates  are
not treated as being issued with OID. It is possible, however, that the Internal
Revenue Service would take the position that none of the stated interest payable
on the Offered  Certificates is "unconditionally  payable" and hence that all of
such interest should be included in the Offered  Certificates' stated redemption
price at maturity.  Consequently,  the Offered  Certificates would be treated as
being issued with original issue discount ("OID") (generally,  the excess of the
"stated redemption price at maturity" of an Offered Certificate, or all payments
on the Offered  Certificate  other than payments of qualified  stated  interest,
over the issue  price of the  Offered  Certificate).  To the extent the  Offered
Certificates  were  treated as being  issued  with OID,  an Offered  Certificate
Holder would be required,  subject to a de minimis exception,  to include OID in
income as  interest  over the term of the Offered  Certificate  under a constant
yield method, and, in general,  OID must be included in income in advance of the
receipt  of  cash  representing  that  income.  Because  of the  uncertainty  of
treatment,  holders are urged to consult  their own tax advisors  regarding  the
treatment of stated interest on the Offered Certificates.

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

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


Disposition of Offered Certificates

     If an Offered  Certificate is sold,  exchanged or otherwise disposed of, an
Offered  Certificate  Holder  generally will recognize gain or loss in an amount
equal to the  difference  between the amount  realized on the sale,  exchange or
disposition and the Offered  Certificate  Holder's adjusted basis in the Offered
Certificate.  The adjusted basis of an Offered Certificate  generally will equal
the cost of the Offered Certificate to the Offered Certificate Holder, increased
by any OID or market discount  previously  includible in the Offered Certificate
Holder's  gross  income,  and reduced by the portion of the basis of the Offered
Certificate allocable to payments on the Offered Certificate previously received
by the Offered  Certificate  Holder and any  amortized  premium.  Subject to the
market  discount  rules,  gain or loss on the  sale or other  disposition  of an
Offered  Certificate will be capital gain or loss if the Offered  Certificate is
held by the Offered  Certificate Holder as a capital asset, except to the extent
a holder realizes ordinary income attributable to accrued interest. Capital gain
or loss will be  long-term  if the  Offered  Certificate  is held by the Offered
Certificate Holder for more than one year and otherwise will be short-term.


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

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


                                       83





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

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

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


Foreign Investors

     Assuming the Offered  Certificates  represent debt  obligations for Federal
income tax purposes,  if interest  (including  OID) on the Offered  Certificates
paid to a nonresident alien individual, foreign corporation, foreign partnership
or foreign  estate or trust is not  effectively  connected with the conduct of a
United  States  trade  or  business  of the  recipient,  it will  be  considered
"portfolio  interest" and will (subject to the discussion of backup  withholding
below) be  generally  exempt  from  United  States  withholding  tax;  provided,
however,   that  the  Offered   Certificate   Holder  complies  with  applicable
certification  requirements  (and does not  actually or  constructively  own ten
percent  or more of the  voting  stock  of the  Transferor  or PSFC and is not a
controlled foreign corporation related to the Transferor or its affiliates).

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


Information Reporting and Backup Withholding

     The  Servicer  will be required to report  annually to the IRS, and to each
Offered  Certificate  Holder of  record,  the amount of  interest  paid (and OID
accrued,  if any) on the  Offered  Certificates  (and  the  amount  of  interest
withheld for Federal income taxes, if any) for each calendar year,  except as to
exempt holders  (generally,  holders that are corporations,  certain  tax-exempt
organizations or nonresident aliens who provide certification as to their status
as nonresidents). Each non-exempt Offered Certificate Holder will be required to
provide, under penalty of perjury, a

                                       84





certificate on IRS Form W-9 containing his or her name, address, correct Federal
taxpayer  identification number and a statement that he or she is not subject to
backup  withholding.  Should a  nonexempt  Offered  Certificate  Holder  fail to
provide  the  required  certification,  the Offered  Certificate  Holder will be
subject to backup withholding of U.S. Federal income tax at a rate of 31% of the
amounts  otherwise  payable to the holder.  Such amount would be remitted to the
IRS as a credit against the holder's Federal income tax liability.


                        STATE AND LOCAL TAX CONSEQUENCES

General

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


Connecticut

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

     Assuming the Offered  Certificates  are treated as indebtedness for Federal
income tax purposes,  Pullman & Comley,  LLC, special Connecticut counsel to the
Transferor,  is  of  the  opinion  that  this  treatment  will  also  apply  for
Connecticut  tax  purposes.  Pursuant  to this  treatment,  Offered  Certificate
Holders not otherwise  subject to  Connecticut  tax would not become  subject to
such tax solely because of their ownership of the Offered Certificates.  Offered
Certificate  Holders already subject to taxation in Connecticut as corporations,
however,  could be required to pay tax on the income generated from ownership of
these Offered Certificates.

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

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

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

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

                                       85






                  CERTAIN EMPLOYEE BENEFIT PLAN CONSIDERATIONS

     Section 406 of ERISA and section 4975 of the Code prohibit certain pension,
profit  sharing  or  other  employee  benefit  plans,  Keogh  plans,  individual
retirement  accounts or annuities  and  employee  annuity  plans  (collectively,
including  entities whose underlying  assets are deemed to include the assets of
one or more  employee  benefit plans  (including  without  limitation  insurance
company   general   accounts),   "Benefit   Plans")  from  engaging  in  certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or "disqualified persons" under the Code with respect to the Benefit
Plan. A violation of these  "prohibited  transaction"  rules may generate excise
tax and other liabilities under ERISA and the Code for such persons.

     A possible violation of the prohibited transaction rules could occur if the
Offered Certificates were to be purchased with assets of any Benefit Plan if the
Transferor,  the  Servicer,  the  Trustee or the  Underwriters  were a "party in
interest" or a  "disqualified  person," with respect to such Benefit  Plan.  The
Transferor,  the  Servicer,  the Trustee and the  Underwriters  are  "parties in
interest" or "disqualified persons" with respect to many Benefit Plans. Prior to
the purchase of an Offered Certificate, the fiduciary of any Benefit Plan should
consider  whether  a  prohibited  transaction  might  arise  by  virtue  of  the
relationship  between the Benefit Plan and the  Transferor,  the  Servicer,  the
Trustee,  the  Underwriters  or any  affiliate of any thereof and, if so, should
consult counsel regarding the purchase.  The Department of Labor (the "DOL") has
issued five class exemptions that may apply to otherwise prohibited transactions
arising from the purchase or holding of the Offered Certificates: DOL Prohibited
Transaction  Exemption  84-14  (Class  Exemption  for  Plan  Asset  Transactions
Determined by Independent  Qualified  Professional Asset Managers),  90-1 (Class
Exemption for Certain  Transactions  Involving Insurance Company Pooled Separate
Accounts),  91-38  (Class  Exemption  for Certain  Transactions  Involving  Bank
Collective  Investment Funds),  95-60 (Class Exemption for Certain  Transactions
Involving  Insurance  Company General  Accounts) and 96-23 (Class  Exemption for
Plan Asset Transactions Determined by In House Asset Managers).

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

     The assets of the Trust  would not be treated as plan assets if the Offered
Certificates  constitute  "publicly  offered  securities."  A  publicly  offered
security is a security that is (a) freely  transferable,  (b) part of a class of
securities that is owned by 100 or more investors  independent of the issuer and
of one  another and (c) either is (i) part of a class of  securities  registered
under  section  12(b) or 12(g) of the  Exchange  Act or (ii) sold to the plan as
part of an  offering  of  securities  to the  public  pursuant  to an  effective
registration  statement  under the Securities Act and the class of securities of
which such  security is a part is  registered  under the Exchange Act within 120
days (or such later time as may be allowed by the  Commission)  after the end of
the fiscal year of the issuer  during which the offering of such  securities  to
the  public  occurred.  A class of  securities  will not fail to be widely  held
solely  because  subsequent  to the initial  offering the number of  independent
investors  falls  below 100 as a result  of events  beyond  the  control  of the
issuer.  For the purpose of this exception,  the Class A Certificates  should be
deemed a "class" of securities  that would be tested  separately  from any other
securities that may be issued by the Trust.  It is anticipated  that the Class A
Certificates will meet the criteria of publicly offered  securities as set forth
above.  The  Class A  Underwriters  will not sell the  Class A  Certificates  to
Benefit Plans unless they believe that the Class A Certificates  will be held by
at least  100  persons  independent  of the  Transferor  and  each  other at the
conclusion of the offering.  In addition,  there are no restrictions  imposed on
the transfer of the Class A Certificates;  and the Class A Certificates  will be
sold as part of an offering  pursuant  to an  effective  registration  statement
under the Securities Act and then will be timely  registered  under the Exchange
Act. It is not expected that the Class B Certificates  will meet the criteria of
publicly offered securities, and accordingly the Class B Certificates may not be
acquired with the assets of any Benefit Plan (including  without  limitation any
insurance  company  general  account deemed to include the assets of any Benefit
Plan).

     If the Plan Asset  Regulation were to apply so that the Trust is considered
to hold  "plan  assets,"  transactions  involving  the  Trust  and  "parties  in
interest" or  "disqualified  persons"  with respect to a Benefit Plan that is an
Offered

                                       86





Certificate  Owner might be  prohibited  under  Section 406 of ERISA and section
4975 of the  Code  unless  an  exemption  is  applicable.  The  five  DOL  class
exemptions mentioned above may not provide relief for all transactions involving
the Trust's assets even if they would otherwise be applicable to the purchase of
an Offered Certificate by a Benefit Plan.

     It should also be noted that the Small  Business Job Protection Act of 1996
added  new  Section  401(c) of ERISA  relating  to the  status of the  assets of
insurance  company  general  accounts  under ERISA and Section 4975 of the Code.
Pursuant to Section  401(c),  the Department of Labor is required to issue final
regulations (the "General Account Regulations") not later than December 31, 1997
with respect to insurance  policies  issued on or before  December 31, 1998 that
are supported by an insurer's general account.  The General Account  Regulations
are to provide  guidance on which  assets held by the insurer  constitute  "plan
assets" for purposes of the  fiduciary  responsibility  provisions  of ERISA and
Section 4975 of the Code.  Section 401(c) also provides that, except in the case
of  avoidance  of the General  Account  Regulation  and  actions  brought by the
Secretary of Labor  relating to certain  breaches of fiduciary  duties that also
constitute  breaches of state or federal criminal law, until the date that is 18
months after the General  Account  Regulations  become final, no liability under
the fiduciary  responsibility and prohibited transaction provisions of ERISA and
Section  4975 of the Code may  result on the basis of a claim that the assets of
the general account of an insurance company constitute the assets of any Benefit
Plan. The plan asset status of insurance company separate accounts is unaffected
by new Section  401(c) of ERISA,  and  separate  account  assets  continue to be
treated as the plan assets of any Benefit Plan invested in a separate account.

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

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


                                  UNDERWRITING

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



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

- -------------------------------........................      $
- -------------------------------........................
- -------------------------------........................
- -------------------------------........................
                                                             $


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

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

                                       87





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

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

     PSFC and the Transferor  have been advised by the Class B Underwriter  that
it proposes  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 Underwriter 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
of the Class B Certificates,  the public offering price and such concessions may
be changed.

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

         Until the distribution of the Offered 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 Offered Certificates.  As an exception
to  these  rules,  ____________________,  on  behalf  of  the  Underwriters,  is
permitted to engage in over-allotment  transactions,  stabilizing  transactions,
syndicate  covering  transactions  and penalty  bids with respect to the Offered
Certificates in accordance with Regulation M under the Exchange Act.

         Over-allotment  transactions  involve  syndicate sales in excess of the
offering size, which create syndicate short positions.  Stabilizing transactions
permit bids to purchase the Offered Certificates so long as the stabilizing bids
do not exceed a  specified  maximum.  Syndicate  covering  transactions  involve
purchases of the Offered  Certificates in the open market after the distribution
has been completed in order to cover  syndicate  short  positions.  Penalty bids
permit ____________ to reclaim a selling concession from a syndicate member when
the Offered 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  Offered
Certificates  to be higher than they would  otherwise  be in the absence of such
transactions. Neither PSFC, 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  Class  A
Certificates  or the Class B  Certificates.  In addition,  neither the PSFC, 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 has represented and agreed that (a) it has only issued or
passed on and will only  issue or pass on in the  United  Kingdom  any  document
received by it in  connection  with the issue of the Offered  Certificates  to a
person who is of a kind described in Article 11(3) of the Financial Services Act
1986 (Investment Advertisements)  (Exemptions) Order 1996 (as amended) or who is
a person to whom the document may otherwise lawfully be issued or passed on, (b)
it has complied and will comply with all applicable  provisions of the Financial
Services  Act 1986 and other  applicable  laws and  regulations  with respect to
anything  done by it in  relation  to the  Offered  Certificates  in,  from  and
otherwise  involving  the  United  Kingdom  and  (c) if that  Underwriter  is an
authorized  person under the  Financial  Services Act 1986, it has only promoted
and will  only  promote  (as that  term is  defined  in  Regulation  1.02 of the
Financial Services (Promotion of Unregulated  Schemes)  Regulations 1991) to any
person in the United Kingdom the scheme  described herein if that person is of a
kind described either in Section 76(2) of the Financial  Services Act of 1986 or
in Regulation 1.04 of the Financial Services (Promotion of Unregulated  Schemes)
Regulations 1991.

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


                                  LEGAL MATTERS

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


                                       88





                               INDEX OF KEY TERMS
"Accounts"................................................................13, 80
"Accumulation Shortfall"..................................................10, 39
"Additional Accounts".........................................................14
"Affinity Program Accounts"...................................................30
"Agent Bank Accounts".........................................................30
"Aggregate Principal Receivables".............................................35
"Agreement"....................................................................4
"Automatic Additional Accounts"...............................................14
"Available Investor Principal Collections"................................40, 50
"Available Reserve Account Amount"............................................72
"Bank Portfolio"..............................................................29
"Base Rate"...................................................................26
"Benefit Plans"...............................................................87
"Billing Cycle"...............................................................31
"Cedel Participants"..........................................................46
"Cedel".......................................................................46
"Cede".........................................................................2
"Certificate Holders"..........................................................4
"Certificates"..............................................................1, 4
"Class A Adjusted Investor Interest"...........................................6
"Class A Available Funds".....................................................64
"Class A Cap Rate"............................................................44
"Class A Certificate Holders"..................................................4
"Class A Certificate Rate".....................................................8
"Class A Certificates"......................................................1, 4
"Class A Covered Amount"..................................................10, 71
"Class A Excess Interest"......................................................8
"Class A Excess Principal"....................................................49
"Class A Fixed Allocation"....................................................59
"Class A Floating Allocation".................................................59
"Class A Initial Investor Interest"............................................6
"Class A Interest Rate Cap"....................................................5
"Class A Investor Charge-Off".............................................17, 69
"Class A Investor Interest"................................................6, 60
"Class A Monthly Cap Rate Interest"...........................................63
"Class A Monthly Interest".................................................8, 48
"Class A Monthly Principal"...................................................67
"Class A Notional Amount".....................................................44
"Class A Payment Amount"..................................................17, 68
"Class A Principal Funding Investment Shortfall"..........................10, 71
"Class A Required Amount".................................................16, 68
"Class A Scheduled Payment Date"...........................................2, 12
"Class A Underwriters"........................................................88
"Class B Available Funds".....................................................64
"Class B Cap Rate"............................................................44
"Class B Certificate Holders"..................................................4
"Class B Certificate Rate".....................................................8
"Class B Certificates"......................................................1, 4
"Class B Excess Interest"..................................................9, 49
"Class B Excess Principal"....................................................49
"Class B Fixed Allocation"....................................................60
"Class B Floating Allocation".................................................59
"Class B Initial Investor Interest"............................................6
"Class B Interest Rate Cap"....................................................5
"Class B Investor Charge-Off".............................................18, 70

                                        i





"Class B Investor Default Amount".............................................69
"Class B Investor Interest"................................................6, 60
"Class B Monthly Cap Rate Interest"...........................................63
"Class B Monthly Interest".................................................9, 48
"Class B Monthly Principal"...................................................67
"Class B Monthly Servicing Fee"...............................................75
"Class B Notional Amount".....................................................44
"Class B Payment Amount"..................................................17, 68
"Class B Required Amount".................................................17, 68
"Class B Scheduled Payment Date"...........................................2, 12
"Class B Underwriter".........................................................88
"Closing Date".................................................................5
"Code"........................................................................83
"Collateral Available Funds"..................................................64
"Collateral Default Amount"...................................................69
"Collateral Fixed Allocation".................................................60
"Collateral Floating Allocation"..............................................59
"Collateral Interest Charge-Off"..............................................70
"Collateral Interest Monthly Servicing Fee"...................................75
"Collateral Interest Surplus".............................................10, 62
"Collateral Interest"......................................................7, 60
"Collateral Monthly Interest".................................................65
"Collateral Monthly Principal"................................................67
"Collateral Rate".............................................................65
"Collection Account"..........................................................15
"Collection Subaccount".......................................................58
"Collections".................................................................59
"Commission"...................................................................2
"Congress"....................................................................24
"Controlled Accumulation Amount"..............................................39
"Controlled Accumulation Date".................................................9
"Controlled Accumulation Period"...............................................9
"Controlled Deposit Amount"...................................................10
"Cooperative".................................................................47
"Defaulted Accounts"..........................................................59
"Defaulted Receivables".......................................................69
"Definitive Certificates".....................................................47
"Depositaries"................................................................45
"Depository"..................................................................43
"Determination Date"..........................................................69
"Disclosure Document".........................................................12
"Discount Option".............................................................57
"Discount Percentage".........................................................57
"Distribution Account"........................................................58
"Distribution Date".........................................................2, 8
"DOL".........................................................................87
"DTC Participants"............................................................45
"DTC"...................................................................2, AI-1
"Eligible Account"...........................................................55
"Eligible Additional Account"................................................56
"Eligible Automatic Additional Account"......................................56
"Eligible Receivable"........................................................55
"Enhancement Provider".......................................................54
"Enhancement".................................................................5
"ERISA"......................................................................21
"Euroclear Operator".........................................................47
                                                           
                                       ii





"Euroclear Participants".....................................................47
"Euroclear System"...........................................................47
"Euroclear"..................................................................47
"Excess Funding Account".....................................................58
"Excess Principal"...........................................................49
"Excess Spread"..............................................................64
"Exchange Act"................................................................2
"Exchangeable Transferor Certificate".........................................6
"Exchange"...................................................................12
"Expected Class A Principal".................................................49
"Expected Class B Principal".................................................49
"FDIA".......................................................................23
"FDIC".....................................................................1, 6
"Finance Charge Account".....................................................58
"Finance Charge Collections".................................................59
"Finance Charge Receivables".................................................13
"Global Securities"........................................................AI-1
"Holders"....................................................................48
"Indirect Participants"......................................................45
"Ineligible Receivable"......................................................54
"Initial Class A Accumulation Date"..........................................49
"Initial Collateral Interest".................................................6
"Initial Interest Period".....................................................9
"Initial Investor Interest"...................................................6
"Insolvency Event"...........................................................74
"Interchange"................................................................35
"Interest Period"............................................................44
"Interest Rate Cap Provider"..................................................5
"Interest Rate Caps"..........................................................5
"Investor Charge-Off"........................................................70
"Investor Default Amount"....................................................69
"Investor Exchange"..........................................................12
"Investor Percentage".....................................................7, 59
"IRS"........................................................................83
"LIBOR Determination Date"...................................................44
"LIBOR"...................................................................8, 43
"Loan Agreement".............................................................21
"London Banking Day".........................................................43
"MasterCard".................................................................29
"Maximum Addition Amount"....................................................56
"Minimum Aggregate Principal Receivables"....................................35
"Minimum Transferor Interest"................................................35
"Monthly Period"..............................................................7
"Monthly Servicer Report"....................................................78
"Monthly Servicing Fees".....................................................75
"Moody's"....................................................................57
"Norwich"....................................................................42
"Offered Certificate Holders".................................................4
"Offered Certificate Holder".................................................46
"Offered Certificate Owners"..................................................2
"Offered Certificate Rates"...................................................8
"Offered Certificate Rate"....................................................8
"Offered Certificates".....................................................1, 4
"OID"........................................................................84
"Participants"...............................................................45
"Pay Out Event"..............................................................38

                                       iii





"Paying Agent"...............................................................48
"Permitted Investments"......................................................58
"Plan Asset Regulation"......................................................87
"Pool Factor"................................................................78
"Portfolio Yield"............................................................26
"Principal Allocation".......................................................62
"Principal Collections"......................................................59
"Principal Funding Account Balance"......................................10, 39
"Principal Funding Account"..............................................10, 71
"Principal Funding Investment Proceeds"..................................10, 71
"Principal Receivables"......................................................13
"Principal Shortfalls".......................................................68
"Principal Terms"............................................................52
"PSFC".................................................................1, 6, 42
"Qualified Substitute Arrangement"...........................................44
"Qualified Trust Institution"................................................58
"Rapid Amortization Period"..................................................11
"Rating Agency"..............................................................27
"Reallocated Class B Principal Collections"..................................69
"Reallocated Collateral Principal Collections"...............................69
"Reallocated Principal Collections"..........................................69
"Receivables"..............................................................1, 5
"Record Date"................................................................43
"Recoveries".................................................................14
"Reference Banks"............................................................44
"Removal Date"...............................................................57
"Removed Accounts".......................................................15, 57
"Replacement Interest Rate Cap"..............................................44
"Representative Portfolio"...................................................33
"Required Amounts"...........................................................68
"Required Collateral Interest"...........................................18, 70
"Required Reserve Account Amount"............................................71
"Reserve Account Funding Date"...............................................71
"Reserve Account"............................................................71
"Revolving Period"............................................................9
"RTC Policy Statement".......................................................81
"RTC"........................................................................23
"Scheduled Payment Date".....................................................12
"Scheduled Series 1998-1 Termination Date"...............................12, 72
"Securities Act"........................................................2, AI-3
"Series 1998-1 Supplement"....................................................4
"Series 1998-1"...............................................................4
"Series Cut-Off Date"........................................................14
"Series"......................................................................4
"Service Transfer"...........................................................77
"Servicer Default"...........................................................77
"Servicer"...................................................................15
"Servicing Fee Rate".........................................................75
"Servicing Fee"..............................................................75
"Shared Finance Charge Collections"..........................................20
"Standard & Poor's"..........................................................57
"Supplement".................................................................12
"Tax Counsel"................................................................82
"Terms and Conditions".......................................................47
"Total System"...............................................................29
"Transfer Agent and Registrar"...............................................48

                                       iv





"Transfer Date"................................................................9
"Transferor Exchange".........................................................12
"Transferor Interest"..........................................................7
"Transferor Percentage".......................................................60
"Transferor Servicing Fee"....................................................75
"Transferor"...................................................................1
"Trust Portfolio"..........................................................5, 35
"Trustee"......................................................................4
"Trust".....................................................................1, 4
"U.S. Person"...............................................................AI-3
"UCC".........................................................................80
"Underwriters"................................................................88
"Underwriting Agreement"......................................................88
"VISA"........................................................................29




                                        v





                                                                  ANNEX I

                       PRIOR SERIES ISSUED AND OUTSTANDING

The Trust has  previously  issued seven Series of  certificates,  [two] of which
have  been  repaid  in  full.   The  table   below  sets  forth  the   principal
characteristics  of the [five]  Series  previously  issued by the Trust that are
currently  outstanding:  the  Series  1994-2  Certificates,  the  Series  1995-1
Certificates, the Series 1996-1 Certificates, the Series 1997-1 Certificates and
the Series 1997-2 Certificates.  For more specific information with respect to a
Series, any prospective investor should contact People's Bank at (203) 338-7171.
People's Bank will provide,  without charge, to any prospective purchaser of the
Offered  Certificates,  a copy of the  Disclosure  Documents for any  previously
publicly-issued and outstanding Series.


Series 1994-2
Initial Investor Interest...............................            $400,000,000
Class A Certificate Rate through November 14, 1994......       5.0875% per annum
after November 14, 1994.................................        LIBOR plus 0.15%
Class B Certificate Rate................................        LIBOR plus 0.40%
Current Investor Interest...............................            $400,000,000
Class A Controlled Amortization Amount..................          $27,142,857.14
Class B Controlled Amortization Amount..................             $20,000,000
Controlled Amortization Date............................           March 1, 1997
Monthly Servicing Fee...................................         2.00% per annum
Initial Cash Collateral Amount..........................             $36,000,000
Class A Expected Final Distribution Date................                May 1998
Class B Expected Final Distribution Date................               June 1998
Scheduled Series 1994-2 Termination Date................              March 2001
Series Issuance Date....................................        October 27, 1994

Series 1995-1
Initial Investor Interest...............................            $400,000,000
Class A Certificate Rate................................        LIBOR plus 0.20%
Class B Certificate Rate................................        LIBOR plus 0.35%
Current Investor Interest...............................            $400,000,000
Class A Controlled Amortization Amount..................          $27,142,857.14
Class B Controlled Amortization Amount..................             $20,000,000
Controlled Amortization Date............................          August 1, 1999
Monthly Servicing Fee...................................         2.00% per annum
Initial Cash Collateral Amount..........................             $36,000,000
Class A Expected Final Distribution Date................            October 2000
Class B Expected Final Distribution Date................           November 2000
Scheduled Series 1995-1 Termination Date................             August 2003
Series Issuance Date....................................          March 28, 1995




                                      AI-1







Series 1996-1
Initial Investor Interest......................                    $400,000,000
Class A Certificate Rate.......................                LIBOR plus 0.15%
Class B Certificate Rate.......................                LIBOR plus 0.30%
Current Investor Interest......................                    $400,000,000
Class A Controlled Amortization Amount.........                  $27,071,428.57
Class B Controlled Amortization Amount.........                     $21,000,000
Controlled Amortization Date...................                November 1, 2000
Monthly Servicing Fee..........................                  2.0% per annum
Initial Cash Collateral Amount.................                     $36,000,000
Class A Expected Final Distribution Date.......                    January 2002
Class B Expected Final Distribution Date.......                   February 2002
Scheduled Series 1996-1 Termination Date.......                   November 2004
Series Issuance Date...........................                    July 2, 1996

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

Series 1997-2
Initial Investor Interest......................                    $500,000,000
Class A Initial Investor Interest..............                    $425,000,000
Class B Initial Investor Interest..............                     $33,750,000
Initial Collateral Interest....................                     $41,250,000
Current Investor Interest......................                    $500,000,000
Class A Certificate Rate.......................                LIBOR plus 0.13%
Class B Certificate Rate.......................                LIBOR plus 0.33%
Controlled Accumulation Amount.................                  $30,357,142.86
Controlled Accumulation Date...................                    June 1, 2001
Servicing Fee Rate.............................                  2.0% per annum
Class A Scheduled Payment Date.................                     August 2002
Class B Scheduled Payment Date.................                  September 2002
Scheduled Series 1997-2 Termination Date.......                      April 2005
Series Issuance Date...........................              September 24, 1997


                                      AI-2






                                                                     ANNEX II


                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances,  the globally offered People's
Bank Credit Card Master Trust  Floating Rate Class A Asset Backed  Certificates,
Series 1998-1 and Floating Rate Class B Asset Backed Certificates, Series 1998-1
(collectively,  the "Global  Securities")  will be available  only in book-entry
form. Investors in the Global Securities may hold such Global Securities through
The Depository Trust Company ("DTC"), Cedel or Euroclear.  The Global Securities
will be  tradeable  as home market  instruments  in both the  European  and U.S.
domestic  markets.  Initial  settlement and all secondary  trades will settle in
same-day funds.

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

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

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

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


Initial Settlement

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

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

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


Secondary Market Trading

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

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


                                      AII-1





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

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

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

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

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

         Trading  between Cedel or Euroclear  seller and DTC  purchaser.  Due to
time  zone  differences  in  their  favor,   Cedel  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to Cedel or  Euroclear  through a Cedel  Participant  or Euroclear
Participant at least one business day prior to settlement. In these cases, Cedel
or Euroclear will instruct the respective Depositary, as appropriate, to deliver
the bonds to the DTC Participant's account against payment. Payment will include
interest  accrued on the Global  Securities  from and  including the last coupon
payment date to and  excluding the  settlement  date on the basis of actual days
elapsed and a 360 day year. The payment will then be reflected in the account of
the Cedel Participant or Euroclear Participant the following day, and receipt of
the cash proceeds in the Cedel Participant's or Euroclear  Participant's account
would be  back-valued  to the value date (which would be the preceding day, when
settlement  occurred in New York).  Should the Cedel  Participant  or  Euroclear
Participant have a line of credit with its respective  clearing system and elect
to be in a debit position in anticipation of receipt of the sale proceeds in its
account,  the back-valuation will extinguish any overdraft charges incurred over
that one-day  period.  If settlement is not completed on the intended value date
(i.e., the trade fails), receipt of the cash proceeds in the Cedel Participant's
or  Euroclear  Participant's  account  would  instead be valued as of the actual
settlement date.

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

                                      AII-2





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


Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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

                                      AII-3






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






        TABLE OF CONTENTS
                                   Page
                                  -----
                                                                


Reports to Certificate                                            $1,000,000
Holders.............................2                                                        
Available Information...............2                      People's Bank Credit Card
Prospectus Summary..................4                            Master Trust
Risk Factors........................23                                                       
The Trust...........................29                      $900,000 Floating Rate
The Credit Card Business                                     Class A Asset Backed
of People's Bank....................29                    Certificates, Series 1998-1
The Receivables ....................35                                                       
Maturity Considerations.............38                      $100,000 Floating Rate           
Receivable Yield Considerations.....41                       Class B Asset Backed            
Use of Proceeds.....................41                    Certificates, Series 1998-1        
People's Bank.......................42                                                       
Description of the                                                                           
Certificates........................42                               LOGO                    
Certain Legal Aspects of                                                                     
the Receivables.....................80                                                       
Certain Federal Income                                      Transferor and Servicer          
Tax Consequences....................82                                                       
State and Local                                                                              
Tax Consequences....................86                        ------------------             
Certain Employee Benefit                                                                     
Plan Considerations.................87                                                       
Underwriting........................88                                                       
Legal Matters.......................89                            PROSPECTUS                 
Index of Key Terms..................I                                                        
Annex I Prior Series Issued                                                                  
and Outstanding ....................AI-1                      ------------------             
Annex II Global Clearance,                                                                   
Settlement and                                                                               
Tax Documentation Procedures........Ai-1                                                     
                                                                                             
                                                                                             
         Until  June  __,  1998 (90 days                                                     
after the date of this Prospectus),  all           Underwriters of the Class A Certificates  
dealers  effecting  transactions  in the                                                     
Offered  Certificates,  whether  or  not                                                     
participating   in   this  distribution,                                                     
may be required to deliver a  Prospectus.                                                    
This is in addition to the obligation of                                                     
dealers to  deliver  a  Prospectus  when                                                     
acting   as   underwriters   and    with           Underwriters of the Class B Certificates  
respect to their unsold   allotments  or          
subscriptions.




                                      AII-4






                                     PART II

Item 13.   Other Expenses of Issuance and Distribution


Registration Fee.................................................. $     295.00
Printing and Engraving............................................            *
Legal Fees and Expenses...........................................            *
Blue Sky Fees and Expenses........................................            *
Accountants' Fees and Expenses....................................            *
Rating Agency Fees................................................            *
Miscellaneous Fees................................................            *
Total............................................................. $     295.00

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


Item 14.   Indemnification of Directors and Officers

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

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

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

         The Connecticut  Stock  Corporation Act provides that a corporation may
indemnify any person made a party to any proceeding,  other than an action by or
in the right of the  corporation,  by reason of the fact that he, or the  person
whose legal  representative he is, is or was a shareholder,  director,  officer,
employee or agent of the  corporation,  or an eligible  outside  party,  against
judgments, fines, penalties,  amounts paid in settlement and reasonable expenses
actually  incurred by him, and the person whose legal  representative  he is, in
connection   with  such   proceeding  such  person  shall  not  be  entitled  to
indemnification  if (1) it is established that such person, and the person whose
legal  representative  he is, was successful on the merits in the defense of any
proceeding  referred to in this  subsection,  or (2) it shall be concluded  that
such  person,  and the person  whose legal  representative  he is, acted in good
faith and in a manner he reasonably  believed to be in the best interests of the
corporation  or, in the case of a person  serving as a fiduciary  of an employee
benefit plan or trust, either in the best interests of the corporation or in the
best interests of the  participants  and  beneficiaries of such employee benefit
plan or trust and consistent  with the provisions of such employee  benefit plan
or trust and, with respect

                                      II-1





to any criminal action or proceeding, that he had no reasonable cause to believe
his conduct was unlawful, or (3) the court shall have determined that in view of
all the  circumstances  such  person is fairly  and  reasonably  entitled  to be
indemnified, and then for such amount as the court shall determine; except that,
in  connection  with  an  alleged  claim  based  upon  his  purchase  or sale of
securities  of the  corporation  or of  another  enterprise,  which he serves or
served at the request of the corporation,  the corporation  shall only indemnify
such  person  after  the court  shall  have  determined  that in view of all the
circumstances  such person is fairly and reasonably  entitled to be indemnified,
and then for such amount as the court shall determine.


Item 15.   Recent Sales of Unregistered Securities

         The Trust has not previously issued any unregistered securities.


Item 16.   Exhibits and Financial Statements

(a)  Exhibits


         1.1  --  Form  of   Underwriting   Agreement.*
         3.2  --  Articles  of Incorporation,  as amended.*
         3.2  --  By-laws,  as  amended.*
         4.1  --  Amended and Restated Pooling and Servicing  Agreement, and
                  certain other related  agreements as Exhibits thereto.*
         4.2 --   Form of Series 1998-1 Supplement, including forms of the
                  Certificates, and certain other related agreements as Exhibits
                  thereto.*
         4.3  --  Form of Interest Rate Caps.*
         5.1  --  Opinion of Mayer,  Brown & Platt with respect to legality.*
         8.1  --  Opinion of Mayer, Brown & Platt with respect to tax matters.*
         8.2  --  Opinion of Pullman & Comley with respect to tax matters.*
         23.1 --  Consent of Mayer,  Brown & Platt  (included in its opinions
                  filed as Exhibit 5.1 and  Exhibit  8.1).
         23.2 --  Consent of Pullman & Comley  (included in its opinion filed
                  as an Exhibit to Exhibit 8.2).
         24.1 --  Powers of Attorney.

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

(b)   Financial Statements

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


Item 17.   Undertakings

         The undersigned registrant hereby undertakes as follows:

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

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

                                      II-2





controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
questions  whether  such  indemnification  by it is  against  public  policy  as
expressed  in such Act and will be  governed by the final  adjudication  of such
issue.

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

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

                                      II-3





                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant has duly caused this  Registration  Statement to be signed on its
behalf by the undersigned, thereunto duly authorized, in the City of Bridgeport,
State of Connecticut, on February 5, 1998.


                        People's Bank
                          as originator of the Trust (Registrant)


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


         Each director and officer of the  registrant  whose  signature  appears
below  hereby  appoints  David E.A.  Carson,  George W.  Morriss  and William T.
Kosturko, and each of them severally,  as his or her attorney-in-fact to sign in
his or her name and behalf,  in any and all capacities  stated below and to file
with the Commission any and all amendments,  including post-effective amendments
to this  registration  statement,  and the registrant  hereby also appoints each
such person as its attorney-in-fact with the authority to sign and file any such
amendments  in  its  name  and  behalf.  Pursuant  to  the  requirements  of the
Securities Act of 1933, as amended, this Registration  Statement has been signed
on February 5, 1998 by the following persons in the capacities indicated
/s/ 

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

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

    /s/ James P. Biggs               President, Director
    James P. Biggs


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

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

                                     Director
    Joseph E. Clancy

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

                                     Director
    Jerry Franklin

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

                                     Director
    Betty Ruth Hollander


                                      II-4






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

                                      Director
    Eunice S. Groark

                                      Director
    Saul Kwartin

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

                                      Director
    James A. Thomas

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


                                      II-5




EXHIBIT INDEX


   1.1   --   Form of Underwriting Agreement.*
   3.2   --   Articles of Incorporation, as amended.*
   3.2   --   By-laws, as amended.*
   4.1   --   Amended and Restated Pooling and Servicing Agreement, and certain
              other related agreements as Exhibits thereto.*
   4.2   --   Form of Series 1998-1 Supplement, including forms of the
              Certificates, and certain other related agreements as Exhibits
              thereto.*
   4.3   --   Form of Interest Rate Caps.*
   5.1   --   Opinion of Mayer, Brown & Platt with respect to legality.*
   8.1   --   Opinion of Mayer,  Brown & Platt with respect to tax matters.*
   8.2   --   Opinion of Pullman & Comley with respect to tax matters.*
   23.1  --   Consent of Mayer,  Brown & Platt  (included in its opinions filed
              as Exhibit 5.1 and Exhibit 8.1).
   23.2       -- Consent of Pullman & Comley  (included in its opinion  filed as
              an Exhibit to Exhibit 8.2).
   24.1 --    Powers of Attorney.

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


                                      II-6