FIRST AMENDMENT TO SERIES 1997-1 VARIABLE
                       FUNDING SUPPLEMENT

     THIS  FIRST  AMENDMENT  TO  SERIES 1997-1  VARIABLE  FUNDING
SUPPLEMENT  (this  "Amendment"), dated as of June  19,  2000,  is
entered  into by and among PRIME II RECEIVABLES CORPORATION  (the
"Transferor"), FDS NATIONAL BANK (the "Servicer"), and THE  CHASE
MANHATTAN BANK (the "Trustee").

                            RECITALS

     WHEREAS,  the Transferor, the Servicer and the  Trustee  are
parties   to   that   certain  Series  1997-1  Variable   Funding
Supplement,   dated   as  of  January  22,  1997   (as   amended,
supplemented  or  otherwise  modified  from  time  to  time,  the
"Supplement") to the Pooling and Serving Agreement, dated  as  of
January  22,  1997, among the Transferor, the  Servicer  and  the
Trustee (as amended, supplemented or otherwise modified from time
to time, the "Agreement"); and

     WHEREAS,   the parties hereto desire to amend the Supplement
as hereinafter set forth.

     NOW  THEREFORE,  for  good and valuable  consideration,  the
receipt  and  sufficiency of which are hereby  acknowledged,  the
parties agree as follows:

     1.   Certain Defined Terms.  Capitalized terms that are used
herein  without definition and that are defined in the Supplement
shall have the same meanings herein as therein defined.

     2.   Amendments to Agreement.

          (a)   Section 2 of the Supplement is hereby amended  by
     inserting  the following definitions in their alphabetically
     determined places:

          "`AAA Reserve Account Trigger' shall mean, with respect
     to  any  Determination Date (i) the Payment Rate  Percentage
     for   the   Monthly   Period  immediately   preceding   such
     Determination Date being less than 18%, (ii) the Delinquency
     Ratio  for  the  Monthly Period immediately  preceding  such
     Determination  Date  being greater than  5%,  or  (iii)  the
     Charge   Off   Ratio  for  the  Monthly  Period  immediately
     preceding such Determination Date being greater than 10%.

          `Automatic Addition Percentage' shall mean for any date
     of  determination (i) if an AAA Reserve Account Trigger  has
     occurred  and  is continuing on such date of  determination,
     2.0%,  and  (ii)  on any other date of determination,  0.0%;
     provided,  that if a Reserve Account Increase  Notice  shall
     have  been delivered and an AAA Reserve Account Trigger  has
     occurred   and   is   continuing,  the  Automatic   Addition
     Percentage  shall  not  exceed 100%  minus  the  Enhancement
     Percentage then in effect.

          `Charge  Off  Ratio' shall mean, with  respect  to  any
     Monthly  Period, the annualized percentage equivalent  of  a
     fraction,  the  numerator of which is the  Investor  Default
     Amount for such Monthly Period and the denominator of  which
     is  the  average daily Invested Amount during  such  Monthly
     Period.

          `Delinquency  Ratio' shall mean, with  respect  to  any
     Monthly Period, the percentage equivalent of a fraction, the
     numerator   of  which  is  the  aggregate  amount   of   all
     Receivables that were more than 60 days past due as  of  the
     end of each billing cycle during such Monthly Period and the
     denominator  of  which  is  the  aggregate  amount  of   all
     Receivables as of the end of each billing cycle during  such
     Monthly Period."

     (b)  The definition of Required Reserve Amount in Section  2
of  the Supplement is hereby amended and restated in its entirety
to read as follows:

          "`Required Reserve Amount' shall mean, with respect  to
     any  Business  Day,  the  product of  (i)  the  sum  of  (A)
     Automatic Addition Percentage for such Business Day, and (B)
     the Enhancement Percentage for such Business Day, times (ii)
     during  the  Revolving Period, the Invested Amount  on  such
     Business  Day  or,  during  the  Amortization  Period,   the
     Invested  Amount  on the last day of the  Revolving  Period;
     provided  that during the Amortization Period, the  Required
     Reserve  Amount  on any Business Day shall  not  exceed  the
     Invested Amount on such Business Day."

     (c)   Section 4.9(a) of the Agreement is hereby  amended  by
adding the following sentence at the end of such Section:

     "Notwithstanding any other provision of this Agreement,  the
     Transferor  may  at any time and from time to  time  in  the
     Transferor's  discretion  deposit funds  directly  into  the
     Reserve Account."

     (d)   Section 5.2(ix) of the Agreement is hereby amended and
restated in its entirety to read as follows:

          "(ix)  the Excess Spread Percentage, the Excess  Spread
     Enhancement Cap Percentage, the Payment Rate Percentage, the
     Payment  Rate  Enhancement Cap Percentage,  the  Enhancement
     Percentage, the Charge Off Ratio, the Delinquency Ratio  and
     the  Automatic  Addition Percentage for the related  Monthly
     Period;"

     (e)   Section  17  of  the Agreement is hereby  amended  and
restated in its entirety to read as follows:

          "Automatic  Additional Accounts.  The Transferor  shall
     not elect to terminate or suspend the inclusion of Automatic
     Additional Accounts without the prior written consent of the
     Administrative  Agent acting on behalf  of  the  Holders  of
     Series  1997-1 Variable Funding Certificates as provided  in
     Section  19  of this Variable Funding Supplement;  provided,
     that  if,  on any Distribution Date immediately following  a
     Determination  Date on which an AAA Reserve Account  Trigger
     occurred,  the  amount  on deposit in  the  Reserve  Account
     (without giving effect to any amounts deposited therein as a
     result of the Enhancement Percentage being greater than zero
     on  such Determination Date) is less than the product of (i)
     the Automatic Addition Percentage on such Distribution Date,
     times  (ii) during the Revolving Period, the Invested Amount
     on  such  Distribution  Date  or,  during  the  Amortization
     Period, the Invested Amount on the last day of the Revolving
     Period  (a  "Suspension  Event"), the  Transferor  will,  in
     accordance  with  Section 2.6 of the  Agreement,  declare  a
     Suspension Date; provided, further, that, if either  (x)  on
     any  subsequent  day the amount on deposit  in  the  Reserve
     Account  (without  giving effect to  any  amounts  deposited
     therein  as  a  result of the Enhancement  Percentage  being
     greater  than  zero) is at least equal  to  the  product  of
     clauses  (i)  and  (ii)  above, or  (y)  on  any  subsequent
     Determination  Date  no  AAA  Reserve  Account  Trigger   is
     continuing,  the  Transferor may, in  its  sole  discretion,
     declare a Resumption Date."

     3.   Representations and Warranties.  The Transferor and the
Servicer each hereby represents and warrants as follows:

          (a)      Representations    and    Warranties.      The
     representations and warranties contained in Section 4 of the
     Class  A  Certificate Purchase Agreement  and  the  Class  B
     Certificate  Purchase Agreement are true and correct  as  of
     the date hereof.

          (b)   No  Default.   Both before and immediately  after
     giving   effect  to  this  Amendment  and  the  transactions
     contemplated hereby no Termination Event, Series 1997-1  Pay
     Out Event, Servicer Default or Trust Payout Event exists  or
     shall exist.

     4.   Effect of Amendment.  All provisions of the Supplement,
as expressly amended and modified by this Amendment, shall remain
in   full   force  and  effect.   After  this  Amendment  becomes
effective,  all references in the Supplement (or in  any  related
document)  to "this Supplement", "hereof', "herein" or  words  of
similar effect referring to the Supplement shall be deemed to  be
references to the Supplement as amended by this Amendment.   This
Amendment shall not be deemed, either expressly or impliedly,  to
waive,  amend or supplement any provision of the Agreement  other
than as set forth herein.

     5.    Effectiveness.  This Amendment shall become  effective
as  of  the date hereof upon receipt by the Agent of counterparts
of this Amendment (whether by facsimile or otherwise) executed by
each   of  the  other  parties  hereto,  in  form  and  substance
satisfactory to the Agent in its sole discretion.

     6.    Consent  of  Holder  of  Class  C  Certificates.   The
Transferor,  in its capacity as holder of all of the  outstanding
Class  C  Certificates  (as defined in the  Supplement),  by  its
execution  below hereby consents to the terms of  this  Amendment
and  the  changes to the Agreement or the Supplement contemplated
hereby.

     7.    Counterparts.  This Amendment may be executed  in  any
number  of  counterparts  and by different  parties  on  separate
counterparts, each of which when so executed shall be  deemed  to
be  an  original  and  all  of which when  taken  together  shall
constitute but one and the same instrument.

     8.    Governing  Law.  This Amendment shall be governed  by,
and  construed in accordance with, the internal laws of the State
of   New   York  (without  regard  to  any  otherwise  applicable
principles of conflicts of law).

     9.     Section  Headings.   The  various  headings  of  this
Amendment are included for convenience only and shall not  affect
the meaning or interpretation of this Amendment, the Agreement or
any provision hereof or thereof.

     IN WITNESS WHEREOF, the parties have executed this Amendment
as of the date first written above.

                              PRIME II RECEIVABLES CORPORATION,
                              as Transferor

                              By:  /s/ Susan P. Storer
                                Name:  Susan P. Storer
                                Title:  President

                              FDS NATIONAL BANK,
                              as Servicer

                              By:  /s/ Susan R. Robinson
                                Name:  Susan R. Robinson
                                Title:  Treasurer

                              THE CHASE MANHATTAN BANK, as
                              Trustee

                              By:  /s/ Jennifer Richardson
                                Name:  Jennifer Richardson
                                Title:  Assistant Vice President

The undersigned, as Administrative Agent, hereby
consents to the Transferor's declaration of Suspension
Dates from time to time pursuant to Section 17 of the
Agreement as set forth above in this Amendment.

CREDIT SUISSE FIRST BOSTON,
NEW YORK BRANCH, as Administrative Agent


By:  /s/ Michael W. Koenitzer
      Name:  Michael W. Koenitzer
      Title: Vice President

By:  /s/ Matthew J. Monaco
     Name:  Matthew J. Monaco
     Title:  Associate