The Settlement Statements for the months of February through
     December, 1996 and January, 1997 have been revised and are
     attached hereto.

Prime Credit Card Master Trust                                 16-Apr-97
                                                               16-Apr-97
Settlement Statement




Fiscal Period:                   Annual 1996
                                          4-Feb-96
                                          1-Feb-97

(i)   Collections                                          4,761,911,422
      Finance Charge                                         527,009,560
      Principal                                            4,234,901,862

(ii)  Investor Percentage - Principal Collections               1-Feb-97


     Series 1992-1                                                21.92%
       A                                                          18.08%
       B                                                           1.63%
       C                                                           2.21%

     Series 1992-2                                                21.92%
       A                                                          18.08%
       B                                                           1.63%
       C                                                           2.21%

     Series 1992-3                                                 4.67%
       A                                                           3.86%
       B                                                           0.82%

     Series 1995-1                                                26.11%
       A                                                          21.94%
       B                                                           2.09%
       C                                                           2.09%

     Series 1996-1                                                10.43%
       A                                                           8.76%
       B                                                           0.84%
       C                                                           0.84%

(iii) Investor Percentage - Finance Charge Collections, Receivables
         in Defaulted Accounts                                  1-Feb-97

     Series 1992-1                                                21.92%
       A                                                          18.08%
       B                                                           1.63%
       C                                                           2.21%

     Series 1992-2                                                21.92%
       A                                                          18.08%
       B                                                           1.63%
       C                                                           2.21%

     Series 1992-3                                                 4.67%
       A                                                           3.86%
       B                                                           0.82%

     Series 1995-1                                                26.11%
       A                                                          21.94%
       B                                                           2.09%
       C                                                           2.09%

     Series 1996-1                                                10.43%
       A                                                           8.76%
       B                                                           0.84%
       C                                                           0.84%

(iv)  Distribution Amount per $1,000              FY 1996

     Series 1992-1                                                 70.44
       A                                                           70.50
       B                                                           75.50
       C                                                           64.38

     Series 1992-2                                                 74.15
       A                                                           74.50
       B                                                           79.50
       C                                                           64.38

     Series 1992-3                                                825.60
       A                                                        1,000.72
       B                                                               -

     Series 1995-1                                                 67.63
       A                                                           67.50
       B                                                           69.00
       C                                                               -

     Series 1996-1                                                 50.53
       A                                                           50.44
       B                                                           51.57
       C                                                               -


     Total $'s Distributed
        Series 1992-1                                         37,261,528
        Series 1992-2                                         39,223,528
        Series 1992-3                                      4,183,177,455
        Series 1995-1                                         40,443,000
        Series 1996-1                                         12,067,630

(v)   Allocation to Principal per $1,000          FY 1996

     Series 1992-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1992-2                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1992-3                                                   825
       A                                                            1000
       B                                                               0

     Series 1995-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1996-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Total $'s Distributed                                 4,180,156,477
        Series 1992-1                                                  -
        Series 1992-2                                                  -
        Series 1992-3                                      4,180,156,477
        Series 1995-1                                                  -
        Series 1996-1                                                  -

(vi) Allocation to Interest per $1,000            FY 1996

     Series 1992-1                                                 70.44
       A                                                           70.50
       B                                                           75.50
       C                                                           64.38

     Series 1992-2                                                 74.15
       A                                                           74.50
       B                                                           79.50
       C                                                           64.38

     Series 1992-3                                                  0.60
       A                                                            0.72
       B                                                               -

     Series 1995-1                                                 67.63
       A                                                           67.50
       B                                                           69.00
       C                                                               -

     Series 1996-1                                                 50.53
       A                                                           50.44
       B                                                           51.57
       C                                                               -

     Total $'s Distributed
        Series 1992-1                                         37,261,528
        Series 1992-2                                         39,223,528
        Series 1992-3                                          3,020,979
        Series 1995-1                                         40,443,000
        Series 1996-1                                         12,067,630

(vii)  Investor Default Amount

     Series 1992-1                                            51,041,397
       A                                                      42,105,643
       B                                                       3,789,508
       C                                                       5,146,245

     Series 1992-2                                            51,041,397
       A                                                      42,105,643
       B                                                       3,789,508
       C                                                       5,146,245

     Series 1992-3                                             6,460,840
       A                                                       5,330,193
       B                                                       1,130,647

     Series 1995-1                                            60,819,263
       A                                                      51,088,181
       B                                                       4,865,541
       C                                                       4,865,541

     Series 1996-1                                            17,805,411
       A                                                      14,952,156
       B                                                       1,426,628
       C                                                       1,426,628


(viii) Investor Charge Offs
                                 Charge Offs          Reimbursements
     Series 1992-1                               0                     0
       A                                         0                     0
       B                                         0                     0
       C                                         0                     0

     Series 1992-2                               0                     0
       A                                         0                     0
       B                                         0                     0
       C                                         0                     0

     Series 1992-3                               0                     0
       A                                         0                     0
       B                                         0                     0

     Series 1995-1                               0                     0
       A                                         0                     0
       B                                         0                     0
       C                                         0                     0

     Series 1996-1                               0                     0
       A                                         0                     0
       B                                         0                     0
       C                                         0                     0

(ix)  Servicing Fee

     Series 1992-1                                            10,910,000
       A                                                       9,000,000
       B                                                         810,000
       C                                                       1,100,000

     Series 1992-2                                            10,910,000
       A                                                       9,000,000
       B                                                         810,000
       C                                                       1,100,000

     Series 1992-3                                             1,319,548
       A                                                       1,088,627
       B                                                         230,921

     Series 1995-1                                            13,000,000
       A                                                      10,920,000
       B                                                       1,040,000
       C                                                       1,040,000

     Series 1996-1                                             3,735,355
       A                                                       3,136,778
       B                                                         299,289
       C                                                         299,289

(x)    Deficit Controlled Amortization Amount

     Series 1992-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1992-2                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1992-3                                                     0
       A                                                               0
       B                                                               0

     Series 1995-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

     Series 1996-1                                                     0
       A                                                               0
       B                                                               0
       C                                                               0

(xi)   Receivables in Trust               1-Feb-97         2,551,014,278
       Principal Receivables in Trust                      2,476,524,661

(xii)  Invested Amount                    1-Feb-97

     Series 1992-1                                           545,500,000
       A                                                     450,000,000
       B                                                      40,500,000
       C                                                      55,000,000

     Series 1992-2                                           545,500,000
       A                                                     450,000,000
       B                                                      40,500,000
       C                                                      55,000,000

     Series 1992-3                                           176,971,996
       A                                                     146,001,897
       B                                                      30,970,099

     Series 1995-1                                           650,000,000
       A                                                     546,000,000
       B                                                      52,000,000
       C                                                      52,000,000

     Series 1996-1                                           259,600,000
       A                                                     218,000,000
       B                                                      20,800,000
       C                                                      20,800,000

(xiii) Enhancement                                    NA

(xiv)  Pool Factor

     Series 1992-1                                                     1
       A                                                               1
       B                                                               1
       C                                                               1

     Series 1992-2                                                     1
       A                                                               1
       B                                                               1
       C                                                               1

     Series 1995-1                                                     1
       A                                                               1
       B                                                               1
       C                                                               1

     Series 1996-1                                                     1
       A                                                               1
       B                                                               1
       C                                                               1

(xv)   Yield Factor                                               10.24%
       Finance Charge Receivables Factor                           2.92%

(xvi)  Payout Event

     Series 1992-1                                    NO
     Series 1992-2                                    NO
     Series 1992-3                                    NO
     Series 1995-1                                    NO
     Series 1996-1                                    NO

(xvii) Other

     Delinquency

     Current                                     75.52%    1,947,562,753
     30 days                                     16.16%      416,833,506
     60 days                                      3.33%       85,876,210
     90 days                                      1.54%       39,768,324
     120 days                                     1.13%       29,057,463
     150 days                                     0.99%       25,501,994
     180 days+                                    1.33%       34,347,221
       Total                                    100.00%    2,578,947,471

     Balance in Pre-Funding Account                                    0



Prime Credit Card Master Trust                                21-Apr-97
                                                               12:03 PM
Settlement Statement
--------------------

Distribution Date:                                            15-Mar-96

Monthly Period:   February, 1996
                   04-Feb-96
                   02-Mar-96

(i)   Collections                                           339,048,850
       Finance Charge        REVISED                         36,431,730
       Principal             REVISED                        302,617,120

(ii)  Investor Percentage - Principal Collections             02-Mar-96


         Series 1992-1                                           26.40%
           A                                                     21.78%
           B                                                      1.96%
           C                                                      2.66%

         Series 1992-2                                           26.40%
           A                                                     21.78%
           B                                                      1.96%
           C                                                      2.66%

         Series 1992-3                                            4.40%
           A                                                      3.63%
           B                                                      0.77%

         Series 1995-1                                           31.46%
           A                                                     26.42%
           B                                                      2.52%
           C                                                      2.52%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                    02-Mar-96

         Series 1992-1                                           26.40%
           A                                                     21.78%
           B                                                      1.96%
           C                                                      2.66%

         Series 1992-2                                           26.40%
           A                                                     21.78%
           B                                                      1.96%
           C                                                      2.66%

         Series 1992-3                                            4.40%
           A                                                      3.63%
           B                                                      0.77%

         Series 1995-1                                           31.46%
           A                                                     26.42%
           B                                                      2.52%
           C                                                      2.52%

(iii) Distribution Amount per $1,000         15-Mar-96

         Series 1992-1       REVISED                              5.850
           A                                                      5.875
           B                                                      6.292
           C                 REVISED                              5.087

         Series 1992-2       REVISED                              6.159
           A                                                      6.208
           B                                                      6.625
           C                 REVISED                              5.087

         Series 1992-3                                           825.35
           A                                                   1,000.43
           B                                                      0.000

         Series 1995-1                                            5.636
           A                                                      5.625
           B                                                      5.750
           C                                                      0.000


         Total $'s Distributed
            Series 1992-1          REVISED                 3,094,420.50
            Series 1992-2          REVISED                 3,257,920.50
            Series 1992-3                                826,368,000.00
            Series 1995-1                                  3,370,250.00

(iv)  Allocation to Principal per $1,000     15-Mar-96

         Series 1992-1                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Series 1992-2                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Series 1992-3                                           825.00
           A                                                   1,000.00
           B                                                      0.000

         Series 1995-1                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Total $'s Distributed                           826,013,352.63
            Series 1992-1                                          0.00
            Series 1992-2                                          0.00
            Series 1992-3                                826,013,352.63
            Series 1995-1                                          0.00


(v)  Allocation to Interest per $1,000       15-Mar-96

         Series 1992-1                                            5.850
           A                                                      5.875
           B                                                      6.292
           C                                                      5.087

         Series 1992-2                                            6.159
           A                                                      6.208
           B                                                      6.625
           C                                                      5.087

         Series 1992-3                                            0.354
           A                                                      0.429
           B                                                      0.000

         Series 1995-1                                            5.636
           A                                                      5.625
           B                                                      5.750
           C                                                      0.000

         Total $'s Distributed
            Series 1992-1                                  3,094,420.50
            Series 1992-2                                  3,257,920.50
            Series 1992-3                                    354,647.37
            Series 1995-1                                  3,370,250.00

(vi)   Investor Default Amount

         Series 1992-1                                     3,968,525.26
           A                                               3,273,760.53
           B                                                 294,638.45
           C                                                 400,126.29

         Series 1992-2                                     3,968,525.26
           A                                               3,273,760.53
           B                                                 294,638.45
           C                                                 400,126.29

         Series 1992-3                                       763,814.62
           A                                                 630,147.06
           B                                                 133,667.56

         Series 1995-1                                     4,728,765.23
           A                                               3,972,162.79
           B                                                 378,301.22
           C                                                 378,301.22



(vii)  Investor Charge Offs
                                   Charge Offs           Reimbursements
         Series 1992-1                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

         Series 1992-2                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

         Series 1992-3                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00

         Series 1995-1                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

(viii) Servicing Fee

         Series 1992-1                                       909,166.67
           A                                                 750,000.00
           B                                                  67,500.00
           C                                                  91,666.67

         Series 1992-2                                       909,166.67
           A                                                 750,000.00
           B                                                  67,500.00
           C                                                  91,666.67

         Series 1992-3                                       159,756.92
           A                                                 131,799.46
           B                                                  27,957.46

         Series 1995-1                                     1,083,333.33
           A                                                 910,000.00
           B                                                  86,666.67
           C                                                  86,666.67

(ix)   Deficit Controlled Amortization Amount

         Series 1992-1                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

         Series 1992-2                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

         Series 1992-3                                             0.00
           A                                                       0.00
           B                                                       0.00

         Series 1995-1                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

(x)    Receivables in Trust        02-Mar-96              2,130,565,939
       Principal Receivables in Trust                     2,060,470,320

(xi)   Invested Amount             02-Mar-96

         Series 1992-1                                   545,500,000.00
           A                                             450,000,000.00
           B                                              40,500,000.00
           C                                              55,000,000.00

         Series 1992-2                                   545,500,000.00
           A                                             450,000,000.00
           B                                              40,500,000.00
           C                                              55,000,000.00

         Series 1992-3                       REVISED      90,910,306.53
           A                                 REVISED      75,001,002.89
           B                                 REVISED      15,909,303.64

         Series 1995-1                                   650,000,000.00
           A                                             546,000,000.00
           B                                              52,000,000.00
           C                                              52,000,000.00

(xii)  Enhancement                                                   NA

(xiii) Pool Factor

         Series 1992-1                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

         Series 1992-2                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

         Series 1995-1                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

(xiv)  Yield Factor          REVISED                              9.17%
       Finance Charge Receivables Factor                          3.29%

(xv)  Payout Event

         Series 1992-1                                               NO
         Series 1992-2                                               NO
         Series 1992-3                                               NO
         Series 1995-1                                               NO

(xvi)  Other

         Delinquency

         Current                             78.8%       $1,486,679,111
         30 days                             13.3%          251,375,128
         60 days                              3.6%           67,487,323
         90 days                              1.5%           28,307,089
         120 days                             1.0%           18,368,987
         150 days                             0.8%           15,535,934
         180 days+                            1.0%           19,066,729
           Total                          100.000%       $1,886,820,301

         Balance in Pre-Funding Account                            0.00






Prime Credit Card Master Trust                                21-Apr-97
                                                               12:02 PM
Settlement Statement
--------------------

Distribution Date:                                            15-Apr-96

Monthly Period:   March, 1996
                   03-Mar-96
                   06-Apr-96

(i)   Collections                                           420,657,341
       Finance Charge        REVISED                         42,694,583
       Principal             REVISED                        377,962,758

(ii)  Investor Percentage - Principal Collections             06-Apr-96


         Series 1992-1                                           27.01%
           A                                                     22.28%
           B                                                      2.01%
           C                                                      2.72%

         Series 1992-2                                           27.01%
           A                                                     22.28%
           B                                                      2.01%
           C                                                      2.72%

         Series 1992-3                                            1.80%
           A                                                      1.49%
           B                                                      0.32%

         Series 1995-1                                           32.18%
           A                                                     27.03%
           B                                                      2.57%
           C                                                      2.57%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                    06-Apr-96

         Series 1992-1                                           27.01%
           A                                                     22.28%
           B                                                      2.01%
           C                                                      2.72%

         Series 1992-2                                           27.01%
           A                                                     22.28%
           B                                                      2.01%
           C                                                      2.72%

         Series 1992-3                                            1.80%
           A                                                      1.49%
           B                                                      0.32%

         Series 1995-1                                           32.18%
           A                                                     27.03%
           B                                                      2.57%
           C                                                      2.57%

(iii) Distribution Amount per $1,000         15-Apr-96

         Series 1992-1             REVISED                        5.845
           A                                                      5.875
           B                                                      6.292
           C                       REVISED                        5.028

         Series 1992-2             REVISED                        6.154
           A                                                      6.208
           B                                                      6.625
           C                       REVISED                        5.028

         Series 1992-3                                           825.22
           A                                                   1,000.26
           B                                                      0.000

         Series 1995-1                                            5.636
           A                                                      5.625
           B                                                      5.750
           C                                                      0.000


         Total $'s Distributed
            Series 1992-1                    REVISED       3,092,139.50
            Series 1992-2                    REVISED       3,255,639.50
            Series 1992-3                                747,645,000.00
            Series 1995-1                                  3,370,250.00

(iv)  Allocation to Principal per $1,000     15-Apr-96

         Series 1992-1                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Series 1992-2                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Series 1992-3                                           825.00
           A                                                   1,000.00
           B                                                      0.000

         Series 1995-1                                            0.000
           A                                                      0.000
           B                                                      0.000
           C                                                      0.000

         Total $'s Distributed                           747,448,937.80
            Series 1992-1                                          0.00
            Series 1992-2                                          0.00
            Series 1992-3                                747,448,937.80
            Series 1995-1                                          0.00


(v)  Allocation to Interest per $1,000       15-Apr-96

         Series 1992-1                                            5.845
           A                                                      5.875
           B                                                      6.292
           C                                                      5.028

         Series 1992-2                                            6.154
           A                                                      6.208
           B                                                      6.625
           C                                                      5.028

         Series 1992-3                                            0.216
           A                                                      0.262
           B                                                      0.000

         Series 1995-1                                            5.636
           A                                                      5.625
           B                                                      5.750
           C                                                      0.000

         Total $'s Distributed
            Series 1992-1                                  3,092,139.50
            Series 1992-2                                  3,255,639.50
            Series 1992-3                                    196,062.20
            Series 1995-1                                  3,370,250.00

(vi)   Investor Default Amount

         Series 1992-1                                     4,952,025.53
           A                                               4,085,080.64
           B                                                 367,657.26
           C                                                 499,287.63

         Series 1992-2                                     4,952,025.53
           A                                               4,085,080.64
           B                                                 367,657.26
           C                                                 499,287.63

         Series 1992-3                                       359,366.11
           A                                                 296,477.04
           B                                                  62,889.07

         Series 1995-1                                     5,900,672.05
           A                                               4,956,564.52
           B                                                 472,053.76
           C                                                 472,053.76



(vii)  Investor Charge Offs
                                   Charge Offs           Reimbursements
         Series 1992-1                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

         Series 1992-2                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

         Series 1992-3                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00

         Series 1995-1                  0.00                       0.00
           A                            0.00                       0.00
           B                            0.00                       0.00
           C                            0.00                       0.00

(viii) Servicing Fee

         Series 1992-1                                       909,166.67
           A                                                 750,000.00
           B                                                  67,500.00
           C                                                  91,666.67

         Series 1992-2                                       909,166.67
           A                                                 750,000.00
           B                                                  67,500.00
           C                                                  91,666.67

         Series 1992-3                                        84,821.87
           A                                                  69,978.04
           B                                                  14,843.83

         Series 1995-1                                     1,083,333.33
           A                                                 910,000.00
           B                                                  86,666.67
           C                                                  86,666.67

(ix)   Deficit Controlled Amortization Amount

         Series 1992-1                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

         Series 1992-2                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

         Series 1992-3                                             0.00
           A                                                       0.00
           B                                                       0.00

         Series 1995-1                                             0.00
           A                                                       0.00
           B                                                       0.00
           C                                                       0.00

(x)    Receivables in Trust        06-Apr-96              2,082,000,762
       Principal Receivables in Trust                     2,015,584,938

(xi)   Invested Amount             06-Apr-96

         Series 1992-1                                   545,500,000.00
           A                                             450,000,000.00
           B                                              40,500,000.00
           C                                              55,000,000.00

         Series 1992-2                                   545,500,000.00
           A                                             450,000,000.00
           B                                              40,500,000.00
           C                                              55,000,000.00

         Series 1992-3                       REVISED      36,412,089.70
           A                                 REVISED      30,039,974.00
           B                                 REVISED       6,372,115.70

         Series 1995-1                                   650,000,000.00
           A                                             546,000,000.00
           B                                              52,000,000.00
           C                                              52,000,000.00

(xii)  Enhancement                                                   NA

(xiii) Pool Factor

         Series 1992-1                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

         Series 1992-2                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

         Series 1995-1                                        1.0000000
           A                                                  1.0000000
           B                                                  1.0000000
           C                                                  1.0000000

(xiv)  Yield Factor                REVISED                       10.03%
       Finance Charge Receivables Factor                          3.19%

(xv)  Payout Event

         Series 1992-1                                               NO
         Series 1992-2                                               NO
         Series 1992-3                                               NO
         Series 1995-1                                               NO

(xvi)  Other

         Delinquency

         Current                             77.8%       $1,426,903,696
         30 days                             14.2%          260,888,164
         60 days                              3.4%           62,654,172
         90 days                              1.7%           30,808,444
         120 days                             1.1%           19,367,628
         150 days                             0.8%           15,342,460
         180 days+                            1.0%           19,188,143
           Total                          100.000%       $1,835,152,707

         Balance in Pre-Funding Account                            0.00




Prime Credit Card Master Trust                                   18-Apr-97
                                                                  12:01 PM
Settlement Statement
--------------------

Distribution Date:                                               15-May-96

Monthly Period:   April, 1996
                   07-Apr-96
                   04-May-96

(i)   Collections                                              302,873,510
       Finance Charge                         REVISED           31,386,542
       Principal                              REVISED          271,486,968

(ii)  Investor Percentage - Principal Collections                04-May-96


         Series 1992-1                                              27.37%
           A                                                        22.58%
           B                                                         2.03%
           C                                                         2.76%

         Series 1992-2                                              27.37%
           A                                                        22.58%
           B                                                         2.03%
           C                                                         2.76%

         Series 1992-3                                               1.34%
           A                                                         1.10%
           B                                                         0.23%

         Series 1995-1                                              32.62%
           A                                                        27.40%
           B                                                         2.61%
           C                                                         2.61%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                       04-May-96

         Series 1992-1                                              27.37%
           A                                                        22.58%
           B                                                         2.03%
           C                                                         2.76%

         Series 1992-2                                              27.37%
           A                                                        22.58%
           B                                                         2.03%
           C                                                         2.76%

         Series 1992-3                                               1.34%
           A                                                         1.10%
           B                                                         0.23%

         Series 1995-1                                              32.62%
           A                                                        27.40%
           B                                                         2.61%
           C                                                         2.61%

(iii) Distribution Amount per $1,000            15-May-96

         Series 1992-1             REVISED                           5.899
           A                                                         5.875
           B                                                         6.292
           C                       REVISED                           5.762

         Series 1992-2             REVISED                           6.208
           A                                                         6.208
           B                                                         6.625
           C                       REVISED                           5.762

         Series 1992-3                                              825.19
           A                                                      1,000.23
           B                                                         0.000

         Series 1995-1                                               5.636
           A                                                         5.625
           B                                                         5.750
           C                                                         0.000


         Total $'s Distributed
            Series 1992-1                     REVISED         3,120,389.00
            Series 1992-2                     REVISED         3,283,889.00
            Series 1992-3                                   292,768,000.00
            Series 1995-1                                     3,370,250.00

(iv)  Allocation to Principal per $1,000        15-May-96

         Series 1992-1                                               0.000
           A                                                         0.000
           B                                                         0.000
           C                                                         0.000

         Series 1992-2                                               0.000
           A                                                         0.000
           B                                                         0.000
           C                                                         0.000

         Series 1992-3                                              825.00
           A                                                      1,000.00
           B                                                         0.000

         Series 1995-1                                               0.000
           A                                                         0.000
           B                                                         0.000
           C                                                         0.000

         Total $'s Distributed                              292,702,102.02
            Series 1992-1                                             0.00
            Series 1992-2                                             0.00
            Series 1992-3                                   292,702,102.02
            Series 1995-1                                             0.00


(v)  Allocation to Interest per $1,000          15-May-96

         Series 1992-1                                               5.899
           A                                                         5.875
           B                                                         6.292
           C                                                         5.762

         Series 1992-2                                               6.208
           A                                                         6.208
           B                                                         6.625
           C                                                         5.762

         Series 1992-3                                               0.186
           A                                                         0.225
           B                                                         0.000

         Series 1995-1                                               5.636
           A                                                         5.625
           B                                                         5.750
           C                                                         0.000

         Total $'s Distributed
            Series 1992-1                                     3,120,389.00
            Series 1992-2                                     3,283,889.00
            Series 1992-3                                        65,897.98
            Series 1995-1                                     3,370,250.00

(vi)   Investor Default Amount

         Series 1992-1                                        3,524,813.22
           A                                                  2,907,728.60
           B                                                    261,695.57
           C                                                    355,389.05

         Series 1992-2                                        3,524,813.22
           A                                                  2,907,728.60
           B                                                    261,695.57
           C                                                    355,389.05

         Series 1992-3                                           99,186.56
           A                                                     81,828.91
           B                                                     17,357.65

         Series 1995-1                                        4,200,052.41
           A                                                  3,528,044.02
           B                                                    336,004.19
           C                                                    336,004.19



(vii)  Investor Charge Offs
                                   Charge Offs              Reimbursements
         Series 1992-1                   0.00                         0.00
           A                             0.00                         0.00
           B                             0.00                         0.00
           C                             0.00                         0.00

         Series 1992-2                   0.00                         0.00
           A                             0.00                         0.00
           B                             0.00                         0.00
           C                             0.00                         0.00

         Series 1992-3                   0.00                         0.00
           A                             0.00                         0.00
           B                             0.00                         0.00

         Series 1995-1                   0.00                         0.00
           A                             0.00                         0.00
           B                             0.00                         0.00
           C                             0.00                         0.00

(viii) Servicing Fee

         Series 1992-1                                          909,166.67
           A                                                    750,000.00
           B                                                     67,500.00
           C                                                     91,666.67

         Series 1992-2                                          909,166.67
           A                                                    750,000.00
           B                                                     67,500.00
           C                                                     91,666.67

         Series 1992-3                                           25,091.55
           A                                                     20,700.53
           B                                                      4,391.02

         Series 1995-1                                        1,083,333.33
           A                                                    910,000.00
           B                                                     86,666.67
           C                                                     86,666.67

(ix)   Deficit Controlled Amortization Amount

         Series 1992-1                                                0.00
           A                                                          0.00
           B                                                          0.00
           C                                                          0.00

         Series 1992-2                                                0.00
           A                                                          0.00
           B                                                          0.00
           C                                                          0.00

         Series 1992-3                                                0.00
           A                                                          0.00
           B                                                          0.00

         Series 1995-1                                                0.00
           A                                                          0.00
           B                                                          0.00
           C                                                          0.00

(x)    Receivables in Trust         04-May-96                2,053,541,195
       Principal Receivables in Trust                        1,988,033,231

(xi)   Invested Amount              04-May-96

         Series 1992-1                                      545,500,000.00
           A                                                450,000,000.00
           B                                                 40,500,000.00
           C                                                 55,000,000.00

         Series 1992-2                                      545,500,000.00
           A                                                450,000,000.00
           B                                                 40,500,000.00
           C                                                 55,000,000.00

         Series 1992-3                        REVISED        26,668,177.93
           A                                  REVISED        22,001,246.79
           B                                  REVISED         4,666,931.14

         Series 1995-1                                      650,000,000.00
           A                                                546,000,000.00
           B                                                 52,000,000.00
           C                                                 52,000,000.00

(xii)  Enhancement                                                      NA

(xiii) Pool Factor

         Series 1992-1                                           1.0000000
           A                                                     1.0000000
           B                                                     1.0000000
           C                                                     1.0000000

         Series 1992-2                                           1.0000000
           A                                                     1.0000000
           B                                                     1.0000000
           C                                                     1.0000000

         Series 1995-1                                           1.0000000
           A                                                     1.0000000
           B                                                     1.0000000
           C                                                     1.0000000

(xiv)  Yield Factor                           REVISED                9.44%
       Finance Charge Receivables Factor                             3.19%

(xv)  Payout Event

         Series 1992-1                                                  NO
         Series 1992-2                                                  NO
         Series 1992-3                                                  NO
         Series 1995-1                                                  NO

(xvi)  Other

         Delinquency

         Current                                79.4%        1,423,878,227
         30 days                                12.9%          231,978,026
         60 days                                 3.1%           55,070,565
         90 days                                 1.5%           26,949,053
         120 days                                1.1%           20,378,380
         150 days                                0.9%           15,327,661
         180 days+                               1.1%           19,236,979
           Total                               100.0%        1,792,818,890

         Balance in Pre-Funding Account                               0.00



Prime Credit Card Master Trust                                      18-Apr-97
                                                                     11:59 AM
Settlement Statement
--------------------

Distribution Date:                                                  17-Jun-96

Monthly Period:   May, 1996
                   05-May-96
                   01-Jun-96

(i)   Collections                                                 360,638,478
       Finance Charge              REVISED                         39,427,257
       Principal                   REVISED                        321,211,221

(ii)  Investor Percentage - Principal Collections                   01-Jun-96


         Series 1992-1                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-2                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-3                                                  5.24%
           A                                                            4.32%
           B                                                            0.92%

         Series 1995-1                                                 26.76%
           A                                                           22.47%
           B                                                            2.14%
           C                                                            2.14%

         Series 1996-1                                                 10.69%
           A                                                            8.97%
           B                                                            0.86%
           C                                                            0.86%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                          01-Jun-96

         Series 1992-1                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-2                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-3                                                  5.24%
           A                                                            4.32%
           B                                                            0.92%

         Series 1995-1                                                 26.76%
           A                                                           22.47%
           B                                                            2.14%
           C                                                            2.14%

         Series 1996-1                                                 10.69%
           A                                                            8.97%
           B                                                            0.86%
           C                                                            0.86%

(iii) Distribution Amount per $1,000               17-Jun-96

         Series 1992-1             REVISED                              5.873
           A                                                            5.875
           B                                                            6.292
           C                       REVISED                              5.410

         Series 1992-2             REVISED                              6.182
           A                                                            6.208
           B                                                            6.625
           C                       REVISED                              5.410

         Series 1992-3                                                 825.40
           A                                                         1,000.48
           B                                                            0.000

         Series 1995-1                                                  5.636
           A                                                            5.625
           B                                                            5.750
           C                                                            0.000

         Series 1996-1             REVISED                              5.781
           A                       REVISED                              5.769
           B                       REVISED                              5.899
           C                                                            0.000


         Total $'s Distributed
            Series 1992-1                                        3,106,839.00
            Series 1992-2                                        3,270,339.00
            Series 1992-3                                      157,078,000.00
            Series 1995-1                                        3,370,250.00
            Series 1996-1                                        1,380,430.00

(iv)  Allocation to Principal per $1,000           17-Jun-96

         Series 1992-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1992-2                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1992-3                                                 825.00
           A                                                         1,000.00
           B                                                            0.000

         Series 1995-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1996-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Total $'s Distributed                                 157,002,289.47
            Series 1992-1                                                0.00
            Series 1992-2                                                0.00
            Series 1992-3                                      157,002,289.47
            Series 1995-1                                                0.00
            Series 1996-1                                                0.00

(v)  Allocation to Interest per $1,000             17-Jun-96

         Series 1992-1                                                  5.873
           A                                                            5.875
           B                                                            6.292
           C                                                            5.410

         Series 1992-2                                                  6.182
           A                                                            6.208
           B                                                            6.625
           C                                                            5.410

         Series 1992-3                                                  0.398
           A                                                            0.482
           B                                                            0.000

         Series 1995-1                                                  5.636
           A                                                            5.625
           B                                                            5.750
           C                                                            0.000

         Series 1996-1                                                  5.781
           A                                                            5.769
           B                                                            5.899
           C                                                            0.000

         Total $'s Distributed
            Series 1992-1                                        3,106,839.00
            Series 1992-2                                        3,270,339.00
            Series 1992-3                                           75,710.53
            Series 1995-1                                        3,370,250.00
            Series 1996-1                                        1,380,430.00

(vi)   Investor Default Amount

         Series 1992-1                                           3,748,731.32
           A                                                     3,092,445.64
           B                                                       278,320.11
           C                                                       377,965.58

         Series 1992-2                                           3,748,731.32
           A                                                     3,092,445.64
           B                                                       278,320.11
           C                                                       377,965.58

         Series 1992-3                                             523,861.37
           A                                                       432,185.63
           B                                                        91,675.74

         Series 1995-1                                           4,466,865.91
           A                                                     3,752,167.36
           B                                                       357,349.27
           C                                                       357,349.27

         Series 1996-1                                           1,221,800.72
           A                                                     1,026,011.39
           B                                                        97,894.66
           C                                                        97,894.66


(vii)  Investor Charge Offs
                                   Charge Offs                 Reimbursements
         Series 1992-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1992-2                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1992-3                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00

         Series 1995-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1996-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

(viii) Servicing Fee

         Series 1992-1                                             909,166.67
           A                                                       750,000.00
           B                                                        67,500.00
           C                                                        91,666.67

         Series 1992-2                                             909,166.67
           A                                                       750,000.00
           B                                                        67,500.00
           C                                                        91,666.67

         Series 1992-3                                              85,580.19
           A                                                        70,603.66
           B                                                        14,976.53

         Series 1995-1                                           1,083,333.33
           A                                                       910,000.00
           B                                                        86,666.67
           C                                                        86,666.67

         Series 1996-1             REVISED                         274,022.00
           A                       REVISED                         230,110.92
           B                       REVISED                          21,955.54
           C                       REVISED                          21,955.54

(ix)   Deficit Controlled Amortization Amount

         Series 1992-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1992-2                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1992-3                                                   0.00
           A                                                             0.00
           B                                                             0.00

         Series 1995-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1996-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

(x)    Receivables in Trust         01-Jun-96 REVISED           2,507,542,987
       Principal Receivables in Trust         REVISED           2,430,310,663

(xi)   Invested Amount              01-Jun-96

         Series 1992-1                                         545,500,000.00
           A                                                   450,000,000.00
           B                                                    40,500,000.00
           C                                                    55,000,000.00

         Series 1992-2                                         545,500,000.00
           A                                                   450,000,000.00
           B                                                    40,500,000.00
           C                                                    55,000,000.00

         Series 1992-3                                         127,273,476.23
           A                                                   105,000,617.89
           B                                                    22,272,858.34

         Series 1995-1                                         650,000,000.00
           A                                                   546,000,000.00
           B                                                    52,000,000.00
           C                                                    52,000,000.00

         Series 1996-1                                         259,600,000.00
           A                                                   218,000,000.00
           B                                                    20,800,000.00
           C                                                    20,800,000.00

(xii)  Enhancement                                                         NA

(xiii) Pool Factor

         Series 1992-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1992-2                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1995-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1996-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

(xiv)  Yield Factor                REVISED                             11.06%
       Finance Charge Receivables Factor                                3.08%

(xv)  Payout Event

         Series 1992-1                                                     NO
         Series 1992-2                                                     NO
         Series 1992-3                                                     NO
         Series 1995-1                                                     NO
         Series 1996-1                                                     NO

(xvi)  Other

         Delinquency

         Current                                   76.6%       $1,515,251,507
         30 days                                   15.2%          300,621,798
         60 days                                    3.3%           65,938,004
         90 days                                    1.5%           30,609,125
         120 days                                   1.1%           22,142,150
         150 days                                   1.0%           19,711,072
         180 days+                                  1.2%           23,235,075
           Total                                100.000%       $1,977,508,731

         Balance in Pre-Funding Account                                  0.00


Prime Credit Card Master Trust                                      18-Apr-97
                                                                     11:59 AM
Settlement Statement
--------------------

Distribution Date:                                                  17-Jun-96

Monthly Period:   May, 1996
                   05-May-96
                   01-Jun-96

(i)   Collections                                                 360,638,478
       Finance Charge              REVISED                         39,427,257
       Principal                   REVISED                        321,211,221

(ii)  Investor Percentage - Principal Collections                   01-Jun-96


         Series 1992-1                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-2                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-3                                                  5.24%
           A                                                            4.32%
           B                                                            0.92%

         Series 1995-1                                                 26.76%
           A                                                           22.47%
           B                                                            2.14%
           C                                                            2.14%

         Series 1996-1                                                 10.69%
           A                                                            8.97%
           B                                                            0.86%
           C                                                            0.86%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                          01-Jun-96

         Series 1992-1                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-2                                                 22.45%
           A                                                           18.52%
           B                                                            1.67%
           C                                                            2.26%

         Series 1992-3                                                  5.24%
           A                                                            4.32%
           B                                                            0.92%

         Series 1995-1                                                 26.76%
           A                                                           22.47%
           B                                                            2.14%
           C                                                            2.14%

         Series 1996-1                                                 10.69%
           A                                                            8.97%
           B                                                            0.86%
           C                                                            0.86%

(iii) Distribution Amount per $1,000               17-Jun-96

         Series 1992-1             REVISED                              5.873
           A                                                            5.875
           B                                                            6.292
           C                       REVISED                              5.410

         Series 1992-2             REVISED                              6.182
           A                                                            6.208
           B                                                            6.625
           C                       REVISED                              5.410

         Series 1992-3                                                 825.40
           A                                                         1,000.48
           B                                                            0.000

         Series 1995-1                                                  5.636
           A                                                            5.625
           B                                                            5.750
           C                                                            0.000

         Series 1996-1             REVISED                              5.781
           A                       REVISED                              5.769
           B                       REVISED                              5.899
           C                                                            0.000


         Total $'s Distributed
            Series 1992-1                                        3,106,839.00
            Series 1992-2                                        3,270,339.00
            Series 1992-3                                      157,078,000.00
            Series 1995-1                                        3,370,250.00
            Series 1996-1                                        1,380,430.00

(iv)  Allocation to Principal per $1,000           17-Jun-96

         Series 1992-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1992-2                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1992-3                                                 825.00
           A                                                         1,000.00
           B                                                            0.000

         Series 1995-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Series 1996-1                                                  0.000
           A                                                            0.000
           B                                                            0.000
           C                                                            0.000

         Total $'s Distributed                                 157,002,289.47
            Series 1992-1                                                0.00
            Series 1992-2                                                0.00
            Series 1992-3                                      157,002,289.47
            Series 1995-1                                                0.00
            Series 1996-1                                                0.00

(v)  Allocation to Interest per $1,000             17-Jun-96

         Series 1992-1                                                  5.873
           A                                                            5.875
           B                                                            6.292
           C                                                            5.410

         Series 1992-2                                                  6.182
           A                                                            6.208
           B                                                            6.625
           C                                                            5.410

         Series 1992-3                                                  0.398
           A                                                            0.482
           B                                                            0.000

         Series 1995-1                                                  5.636
           A                                                            5.625
           B                                                            5.750
           C                                                            0.000

         Series 1996-1                                                  5.781
           A                                                            5.769
           B                                                            5.899
           C                                                            0.000

         Total $'s Distributed
            Series 1992-1                                        3,106,839.00
            Series 1992-2                                        3,270,339.00
            Series 1992-3                                           75,710.53
            Series 1995-1                                        3,370,250.00
            Series 1996-1                                        1,380,430.00

(vi)   Investor Default Amount

         Series 1992-1                                           3,748,731.32
           A                                                     3,092,445.64
           B                                                       278,320.11
           C                                                       377,965.58

         Series 1992-2                                           3,748,731.32
           A                                                     3,092,445.64
           B                                                       278,320.11
           C                                                       377,965.58

         Series 1992-3                                             523,861.37
           A                                                       432,185.63
           B                                                        91,675.74

         Series 1995-1                                           4,466,865.91
           A                                                     3,752,167.36
           B                                                       357,349.27
           C                                                       357,349.27

         Series 1996-1                                           1,221,800.72
           A                                                     1,026,011.39
           B                                                        97,894.66
           C                                                        97,894.66


(vii)  Investor Charge Offs
                                   Charge Offs                 Reimbursements
         Series 1992-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1992-2                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1992-3                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00

         Series 1995-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

         Series 1996-1                   0.00                            0.00
           A                             0.00                            0.00
           B                             0.00                            0.00
           C                             0.00                            0.00

(viii) Servicing Fee

         Series 1992-1                                             909,166.67
           A                                                       750,000.00
           B                                                        67,500.00
           C                                                        91,666.67

         Series 1992-2                                             909,166.67
           A                                                       750,000.00
           B                                                        67,500.00
           C                                                        91,666.67

         Series 1992-3                                              85,580.19
           A                                                        70,603.66
           B                                                        14,976.53

         Series 1995-1                                           1,083,333.33
           A                                                       910,000.00
           B                                                        86,666.67
           C                                                        86,666.67

         Series 1996-1             REVISED                         274,022.00
           A                       REVISED                         230,110.92
           B                       REVISED                          21,955.54
           C                       REVISED                          21,955.54

(ix)   Deficit Controlled Amortization Amount

         Series 1992-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1992-2                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1992-3                                                   0.00
           A                                                             0.00
           B                                                             0.00

         Series 1995-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

         Series 1996-1                                                   0.00
           A                                                             0.00
           B                                                             0.00
           C                                                             0.00

(x)    Receivables in Trust         01-Jun-96 REVISED           2,507,542,987
       Principal Receivables in Trust         REVISED           2,430,310,663

(xi)   Invested Amount              01-Jun-96

         Series 1992-1                                         545,500,000.00
           A                                                   450,000,000.00
           B                                                    40,500,000.00
           C                                                    55,000,000.00

         Series 1992-2                                         545,500,000.00
           A                                                   450,000,000.00
           B                                                    40,500,000.00
           C                                                    55,000,000.00

         Series 1992-3                                         127,273,476.23
           A                                                   105,000,617.89
           B                                                    22,272,858.34

         Series 1995-1                                         650,000,000.00
           A                                                   546,000,000.00
           B                                                    52,000,000.00
           C                                                    52,000,000.00

         Series 1996-1                                         259,600,000.00
           A                                                   218,000,000.00
           B                                                    20,800,000.00
           C                                                    20,800,000.00

(xii)  Enhancement                                                         NA

(xiii) Pool Factor

         Series 1992-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1992-2                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1995-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

         Series 1996-1                                              1.0000000
           A                                                        1.0000000
           B                                                        1.0000000
           C                                                        1.0000000

(xiv)  Yield Factor                REVISED                             11.06%
       Finance Charge Receivables Factor                                3.08%

(xv)  Payout Event

         Series 1992-1                                                     NO
         Series 1992-2                                                     NO
         Series 1992-3                                                     NO
         Series 1995-1                                                     NO
         Series 1996-1                                                     NO

(xvi)  Other

         Delinquency

         Current                                   76.6%       $1,515,251,507
         30 days                                   15.2%          300,621,798
         60 days                                    3.3%           65,938,004
         90 days                                    1.5%           30,609,125
         120 days                                   1.1%           22,142,150
         150 days                                   1.0%           19,711,072
         180 days+                                  1.2%           23,235,075
           Total                                100.000%       $1,977,508,731

         Balance in Pre-Funding Account                                  0.00


Prime Credit Card Master Trust                                       18-Apr-97
                                                                      11:10 AM
Settlement Statement
-------------------

Distribution Date:                                                   15-Aug-96

Monthly Period:      July, 1996
                      07-Jul-96
                      03-Aug-96

(i)   Collections                                                  360,767,108
       Finance Charge                REVISED                        41,092,415
       Principal                     REVISED                       319,674,693

(ii)  Investor Percentage - Principal Collections                    03-Aug-96


       Series 1992-1                                                    23.58%
         A                                                              19.45%
         B                                                               1.75%
         C                                                               2.38%

       Series 1992-2                                                    23.58%
         A                                                              19.45%
         B                                                               1.75%
         C                                                               2.38%

       Series 1992-3                               REVISED               1.21%
         A                                         REVISED               1.00%
         B                                         REVISED               0.21%

       Series 1995-1                                                    28.10%
         A                                                              23.60%
         B                                                               2.25%
         C                                                               2.25%

       Series 1996-1                                                    11.22%
         A                                                               9.42%
         B                                                               0.90%
         C                                                               0.90%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           03-Aug-96

       Series 1992-1                                                    23.58%
         A                                                              19.45%
         B                                                               1.75%
         C                                                               2.38%

       Series 1992-2                                                    23.58%
         A                                                              19.45%
         B                                                               1.75%
         C                                                               2.38%

       Series 1992-3                                                     1.21%
         A                                                               1.00%
         B                                                               0.21%

       Series 1995-1                                                    28.10%
         A                                                              23.60%
         B                                                               2.25%
         C                                                               2.25%

       Series 1996-1                                                    11.22%
         A                                                               9.42%
         B                                                               0.90%
         C                                                               0.90%

(iii) Distribution Amount per $1,000           15-Aug-96

       Series 1992-1                 REVISED                             5.904
         A                                                               5.875
         B                                                               6.292
         C                           REVISED                             5.831

       Series 1992-2                 REVISED                             6.213
         A                                                               6.208
         B                                                               6.625
         C                           REVISED                             5.831

       Series 1992-3                                                    826.00
         A                                                            1,001.21
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,123,045.00
          Series 1992-2                                           3,286,545.00
          Series 1992-3                                         273,141,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(iv)  Allocation to Principal per $1,000       15-Aug-96

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    272,811,462.61
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         272,811,462.61
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(v)  Allocation to Interest per $1,000         15-Aug-96

       Series 1992-1                                                     5.904
         A                                                               5.875
         B                                                               6.292
         C                                                               5.831

       Series 1992-2                                                     6.213
         A                                                               6.208
         B                                                               6.625
         C                                                               5.831

       Series 1992-3                                                     0.997
         A                                                               1.208
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,123,045.00
          Series 1992-2                                           3,286,545.00
          Series 1992-3                                             329,537.39
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vi)   Investor Default Amount

       Series 1992-1                                              4,099,160.93
         A                                                        3,381,525.97
         B                                                          304,337.34
         C                                                          413,297.62

       Series 1992-2                                              4,099,160.93
         A                                                        3,381,525.97
         B                                                          304,337.34
         C                                                          413,297.62

       Series 1992-3                                                555,757.82
         A                                                          458,500.20
         B                                                           97,257.62

       Series 1995-1                                              4,884,426.42
         A                                                        4,102,918.19
         B                                                          390,754.11
         C                                                          390,754.11

       Series 1996-1                                              1,950,764.77
         A                                                        1,638,161.48
         B                                                          156,301.65
         C                                                          156,301.65


(vii)  Investor Charge Offs
                                     Charge Offs                Reimbursements
       Series 1992-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1992-2                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1992-3                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00

       Series 1995-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1996-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

(viii) Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                141,661.94
         A                                                          116,871.10
         B                                                           24,790.84

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(ix)   Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(x)    Receivables in Trust              03-Aug-96               2,387,795,210
       Principal Receivables in Trust                            2,313,534,779

(xi)   Invested Amount                   03-Aug-96

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                             27,913,480.25
         A                                                       23,028,621.21
         B                                                        4,884,859.04

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xii)  Enhancement                                                          NA

(xiii) Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xiv)  Yield Factor                        REVISED                      10.54%
       Finance Charge Receivables Factor                                 3.11%

(xv)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvi)  Other

       Delinquency

       Current                               75.4%              $1,766,397,936
       30 days                               15.3%                 358,482,776
       60 days                                3.8%                  88,811,909
       90 days                                1.8%                  42,321,413
       120 days                               1.2%                  28,660,124
       150 days                               1.0%                  23,504,731
       180 days+                              1.5%                  34,103,924
         Total                            100.000%              $2,342,282,813

       Balance in Pre-Funding Account                                     0.00



Prime Credit Card Master Trust                                       18-Apr-97
                                                                      11:09 AM
Settlement Statement
-------------------

Distribution Date:                                                   16-Sep-96

Monthly Period:    August, 1996
                      04-Aug-96
                      31-Aug-96

(i)   Collections                                                  344,997,060
       Finance Charge                REVISED                        39,223,903
       Principal                     REVISED                       305,773,157

(ii)  Investor Percentage - Principal Collections                    31-Aug-96


       Series 1992-1                                                    23.50%
         A                                                              19.39%
         B                                                               1.75%
         C                                                               2.37%

       Series 1992-2                                                    23.50%
         A                                                              19.39%
         B                                                               1.75%
         C                                                               2.37%

       Series 1992-3                                                     1.31%
         A                                                               1.08%
         B                                                               0.23%

       Series 1995-1                                                    28.01%
         A                                                              23.53%
         B                                                               2.24%
         C                                                               2.24%

       Series 1996-1                                                    11.19%
         A                                                               9.39%
         B                                                               0.90%
         C                                                               0.90%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           31-Aug-96

       Series 1992-1                                                    23.50%
         A                                                              19.39%
         B                                                               1.75%
         C                                                               2.37%

       Series 1992-2                                                    23.50%
         A                                                              19.39%
         B                                                               1.75%
         C                                                               2.37%

       Series 1992-3                                                     1.31%
         A                                                               1.08%
         B                                                               0.23%

       Series 1995-1                                                    28.01%
         A                                                              23.53%
         B                                                               2.24%
         C                                                               2.24%

       Series 1996-1                                                    11.19%
         A                                                               9.39%
         B                                                               0.90%
         C                                                               0.90%

(iii) Distribution Amount per $1,000              16-Sep-96

       Series 1992-1                 REVISED                             5.838
         A                                                               5.875
         B                                                               6.292
         C                           REVISED                             4.932

       Series 1992-2                 REVISED                             6.147
         A                                                               6.208
         B                                                               6.625
         C                           REVISED                             4.932

       Series 1992-3                                                    825.52
         A                                                            1,000.63
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000


       Total $'s Distributed
          Series 1992-1                                           3,088,458.00
          Series 1992-2                                           3,251,958.00
          Series 1992-3                                         111,147,455.80
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(iv)  Allocation to Principal per $1,000         16-Sep-96

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    111,077,658.09
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         111,077,658.09
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(v)  Allocation to Interest per $1,000           16-Sep-96

       Series 1992-1                                                     5.838
         A                                                               5.875
         B                                                               6.292
         C                                                               4.932

       Series 1992-2                                                     6.147
         A                                                               6.208
         B                                                               6.625
         C                                                               4.932

       Series 1992-3                                                     0.518
         A                                                               0.628
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,088,458.00
          Series 1992-2                                           3,251,958.00
          Series 1992-3                                              69,797.71
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vi)   Investor Default Amount

       Series 1992-1                                              4,180,689.86
         A                                                        3,448,781.74
         B                                                          310,390.36
         C                                                          421,517.77

       Series 1992-2                                              4,180,689.86
         A                                                        3,448,781.74
         B                                                          310,390.36
         C                                                          421,517.77

       Series 1992-3                                                147,925.91
         A                                                          122,038.88
         B                                                           25,887.03

       Series 1995-1                                              4,981,573.61
         A                                                        4,184,521.83
         B                                                          398,525.89
         C                                                          398,525.89

       Series 1996-1                                              1,989,563.85
         A                                                        1,670,743.14
         B                                                          159,410.35
         C                                                          159,410.35


(vii)  Investor Charge Offs
                                     Charge Offs                Reimbursements
       Series 1992-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1992-2                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1992-3                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00

       Series 1995-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

       Series 1996-1                        0.00                          0.00
         A                                  0.00                          0.00
         B                                  0.00                          0.00
         C                                  0.00                          0.00

(viii) Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                 30,649.10
         A                                                           25,285.51
         B                                                            5,363.59

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(ix)   Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(x)    Receivables in Trust          31-Aug-96 REVISED           2,401,263,982
       Principal Receivables in Trust          REVISED           2,323,943,282

(xi)   Invested Amount               31-Aug-96

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                             30,303,838.87
         A                                                       25,000,667.07
         B                                                        5,303,171.80

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xii)  Enhancement                                                          NA

(xiii) Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xiv)  Yield Factor                  REVISED                            11.01%
       Finance Charge Receivables Factor                                 3.22%

(xv)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvi)  Other

       Delinquency

       Current                               76.3%              $1,763,328,829
       30 days                               14.4%                 332,567,592
       60 days                                3.8%                  86,869,274
       90 days                                1.8%                  41,859,444
       120 days                               1.3%                  29,886,193
       150 days                               1.0%                  24,173,801
       180 days+                              1.4%                  32,437,645
         Total                            100.000%              $2,311,122,778

       Balance in Pre-Funding Account                                     0.00






Prime Credit Card Master Trust                                       18-Apr-97
                                                                      11:08 AM
Settlement Statement
-------------------

Distribution Date:                                                   15-Oct-96

Monthly Period:  September 1996
                      01-Sep-96
                      05-Oct-96

(i)   Collections                                                  427,504,366
       Finance Charge                REVISED                        48,646,496
       Principal                     REVISED                       378,857,870

(ii)  Investor Percentage - Principal Collections                    05-Oct-96


       Series 1992-1                                                    23.13%
         A                                                              19.08%
         B                                                               1.72%
         C                                                               2.33%

       Series 1992-2                                                    23.13%
         A                                                              19.08%
         B                                                               1.72%
         C                                                               2.33%

       Series 1992-3                                                     1.59%
         A                                                               1.31%
         B                                                               0.28%

       Series 1995-1                                                    27.56%
         A                                                              23.15%
         B                                                               2.20%
         C                                                               2.20%

       Series 1996-1                                                    11.01%
         A                                                               9.24%
         B                                                               0.88%
         C                                                               0.88%

      Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           05-Oct-96

       Series 1992-1                                                    23.13%
         A                                                              19.08%
         B                                                               1.72%
         C                                                               2.33%

       Series 1992-2                                                    23.13%
         A                                                              19.08%
         B                                                               1.72%
         C                                                               2.33%

       Series 1992-3                                                     1.59%
         A                                                               1.31%
         B                                                               0.28%

       Series 1995-1                                                    27.56%
         A                                                              23.15%
         B                                                               2.20%
         C                                                               2.20%

       Series 1996-1                                                    11.01%
         A                                                               9.24%
         B                                                               0.88%
         C                                                               0.88%

(iii) Distribution Amount per $1,000          15-Oct-96  
       Series 1992-1                 REVISED                             5.864
         A                                                               5.875
         B                                                               6.292
         C                           REVISED                             5.289

       Series 1992-2                 REVISED                             6.173
         A                                                               6.208
         B                                                               6.625
         C                           REVISED                             5.289

       Series 1992-3                                                    825.84
         A                                                            1,001.02
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000


       Total $'s Distributed
          Series 1992-1                                           3,102,199.00
          Series 1992-2                                           3,265,699.00
          Series 1992-3                                         170,140,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(iv)  Allocation to Principal per $1,000          15-Oct-96

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    169,966,168.62
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         169,966,168.62
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(v)  Allocation to Interest per $1,000        15-Oct-96

       Series 1992-1                                                     5.864
         A                                                               5.875
         B                                                               6.292
         C                                                               5.289

       Series 1992-2                                                     6.173
         A                                                               6.208
         B                                                               6.625
         C                                                               5.289

       Series 1992-3                                                     0.844
         A                                                               1.023
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,102,199.00
          Series 1992-2                                           3,265,699.00
          Series 1992-3                                             173,831.38
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vi)   Investor Default Amount

       Series 1992-1                                              5,153,865.62
         A                                                        4,251,584.84
         B                                                          382,642.64
         C                                                          519,638.15

       Series 1992-2                                              5,153,865.62
         A                                                        4,251,584.84
         B                                                          382,642.64
         C                                                          519,638.15

       Series 1992-3                                                353,159.13
         A                                                          291,356.28
         B                                                           61,802.85

       Series 1995-1                                              6,141,178.08
         A                                                        5,158,589.59
         B                                                          491,294.25
         C                                                          491,294.25

       Series 1996-1                                              2,452,692.02
         A                                                        2,059,656.63
         B                                                          196,517.70
         C                                                          196,517.70


(vii)  Investor Charge Offs
                                  Charge Offs                   Reimbursements
       Series 1992-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1992-2                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1992-3                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00

       Series 1995-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1996-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

(viii) Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                 65,690.91
         A                                                           54,195.00
         B                                                           11,495.91

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(ix)   Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(x)    Receivables in Trust              05-Oct-96               2,429,787,657
       Principal Receivables in Trust                            2,352,763,388


(xi)   Invested Amount                   05-Oct-96

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                             37,580,859.89
         A                                                       31,004,209.41
         B                                                        6,576,650.48

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xii)  Enhancement                                                          NA

(xiii) Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xiv)  Yield Factor                                                     10.73%
       Finance Charge Receivables Factor                                 3.17%

(xv)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvi)  Other

       Delinquency

       Current                               75.5%              $1,746,025,656
       30 days                               15.4%                 355,408,453
       60 days                                3.6%                  82,606,178
       90 days                                1.8%                  42,756,939
       120 days                               1.3%                  29,963,037
       150 days                               1.1%                  25,779,354
       180 days+                              1.3%                  31,190,682
         Total                            100.000%              $2,313,730,299

       Balance in Pre-Funding Account                                     0.00




Prime Credit Card Master Trust                                       18-Apr-97
                                                                      10:57 AM
Settlement Statement
-------------------

Distribution Date:                                                   15-Nov-96

Monthly Period:    October 1996
                      06-Oct-96
                      02-Nov-96

(i)   Collections                                                  360,175,635
       Finance Charge                REVISED                        40,884,201
       Principal                     REVISED                       319,291,434

(ii)  Investor Percentage - Principal Collections                    02-Nov-96


       Series 1992-1                                                    23.38%
         A                                                              19.29%
         B                                                               1.74%
         C                                                               2.36%

       Series 1992-2                                                    23.38%
         A                                                              19.29%
         B                                                               1.74%
         C                                                               2.36%

       Series 1992-3                                                     3.01%
         A                                                               2.48%
         B                                                               0.53%

       Series 1995-1                                                    27.86%
         A                                                              23.40%
         B                                                               2.23%
         C                                                               2.23%

       Series 1996-1                                                    11.13%
         A                                                               9.34%
         B                                                               0.89%
         C                                                               0.89%

(iii) Investor Percentage - Finance Charge Collections,
         Receivables in Defaulted Accounts                           02-Nov-96

       Series 1992-1                                                    23.38%
         A                                                              19.29%
         B                                                               1.74%
         C                                                               2.36%

       Series 1992-2                                                    23.38%
         A                                                              19.29%
         B                                                               1.74%
         C                                                               2.36%

       Series 1992-3                                                     3.01%
         A                                                               2.48%
         B                                                               0.53%

       Series 1995-1                                                    27.86%
         A                                                              23.40%
         B                                                               2.23%
         C                                                               2.23%

       Series 1996-1                                                    11.13%
         A                                                               9.34%
         B                                                               0.89%
         C                                                               0.89%

(iv)  Distribution Amount per $1,000            15-Nov-96

       Series 1992-1                                                     5.912
         A                                                               5.875
         B                                                               6.292
         C                                                               5.942

       Series 1992-2                                                     6.221
         A                                                               6.208
         B                                                               6.625
         C                                                               5.942

       Series 1992-3                                                    825.94
         A                                                            1,001.14
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000


       Total $'s Distributed
          Series 1992-1                                           3,127,317.64
          Series 1992-2                                           3,290,817.64
          Series 1992-3                                         146,504,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(v)   Allocation to Principal per $1,000         15-Nov-96

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    146,337,055.45
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         146,337,055.45
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(vi) Allocation to Interest per $1,000             15-Nov-96

       Series 1992-1                                                     5.912
         A                                                               5.875
         B                                                               6.292
         C                                                               5.942

       Series 1992-2                                                     6.221
         A                                                               6.208
         B                                                               6.625
         C                                                               5.942

       Series 1992-3                                                     0.941
         A                                                               1.141
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,127,317.64
          Series 1992-2                                           3,290,817.64
          Series 1992-3                                             166,944.55
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vii)  Investor Default Amount

       Series 1992-1                                              4,249,997.03
         A                                                        3,505,955.39
         B                                                          315,535.98
         C                                                          428,505.66

       Series 1992-2                                              4,249,997.03
         A                                                        3,505,955.39
         B                                                          315,535.98
         C                                                          428,505.66

       Series 1992-3                                                376,063.94
         A                                                          310,252.75
         B                                                           65,811.19

       Series 1995-1                                              5,064,157.79
         A                                                        4,253,892.54
         B                                                          405,132.62
         C                                                          405,132.62

       Series 1996-1                                              2,022,546.70
         A                                                        1,698,440.60
         B                                                          162,053.05
         C                                                          162,053.05


(viii) Investor Charge Offs
                                     Charge Offs                Reimbursements
       Series 1992-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1992-2                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1992-3                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00

       Series 1995-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1996-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

(xi)  Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                 62,550.79
         A                                                           51,604.40
         B                                                           10,946.39

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(x)    Deficit Controlled Amortization Amount              

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(xi)   Receivables in Trust              02-Nov-96               2,406,239,613
       Principal Receivables in Trust                            2,328,758,697


(xii)  Invested Amount                   02-Nov-96

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                             54,444,634.61
         A                                                       44,916,823.55
         B                                                        9,527,811.06

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xiii) Enhancement                                                          NA

(xiv)  Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xv)   Yield Factor                                                     10.65%
       Finance Charge Receivables Factor                                 3.22%

(xvi)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvii) Other

       Delinquency

       Current                               75.8%              $1,756,803,034
       30 days                               15.1%                 350,820,185
     4 60 days                                3.5%                  82,110,549
       90 days                                1.7%                  39,381,251
       120 days                               1.3%                  30,383,832
       150 days                               1.1%                  25,743,220
       180 days+                              1.4%                  33,178,261
         Total                            100.000%              $2,318,420,332

       Balance in Pre-Funding Account                                     0.00




Prime Credit Card Master Trust                                       21-Apr-97
                                                                      10:56 AM
Settlement Statement
---------------------

Distribution Date:                                                   16-Dec-96

Monthly Period:     November 1996
                        03-Nov-96
                        30-Nov-96

(i)   Collections                                                  367,226,849
       Finance Charge                  REVISED                      42,172,057
       Principal                       REVISED                     325,054,792

(ii)  Investor Percentage - Principal Collections                    30-Nov-96


       Series 1992-1                                                    22.65%
         A                                                              18.68%
         B                                                               1.68%
         C                                                               2.28%

       Series 1992-2                                                    22.65%
         A                                                              18.68%
         B                                                               1.68%
         C                                                               2.28%

       Series 1992-3                                                     0.00%
         A                                                               0.00%
         B                                                               0.00%

       Series 1995-1                                                    26.99%
         A                                                              22.67%
         B                                                               2.16%
         C                                                               2.16%

       Series 1996-1                                                    10.78%
         A                                                               9.05%
         B                                                               0.86%
         C                                                               0.86%

(iii) Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           30-Nov-96

       Series 1992-1                                                    22.65%
         A                                                              18.68%
         B                                                               1.68%
         C                                                               2.28%

       Series 1992-2                                                    22.65%
         A                                                              18.68%
         B                                                               1.68%
         C                                                               2.28%

       Series 1992-3                                                     0.00%
         A                                                               0.00%
         B                                                               0.00%

       Series 1995-1                                                    26.99%
         A                                                              22.67%
         B                                                               2.16%
         C                                                               2.16%

       Series 1996-1                                                    10.78%
         A                                                               9.05%
         B                                                               0.86%
         C                                                               0.86%

(iv)  Distribution Amount per $1,000               16-Dec-96

       Series 1992-1                                                     5.848
         A                                                               5.875
         B                                                               6.292
         C                                                               5.067

       Series 1992-2                                                     6.157
         A                                                               6.208
         B                                                               6.625
         C                                                               5.067

       Series 1992-3                                                    825.46
         A                                                            1,000.55
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000
                                                        
       Total $'s Distributed
          Series 1992-1                                           3,093,636.84
          Series 1992-2                                           3,257,136.84
          Series 1992-3                                         109,979,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(v)   Allocation to Principal per $1,000            16-Dec-96

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    109,918,367.12
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         109,918,367.12
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(vi) Allocation to Interest per $1,000             16-Dec-96

       Series 1992-1                                                     5.848
         A                                                               5.875
         B                                                               6.292
         C                                                               5.067

       Series 1992-2                                                     6.157
         A                                                               6.208
         B                                                               6.625
         C                                                               5.067

       Series 1992-3                                                     0.455
         A                                                               0.552
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distribute
          Series 1992-1                                           3,093,636.84
          Series 1992-2                                           3,257,136.84
          Series 1992-3                                              60,632.88
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vii)  Investor Default Amount

       Series 1992-1                                              4,098,755.13
         A                                                        3,381,191.22
         B                                                          304,307.21
         C                                                          413,256.70

       Series 1992-2                                              4,098,755.13
         A                                                        3,381,191.22
         B                                                          304,307.21
         C                                                          413,256.70

       Series 1992-3                                                 95,547.52
         A                                                           78,826.70
         B                                                           16,720.82

       Series 1995-1                                              4,883,942.85
         A                                                        4,102,511.99
         B                                                          390,715.43
         C                                                          390,715.43

       Series 1996-1                                              1,950,571.62
         A                                                        1,637,999.28
         B                                                          156,286.17
         C                                                          156,286.17


(viii) Investor Charge Offs
                                   Charge Offs                  Reimbursements
       Series 1992-1                      0.00                            0.00
         A                                0.00                            0.00
         B                                0.00                            0.00
         C                                0.00                            0.00

       Series 1992-2                      0.00                            0.00
         A                                0.00                            0.00
         B                                0.00                            0.00
         C                                0.00                            0.00

       Series 1992-3                      0.00                            0.00
         A                                0.00                            0.00
         B                                0.00                            0.00

       Series 1995-1                      0.00                            0.00
         A                                0.00                            0.00
         B                                0.00                            0.00
         C                                0.00                            0.00

       Series 1996-1                      0.00                            0.00
         A                                0.00                            0.00
         B                                0.00                            0.00
         C                                0.00                            0.00

(ix)  Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                 22,245.43
         A                                                           18,352.48
         B                                                            3,892.95

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(x)    Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(xi)   Receivables in Trust                30-Nov-96             2,510,476,611
       Principal Receivables in Trust                            2,429,137,169

(xii)  Invested Amount                     30-Nov-96

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xiii) Enhancement                                                          NA

(xiv)  Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xv)   Yield Factor                                                     11.02%
       Finance Charge Receivables Factor                                 3.24%

(xvi)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvii) Other

       Delinquency

       Current                               78.1%              $1,830,543,100
       30 days                               13.1%                 307,856,139
       60 days                                3.3%                  78,300,314
       90 days                                1.7%                  38,945,467
       120 days                               1.2%                  28,039,042
       150 days                               1.1%                  25,466,556
       180 days+                              1.5%                  34,603,460
         Total                            100.000%              $2,343,754,078

       Balance in Pre-Funding Account                                     0.00
                                        


Prime Credit Card Master Trust                                       21-Apr-97
                                                                      10:01 AM
Settlement Statement
--------------------

Distribution Date:                                                   15-Jan-97

Monthly Period:     December 1996
                        01-Dec-96
                        04-Jan-97

(i)   Collections                                                  497,739,387
       Finance Charge                  REVISED                      55,731,484
       Principal                       REVISED                     442,007,903

(ii)  Investor Percentage - Principal Collections                    04-Jan-97


       Series 1992-1                                                    19.82%
         A                                                              16.35%
         B                                                               1.47%
         C                                                               2.00%

       Series 1992-2                                                    19.82%
         A                                                              16.35%
         B                                                               1.47%
         C                                                               2.00%

       Series 1992-3                                                     6.17%
         A                                                               5.09%
         B                                                               1.08%

       Series 1995-1                                                    23.62%
         A                                                              19.84%
         B                                                               1.89%
         C                                                               1.89%

       Series 1996-1                                                     9.43%
         A                                                               7.92%
         B                                                               0.76%
         C                                                               0.76%

(iii) Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           04-Jan-97

       Series 1992-1                                                    19.82%
         A                                                              16.35%
         B                                                               1.47%
         C                                                               2.00%

       Series 1992-2                                                    19.82%
         A                                                              16.35%
         B                                                               1.47%
         C                                                               2.00%

       Series 1992-3                                                     6.17%
         A                                                               5.09%
         B                                                               1.08%

       Series 1995-1                                                    23.62%
         A                                                              19.84%
         B                                                               1.89%
         C                                                               1.89%

       Series 1996-1                                                     9.43%
         A                                                               7.92%
         B                                                               0.76%
         C                                                               0.76%

(iv)  Distribution Amount per $1,000              15-Jan-97

       Series 1992-1                                                     5.891
         A                                                               5.875
         B                                                               6.292
         C                                                               5.658

       Series 1992-2                                                     6.200
         A                                                               6.208
         B                                                               6.625
         C                                                               5.658

       Series 1992-3                                                    825.19
         A                                                            1,000.23
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000


       Total $'s Distributed
          Series 1992-1                                           3,116,383.49
          Series 1992-2                                           3,279,883.49
          Series 1992-3                                         326,283,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(v)   Allocation to Principal per $1,000          15-Jan-97

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000

       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    326,206,570.59
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         326,206,570.59
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00

(vi) Allocation to Interest per $1,000            15-Jan-97

       Series 1992-1                                                     5.891
         A                                                               5.875
         B                                                               6.292
         C                                                               5.658

       Series 1992-2                                                     6.200
         A                                                               6.208
         B                                                               6.625
         C                                                               5.658

       Series 1992-3                                                     0.193
         A                                                               0.234
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,116,383.49
          Series 1992-2                                           3,279,883.49
          Series 1992-3                                              76,429.41
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vii)  Investor Default Amount                           

       Series 1992-1                                              4,708,315.18
         A                                                        3,884,036.35
         B                                                          349,563.27
         C                                                          474,715.55

       Series 1992-2                                              4,708,315.18
         A                                                        3,884,036.35
         B                                                          349,563.27
         C                                                          474,715.55

       Series 1992-3                                                992,624.43
         A                                                          818,915.15
         B                                                          173,709.28

       Series 1995-1                                              5,610,274.72
         A                                                        4,712,630.76
         B                                                          448,821.98
         C                                                          448,821.98

       Series 1996-1                                              2,240,657.38
         A                                                        1,881,599.80
         B                                                          179,528.79
         C                                                          179,528.79

(viii) Investor Charge Offs
                                     Charge Offs                Reimbursements
       Series 1992-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1992-2                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1992-3                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00

       Series 1995-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

       Series 1996-1                       0.00                           0.00
         A                                 0.00                           0.00
         B                                 0.00                           0.00
         C                                 0.00                           0.00

(x)  Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                175,121.66
         A                                                          144,475.37
         B                                                           30,646.29

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(x)    Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(xi)   Receivables in Trust               04-Jan-97              2,831,452,586
       Principal Receivables in Trust                            2,743,111,265

(xii)  Invested Amount                    04-Jan-97

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                   REVISED                  169,713,905.45
         A                             REVISED                  140,013,972.00
         B                             REVISED                   29,699,933.45

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xiii) Enhancement                                                          NA

(xiv)  Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xv)   Yield Factor                                                     10.42%
       Finance Charge Receivables Factor                                 3.12%

(xvi)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvii) Other

       Delinquency

       Current                               78.9%              $2,047,785,925
       30 days                               13.2%                 343,251,825
       60 days                                2.9%                  76,326,838
       90 days                                1.5%                  38,553,330
       120 days                               1.1%                  28,797,111
       150 days                               0.9%                  24,392,646
       180 days+                              1.3%                  34,959,261
         Total                            100.000%              $2,594,066,936

       Balance in Pre-Funding Account                                     0.00



Prime Credit Card Master Trust                                       21-Apr-97
                                                                      12:04 PM
Settlement Statement
---------------------

Distribution Date:                                                   18-Feb-97

Monthly Period:                           January 1997
                                             05-Jan-97
                                             01-Feb-97

(i)   Collections                                                  516,863,352
       Finance Charge                  REVISED                      55,540,327
       Principal                       REVISED                     461,323,025

(ii)  Investor Percentage - Principal Collections                    01-Feb-97


       Series 1992-1                                                    21.92%
         A                                                              18.08%
         B                                                               1.63%
         C                                                               2.21%

       Series 1992-2                                                    21.92%
         A                                                              18.08%
         B                                                               1.63%
         C                                                               2.21%

       Series 1992-3                                                     4.67%
         A                                                               3.86%
         B                                                               0.82%

       Series 1995-1                                                    26.11%
         A                                                              21.94%
         B                                                               2.09%
         C                                                               2.09%

       Series 1996-1                                                    10.43%
         A                                                               8.76%
         B                                                               0.84%
         C                                                               0.84%

(iii) Investor Percentage - Finance Charge Collections, 
         Receivables in Defaulted Accounts                           01-Feb-97

       Series 1992-1                                                    21.92%
         A                                                              18.08%
         B                                                               1.63%
         C                                                               2.21%

       Series 1992-2                                                    21.92%
         A                                                              18.08%
         B                                                               1.63%
         C                                                               2.21%

       Series 1992-3                                                     4.67%
         A                                                               3.86%
         B                                                               0.82%

       Series 1995-1                                                    26.11%
         A                                                              21.94%
         B                                                               2.09%
         C                                                               2.09%

       Series 1996-1                                                    10.43%
         A                                                               8.76%
         B                                                               0.84%
         C                                                               0.84%

(iv)  Distribution Amount per $1,000                  18-Feb-97

       Series 1992-1                                                     5.877
         A                                                               5.875
         B                                                               6.292
         C                                                               5.466

       Series 1992-2                                                     6.186
         A                                                               6.208
         B                                                               6.625
         C                                                               5.466

       Series 1992-3                                                    826.08
         A                                                            1,001.31
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000


       Total $'s Distributed
          Series 1992-1                                           3,108,990.54
          Series 1992-2                                           3,272,490.54
          Series 1992-3                                         774,155,000.00
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(v)   Allocation to Principal per $1,000             18-Feb-97

       Series 1992-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-2                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1992-3                                                    825.00
         A                                                            1,000.00
         B                                                               0.000


       Series 1995-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Series 1996-1                                                     0.000
         A                                                               0.000
         B                                                               0.000
         C                                                               0.000

       Total $'s Distributed                                    773,140,794.75
          Series 1992-1                                                   0.00
          Series 1992-2                                                   0.00
          Series 1992-3                                         773,140,794.75
          Series 1995-1                                                   0.00
          Series 1996-1                                                   0.00
(vi) Allocation to Interest per $1,000               18-Feb-97

       Series 1992-1                                                     5.877
         A                                                               5.875
         B                                                               6.292
         C                                                               5.466

       Series 1992-2                                                     6.186
         A                                                               6.208
         B                                                               6.625
         C                                                               5.466

       Series 1992-3                                                     1.082
         A                                                               1.312
         B                                                               0.000

       Series 1995-1                                                     5.636
         A                                                               5.625
         B                                                               5.750
         C                                                               0.000

       Series 1996-1                                                     5.594
         A                                                               5.583
         B                                                               5.708
         C                                                               0.000

       Total $'s Distributed
          Series 1992-1                                           3,108,990.54
          Series 1992-2                                           3,272,490.54
          Series 1992-3                                           1,014,205.25
          Series 1995-1                                           3,370,250.00
          Series 1996-1                                           1,335,900.00

(vii)  Investor Default Amount

       Series 1992-1                                              4,197,626.40
         A                                                        3,462,753.22
         B                                                          311,647.79
         C                                                          423,225.39

       Series 1992-2                                              4,197,626.40
         A                                                        3,462,753.22
         B                                                          311,647.79
         C                                                          423,225.39

       Series 1992-3                                              1,649,058.27
         A                                                        1,360,473.07
         B                                                          288,585.20

       Series 1995-1                                              5,001,754.65
         A                                                        4,201,473.91
         B                                                          400,140.37
         C                                                          400,140.37


       Series 1996-1                                              1,997,623.85
         A                                                        1,677,511.55
         B                                                          160,056.15
         C                                                          160,056.15


(viii) Investor Charge Offs
                                   Charge Offs                  Reimbursements
       Series 1992-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1992-2                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1992-3                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00

       Series 1995-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

       Series 1996-1                     0.00                             0.00
         A                               0.00                             0.00
         B                               0.00                             0.00
         C                               0.00                             0.00

(ix)  Servicing Fee

       Series 1992-1                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-2                                                909,166.67
         A                                                          750,000.00
         B                                                           67,500.00
         C                                                           91,666.67

       Series 1992-3                                                311,576.15
         A                                                          257,050.32
         B                                                           54,525.83

       Series 1995-1                                              1,083,333.33
         A                                                          910,000.00
         B                                                           86,666.67
         C                                                           86,666.67

       Series 1996-1                                                432,666.67
         A                                                          363,333.34
         B                                                           34,666.67
         C                                                           34,666.67

(x)    Deficit Controlled Amortization Amount

       Series 1992-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-2                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1992-3                                                      0.00
         A                                                                0.00
         B                                                                0.00

       Series 1995-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

       Series 1996-1                                                      0.00
         A                                                                0.00
         B                                                                0.00
         C                                                                0.00

(xi)   Receivables in Trust                01-Feb-97             2,551,014,278
       Principal Receivables in Trust                            2,476,524,661

(xii)  Invested Amount                     01-Feb-97

       Series 1992-1                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-2                                            545,500,000.00
         A                                                      450,000,000.00
         B                                                       40,500,000.00
         C                                                       55,000,000.00

       Series 1992-3                                            176,971,996.06
         A                                                      146,001,896.75
         B                                                       30,970,099.31

       Series 1995-1                                            650,000,000.00
         A                                                      546,000,000.00
         B                                                       52,000,000.00
         C                                                       52,000,000.00

       Series 1996-1                                            259,600,000.00
         A                                                      218,000,000.00
         B                                                       20,800,000.00
         C                                                       20,800,000.00

(xiii) Enhancement                                                          NA

(xiv)  Pool Factor

       Series 1992-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1992-2                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1995-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

       Series 1996-1                                                 1.0000000
         A                                                           1.0000000
         B                                                           1.0000000
         C                                                           1.0000000

(xv)   Yield Factor         REVISED                                     10.24%
       Finance Charge Receivables Factor                                 2.92%

(xvi)  Payout Event

       Series 1992-1                                                        NO
       Series 1992-2                                                        NO
       Series 1992-3                                                        NO
       Series 1995-1                                                        NO
       Series 1996-1                                                        NO

(xvii) Other

       Delinquency

       Current                               75.5%              $1,947,562,753
       30 days                               16.2%                 416,833,506
       60 days                                3.3%                  85,876,210
       90 days                                1.5%                  39,768,324
       120 days                               1.1%                  29,057,463
       150 days                               1.0%                  25,501,994
       180 days+                              1.3%                  34,347,221
         Total                            100.000%              $2,578,947,471

       Balance in Pre-Funding Account                                     0.00