FINGERHUT COMPANIES INC
10-K405, 1997-03-27
CATALOG & MAIL-ORDER HOUSES
Previous: OVERSEAS PARTNERS LTD, 10-K405, 1997-03-27
Next: CENTURY PROPERTIES GROWTH FUND XXII, 10KSB, 1997-03-27




               SECURITIES AND EXCHANGE COMMISSION
                     WASHINGTON, D.C.  20549
                      ____________________
                                
                            FORM 10-K

        ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
               THE SECURITIES EXCHANGE ACT OF 1934

   For the fiscal year ended                1-8668
       December 27, 1996            Commission file number
                      ____________________

                    FINGERHUT COMPANIES, INC.
     (Exact name of registrant as specified in its charter)

           Minnesota                      41-1396490
   (State of Incorporation)     (I.R.S. Employer Identification
                                             No.)

          4400 Baker Road, Minnetonka, Minnesota 55343
            (Address of principal executive offices)

                         (612) 932-3100
      (Registrant's telephone number, including area code)

   Securities registered pursuant to Section 12(b) of the Act:

                                   Name of each exchange on
      Title of each class                  which registered
      -------------------        -----------------------------
 Common Stock, $.01 Par Value    New York Stock Exchange, Inc.

Securities registered pursuant to section 12(g) of the Act:  None

Indicate by check mark whether the Registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
and (2) has been subject to such filing requirements for the past
90 days.  Yes X  No
            ----
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of Regulation S-K is not contained herein,
and will not be contained, to the best of Registrant's knowledge,
in definitive proxy or information statements incorporated by
reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

As of March 21, 1997, 46,188,013 shares of the Registrant's
Common Stock were outstanding and the aggregate market value of
Common Stock held by non-affiliates of the Registrant on that
date was approximately $646,012,236 based upon the New York Stock
Exchange closing price on March 21, 1997.

               DOCUMENTS INCORPORATED BY REFERENCE
                                
Certain portions of the Annual Report to Shareholders for the
fiscal year ended December 27, 1996, are incorporated by
reference in Parts II and IV.

Certain portions of the Proxy Statement for the Annual Meeting of
Shareholders of Fingerhut Companies, Inc. to be held on May 13,
1997, which will be filed with the Securities and Exchange
Commission within 120 days after December 27, 1996, are
incorporated by reference in Part III.
                                
                        TABLE OF CONTENTS
                                
                                
PART I
                                                        Page

Item 1.  Business                                         3

Item 2.  Properties                                      17

Item 3.  Legal Proceedings                               17

Item 4.  Submission of Matters to a Vote of 
         Security Holders                                17


PART II


Item 5. Market for Registrant's Common Equity 
        and Related Stockholder Matters                  18

Item 6. Selected Financial Data                          18

Item 7. Management's Discussion and Analysis of 
        Financial Condition and Results of Operations    18

Item 8. Financial Statements and Supplementary Data      18

Item 9. Changes in and Disagreements with Accountants 
        on Accounting and Financial Disclosure           18


PART III


Item 10.  Directors and Executive Officers of 
          the Registrant                                 19

Item 11.  Executive Compensation                         19

Item 12.  Security Ownership of Certain Beneficial
          Owners and Management                          19

Item 13.  Certain Relationships and Related 
          Transactions                                   19


PART IV


Item 14.  Exhibits, Financial Statement Schedules 
          and Reports on Form 8-K                        20

Signatures                                               21

Exhibit Index                                            23
                             
                             PART I

Item 1.  Business

General

    Fingerhut Companies, Inc. (the "Company") is a database
marketing company that sells products and services directly to
consumers via catalogs, telemarketing, television and other
media.  The Company had 1996 revenues of $2.027 billion.  Its
principal subsidiaries are Fingerhut Corporation ("Fingerhut"),
Metris Companies Inc. ("Metris") and Figi's Inc. ("Figi's").  The
Company's Direct-to-the-Consumer Marketing segment is conducted
by Fingerhut, Figi's and Infochoice USA, Inc. ("Infochoice").
Fingerhut has been in the direct mail marketing business for over
45 years and sells general merchandise using catalogs and other
direct marketing solicitations.  Fingerhut's 1996 net sales were
$1.538 billion.  Figi's markets specialty foods and other gifts,
primarily through catalogs, and had net sales of approximately
$93 million in 1996.

    The Company's Financial Services segment business is
conducted through Metris (an 83% owned subsidiary), an
information-based direct marketer of consumer credit products,
extended service plans, and fee-based products and services to
moderate income consumers.  Metris' subsidiaries include Direct
Merchants Credit Card Bank, National Association ("Direct
Merchants Bank") and Metris Direct, Inc. (formerly Fingerhut
Financial Services Corporation).  The Company formed Metris in
1996 and contributed to it the assets, liabilities and equity in
the Company's financial services business.  In October 1996,
Metris completed an initial public offering of approximately 17%
of its common stock.

    The Company is the successor to the business of several
related companies, the first of which was a partnership formed in
1948.  Fingerhut became a publicly held corporation in 1970 and
was acquired by a predecessor of Travelers Group Inc.
("Travelers") in 1979.  The Company was incorporated in 1978 in
connection with Travelers' acquisition of Fingerhut and became a
publicly held company in May 1990.

    Unless the context otherwise indicates, references to the
Company refer to Fingerhut Companies, Inc. and its subsidiaries.

            Direct-to-the-Consumer Marketing Segment

    The Company's Direct-to-the-Consumer Marketing segment
businesses are conducted by Fingerhut, Figi's and Infochoice.
The business discussion includes five-year summaries of key
operating statistics and a two-year segment Statement of
Operations to assist in understanding this segment's results.

Fingerhut Corporation

Introduction

    Fingerhut, one of the largest catalog marketers in the United
States, sells general merchandise and financial service products
to moderate income consumers.  It is the only large general
merchandise retailer that serves this market exclusively through
catalog direct marketing.  The median age of Fingerhut's
customers is slightly higher than the national average and
families are a significant portion of its customer base.
Fingerhut offers extended payment terms on all purchases under
fixed term, fixed payment installment contracts and makes
substantially all of its sales on credit utilizing proprietary
closed-end credit.  Fingerhut's core competency is the
development and use of a proprietary database to provide credit,
target offers and build relationships with its customers.
Fingerhut has used its extensive database, credit programs and
proprietary database segmentation software to establish a
dominant position in this market, with a large base of loyal,
repeat customers.  Fingerhut's active list of existing customers
accounts for approximately 80% of its net sales.

Marketing

    Marketing activities are divided into three primary programs:
new customer acquisition, a transitional program and existing
customer programs.  During 1996, Fingerhut mailed approximately
502 million catalogs and other promotions to existing and
prospective customers.

    Fingerhut's new customer acquisition program is designed to
identify and attract new customers on a cost-effective basis.
The primary sources of new customers are rented lists, catalog
requests, customer referrals and other direct marketing
solicitations.  Fingerhut mails catalogs and other multi-product
offerings to prospective customers and adds them to its database
as responses are received.  These programs are intended to
identify and target new customers who will become long-term
Fingerhut customers.  New customers account for approximately 20%
of Fingerhut's net sales.

    The decisions on which prospective customers to solicit,
which products to offer and which media to use are based upon the
projected long-term profitability and internal rates of return of
the program.  Maintaining acceptable financial rates of return on
new customers depends on balancing the cost of acquisition of new
customers with their long-term profitability to Fingerhut.  To
determine whether the cost to obtain new customers is acceptable,
Fingerhut maintains a system that monitors profitability by
source of new customers, by product type and by promotional media
type.  Fingerhut continuously tests various media, products,
offerings and incentives and analyzes the results in order to
maximize the effectiveness of its customer acquisition efforts.

<TABLE>
                                   Dec. 27,  Dec. 29,  Dec. 30,  Dec. 31,   Dec. 25,
For the Fiscal Year Ended:            1996      1995      1994      1993       1992
                                   ------------------------------------------------                                 
<S>                                 <C>       <C>        <C>      <C>        <C>
Cost per new customer               $13.92    $15.36     $8.52    $11.50     $14.27
New customer mailings (in 000's)   162,493   193,646   155,050   149,737    141,389

</TABLE>

    After first-time buyers commence payments on their initial
purchases, they are placed in a transitional program.  The time a
person remains in a transitional program and the number and type
of products he or she is offered depends on the buyer's
purchasing and payment practices.  A customer is placed on
Fingerhut's promotable customer list after demonstrating his or
her creditworthiness.

    Fingerhut reaches its existing customers through extensive
promotional mailing efforts, primarily catalogs, and through
telemarketing.  In 1996, Fingerhut mailed 132 different catalogs
and other promotions to its established customers.  These
mailings included general merchandise catalogs, specialty
catalogs, small and large multi-product mailers and single
product promotions.  In addition, Fingerhut has a home page on
the Internet (www.fingerhut.com) through which customers can
contact Fingerhut customer service or order catalogs.

<TABLE>
                                        Dec. 27,   Dec. 29,   Dec. 30,  Dec. 31,   Dec. 25,
For the Fiscal Year Ended:                 1996       1995       1994      1993       1992
                                        ---------------------------------------------------                                 
Sales per mailing --       
  <S>                                     <C>        <C>        <C>       <C>        <C>
  existing customer list                  $3.43      $3.02      $2.91     $3.41      $3.23
Existing customer mailings (in 000's)   339,377    404,894    402,476   326,473    283,219
Active customer list (in 000's)*          4,706      5,174      5,104     4,756      4,465
Contribution margin per existing customer $  90      $  77      $  78     $  75      $  70
- ------------------------
</TABLE>
*Includes existing customers who have made a purchase from
 Fingerhut in the last 12 months.

    The Company believes the key factors in maximizing the
profitability of its existing customer list are developing
long-term repeat buyers and balancing customer response with
appropriate credit losses and customer return rates for each
segment of its customer list.  Fingerhut promotes customer
satisfaction and loyalty by extending credit, by using a number
of marketing devices (including targeted promotions, deferred
payments, 30-day free home trials, a satisfaction pledge, free
gifts, merchandise giveaways, sweepstakes, and personalized
mailings), and by offering attractive brand name and private
label merchandise.

Fingerhut Database

    Fingerhut is a leader in the development and use of
information-based marketing concepts and its extensive database
and proprietary database segmentation software afford it a
competitive advantage within its market niche.  The database
contains information on more than 30 million consumers, including
approximately 9 million customers who have made a purchase from
Fingerhut within the past 24 months.  Included within the
database are up to 1,400 potential data items in a customer
record, including names, addresses, behavioral characteristics,
general demographic information and information provided by the
customer.  Fingerhut uses this information, along with
sophisticated proprietary credit scoring models, to produce
proprietary credit scores for Fingerhut customers.  The Fingerhut
database also includes a "suppress" file, which contains
information on approximately 8 million individuals about whom the
Company has information relating to fraud and similar indicators
of unacceptably high risk.  The database is continually updated
as new information is obtained.  Fingerhut also uses the database
for marketing decisions.  Fingerhut does not report its credit
information to the credit bureaus, which means this information
is not publicly available.

Credit Management

    Fingerhut generally does not require its customers to provide
traditional credit information in order to approve purchases on
credit.  Instead of using traditional credit applications,
Fingerhut has developed sophisticated and highly automated
proprietary techniques for evaluating the creditworthiness of new
and existing customers and for selecting those customers who will
receive various categories of mailings.  Management believes
Fingerhut's more than 45 years of experience in the mail order
business, its database containing purchase and payment histories
and its significant investment in computer technology and
proprietary analytical models give Fingerhut a unique ability to
analyze the creditworthiness of customers in its market.  The
goal of the analysis is not to achieve the lowest possible credit
losses but to balance credit losses and return rates with
customer response, thereby optimizing profitability.
Consequently, Fingerhut's planned credit losses typically are
higher than other direct mail and retail companies.

    Once a consumer places an order, Fingerhut employs
proprietary techniques designed to identify consumers whose
orders can be automatically shipped, consumers from whom
additional information, including credit applications, must be
obtained and reviewed and consumers to whom credit is declined.
After purchases are shipped, customer payments are continuously
monitored to identify credit problems as early as possible.
Fingerhut has a flexible policy of working with certain
delinquent customers, including adjusting their payment
schedules, which Fingerhut believes reduces default rates and
maintains customer loyalty.

    Substantially all of Fingerhut's sales are made using a
proprietary closed-end credit program, which uses fixed term,
fixed payment installment plans.  Monthly payments are made by
customers and processed through the use of coupons contained in
payment books delivered with each order shipment.  Payment terms
to existing customers generally range from 4 to 36 monthly
payments.  In addition, a majority of sales are to customers who
receive a deferred payment option, which extends the due date of
the first payment by approximately four to five months.  Many
customers pay their accounts in full before the end of the
scheduled payment term.

    In late 1996, the Company received approval from the Office
of the Comptroller of the Currency to charter a limited purpose
national bank.  Fingerhut National Bank, a wholly owned
subsidiary of the Company, is a special purpose credit card bank.
Commencing in January 1997, Fingerhut National Bank began
extending private label credit card loans for Fingerhut
purchases.  Fingerhut National Bank offers closed-end credit card
loans but is also testing revolving credit.

Merchandising

    Fingerhut offers a broad mix of brand name and private label
consumer products, including electronics, housewares, home
textiles, apparel, furniture, home accessories, jewelry, sporting
goods and toys, tools, automotive, lawn and garden, and financial
service products.  In 1996, Fingerhut offered approximately
16,000 different products.  Fingerhut's sales mix by product
category for 1996 is shown in the following table:

             Fingerhut Corporation 1996 Product Mix
    
                                         Percent of
                                         Gross Retail Sales
                                         -------------------
          Electronics                     22%
          Home Textiles                   18%
          Housewares                      18%
          Furniture/Home Accessories      10%
          Leisure                          9%
          Jewelry                          8%
          Apparel                          7%
          Tools/Automotive/Lawn & Garden   6%
          Other                            2%
                                         ----
                                         100%
                                         ====
    Fingerhut selects merchandise to be offered to its customers
by evaluating historical product and category demand and by
analyzing emerging merchandise trends in conjunction with
proprietary marketing information.  Fingerhut is constantly
developing unique brand name and private label product groupings,
such as coordinated kitchen ensembles, coordinated bed and bath
ensembles and tool sets, targeted to appeal to its customers and
to add value and/or style to its merchandise.

    Fingerhut's general merchandise catalogs feature a wide array
of products; they are updated and published throughout the year,
including a 496-page holiday big book.  Specialty catalogs mailed
to targeted portions of Fingerhut's customer list include outdoor
living, jewelry, electronics, domestics/housewares, gifts,
juvenile, home fitness, home improvement and Spanish-language
catalogs.

Vendor Relations

    The Company purchases merchandise from approximately 2,100
different suppliers and maintains strong relations with its
vendors.  In 1996, the top ten vendors accounted for
approximately 19% of the Company's total merchandise purchases,
with Thomson Consumer Electric Inc. accounting for approximately
4% of the total merchandise purchases and Pioneer Electronics
(USA) Inc. and Springs Industries, Inc. each accounting for
approximately 3% of the total merchandise purchases.

    The Company maintains close relations with overseas
representatives in Hong Kong, Taiwan, Korea, China, the
Philippines, Thailand and Europe.  In 1996, approximately 15% of
the Company's merchandise was imported directly from foreign
vendors and an additional 27% was purchased through importers.

Management Information Systems

    Fingerhut was a pioneer in the use of information-based
marketing concepts in the mail order industry, using computer
technology and related software developed by the Company.  The
Company continues to be highly dependent on information systems
and its computer operations are among the largest and most
sophisticated in the direct marketing industry.

    Fingerhut's management information systems provide data
processing capabilities to Fingerhut, Metris, Figi's and
Infochoice and support all areas of the Company, including
marketing, credit, order fulfillment, customer service, inventory
control and finance.  Fingerhut's management information systems
currently operate on mainframe computers connected to on-line
terminals and client-server systems used in all aspects of the
Company's business.

    In early 1996, Fingerhut started an aggressive conversion
effort to address the Year 2000 programming issues.  By mid-1996,
the most critical mainframe processing system was converted to be
Year 2000 compliant and Fingerhut initiated a large project to
address the remaining systems.  This project consists of 20 sub-
projects that will span the remainder of 1997 and 1998 and use a
combination of Fingerhut and off-shore programmers.  The Company
anticipates the majority of the conversion will be completed by
late 1998.

Preparation and Mailing of Promotional Materials

    Fingerhut performs a large portion of the production process
for its promotional materials in house.  The creative department
uses desktop publishing for the design and production of all
Fingerhut's mailings.  A substantial portion of the color
photographs used in Fingerhut's catalogs and other marketing
materials are taken at the in-house photo studio and Fingerhut
prepares color separations for approximately 47% of its
promotional materials.  In addition, Fingerhut's eight-color web
printing presses print more than half of its catalog "wraps," the
personalized outside cover used on Fingerhut catalogs.
Substantially all of Fingerhut's promotional materials, except
the wraps, are printed at outside vendors.

    Fingerhut's mailing operations are designed to provide the
flexibility and rapid response time required to keep pace with
its changing marketing and merchandising needs.  Fingerhut has
two mailing facilities in Minnesota that cut, fold, insert, sort
and deliver to the post office its single and multiple product
promotions.  For catalog mailings, Fingerhut personalizes the
catalog wraps and delivers them to its outside printers
pre-sorted for mailing.

Order Processing and Fulfillment

    Fingerhut provides order processing and fulfillment services
for Infochoice and its affiliate, USA Direct (defined below).
Although most of Fingerhut's customer orders are received by
mail, telephone ordering has become a more important part of
Fingerhut's business.  In 1996, Fingerhut processed approximately
20 million Fingerhut and USA Direct orders and approximately 52
million Fingerhut customer payments.

    In 1996, Fingerhut shipped approximately 25 million packages
from its warehouse and distribution facilities in Minnesota and
Tennessee.  In order to minimize shipping costs, packages are
trucked to drop points throughout the country where they enter
the United States Postal Service or the United Parcel Service
systems for delivery to the customer.  In addition, Fingerhut
offers optional express delivery in selected promotions.

Figi's Inc.

    Figi's is a mail order retailer of specialty food gifts (such
as quality cheeses, smoked meats, candies and baked goods) and
other gifts headquartered in Marshfield, Wisconsin.  The Company
acquired Figi's in 1981.  Figi's is one of the largest direct
mail food gifts marketers in the United States, with 1996 net
sales of approximately $93 million, which was up 13% over 1995
net sales of $82 million.

    New customers are acquired from sources similar to those used
by Fingerhut, although Figi's customers include both moderate
income consumers attracted by Figi's in-house credit terms and
more affluent customers who use credit cards.  Sales using Figi's
interest-free, three payment credit terms constituted
approximately 85% of its net sales in 1996.

    Figi's offerings are made predominantly in catalogs mailed
prior to holidays and other gift-giving occasions such as
Christmas, Easter, Valentine's Day and Mother's Day.  Figi's
business is highly seasonal, with approximately 80% of its net
sales in the fourth quarter.  Figi's seeks to develop repeat
business from customers by offering a satisfaction pledge.
During 1996, Figi's sales mix by product category was as follows:
                                
                  Figi's Inc. 1996 Product Mix
                                
                                         Percent of
                                         Gross Retail Sales
                                         ------------------
          Cheese/Meat Selections          44%
          Other Food Gifts                15%
          Non-Food Gifts                  14%
          Baked Goods                     12%
          Candy                            8%
          Nuts/Snack Foods                 7%
                                          ---
                                          100%
                                          ====

     Figi's uses marketing techniques similar to those developed
by Fingerhut, such as sweepstakes and in-house credit terms, to
improve customer response and expand its customer base.  Figi's
also uses mailing list evaluation and segmentation techniques
similar to those used by Fingerhut.  In addition, Figi's offers
its customers the opportunity to place orders by telephone and
accepts payment by major credit card.

Infochoice USA, Inc.

    Infochoice reported lower net earnings in 1996 than in 1995
as a result of fewer successful infomercials and a substantial
reduction in residual royalties from prior infomercials.  To
mitigate the downside risk of exposure from television marketing,
Infochoice entered into an agreement with Guthy-Renker
Corporation, under which Guthy-Renker manages infomercial
production, media placement and market distribution and
Infochoice provides product development and sourcing, customer
service and fulfillment.  As amended, the agreement currently
provides for the production of six more infomercials.  Infochoice
and Guthy-Renker conduct the business under the agreement through
USA Direct/Guthy-Renker, Inc. ("USA Direct"), a corporation in
which Infochoice and Guthy Renker Corporation each have a 50%
interest.  In 1996, USA Direct tested several shows and had more
extensive media placement of the Denise Austin(TM) Complete Ten and
the Pilates(R) Performer infomercials.  USA Direct generated $10
million in net sales, which consisted almost entirely of
fitness/leisure products.  The Company accounts for USA Direct
using the equity method of accounting; accordingly, 50% of USA
Direct's profits or losses are recorded in administrative
expenses included in "Administrative and selling expenses" in the
Company's Consolidated Statements of Earnings.

Costs of Mailing

    In 1996, the Company spent an aggregate of $257 million on
postage for the Direct-to-the-Consumer Marketing segment
businesses (including the cost of parcel shipments that were
passed on to customers) of which 48% was attributable to the
mailing of promotional materials, 44% was attributable to parcel
shipments and 8% was attributable to various correspondence with
customers.  As is customary in the direct mail industry, the
Company passes on the cost of parcel shipments directly to the
customer as part of the shipping and handling charge.  The costs
of mailing promotional material and certain other correspondence
(including postage) are not directly passed on to customers, but
are considered in the Company's overall product pricing and
mailing strategies.

    The Company substantially reduces mailing costs by
effectively using discounts offered by the United States Postal
Service from basic postal rates.  For example, Fingerhut sorts
mailings by zip code to the carrier route level and also prints
the "zip plus four" bar-code to obtain optimum postal discounts,
resulting in savings not always available to smaller direct mail
companies.  The Company intends to adopt new innovations in mail
processing techniques, as appropriate, and believes the
increasing requirement for dynamic systems to manage the
complexity of the postal rate structure will strengthen the
long-term competitive position of larger, more sophisticated mail
order firms such as the Company.

Other Business Activities

    Andy's Garage Sale, Inc. is a wholly owned subsidiary that
allows the Company to market excess inventory on the Internet.
Andy's Garage Sale(R) (www.andysgarage.com) mixes product offerings
with stories of a fictional cast of Minnesota characters.  The
Company also derives additional revenues from wholesaling excess
merchandise and list rental and package inserts.  Wiman
Corporation manufactures plastic products.  Taken together, such
activities accounted for less than 3% of the Company's 1996 net
sales.
                                
            Direct-to-the-Consumer Marketing Segment
                    Statements of Operations
                                
                                               For the Fiscal Year Ended
(In thousands of dollars, except             Dec. 27, 1996   Dec. 29, 1995
     per share data)
Revenues:                                         
    Net sales                                $1,638,363      $1,782,282
    Finance income and other revenues           241,130         245,001
                                             ----------      ----------
                                              1,879,493       2,027,283
                                             ----------      ----------
Costs and expenses:                                          
    Product cost                                827,086         890,737
    Administrative and selling expenses         633,448         687,789
    Provision for uncollectible accounts        283,762         272,295
    Discount on sale of accounts receivable      77,447          82,392
    Interest expense, net                        25,305          25,213
                                             ----------      ----------
                                              1,847,048       1,958,426
                                             ----------      ----------       

Earnings before income taxes                     32,445          68,857
    Provision for income taxes                   11,322          22,580
                                             ----------      ----------
Net earnings                                   $ 21,123        $ 46,277
                                             ==========      ==========       

Earnings per share                           $      .44      $      .96
                                             ==========      ==========
                                            
<TABLE>
                                   Dec. 27,    Dec. 29,   Dec. 30,    Dec. 31,    Dec. 25,
For the Fiscal Year Ended:            1996        1995       1994        1993        1992
                                   -------------------------------------------------------                             
<S>                                <C>         <C>        <C>         <C>         <C>
Capital expenditures (in 000's)    $47,742     $93,089    $69,339     $51,722     $50,900
Depreciation (in 000's)            $45,069     $41,031    $33,543     $25,969     $13,983
Net Earnings (in millions)
  Catalog Operations               $  19.5     $  37.4    $  69.9     $  68.1     $  57.9
  Television                           1.6         8.9      (26.2)        6.0         1.9
                                   -------     -------    --------    -------     -------    
Total Segment Earnings             $  21.1     $  46.3    $  43.7     $  74.1     $  59.8
                                   =======     =======    =======     =======     =======     
</TABLE>
                                              

                   Financial Services Segment
                                
    The Company's Financial Services segment businesses are
conducted by Metris Companies Inc. ("Metris") and its
subsidiaries.  Two-year segment Statements of Operations and key
operating statistics are included at the end of the business
description to assist in understanding this segment's results.

  Metris is an information-based direct marketer of consumer
credit products, extended service plans, and fee-based products
and services to moderate income consumers. Metris' consumer
credit products currently are unsecured and secured credit cards
issued by Direct Merchants Bank.  Metris' customers and prospects
include existing customers of Fingerhut ("Fingerhut Customers")
and individuals who are not Fingerhut Customers but for whom
credit bureau information is available ("External Prospects").
Metris Direct, Inc., a subsidiary, also provides extended service
plans on certain categories of products sold by Fingerhut that
extend service coverage beyond the manufacturer's warranty.
Metris markets its fee-based products and services, including
debt waiver programs, card registration, third party insurance,
and membership clubs to its credit card customers, Fingerhut
Customers and customers of a third party credit card issuer.

  Metris Companies Inc. is a Delaware corporation incorporated on
August 20, 1996, and is an 83% owned indirect subsidiary of
Fingerhut Companies, Inc.  Metris became a publicly held company
in October 1996 after completing an initial public offering.
Metris' principal subsidiaries are Direct Merchants Bank, Metris
Direct, Inc. and Metris Receivables, Inc.

    Metris currently operates three businesses: (i) consumer
credit products, (ii) extended service plans, and (iii) fee-based
products and services.

    Consumer Credit Products

    Products.  Consumer credit products currently are unsecured
and secured credit cards, including the Fingerhut co-branded
MasterCard(R) and the Direct Merchants Bank MasterCard.  In the
future, Metris may offer other co-branded credit cards and may
also offer other consumer credit products either directly or
through alliances with other companies.  At December 31, 1996,
Direct Merchants Bank had over 1.4 million credit card accounts
with over $1.6 billion in managed credit card loans.  Fingerhut
Customers represented approximately 50% of the accounts and
approximately 51% of the managed loans.  At December 31, 1996,
according to the Nilson Report, Direct Merchants Bank was the
19th largest MasterCard issuer in the United States based on the
number of cards issued and the 32nd largest credit card issuer in
the United States based on managed credit card loan balances.

    Solicitation.  Prospects for solicitation include both
Fingerhut Customers and External Prospects.  They are contacted
on a nationwide basis through pre-screened direct mail and
telephone solicitations.

    Pricing.  Metris' strategy to maximize customer profitability
relies on risk-based pricing.  The specific pricing for each
credit card offer is determined primarily based on the prospect's
risk profile prior to solicitation.  Each prospect is evaluated
to determine credit needs, credit risk, and existing credit
availability.  A customized offer is developed that includes the
most appropriate product, brand, pricing, and credit line.
Metris currently offers 43 different pricing structures on its
credit card products, with annual fees ranging from $0 to $48
($60 for some secured cards) and annual percentage rates ranging
from prime plus 6.45% to prime plus 16.65%. After credit card
accounts are opened, Direct Merchants Bank actively monitors
customers' internal and external credit performance and
periodically recalculates behavior and risk scores.  As customers
evolve through the credit lifecycle and are regularly rescored,
the lending relationship can evolve to include more competitive
(or more restrictive) pricing and product configurations.

                                         For the Year Ended Dec. 31,
Key Statistics:                              1996           1995
- ------------------                       ---------------------------
Managed net charge-off ratio                   6.2%            2.2%
Period-end managed loans (in 000's)      $1,615,940        $543,619
Total accounts                            1,418,062         702,891
Managed loan loss reserves (in 000's)    $   95,669        $ 22,219
Managed delinquency ratio                      5.5%            4.0%
Period-end managed allowance for                             
    loan losses ratio                          5.9%            4.1%


    Extended Service Plans

    Extended service plans provide warranty service coverage
beyond the manufacturer's warranty.  In general, Metris' extended
service plans provide customers with the right to have their
covered purchases repaired, cleaned or replaced within certain
parameters determined by Metris.  Metris currently provides
extended service plans for consumer electronics, furniture, and
jewelry  ("Warrantable Products") purchased from Fingerhut.
Fingerhut has an extended service plan agreement with Metris,
during the term of which Fingerhut agrees only to offer Metris'
extended service plans to its customers.

    For consumer electronics, Fingerhut Customers may purchase
extended service plans that give them the right to have their
purchases repaired or replaced in the event of electrical or
mechanical failure or defects in materials and workmanship.
Quality Jewelry Care(R) is Metris' extended service plan for
jewelry.  The services provided to Quality Jewelry Care customers
include repair, soldering, ring sizing, and cleaning, for which
Metris contracts with Fingerhut to perform such services.
Metris' extended service plan program for furniture is called
Quality Furniture Care(SM) and the services include stain cleaning,
structural defect or damage repair, or replacement if the
merchandise cannot be fixed.  Repairs and stain cleaning are
performed by independent service providers.

    Sales and Marketing.  When Fingerhut Customers purchase
Warrantable Products, they have the option to buy an extended
service plan.  For consumer electronics, approximately 30% of
Metris' extended service plans are purchased with the product;
the remainder are originated through telemarketing.
Substantially all of the Quality Furniture Care and Quality
Jewelry Care plans are originated through telemarketing and other
direct marketing programs.

    Operations.  Through the end of 1996, claims risk and claims
processing for electronics items were the responsibility of a
third party.  Metris is responsible for claims risk and claims
processing for furniture and jewelry. In 1997, Metris
internalized operations related to extended service plans for
consumer electronics, and will incur the resulting claims risk.

    Fee-based Products and Services

    Metris currently sells a variety of fee-based products and
services to its credit card customers, Fingerhut Customers and
credit card customers of a third party, including (i) debt waiver
protection for unemployment, disability, and death, (ii) programs
such as card registration and shopping and dining clubs, and
(iii) third-party insurance.  In addition, Metris develops
customized targeted mailing lists, using both Metris' database
and the Fingerhut database, for external companies to use in
their own noncompeting financial services product solicitation
efforts.

                      Metris Companies Inc.
                    Statements of Operations
                                
                                               For the Year Ended Dec. 31,
(In thousands of dollars, except                   1996           1995
    per share data)
Revenues:                                         
    Net sales                                 $   22,077      $   19,596
    Finance income and other revenues            133,357          38,616
                                              ----------      ----------
                                                 155,434          58,212
                                              ----------      ----------
Costs and expenses:                                          
    Product cost                                   6,463           5,855
    Administrative and selling expenses           94,840          39,785
    Provision for uncollectible accounts          18,477           4,393
    Discount on sale of accounts receivable            -               -
    Interest expense, net                          3,108             730
                                              ----------      ---------- 
                                                 122,888          50,763
                                                             
Earnings before income taxes                      32,546           7,449
    Provision for income taxes                    12,530           2,868
                                             -----------      ----------
Net earnings                                    $ 20,016        $  4,581
                                             ===========      ========== 

Earnings per share                            $      .41      $      .09
                                             ===========      ==========
                        
                        
                        Other Information

Competition

    The direct marketing industry includes a wide variety of
specialty and general merchandise retailers and is both highly
fragmented and highly competitive.  The Company sells its
products to customers in all states of the United States and
competes in the purchase and sale of merchandise with all
retailers.  Fingerhut's traditional principal competitor in the
business of direct marketing general merchandise to moderate
income customers is J.C. Penney Company, Inc., which operates a
large number of retail stores in addition to its mail order
businesses and generates substantial catalog sales at its retail
premises in addition to direct mail marketing.  In the direct
marketing retail industry, Fingerhut also competes with
television shopping marketers, such as QVC Network, Inc. and Home
Shopping Network, Inc.  Fingerhut also competes with retail
department stores, discount department stores and variety stores,
many of which are national chains, for the general merchandise
spending of its customers.

    The principal methods of competition within the direct
marketing industry and in the Company's market segments include
purchasing convenience, extension of credit, customer service,
free trial and merchandise value.  The Company believes that it
is able to compete on the strength of its marketing strategy
despite strong competitive pressures.  Although barriers to
entering the direct marketing business are minimal and many new
companies have entered and may continue to enter the industry in
competition with the Company, a substantial capital investment
would be required to develop customer databases and software
capabilities comparable to those of the Company.  The Company
believes that these assets are necessary to compete effectively
in the Company's market niche, where the predictability of
response rates and combined credit and return losses is critical.

    As a marketer of consumer credit products, Metris faces
increasing competition from numerous providers of financial
services, many of which have greater resources than Metris.  In
particular, Metris competes with national, regional and local
bank card issuers as well as other general purpose credit card
issuers, such as American Express, Discover Card and Diners Club.
In general, customers are attracted to credit card issuers
largely on the basis of price, credit limit and other product
features, and customer loyalty is often limited.  However, Metris
believes that its strategy of focusing on an underserved market
and its access to information from the Fingerhut database will
allow it to more effectively compete in the market for moderate
income cardholders.  During the term of the extended service plan
agreement, Fingerhut will only offer its customers extended
service plans provided by Metris.  As Metris attempts to expand
its business to market extended service plans to the customers of
third-party retailers, it will compete with manufacturers,
financial institutions, insurance companies and a number of
independent administrators, many of which have greater operating
experience and financial resources than Metris.

Seasonality

    The Company's business is seasonal.  In 1996, approximately
37% of the Company's net sales and approximately 78% of its net
earnings occurred in the fourth quarter.  In addition to seasonal
variations, the Company experiences variances in quarterly
results from year to year that result from changes in the timing
of its promotions and the types of customers and products
promoted and, to some extent, variations in dates of holidays and
the timing of quarter ends resulting from a 52/53 week year.
Accordingly, the results of interim periods are not necessarily
indicative of the results for the year.

Employees

    As of December 27, 1996, the Company had approximately 9,500
employees, of whom approximately 2300 were represented by the
Midwest Regional Joint Board or the Tennessee/Kentucky District --
Southern Regional Joint Board of the Amalgamated Clothing and
Textile Workers Union.  The Company's principal collective
bargaining agreements expire on February 6, 1999 and February 6,
2000.  The Company believes its relations with its employees and
the union are good.

Trademarks and Tradenames

    The Company and its subsidiaries have registered and continue
to register, when appropriate, various trademarks, tradenames and
service marks used in connection with its business and for
private label marketing of certain of its products.  The Company
considers these trademarks and service marks to be readily
identifiable with, and valuable to its business.

Withdrawal from Montgomery Ward Direct

    In June 1996, the Company withdrew as a partner in the
Montgomery Ward Direct L.P. joint venture.  The Company had
accounted for Montgomery Ward Direct using the equity method of
accounting.  The withdrawal did not have a material impact on the
Company's consolidated financial statements.

Governmental Matters

    The Company's Direct-to-the-Consumer Marketing segment is
subject to regulation by a variety of state and federal laws and
regulations related to, among other things, advertising, offering
and extending of credit, charging and collecting state sales/use
taxes and product safety.  The Company's practices in certain of
these areas are subject to periodic inquiries and proceedings by
various regulatory agencies.  None of these actions has had a
material adverse effect upon the Company.

    From time to time the Company has received notices and
inquiries from states with respect to collection of use taxes for
sales to residents of these states.  To the extent that any
states are successful in such claims, the Company's cost of doing
business could be increased, although it does not believe any
increase would be material.

    Substantially all of the extensions of credit for Fingerhut
purchases prior to early January 1997 were by Fingerhut.
Fingerhut relies on the Minnesota "time-price" doctrine in
extending credit on products sold in many states.  Under this
doctrine, the difference between the time price and the cash
price for the same goods is not treated as interest subject to
regulation under laws governing the extension of credit.  In
other states, Fingerhut is subject to regulations that limit
maximum finance charges and require refunding of finance charges
to customers under certain circumstances.  Fingerhut believes
that its time payment pricing and credit practices are in
compliance with applicable state requirements.

    In late 1996, Fingerhut National Bank began offering credit
card loans to finance purchase of products and services from
Fingerhut.  Commencing in January 1997, Fingerhut National Bank
began extending all credit for Fingerhut purchases.

    Direct Merchants Bank and Fingerhut National Bank are limited
purpose credit card banks chartered as national banking
associations and members of the Federal Reserve System, the
deposits of which are insured by the Bank Insurance Fund of the
FDIC.  Direct Merchants Bank and Fingerhut National Bank are
subject to comprehensive regulation and periodic examination by
the Office of the Comptroller of the Currency, the Federal
Reserve Board and the FDIC.  Neither Direct Merchants Bank nor
Fingerhut National Bank is a "bank" as defined under the Bank
Holding Company Act of 1956, as amended (the "BHCA") because it
(i) engages only in credit card operations, (ii) does not accept
demand deposits or deposits that the depositor may withdraw by
check or similar means for payment to third parties or others,
(iii) does not accept any savings or time deposit of less than
$100,000, (iv) maintains only one office that accepts deposits
and (v) does not engage in the business of making commercial
loans. As a result, the Company is not a bank holding company
under the BHCA.  If Direct Merchants Bank or Fingerhut National
Bank failed to meet the credit card bank criteria described
above, the Company would become subject to the provisions of the
BHCA.  The Company believes that becoming a bank holding company
would limit the Company's ability to pursue future opportunities.

    Under current judicial interpretations of Federal law,
national banks such as Direct Merchants Bank and Fingerhut
National Bank may charge interest at the rate allowed by the laws
of the state where the bank is located, and may "export" interest
rates by charging the interest rate allowed by the laws of the
state where the bank is located on loans to borrowers in all
states, without regard to the laws of such other states.

    The Supreme Court of the United States recently held that
national banks may also impose late-payment fees allowed by the
laws of the state where the national bank is located on borrowers
in other states, without regard to the laws of such other states.
The Supreme Court based its opinion largely on its deference to a
regulation adopted by the Comptroller of the Currency that
includes certain fees, including late fees, overlimit fees,
annual fees, cash advance fees and membership fees, within the
term "interest" under the provision of the National Bank Act that
has been interpreted to permit national banks to export interest
rates.  As a result, national banks such as Direct Merchants Bank
and Fingerhut National Bank may impose such fees.

    Direct Merchants Bank's and Fingerhut National Bank's
activities as credit card lenders are also subject to regulation
under various federal laws including the Truth-in-Lending Act,
the Equal Credit Opportunity Act, the Fair Credit Reporting Act,
the Community Reinvestment Act and the Soldiers' and Sailors'
Civil Relief Act.  Regulators are authorized to impose penalties
for violations of these statutes and, in certain cases, to order
national banks to pay restitution to injured cardmembers.
Cardholders may also bring actions for certain alleged violations
of such regulations.  Federal and state bankruptcy and debtor
relief laws also affect Direct Merchants Bank's and Fingerhut
National Bank's ability to collect outstanding balances owed by
cardholders who seek relief under these statutes.

    Several states have passed legislation which attempts to tax
the income from interstate financial activities, including credit
cards, derived from accounts held by local state residents.
Based on current interpretations of the enforceability of such
legislation, coupled with the volume of its business in these
states, the Company believes that this will not materially affect
Direct Merchants Bank or Fingerhut National Bank.

Executive Officers of the Registrant

Name                     Age         Present Office

Theodore Deikel          61          Chairman of the Board,
                                     Chief Executive Officer and
                                     President

Thomas J. Bozlinski      49          Senior Vice President,
                                     Information Services

John D. Buck             46          Senior Vice President, Human
                                     Resources

Andrew V Johnson         41          Senior Vice President,
                                     Marketing

Peter G. Michielutti     40          Senior Vice President, Chief
                                     Financial Officer

James B. Moran           60          Senior Vice President,
                                     Operations

Michael P. Sherman       44          Senior Vice President,
                                     Business Development,
                                     General Counsel and
                                     Secretary

Richard L. Tate          51          Senior Vice President,
                                     Merchandising

Ronald N. Zebeck         42          Chief Executive Officer
                                     Metris Companies Inc.

Thomas C. Vogt           50          Corporate Controller

James M. Wehmann         31          Treasurer

    Theodore Deikel has served as Chairman of the Board, Chief
Executive Officer and President since 1989.  From 1985 until
rejoining the Company, Mr. Deikel served as Chairman and CEO of
CVN Companies, Inc. ("CVN"), a direct marketing company using
television and direct mail.  From 1979 to 1983, Mr. Deikel was
Executive Vice President of American Can Company (a predecessor
to Travelers Group Inc.) and Chairman of American Can Company's
specialty retailing division, which included the Company.  In
addition, Mr. Deikel was Chief Executive Officer of Fingerhut
from 1975 to 1983.

    Thomas J. Bozlinski has been Senior Vice President,
Information Systems since January 1996.  He was Vice President,
Information Systems of the Company from June 1993 to January
1996.  Prior to that he was Managing Director, Systems &
Operations of Northwest Airlines Corp.

   John D. Buck has been Senior Vice President, Human Resources
since March, 1996.  For more than five years prior to that, he
was Vice President, Administration of Alliant Techsystems, Inc.,
a supplier of defense products and services to the United States
government and its allies.

   Andrew V Johnson has been Senior Vice President, Marketing of
the Company since January 1993.  Prior to that time, he was Vice
President, Marketing of the Company from November 1989 to January
1993.
  
    Peter G. Michielutti has been Senior Vice President, Chief
Financial Officer of the Company since July 1995.  Prior to that
he held various positions with divisions/subsidiaries of
Household International Inc. (consumer finance services).  He was
Chief Financial Officer of Household Credit Services from May
1992 to July 1995, Vice President-Financial Administration-Canada
of Household Financial Corporation Limited from March 1991 to May
1992, and Vice President-Financial Administration of Household
Bank FSB from August 1990 to March 1991.

    James B. Moran has been Senior Vice President, Operations
since January 1992 and was Senior Vice President, Subsidiaries
from September 1991 to January 1992.

    Michael P. Sherman joined the Company as Senior Vice
President, Business Development, General Counsel and Secretary in
May 1996.  He was Executive Vice President, Corporate Affairs,
General Counsel and Secretary of Hanover Direct, Inc., a catalog
retailer, for more than the previous five years.

  Richard L. Tate has been Senior Vice President, Merchandising
of the Company since October 1993.  Prior to that time he was
Vice President, Merchandising of the Company from December 1989
to October 1993.
 
   Ronald N. Zebeck was hired as President of Metris Direct, Inc.
(now a wholly owned subsidiary of Metris) in March 1994 and
became President and Chief Executive Officer of Metris when it
was formed in 1996.  He is also a Senior Vice President of the
Company.  He was Managing Director, GM Card Operations of General
Motors Corporation from 1991 to 1993.

   Thomas C. Vogt has been Corporate Controller since November
1994.  Prior to that time, he was Assistant Controller,
Operations of the Company from August 1991 to October 1994 and
was Vice President and Controller of Hanover Direct, Inc. from
April 1989 to July 1991.

   James M. Wehmann became Treasurer of the Company in March
1997.  He was Assistant Treasurer From June 1996 to March 1997
and held other finance and treasury positions at Fingerhut since
March 1993.  From 1991 until joining Fingerhut, he was a
financial analyst, international finance for Honeywell, Inc.

    Officers of the Company are elected by, and hold office at
the will of, the Board of Directors and do not serve a "term of
office" as such.

Item 2.  Properties

    The Company's executive and administrative offices and
warehouse and distribution facilities are located in a number of
facilities in Minnesota, Tennessee, Wisconsin, Utah, Florida,
Oklahoma, Maryland and South Dakota.  The total facilities
presently used by the Company's operations have an aggregate of
approximately 6.3 million square feet, of which approximately 6.1
million square feet, located in Minnesota, Tennessee, Wisconsin,
Utah, Florida and South Dakota, are used for the Direct-to-the-
Consumer Marketing segment and 147,000 square feet, located in
Minnesota, Utah, Oklahoma and Maryland, are used for the
Financial Services segment.  Of these, Fingerhut owns a 193,000
square foot office building in Minnetonka, Minnesota, a 186,000
square foot data and technology center in Plymouth, Minnesota,
buildings in St. Cloud, Minnesota with an aggregate of
approximately 2.0 million square feet, buildings in Alexandria,
Minnesota with an aggregate of approximately 53,000 square feet
and buildings in Mora, Minnesota with approximately 160,000
square feet.  Figi's owns buildings in Marshfield, Wisconsin with
an aggregate of approximately 317,000 square feet.  Tennessee
Distribution, Inc., a subsidiary of the Company, has beneficial
ownership of a one million square foot warehouse and distribution
facility near Bristol, Tennessee.  Western Distribution, Inc., a
subsidiary of the Company, owns a one million square foot
warehouse and distribution facility near Spanish Fork, Utah.

    The Company leases the remainder of the facilities it uses,
which consist of office, photo studio, operations and warehouse
space.

Item 3.   Legal Proceedings

    The Company is a party to various claims, legal actions,
disputes and other complaints arising in the ordinary course of
business.  In the opinion of management, any losses that may
occur are adequately covered by insurance, are provided for in
the financial statements, or are without merit and the ultimate
outcome of these matters will not have a material effect on the
financial position or operations of the Company.

    In October 1995, the Company was served with a legal action
commenced in federal district court in Arizona by two
shareholders against the Company, a current officer and a former
officer alleging violations of Sections 10(b) and 20 of the
Securities Exchange Act of 1934, as amended and Rule 10b-5
thereunder.  The complaint (i) alleges that the Company made
false and misleading statements or omissions with respect to its
plans regarding a proposed television shopping network, (ii)
requests certification as a class action on behalf of
shareholders of the Company who purchased Common Stock during a
specified period and (iii) alleges unspecified damages.  The
Company considers the plaintiffs' claims to be without merit and
intends to vigorously defend the matter.  Venue has been
transferred to federal district court in Minnesota.  On March 4,
1997, the court heard oral arguments on the Company's motion to
dismiss and has taken the matter under advisement.

    On January 11, 1996 and February 13, 1996, Fingerhut was
served with legal actions commenced in Minnesota District Court,
Fourth Judicial District on behalf of certain Fingerhut
customers.  The complaints were substantially similar and (i)
alleged violations of the consumer credit sales act, usury and
related claims and (ii) requested certification as a class
action, declaratory and injunctive relief, money damages with
interest, including the principal and interest paid on
plaintiffs' credit purchases, and class damages and equitable
relief, attorneys' fees and costs.  On March 5, 1997, the Court
granted Fingerhut's motion for summary judgment on all counts and
entered judgment in favor of Fingerhut on March 12, 1997.

Item 4.   Submission of Matters to a Vote of Security Holders

    No matter was submitted to a vote of security holders during
the fourth quarter of the Company's fiscal year ended December
27, 1996.


                             PART II


Item 5.   Market for Registrant's Common Equity and Related
Stockholder Matters

    The information required by this item is set forth in
"Quarterly Financial and Stock Data" on page 42 of the Company's
Annual Report to Shareholders for the fiscal year ended December
27, 1996 (the "1996 Annual Report") and is incorporated herein by
reference.

Item 6.   Selected Financial Data

    The information required by this item is set forth under the
caption "Five Year Summary of Selected Consolidated Financial
Data" on page 15 of the 1996 Annual Report and is incorporated
herein by reference.

Item 7.   Management's Discussion and Analysis of Financial
Condition and Results of Operations

    The information required by this item is set forth under the
caption "Management's Discussion and Analysis of Results of
Operations and Financial Condition" and "Forward Looking
Statements" on pages 16 to 21 of the 1996 Annual Report and is
incorporated herein by reference.

Item 8.   Financial Statements and Supplementary Data

    The audited Consolidated Financial Statements of the
Registrant and independent auditors' report thereon and the
unaudited Quarterly Financial and Stock Data set forth on pages
22 to 42 of the 1996 Annual Report are incorporated herein by
reference.

Item 9.   Changes in and Disagreements with Accountants on
Accounting and Financial Disclosure

    None
                            PART III


Item 10.  Directors and Executive Officers of the Registrant

    The information required by this item with respect to
directors is set forth under "Proposal 1:  Election of Directors"
in the Company's proxy statement for the annual meeting of
shareholders to be held on May 13, 1997, which will be filed
within 120 days of December 27, 1996 (the "Proxy Statement") and
is incorporated herein by reference.  The information required by
this item with respect to executive officers is, pursuant to
instruction 3 of Item 401(b) of Regulation S-K, set forth in Part
I of this Form 10-K under "Business--Executive Officers of the
Registrant."  The information required by this item with respect
to reports required to be filed under Section 16(a) of the
Securities Exchange Act of 1934 is set forth under "Security
Ownership of Certain Beneficial Owners and Management_Compliance
with Section 16" in the Proxy Statement and is incorporated
herein by reference.

Item 11.  Executive Compensation

    The information required by this item is set forth under
"Executive Compensation" in the Proxy Statement and is
incorporated herein by reference.

Item 12.  Security Ownership of Certain Beneficial Owners and
Management

    The information required by this item is set forth under
"Security Ownership of Certain Beneficial Owners and Management"
in the Proxy Statement and is incorporated herein by reference.

Item 13.  Certain Relationships and Related Transactions

    The information required by this item is set forth under
"Arrangements and Transactions with Related Parties" in the Proxy
Statement and is incorporated herein by reference.

    With the exception of the information incorporated by
reference in Items 10-13 above, the Proxy Statement is not to be
deemed filed as part of this Form 10-K.
                             
                             PART IV


Item 14.  Exhibits, Financial Statement Schedules and Reports  on
Form 8-K

    (a) The following documents are made part of this report:


        1.  Consolidated Financial Statements.

                   The following consolidated financial
            statements, the related notes and the report of the
            Company's independent auditors are incorporated
            herein by reference from the 1996 Annual Report as
            part of this report at Item 8 hereof:

                Independent Auditors' Report dated
                January 22, 1997.

                Consolidated Statements of Earnings
                for each of the three fiscal years ended
                December 27, 1996.

                Consolidated Statements of Financial
                Position at December 27, 1996 and December 29,
                1995.

                Consolidated Statements of Changes
                in Stockholders' Equity for each of the three
                fiscal years ended December 27, 1996.

                Consolidated Statements of Cash
                Flows for each of the three fiscal years ended
                December 27, 1996.

                Notes to Consolidated Financial Statements.

                   With the exception of the foregoing
            information and the information incorporated by
            reference in Items 5-8 of this Part II, the 1996
            Annual Report is not to be deemed filed as part of
            this Form 10-K.

               2.  Financial Statement Schedule:  The following
            schedule for each of the three years ended
            December 27, 1996 is included in this Form 10-K:

                Independent Auditors' Report on
                consolidated financial statement schedule dated
                January 22, 1997.

                Schedule II -- Valuation and Qualifying Accounts.
               
                   Certain schedules have been omitted because
            they are not required under the related instructions
            or are inapplicable, or because the required
            information is included elsewhere in the financial
            statements or related notes.

        (b)  Reports on Form 8-K:    None

        (c)  Exhibits:  See Exhibit Index on page 23 of this Report.
                           
                           
                           SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized on the 26th day of March, 1997.


                                 FINGERHUT COMPANIES, INC.
                                         (Registrant)


                                  By     /s/Theodore Deikel
                                     ----------------------   
                                        Theodore Deikel
                                         Chairman of the Board,
                                         Chief Executive  Officer  and
                                         President

Pursuant to the requirements of the Securities Exchange Act of
1934, this report has been signed below by the following persons
on behalf of Fingerhut Companies, Inc., the Registrant, and in
the capacities and on the dates indicated.


Signature                        Title                    Date

Principal  executive         Chairman of the  Board,      March 26, 1997
officer and director:        Chief Executive Officer
                             and President

 /s/Theodore Deikel
- ---------------------
Theodore Deikel


Principal  financial officer: Senior Vice  President,     March 26, 1997
                              Chief Financial Officer


 /s/Peter G. Michielutti
- ------------------------
Peter G. Michielutti


Principal accounting officer:  Corporate Controller        March 26, 1997


 /s/Thomas C. Vogt
- -------------------
Thomas C. Vogt



Directors:



/s/Wendell R. Anderson           Director                 March 26, 1997
- -----------------------
Wendell R. Anderson


/s/Edwin C. Gage                 Director                 March 26, 1997
- ------------------------
Edwin C. Gage


/s/Stanley S. Hubbard            Director                 March 26, 1997
- -------------------------
Stanley S. Hubbard


/s/Kenneth A. Macke              Director                 March 26, 1997
- -------------------------
Kenneth A. Macke


/s/Dudley C. Mecum              Director                  March 26, 1997
- --------------------------
Dudley C. Mecum


/s/John M. Morrison             Director                  March 26, 1997
- --------------------------
John M. Morrison

                          EXHIBIT INDEX

Exhibit
Number          Description of Exhibit


Articles of Incorporation and Bylaws

3.a             Amended and Restated
                Articles of Incorporation of the
                Registrant (restated in
                electronic format as amended to
                July 29, 1993) (Incorporated by
                reference to Exhibit 3.a to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                31, 1993).

3.b             Bylaws of the
                Registrant (restated in
                electronic format as amended to
                July 29, 1993) (Incorporated by
                reference to Exhibit 3.b to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                31, 1993).


Material Contracts

10.a            Amended and Restated Pooling and
                Servicing Agreement dated as of
                January 12, 1997 among Fingerhut
                Receivables, Inc., as Transferor,
                Fingerhut National Bank, as
                Servicer, and The Bank of New
                York (Delaware), as Trustee.

                (i)  Series 1994-1 Supplement
                dated as of June 29, 1994
                (Incorporated by reference to
                Exhibit 10.b(i) to Registrant's
                Quarterly Report on Form 10-Q
                (File No. 1-8668) for the fiscal
                quarter ended July 1, 1994).

                (ii) Series 1994-2 Supplement
                dated as of November 15, 1994
                (Incorporated by reference to
                Exhibit 10.b(ii) to Registrant's
                Annual Report on Form 10-K (File
                No. 1-8668) for the fiscal year
                ended December 31, 1994).

                (iii)     Series 1997-1
                Supplement dated as of January
                21, 1997.


10.b            Purchase Agreement dated as of
                June 29, 1994 between Fingerhut
                Receivables, Inc., as Buyer, and
                Fingerhut Corporation, as Seller
                (Incorporated by reference to
                Exhibit  10.a. to Registrant's
                Quarterly Report on Form 10-Q
                (File No. 1-8668) for the fiscal
                quarter ended July 1, 1994).


10.c            Pooling and Servicing
                Agreement dated as of May 26,
                1995 among Metris Receivables,
                Inc. (formerly Fingerhut
                Financial Services Receivables,
                Inc.), as Transferor, Direct
                Merchants Credit Card Bank,
                National Association, as
                Servicer, and The Bank of New
                York (Delaware), as Trustee
                (Incorporated by reference to
                Exhibit 10.u to Registrant's
                Quarterly Report on Form 10-Q
                (File No. 1-8668) for the fiscal
                quarter ended June 30, 1995).

                (i) Amendment No. 1 to
                the Pooling and Servicing
                Agreement dated as of June 10,
                1996 (Incorporated by reference
                to Exhibit 10.a(iii) to Metris
                Companies Inc.'s Registration
                Statement on Form S-1 (No. 333-
                10831)).

                (ii)    Amendment No. 2
                to the Pooling and Servicing
                Agreement dated as of September
                16, 1996 (Incorporated by
                reference to Exhibit 10.a(iv) to
                Metris Companies Inc.'s
                Registration Statement on Form S-
                1 (No. 333-10831)).

                (iii)   Amended and
                Restated Series 1995-1 Supplement
                dated as of September 16, 1996.
                (Incorporated by reference to
                Exhibit 10.a(i) to Metris
                Companies Inc.'s Registration
                Statement on Form S-1 (No. 333-
                10831)).

                (iv)    Series 1996-1
                Supplement dated as of April 23,
                1996 (Incorporated by reference
                to Exhibit 10.a(ii) to Metris
                Companies Inc.'s Registration
                Statement on Form S-1 (No. 333-
                10831)).

10.d*           Fingerhut Corporation
                Profit Sharing Plan 1989 Revision
                (Incorporated by reference to
                Exhibit 10(d) to Registrant's
                Registration Statement on Form
                S-1 (No. 33-33923)).

10.e            Intentionally left blank.

10.f*           Fingerhut Corporation
                Pension Plan 1990 Revision
                (Incorporated by reference to
                Exhibit 10(f) to Registrant's
                Registration Statement on Form
                S-1 (No. 33-33923)).

10.g*           Fingerhut Companies,
                Inc. Stock Option Plan
                (Incorporated by reference to
                Exhibit 10(h) to Registrant's
                Registration Statement on Form
                S-1 (No. 33-33923)).

                (i)*    Amendment dated
                as of February 4, 1997.

10.h*           Executive Tax
                Planning/Preparation and
                Financial Planning Policy.
                (Incorporated by reference to
                Exhibit 10.h to Registrant's
                Annual Report on Form 10-K (File
                No. 1-8668) for the fiscal year
                ended December 31, 1994).

10.i*           Fingerhut Companies,
                Inc. 1995 Long-Term Incentive and
                Stock Option Plan (Incorporated
                by reference to Exhibit 10.i to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                29, 1995).

                (i)*    Amendment dated
                as of February 4, 1997.

                (ii)*   Form of option
                agreement (Incorporated by
                reference to Exhibit 10.i(i) to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                29, 1995).

                (iii)*  Form of
                restricted stock agreement.

10.j*           Fingerhut Companies,
                Inc. 1992 Long-Term Incentive and
                Stock Option Plan.  (Incorporated
                by reference to (Exhibit 10(j) to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                25, 1992).

                (i)*    Amendment dated
                as of February 4, 1997.

10.k*           Fingerhut Companies,
                Inc. and Subsidiaries Annual
                Incentive Bonus Plan for
                Designated Corporate Officers
                (Incorporated by reference to
                Exhibit 10.k to Registrant's
                Annual Report on Form 10-K (File
                No. 1-8668) for the fiscal year
                ended December 31, 1993).

10.l*           Stock Option and
                Valuation Rights Agreement dated
                as of March 21, 1994, between
                Fingerhut Companies, Inc. and
                Ronald N. Zebeck, as amended
                (Incorporated by reference to
                Exhibit 10.l to Registrant's
                Annual Report on Form 10-K (File
                No. 1-8668) for the fiscal year
                ended December 29, 1995).
            
            (i)*Amendment dated as of October 24,
                1996.  (Incorporated by reference
                to Exhibit 10.d(i) to Metris
                Companies Inc.'s Annual Report on
                Form 10-K (File No. 001-12351)
                for the fiscal year ended
                December 31, 1996.)

10.m*           Fingerhut Companies,
                Inc. Directors' Retainer Stock
                Deferral Plan (Incorporated by
                reference to Exhibit 10.m to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                31, 1993).

10.n            Amended and Restated
                Revolving Credit and Letter of
                Credit Facility dated as of
                September 16, 1996, among
                Fingerhut Companies, Inc., the
                Guarantors party thereto, the
                Lenders party thereto, the
                Issuing Banks party thereto, The
                Chase Manhattan Bank, as
                Administrative Agent and
                NationsBank, N.A., as Co-Agent.
                (Incorporated by reference to
                Exhibit 10.n to Registrant's
                Quarterly Report on Form 10-Q
                (File No. 1-8668) for the fiscal
                quarter ended September 27,
                1996.)

10.o            Form of Purchase
                Agreement dated as of January 14,
                1991, relating to $25,000,000 of
                10.12% Senior Notes, Series B,
                due December 30, 1997
                (Incorporated by reference to
                Exhibit 10(o) to Registrant's
                Annual Report on Form 10-K (File
                No. 1-8668) for the fiscal year
                ended December 28, 1990).

                (i) First Amendment
                Agreement dated as of March 1,
                1992.  (Incorporated by reference
                to Exhibit 10(o)(i) to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                27, 1991).

                (ii)    Second Amendment
                Agreement dated as of
                June 17, 1994 (Incorporated by
                reference to Exhibit 10.o(ii) to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                31, 1994).

                (iii)   Third Amendment
                Agreement dated as of October 30,
                1995 (Incorporated by reference
                to Exhibit 10.o(iii) to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                29, 1995).

                (iv)    Fifth Amendment
                Agreement dated as of August 14,
                1996 (Incorporated by reference
                to Exhibit 10.o(iv) to
                Registrant's Quarterly Report on
                Form 10-Q (File No. 1-8668) for
                the fiscal quarter ended
                September 27, 1996).

10.p            Revolving Credit and
                Letter of Credit Facility
                Agreement dated as of September
                16, 1996 among Metris Companies
                Inc., the Lenders party thereto,
                the Issuing Banks party thereto,
                and The Chase Manhattan Bank, as
                Administrative Agent
                (Incorporated by reference to
                Exhibit 10.s to Metris Companies
                Inc.'s Registration Statement on
                Form S-1 (No. 333-10831)).

10.q*           Metris Companies Inc.
                Long-Term Incentive and Stock
                Option Plan (Incorporated by
                reference to Exhibit 10.h to
                Metris Companies Inc. Annual
                Report on Form 10-K (File No. 001-
                12351) for the fiscal year ended
                December 31, 1996).

            (i)*Form of option agreement
                (Incorporated by reference to
                Exhibit 10.h(i) to Metris
                Companies Inc. Annual Report on
                Form 10-K (File No. 001-12351)
                for the fiscal year ended
                December 31, 1996).

10.r            Indenture dated as of
                September 15, 1996 between
                Fingerhut Companies, Inc. and
                First Bank, National Association,
                as trustee (Incorporated by
                reference to Ex. 4.1 to
                Registrant's Registration
                Statement on Form S-4 (No. 333-
                15491)).

10.s            Purchase Agreement
                dated as of June 15, 1992,
                relating to $60,500,000 of 8.92%
                Senior Unsecured Notes, Series A,
                due June 15, 2002 and $14,500,000
                of 8.92% Senior Unsecured Notes,
                Series B, due June 15, 2004
                (Incorporated by reference to
                Exhibit 10(s) to Registrant's
                Quarterly Report on form 10-Q
                (File No. 1-8668) for the fiscal
                quarter ended June 26, 1992).

                (i) First Amendment
                Agreement dated as of June
                17, 1994.  This document is being
                omitted from filing pursuant to
                Instruction 2 to Item 601 of
                Regulation S-K.

                (ii)    Second Amendment
                dated as of October 30, 1995.
                This document is being omitted
                from filing pursuant to
                Instruction 2 to Item 601 of
                Regulation S-K.

                (iii)   Fourth Amendment
                dated as of August 14, 1996
                (Incorporated by reference to
                Exhibit 10.s(iii) to Registrant's
                Quarterly Report on Form 10-Q
                (File No 1-8668) for the fiscal
                quarter ended September 27,
                1996).

10.t            Purchase Agreement
                dated as of August 1, 1993,
                relating to the sale of
                $45,000,000 of 6.83% Senior
                Unsecured Notes, Series C, due
                August 1, 2000 (Incorporated by
                reference to Exhibit 10.t to
                Registrant's Quarterly Report on
                Form 10-Q (File No. 1-8668) for
                the fiscal quarter ending
                September 24, 1993).

                (i) First Amendment
                Agreement dated as of June
                17, 1994.  This document is being
                omitted from filing pursuant to
                Instruction 2 to Item 601 of
                Regulation S-K.

                (ii)    Second Amendment
                Agreement dated as of October 30,
                1995.  This document is being
                omitted from filing pursuant to
                Instruction 2 to Item 601 of
                Regulation S-K.

                (iii)   Fourth Amendment
                Agreement dated as of August 14,
                1996.  This document is being
                omitted from filing pursuant to
                Instruction 2 to Item 601 of
                Regulation S-K.

10.u*           Fingerhut Corporation
                Pension Excess Plan -- 1996
                Revision.

10.v*           Fingerhut Corporation
                Profit Sharing Excess Plan -- 1996 Revision.

10.w*           Fingerhut Companies,
                Inc. Supplemental Executive
                Retirement Plan (Incorporated by
                reference to Exhibit 10.w to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended
                December 29, 1995).

10.x*           Fingerhut Companies,
                Inc. Non-employee Directors Stock
                Option Plan (Incorporated by
                reference to Exhibit 10.x to
                Registrant's Annual Report on
                Form 10-K (File No. 1-8668) for
                the fiscal year ended December
                29, 1995).

10.y            Co-Brand Credit Card Agreement
                dated as of October 31, 1996
                between the Registrant and
                Fingerhut Corporation
                (Incorporated by reference to
                Exhibit 10.k to Metris Companies
                Inc.'s Annual Report on Form 10-K
                (File No. 001-2351) for the
                fiscal year ended December 31,
                1996).

10.z            Extended Service Plan Agreement
                dated as of October 31, 1996
                between the Registrant and
                Fingerhut Corporation
                (Incorporated by reference to
                Exhibit 10.l to Metris Companies
                Inc.'s Annual Report on Form 10-K
                (File No. 001-2351) for the
                fiscal year ended December 31,
                1996).

10.aa           Database Access Agreement dated
                as of October 31, 1996 between
                the Registrant and Fingerhut
                Corporation (Incorporated by
                reference to Exhibit 10.m to
                Metris Companies Inc.'s Annual
                Report on Form 10-K (File No. 001-
                2351) for the fiscal year ended
                December 31, 1996).

10.bb           Administrative Services Agreement
                dated as of October 31, 1996
                between the Registrant and
                Fingerhut Companies, Inc.
                (Incorporated by reference to
                Exhibit 10.n to Metris Companies
                Inc.'s Annual Report on Form 10-K
                (File No. 001-2351) for the
                fiscal year ended December 31,
                1996).

10.cc           Tax Sharing Agreement dated as of
                October 31, 1996 between the
                Registrant and Fingerhut
                Companies, Inc. (Incorporated by
                reference to Exhibit 10.o to
                Metris Companies Inc.'s Annual
                Report on Form 10-K (File No. 001-
                2351) for the fiscal year ended
                December 31, 1996).

10.dd           Registration Rights Agreement
                dated as of October 31, 1996
                between the Registrant and
                Fingerhut Companies, Inc.
                (Incorporated by reference to
                Exhibit 10.p to Metris Companies
                Inc.'s Annual Report on Form 10-K
                (File No. 001-2351) for the
                fiscal year ended December 31,
                1996).

10.ee           Data Sharing Agreement dated as
                of October 31, 1996 between
                Fingerhut Corporation and Direct
                Merchants Credit Card Bank,
                National Association
                (Incorporated by reference to
                Exhibit 10.q to Metris Companies
                Inc.'s Annual Report on Form 10-K
                (File No. 001-2351) for the
                fiscal year ended December 31,
                1996).


Other Exhibits

11              Computation of Earnings per Share

13              Pages 15 to 42 of the
                1996 Annual Report to
                Shareholders.  The 1996 Annual
                Report shall not be deemed to be
                filed with the Commission except
                to the extent that information is
                specifically incorporated herein
                by reference.  Exhibit 13 also
                includes a financial statement
                schedule, and independent
                auditors' report thereon, that
                was not part of the 1996 Annual
                Report.

21              Subsidiaries of the Registrant

23              Consent of KPMG Peat Marwick LLP

27              Financial Data Schedule

99              Cautionary Statement Regarding Forward Looking Statements
______
*   Management contract or compensatory plan or arrangement
required to be filed as an exhibit pursuant to Item 14(c) of Form 10-K.


EXHIBIT 10.A

                                 FINGERHUT RECEIVABLES, INC.

                                       Transferor

                                 FINGERHUT NATIONAL BANK

                                        Servicer

                                           and

                             THE BANK OF NEW YORK (DELAWARE)

                                         Trustee

                             on behalf of Certificateholders

                              of the Fingerhut Master Trust

                                                              

                                  AMENDED AND RESTATED
                             POOLING AND SERVICING AGREEMENT

                              Dated as of January 12, 1997
                                    TABLE OF CONTENTS

           ARTICLE I
           DEFINITIONS                                                       2
                Section 1.1    Definitions.  . . . . . . . . . . . . . . .   2
                Section 1.2    Other Definitional Provisions . . . . . . .  22

           ARTICLE II
           CONVEYANCE OF RECEIVABLES;
           ISSUANCE OF CERTIFICATES                                         24
                Section 2.1    Conveyance of Receivables . . . . . . . . .  24
                Section 2.2    Acceptance by Trustee . . . . . . . . . . .  25
                Section 2.3    Representations and Warranties of the
                               Transferor  . . . . . . . . . . . . . . . .  26
                Section 2.4    Representations and Warranties of the
                               Transferor Relating to the Agreement and
                               the Receivables . . . . . . . . . . . . . .  29
                Section 2.5    Covenants of the Transferor . . . . . . . .  35
                Section 2.6    Addition of Receivables . . . . . . . . . .  38
                Section 2.7    Defaulted Receivables . . . . . . . . . . .  38
                Section 2.8    Covenants of the Transferor with Respect
                               to the Purchase Agreements  . . . . . . . .  40

           ARTICLE III
           ADMINISTRATION AND SERVICING
           OF RECEIVABLES                                                   41
                Section 3.1    Acceptance of Appointment and Other
                               Matters Relating to the Servicer  . . . . .  41
                Section 3.2    Servicing Compensation  . . . . . . . . . .  42
                Section 3.3    Representations and Warranties of the
                               Servicer  . . . . . . . . . . . . . . . . .  44
                Section 3.4    Reports and Records for the Trustee . . . .  46
                Section 3.5    Annual Servicer's Certificate . . . . . . .  49
                Section 3.6    Annual Independent Accountants' Servicing
                               Report  . . . . . . . . . . . . . . . . . .  49
                Section 3.7    Tax Treatment . . . . . . . . . . . . . . .  50
                Section 3.8    Adjustments . . . . . . . . . . . . . . . .  51
                Section 3.9    Notices to Fingerhut  . . . . . . . . . . .  52

           ARTICLE IV
           RIGHTS OF CERTIFICATEHOLDERS AND ALLOCATION
           AND APPLICATION OF COLLECTIONS                                   53
                Section 4.1    Rights of Certificateholders  . . . . . . .  53
                Section 4.2    Establishment of Accounts . . . . . . . . .  53
                Section 4.3    Collections and Allocations . . . . . . . .  57

           ARTICLE V
           [ARTICLE V IS RESERVED AND SHALL BE SPECIFIED IN ANY SUPPLEMENT
           WITH RESPECT TO ANY SERIES]                                      61

           ARTICLE VI
           THE CERTIFICATES                                                 62
                Section 6.1    The Certificates  . . . . . . . . . . . . .  62
                Section 6.2    Authentication of Certificates  . . . . . .  63
                Section 6.3    Registration of Transfer and Exchange of
                               Certificates  . . . . . . . . . . . . . . .  63
                Section 6.4    Mutilated, Destroyed, Lost or Stolen
                               Certificates  . . . . . . . . . . . . . . .  68
                Section 6.5    Persons Deemed Owners . . . . . . . . . . .  68
                Section 6.6    Appointment of Paying Agent . . . . . . . .  69
                Section 6.7    Access to List of Certificate-holders'
                               Names and Addresses . . . . . . . . . . . .  71
                Section 6.8    Authenticating Agent  . . . . . . . . . . .  71
                Section 6.9    Tender of Exchangeable Transferor
                               Certificate . . . . . . . . . . . . . . . .  73
                Section 6.10   Book-Entry Certificates . . . . . . . . . .  77
                Section 6.11   Notices to Clearing Agency  . . . . . . . .  79
                Section 6.12   Definitive Certificates . . . . . . . . . .  79
                Section 6.13   Global Certificate; Euro-Certificate
                               Exchange Date . . . . . . . . . . . . . . .  80
                Section 6.14   Meetings of Certificateholders  . . . . . .  80

           ARTICLE VII
           OTHER MATTERS RELATING TO THE TRANSFEROR                         81
                Section 7.1    Liability of the Transferor . . . . . . . .  81
                Section 7.2    Merger or Consolidation of, or Assumption
                               of the Obligations of, the Transferor . . .  81
                Section 7.3    Limitation on Liability . . . . . . . . . .  82
                Section 7.4    Liabilities . . . . . . . . . . . . . . . .  83

           ARTICLE VIII
           OTHER MATTERS RELATING
           TO THE SERVICER                                                  85
                Section 8.1    Liability of the Servicer . . . . . . . . .  85
                Section 8.2    Merger or Consolidation of, or Assumption
                               of the Obligations of, the Servicer . . . .  85
                Section 8.3    Limitation on Liability of the Servicer
                               and Others  . . . . . . . . . . . . . . . .  86
                Section 8.4    Servicer Indemnification of the
                               Transferor, the Trust and the Trustee . . .  87
                Section 8.5    The Servicer Not to Resign  . . . . . . . .  88
                Section 8.6    Access to Certain Documentation and
                               Information Regarding the Receivables . . .  89
                Section 8.7    Delegation of Duties  . . . . . . . . . . .  89

           ARTICLE IX
           PAY OUT EVENTS                                                   91
                Section 9.1    Pay Out Events  . . . . . . . . . . . . . .  91
                Section 9.2    Additional Rights Upon the Occurrence of
                               Certain Events  . . . . . . . . . . . . . .  92

           ARTICLE X
           SERVICER DEFAULTS                                                95
                Section 10.1   Servicer Defaults . . . . . . . . . . . . .  95
                Section 10.2   Trustee to Act; Appointment of Successor  .  98
                Section 10.3   Notification to Certificateholders  . . . . 101
                Section 10.4   Waiver of Past Defaults . . . . . . . . . . 101

           ARTICLE XI
           THE TRUSTEE                                                     102
                Section 11.1   Duties of Trustee . . . . . . . . . . . . . 102
                Section 11.2   Certain Matters Affecting the Trustee . . . 104
                Section 11.3   Trustee Not Liable for Recitals in
                               Certificates  . . . . . . . . . . . . . . . 106
                Section 11.4   Trustee May Own Certificates  . . . . . . . 107
                Section 11.5   The Servicer to Pay Trustee's Fees and
                               Expenses. . . . . . . . . . . . . . . . . . 107
                Section 11.6   Eligibility Requirements for Trustee  . . . 108
                Section 11.7   Resignation or Removal of Trustee.  . . . . 108
                Section 11.8   Successor Trustee . . . . . . . . . . . . . 110
                Section 11.9   Merger or Consolidation of Trustee  . . . . 110
                Section 11.10  Appointment of Co-Trustee or Separate
                               Trustee . . . . . . . . . . . . . . . . . . 111
                Section 11.11  Tax Returns . . . . . . . . . . . . . . . . 112
                Section 11.12  Trustee May Enforce Claims Without
                               Possession of Certificates  . . . . . . . . 113
                Section 11.13  Suits for Enforcement . . . . . . . . . . . 113
                Section 11.14  Rights of Certificateholders to Direct
                               Trustee . . . . . . . . . . . . . . . . . . 114
                Section 11.15  Representations and Warranties of Trustee . 114
                Section 11.16  Maintenance of Office or Agency . . . . . . 115

           ARTICLE XII
           TERMINATION                                                     116
                Section 12.1   Termination of Trust  . . . . . . . . . . . 116
                Section 12.2   Optional Termination  . . . . . . . . . . . 118
                Section 12.3   Final Payment with Respect to any Series. . 119
                Section 12.4   Termination Rights of Holder of 
                               Exchangeable Transferor Certificate . . . . 121

           ARTICLE XIII
           MISCELLANEOUS PROVISIONS                                        122
                Section 13.1   Amendment . . . . . . . . . . . . . . . . . 122
                Section 13.2   Protection of Right, Title and Interest to
                               Trust . . . . . . . . . . . . . . . . . . . 125
                Section 13.3   Limitation on Rights of Certificateholders  126
                Section 13.4   Governing Law . . . . . . . . . . . . . . . 127
                Section 13.5   Notices . . . . . . . . . . . . . . . . . . 127
                Section 13.6   Severability of Provisions  . . . . . . . . 128
                Section 13.7   Assignment  . . . . . . . . . . . . . . . . 128
                Section 13.8   Certificates Non-Assessable and Fully Paid  128
                Section 13.9   Further Assurances  . . . . . . . . . . . . 129
                Section 13.10  No Waiver; Cumulative Remedies  . . . . . . 129
                Section 13.11  Counterparts  . . . . . . . . . . . . . . . 129
                Section 13.12  Third-Party Beneficiaries . . . . . . . . . 129
                Section 13.13  Actions by Certificateholders . . . . . . . 130
                Section 13.14  Rule 144A Information . . . . . . . . . . . 130
                Section 13.15  Merger and Integration  . . . . . . . . . . 131
                Section 13.16  Heading . . . . . . . . . . . . . . . . . . 131

           Schedule 1     Tax Returns and Payments

           Exhibit A      Form of Exchangeable Transferor Certificate
           Exhibit B      Form of Daily Report
           Exhibit C      Form of Settlement Statement
           Exhibit D      Form of Annual Servicer's Certificate
           Exhibit E      Form of Annual Opinion of Counsel
           Exhibit F      Form of Reconveyance of Receivables
           Exhibit G      Form of Agreed-Upon Procedures

                    AMENDED AND RESTATED POOLING AND SERVICING
          AGREEMENT, dated as of January 12, 1997 by and among
          FINGERHUT RECEIVABLES INC., a corporation organized and
          existing under the laws of the State of Delaware, as
          Transferor, FINGERHUT NATIONAL BANK, a national banking
          association organized and existing under the laws of the
          United States, as Servicer, and THE BANK OF NEW YORK
          (DELAWARE), a banking corporation organized and existing
          under the laws of the State of Delaware, as Trustee.

                    WHEREAS, Fingerhut Receivables, Inc., as
          Transferor, Fingerhut Corporation, as Servicer, and The
          Bank of New York (Delaware), as Trustee, are parties to a
          Pooling and Servicing Agreement, dated as of June 29,
          1994 (the "Original Pooling and Servicing Agreement") as
          amended by the First Amendment to the Original Pooling
          and Servicing Agreement, dated as of November 15, 1994
          (the "First Amendment") and the Second Amendment to the
          Original Pooling and Servicing Agreement, dated as of
          September 27, 1996 (the "Second Amendment," and together
          with the Original Pooling and Servicing Agreement and the
          First Amendment thereto, the "Amended Pooling and
          Servicing Agreement"), in each case by and among the
          parties to the Original Pooling and Servicing Agreement;

                    WHEREAS, in accordance with the provisions of
          subsection 3.1(a) of the Amended Pooling and Servicing
          Agreement, and pursuant to an assumption agreement among
          Fingerhut Corporation, as predecessor Servicer, Fingerhut
          Receivables, Inc., as Transferor, The Bank of New York
          (Delaware), as Trustee, and Fingerhut National Bank, as
          successor Servicer, dated as of January 12, 1997 (the
          "Servicing Assumption Agreement"), Fingerhut Corporation
          has appointed its Affiliate, Fingerhut National Bank, to
          act as Servicer in full substitution for Fingerhut
          Corporation and Fingerhut National Bank has expressly
          assumed the performance of every covenant and obligation
          of the Servicer hereunder and Fingerhut Corporation has
          agreed to remain jointly and severally liable with
          Fingerhut National Bank with respect to the performance
          of Fingerhut National Bank as Servicer; and

                    WHEREAS, Fingerhut Receivables, Inc., as
          Transferor, Fingerhut National Bank, as Servicer and The
          Bank of New York (Delaware), as Trustee desire to amend
          and restate the Amended Pooling and Servicing Agreement
          to read in its entirety as set forth below;

                    NOW, THEREFORE, pursuant to the second
          paragraph of Section 13.1(a) of the Amended Pooling and
          Servicing Agreement, including the third proviso thereto,
          the parties hereto hereby agree that effective on and as
          of the date hereof, the Amended Pooling and Servicing
          Agreement is hereby amended to read in its entirety as
          follows:

                    In consideration of the mutual agreements
          herein contained, each party agrees as follows for the
          benefit of the other parties and the Certificateholders:  

                                  ARTICLE I

                                  DEFINITIONS

                    Section 1.1  Definitions.  Whenever used in
          this Agreement, the following words and phrases shall
          have the following meanings:

                    "Adjustment Payment" shall have the meaning
          specified in subsection 3.8(a).

                    "Affiliate" means, with respect to a particular
          Person, any Person that, directly or indirectly, is in
          control of, is controlled by, or is under common control
          with, such Person.

                    "Aggregate Invested Amount" shall mean, as of
          any date of determination, the sum of the Invested
          Amounts of all Series of Certificates issued and
          outstanding on such date of determination.

                    "Aggregate Investor Percentage" with respect to
          Principal Collections, Imputed Yield Collections and
          Defaulted Receivables, as the case may be, shall mean, as
          of any date of determination, the sum of such Investor
          Percentages of all Series of Certificates issued and
          outstanding on such date of determination; provided,
          however, that the Aggregate Investor Percentage shall not
          exceed 100%.

                    "Aggregate Principal Receivables" shall mean,
          for any day, the aggregate amount of Principal
          Receivables at the end of such day.

                    "Agreement" shall mean this Amended and
          Restated Pooling and Servicing Agreement and all
          amendments hereof and supplements hereto, including any
          Supplement.

                    "Amended Pooling and Servicing Agreement" shall
          have the meaning assigned in the Preamble hereto.

                    "Amortization Period" shall mean, with respect
          to any Series, the period following the Revolving Period
          for such Series, which shall be the Amortization Period,
          the Early Amortization Period, or other amortization or
          accumulation period, in each case as defined with respect
          to such Series in the related Supplement.

                    "Amortization Period Commencement Date" shall
          mean with respect to any Series, the date on which the
          Amortization Period with respect thereto commences.

                    "Applicants" shall have the meaning specified
          in Section 6.7.

                    "Appointment Day" shall have the meaning
          specified in subsection 9.2(a).

                    "Authentication Agent" shall have the meaning
          specified in Section 6.8.

                    "Authorized Newspaper" shall mean a newspaper
          of general circulation in the Borough of Manhattan, The           
          City of New York printed in the English language and
          customarily published on each Business Day, whether or
          not published on Saturdays, Sundays and holidays.

                    "Back End Customer" means with respect to any
          date of determination a customer who has purchased at
          least one previous product from Fingerhut and has either
          paid for or on such date of determination is current on
          payments for the initial purchase or the related
          installment loan.

                    "Bank Receivables Purchase Agreement" shall
          mean the receivables purchase agreement dated as of
          January 12, 1997 between FCI, as purchaser of such
          Receivables, and FNB, as seller of Receivables, as
          amended from time to time and any other receivables
          purchase agreement between FCI, as purchaser of
          Receivables, and an Originator, as seller of such
          Receivables.

                    "Bearer Certificates" shall have the meaning
          specified in Section 6.1.

                    "Bearer Rules" shall mean the provisions of the
          Internal Revenue Code, in effect from time to time,
          governing the treatment of bearer obligations, including
          sections 163(f), 871, 881, 1441, 1442 and 4701, and any
          regulations thereunder including, to the extent
          applicable to any Series, proposed or temporary
          regulations of the Internal Revenue Service.

                    "Book-Entry Certificates" shall mean
          certificates evidencing a beneficial interest in the
          Investor Certificates, ownership and transfers of which
          shall be made through book entries by a Clearing Agency
          as described in Section 6.10; provided, that after the
          occurrence of a condition whereupon book-entry
          registration and transfer are no longer authorized and
          Definitive Certificates are to be issued to the
          Certificate Owners, such certificates shall no longer be
          "Book-Entry Certificates".

                    "Business Day" shall mean any day other than a
          Saturday, a Sunday or a day on which banking institutions
          in New York, New York or Delaware (or, with respect to
          any Series, any additional city specified in the related
          Supplement) are authorized or obligated by law or
          executive order to be closed, and such other days in each
          year designated by the Servicer in writing to the Trustee
          by the first day of December in the preceding year.

                    "Cash Equivalents" shall mean, unless otherwise
          provided in the Supplement with respect to any Series,
          (a) negotiable instruments or securities represented by
          instruments in bearer or registered form which evidence
          (i) obligations of or fully guaranteed by the United
          States of America; (ii) time deposits, promissory notes,
          or certificates of deposit of any depositary institution
          or trust company; provided, however, that at the time of
          the Trust's investment or contractual commitment to
          invest therein, the certificates of deposit or short-term
          deposits of such depositary institution or trust company
          shall have a credit rating from Standard & Poor's of A-1+           
          and from Moody's of P-1; (iii) commercial paper having,
          at the time of the Trust's investment or contractual
          commitment to invest therein, a rating from Standard &
          Poor's of A-1+ and from Moody's of P-1; (iv) bankers
          acceptances issued by any depositary institution or trust
          company described in clause (a)(ii) above; and (v)
          investments in money market funds rated AAA-m or AAA-mg
          by Standard & Poor's and Aaa by Moody's or otherwise
          approved in writing by Moody's and Standard & Poor's; (b)
          time deposits and demand deposits in the name of the
          Trust or the Trustee in any depositary institution or
          trust company referred to in clause (a)(ii) above; (c)
          securities not represented by an instrument that are
          registered in the name of the Trustee or its nominee
          (which may not be Fingerhut or an Affiliate) upon books
          maintained for that purpose by or on behalf of the issuer
          thereof and identified on books maintained for that
          purpose by the Trustee as held for the benefit of the
          Trust or the Certificateholders, and consisting of (x)
          shares of an open end diversified investment company
          which is registered under the Investment Company Act
          which (i) invests its assets exclusively in obligations
          of or guaranteed by the United States of America or any
          instrumentality or agency thereof having in each instance
          a final maturity date of less than one year from their
          date of purchase or other Cash Equivalents, (ii) seeks to
          maintain a constant net asset value per share, (iii) has
          aggregate net assets of not less than $100,000,000 on the
          date of purchase of such shares and (iv) which the Rating
          Agency designates in writing will not result in a
          withdrawal or downgrading of its then current rating of
          any Series rated by it or (y) Eurodollar time deposits of
          a depository institution or trust company that are rated
          A-1+ by Standard & Poor's and P-1 by Moody's; provided,
          however, that at the time of the Trust's investment or
          contractual commitment to invest therein, the Eurodollar
          deposits of such depositary institution or trust company
          shall have a credit rating from Standard & Poor's of A-1+
          and P-1 by Moody's; and (d) any other investment if the
          Rating Agency confirms in writing that such investment
          will not adversely affect its then current rating of the
          Investor Certificates.

                    "CEDEL" shall mean Cedel S.A.

                    "Certificate" shall mean any one of the
          Investor Certificates of any Series or the Exchangeable
          Transferor Certificate.

                    "Certificateholder" or "Holder" shall mean the
          Person in whose name a Certificate is registered in the
          Certificate Register and, if applicable, the holder of
          any Bearer Certificate or Coupon, as the case may be.

                    "Certificate Interest" shall mean interest
          payable in respect of the Investor Certificates of any
          Series pursuant to Article IV of the Agreement as
          supplemented by the Supplement for such Series.

                    "Certificate Owner" shall mean, with respect to
          a Book-Entry Certificate, the Person who is the
          beneficial owner of such Book-Entry Certificate, as may
          be reflected on the books of the Clearing Agency, or on           
          the books of a Person maintaining an account with such
          Clearing Agency (directly or as an indirect participant,
          in accordance with the rules of such Clearing Agency).

                    "Certificate Principal" shall mean principal
          payable in respect of the Investor Certificates of any
          Series pursuant to Article IV of this Agreement.

                    "Certificate Rate" shall mean, with respect to
          any Series of Certificates (or, for any Series with more
          than one Class, for each Class of such Series), the
          percentage (or formula on the basis of which such rate
          shall be determined) stated in the related Supplement. 

                    "Certificate Register" shall mean the register
          maintained pursuant to Section 6.3, providing for the
          registration of the Certificates and transfers and
          exchanges thereof.

                    "Class" shall mean, with respect to any Series,
          any one of the classes of Certificates of that Series as
          specified in the related Supplement.

                    "Clearing Agency" shall mean an organization
          registered as a "clearing agency" pursuant to Section 17A
          of the Securities Exchange Act of 1934, as amended.

                    "Clearing Agency Participant" shall mean a
          broker, dealer, bank, other financial institution or
          other Person for whom from time to time a Clearing Agency
          or Foreign Clearing Agency effects book-entry transfers
          and pledges of securities deposited with the Clearing
          Agency or Foreign Clearing Agency.

                    "Closing Date" shall mean, with respect to any
          Series, the date of issuance of such Series of
          Certificates, as specified in the related Supplement.

                    "Collection Account" shall have the meaning
          specified in subsection 4.2(a).

                    "Collections" shall mean all payments received
          by the Servicer in respect of the Eligible Receivables in
          the form of cash, checks or any other form of payment in
          accordance with the Contract in effect from time to time
          on any Eligible Receivables, other than pre-paid
          insurance premiums.

                    "Contract" means an agreement between an
          Originator and another person for the extension of
          closed-end credit, including pursuant to a credit card,
          in the form of a written contract, invoice or closed-end
          agreement, in each case pursuant to or under which such
          other person shall be obligated to either pay for, or to
          pay a loan made to finance the purchase of, merchandise,
          financial service products or services or return any such
          merchandise to Fingerhut.

                    "Corporate Trust Office" shall mean the
          principal office of the Trustee at which at any
          particular time its corporate trust business shall be
          administered, which office at the date of the execution
          of this Agreement is located at White Clay Center, Route
          273, Newark, Delaware 19711, Attention:  Corporate Trust
          Specialized Agency Services.

                    "Coupon" shall have the meaning specified in
          Section 6.1.

                    "Credit and Collection Policy" means those
          credit, collection, customer relations and service
          policies and practices in effect on the date hereof
          relating to the Contracts and the Receivables as such may
          be modified from time to time.

                    "Daily Report" shall mean a report in the form
          specified in subsection 1.2(e) as may be supplemented
          pursuant to any Supplement.

                    "Date of Processing" shall mean, with respect
          to any transaction, the date on which such transaction is
          first recorded on the Servicer's computer master file of
          installment sale contracts (without regard to the
          effective date of such recordation).

                    "Default Amount" shall mean, on any Business
          Day, the product of (i) the aggregate Outstanding
          Balances of Defaulted Receivables on such Business Day
          and (ii) one minus the Discount Factor.

                    "Defaulted Receivable" shall mean each Eligible
          Receivable which, in accordance with the Credit and
          Collection Policy or the Servicer's customary and usual
          servicing procedures, the Servicer has charged off as
          uncollectible; a Receivable shall become a Defaulted
          Receivable on the day on which such Receivable is
          recorded as charged off as uncollectible on the
          Servicer's computer master file of installment sale
          contracts.  Notwithstanding any other provision hereof,
          any Defaulted Receivables that are Ineligible Receivables
          shall be treated as Ineligible Receivables rather than
          Defaulted Receivables.

                    "Defeasance Account" shall have the meaning
          specified in the applicable Supplement.

                    "Definitive Certificate" shall have the meaning
          specified in Section 6.10.

                    "Depositary" shall have the meaning specified
          in Section 6.10.

                    "Depositary Agreement" shall mean, with respect
          to each Series, the agreement among the Transferor, the
          Trustee and the Clearing Agency, or as otherwise provided
          in the related Supplement.

                    "Determination Date" shall mean the second
          Business Day prior to each Distribution Date.

                    "Discount Factor" shall mean 25%; provided,
          however, that such percentage may be changed from time to
          time by the Transferor if such change will not cause a
          Pay Out Event to occur and the Rating Agencies will have
          confirmed that the change will not result in any of the           
          Rating Agencies reducing or withdrawing its original
          rating on any then outstanding Series rated by it.

                    "Disposition" shall have the meaning specified
          in Section 9.2(a).

                    "Distribution Account" shall have the meaning
          specified in subsection 4.2(c).

                    "Distribution Date" shall mean, unless
          otherwise specified in any Supplement for the related
          Series, the twentieth day of each month or, if such
          twentieth day is not a Business Day, the next succeeding
          Business Day.

                    "Dollars", "$" or "U.S. $" shall mean United
          States dollars.

                    "Eligible Receivable" shall mean each
          Receivable that satisfies each of the following criteria: 
          (a)  it is payable in United States dollars, (b) it has
          not been sold or pledged to any other party, (c) it
          constitutes an "account" or a "general intangible" as
          defined in Article 9 of the UCC as then in effect in the
          Relevant UCC State, (d) it is at the time of its transfer
          to the Trust the legal, valid, and binding obligation of,
          or is guaranteed by, a person who is competent to enter
          into a contract and incur debt, and is enforceable
          against such person in accordance with its terms, (e) it
          and the related Contract do not contravene in any
          material respect, and the Originator with respect to such
          Receivable is not in violation of, any material laws,
          rules, or regulations applicable thereto (including,
          without limitation, laws, rules and regulations relating
          to truth in lending, usury, fair credit billing, time
          price plan billing, fair credit reporting, equal credit
          opportunity and fair debt collection practices) that
          could reasonably be expected to have an adverse impact on
          the amount of collections thereunder, (f) all material
          consents, licenses, or authorizations of, or
          registrations with, any governmental authority required
          to be obtained or given in connection with the creation
          of such Receivable or the execution, delivery, creation,
          and performance of the related Contract have been duly
          obtained or given and are in full force and effect as of
          the date of the creation of such Receivables, (g) at the
          time of its transfer to the Trust, the Transferor or the
          Trust will have good and marketable title free and clear
          of all liens and security interests arising under or
          through the Transferor (other than Permitted Liens), and
          (h) it is not a Receivable which, during the period
          specified in subsection 2.6(b), is in excess of the
          percentage test specified in subsection 2.6(b).

                    "Enhancement" shall mean, with respect to any
          Series, any cash collateral account, cash collateral
          guaranty, collateral invested amount, letter of credit,
          guaranteed rate agreement, maturity guaranty facility,
          tax protection agreement, interest rate cap, interest
          rate swap, subordination of the rights of one class to
          another, or any other contract, agreement or arrangement
          for the benefit of the Certificateholders of such Series           
          (or Certificateholders of a Class within such Series) as
          designated in the applicable Supplement.

                    "Enhancement Provider" shall mean, with respect
          to any Series, the Person, if any, designated as such in
          the related Supplement.

                    "ERISA" shall mean the Employee Retirement
          Income Security Act of 1974, as amended from time to
          time.

                    "Euroclear Operator" shall mean Morgan Guaranty
          Trust Company of New York, Brussels, Belgium office, as
          operator of the Euroclear System.

                    "Excess Funding Account" shall have the meaning
          specified in subsection 4.2(d).

                    "Exchange" shall mean either of the procedures
          described in Section 6.9(b).

                    "Exchangeable Transferor Certificate" shall
          mean the certificate executed by the Transferor and
          authenticated by the Trustee, substantially in the form
          of Exhibit A and exchangeable as provided in Section 6.9;
          provided, that at any time there shall be only one
          Exchangeable Transferor Certificate.

                    "Exchange Date" shall have the meaning, with
          respect to any Series issued pursuant to an Exchange,
          specified in subsection 6.9(b).

                    "Exchange Notice" shall have the meaning, with
          respect to any Series issued pursuant to an Exchange,
          specified in subsection 6.9(b).

                    "Extended Trust Termination Date" shall have
          the meaning specified in subsection 12.1(a).

                    "FCI" shall mean Fingerhut Companies, Inc., a
          corporation organized and existing under the laws of the
          State of Minnesota. 

                    "FDIC" shall mean the Federal Deposit Insurance
          Corporation, or any successor thereto.

                    "Fingerhut" shall mean Fingerhut Corporation, a
          corporation organized and existing under the laws of the
          State of Minnesota.

                    "Fixed/Floating Allocation Percentage" shall
          mean for a Series  for any Business Day or Distribution
          Date, as applicable, the percentage equivalent of a
          fraction, the numerator of which is the Invested Amount
          of such Series  at the end of the Revolving Period of
          such Series and the denominator of which is the greater
          of (a) the total amount of Principal Receivables in the
          Trust and amounts on deposit in the Excess Funding
          Account as of the end of the preceding Business Day and
          (b) the sum of the numerators used to calculate the
          allocation percentages with respect to Principal
          Collections for all Series.                      

                   "Floating Allocation Percentage"  shall mean
          for a Series on any Business Day the sum of the
          percentage equivalents of fractions, the numerator of
          each of which is the Invested Amount (or adjusted
          Invested Amount as specified in the applicable
          Supplement) for each Class of such Series as of the end
          of the preceding Business Day and the denominator of
          which is the greater of (a) the sum of the amount of
          Principal Receivables in the Trust and the amount on
          deposit in the Excess Funding Account as of the end of
          the preceding Business Day and (b) with respect to
          Principal Collections only, the sum of the numerators for
          all classes of all Series then outstanding used to
          calculate the applicable allocation percentage.

                    "FNB" shall mean Fingerhut National Bank, a
          national banking association.

                    "Foreign Clearing Agency" shall mean CEDEL and
          the Euroclear Operator.

                    "FRI" shall mean Fingerhut Receivables, Inc., a
          Delaware corporation.

                    "Global Certificate" shall have the meaning
          specified in Section 6.13.

                    "Governmental Authority" shall mean the United
          States of America, any state or other political
          subdivision thereof and any entity exercising executive,
          legislative, judicial, regulatory or administrative
          functions of or pertaining to government.

                    "Holder" or "Certificateholder" shall mean the
          Person in whose name a Certificate is registered in the
          Certificate Register, and if applicable, the holder of
          any Bearer Certificate or Coupon, as the case may be.

                    "Imputed Yield Collections" shall mean the sum
          of (A) the product of (x) the aggregate amount of
          Collections (other than Recoveries) and (y) the Discount
          Factor, (B) investment earnings on amounts on deposit in
          the Excess Funding Account on such business day, (C)
          Recoveries and (D) collections on Receivables which are
          not Eligible Receivables.

                    "Imputed Yield Receivables" shall mean the
          product of the aggregate unpaid balance of the Eligible
          Receivables and the Discount Factor.

                    "Ineligible Receivable" means any Receivable
          that does not satisfy the definition of Eligible
          Receivable.

                    "Initial Closing Date" shall mean June 29,
          1994.

                    "Initial Invested Amount" shall mean, with
          respect to any Series of Certificates, the amount stated
          in the related Supplement.

                    "Insolvency Event" shall have the meaning
          specified in subsection 9.2(a).                      

                    "Interest Funding Account" shall have the
          meaning specified in subsection 4.2(b).

                    "Internal Revenue Code" shall mean the Internal
          Revenue Code of 1986, as amended from time to time.

                    "Invested Amount" shall have, with respect to
          any Series of Certificates, the meaning stated in the
          related Supplement.

                    "Investment Company Act" shall mean the
          Investment Company Act of 1940, as amended from time to
          time.

                    "Investor Account" shall mean each of the
          Interest Funding Account, any Principal Account, the
          Excess Funding Account, any Distribution Account and any
          Series Account.

                    "Investor Certificate" shall mean any one of
          the certificates (including, without limitation, the
          Bearer Certificates or the Registered Certificates)
          executed by the Transferor and authenticated by the
          Trustee substantially in the form (or forms in the case
          of a Series with multiple classes) of the investor
          certificate or variable funding certificate attached to
          the related Supplement.

                    "Investor Certificateholder" shall mean the
          Holder of an Investor Certificate.

                    "Investor Charge Off" shall have, with respect
          to each Series, the meaning specified in the applicable
          Supplement.

                    "Investor Default Amount" shall have, with
          respect to any Series of Certificates, the meaning stated
          in the related Supplement.

                    "Investor Exchange" shall have the meaning
          specified in subsection 6.9(b).

                    "Investor Percentage" shall mean, with respect
          to Principal Collections, Imputed Yield Collections and
          Defaulted Receivables, and any Series of Certificates,
          the Floating Allocation Percentage or the Fixed/Floating
          Allocation Percentage, as applicable.

                    "Lien" shall mean any lien, security interest
          or other encumbrance; provided, however, that any
          assignment pursuant to Section 7.2 shall not be deemed to
          constitute a Lien.

                    "Minimum Aggregate Principal Receivables" shall
          mean, as of any date of determination, an amount equal to
          the sum of (a) the Initial Invested Amounts for all
          outstanding Series on such date except a Series created
          pursuant to a Variable Funding Supplement at any time 
          and (b) with respect to a Series created pursuant to a
          Variable Funding Supplement, during the Revolving Period
          for such Series, the Invested Amount of such Series on
          such date of determination or, during the Amortization
          Period for such Series, the Invested Amount of such           
          Series on the last day of the Revolving Period for such
          Series.

                    "Minimum Retained Interest" shall mean the
          product of the weighted average Minimum Retained
          Percentages for all Series and the sum of the outstanding
          principal amounts of all classes of all Series.

                    "Minimum Retained Percentage"  shall mean the
          highest Minimum Retained Percentage specified in any
          Supplement.

                    "Minimum Transferor Interest" shall mean, as of
          any date of determination, the product of (i) the sum of
          (a) the aggregate Principal Receivables and (b) the
          amounts on deposit in the Excess Funding Account and (ii)
          the highest Minimum Transferor Percentage for any Series.

                    "Minimum Transferor Percentage" shall mean the
          highest Minimum Transferor Percentage specified in any
          Supplement for an outstanding Series.

                    "Monthly Investor Servicing Fee" shall mean the
          Servicing Fee payable to the Servicer with respect to a
          Monthly Period.

                    "Monthly Period" shall mean, unless otherwise
          defined with respect to a Series in the related
          Supplement, the period from and including the first day
          of each fiscal month of the Transferor to and including
          the last day of such fiscal month.

                    "Moody's" shall mean Moody's Investors Service,
          Inc. or its successor.

                    "Obligor" shall mean a Person obligated to make
          payments with respect to a Receivable pursuant to a
          Contract.

                    "Officer's Certificate" shall mean a
          certificate signed by any Vice President, Treasurer,
          Assistant Treasurer or more senior officer of the
          Transferor or Servicer and delivered to the Trustee.

                    "Opinion of Counsel" shall mean a written
          opinion of counsel, who may be counsel for or an employee
          of the Person providing the opinion, and who shall be
          reasonably acceptable to the Trustee.

                    "Originator" shall mean (i) each of Fingerhut
          and FNB and any of their respective successors or
          assigns, (ii) any of their Affiliates, or (iii) any other
          originator of Receivables that is a party to a Purchase
          Agreement so long as the Transferor shall have received
          prior written notice from each Rating Agency that the
          addition of such Originator will not result in the
          reduction or withdrawal of its then existing rating of
          any Class of Investor Certificates then issued and
          outstanding and shall have delivered such notice to the
          Trustee.

                    "Outstanding Balance" shall mean, with respect
          to a Receivable on any day, the aggregate amount owed by           
          the Obligor thereunder as of the close of business on the
          prior Business Day (net of returns and adjustments)
          assuming that the related Obligor has selected the
          installment credit terms with respect to such Receivable.

                    "Paying Agent" shall mean any paying agent
          appointed pursuant to Section 6.6 and shall initially be
          The Bank of New York.

                    "Pay Out Commencement Date" shall mean, with
          respect to each Series, the date on which (a) a Trust Pay
          Out Event is deemed to occur pursuant to Section 9.1 or
          (b) a Series Pay Out Event is deemed to occur pursuant to
          the Supplement for such Series.

                    "Pay Out Event" shall mean, with respect to
          each Series, a Trust Pay Out Event or a Series Pay Out
          Event.

                    "Permitted Lien" shall mean with respect to the
          Receivables:  (i) Liens in favor of the Transferor
          created pursuant to the Purchase Agreement assigned to
          the Trustee pursuant to this Agreement; (ii) Liens in
          favor of the Trustee pursuant to this Agreement; and
          (iii) Liens which secure the payment of taxes,
          assessments and governmental charges or levies, if such
          taxes are either (a) not delinquent or (b) being
          contested in good faith by appropriate legal or
          administrative proceedings and as to which adequate
          reserves in accordance with generally accepted accounting
          principles shall have been established.

                    "Person" shall mean any legal person, including
          any individual, corporation, partnership, joint venture,
          association, joint-stock company, trust, unincorporated
          organization, governmental entity or other entity of
          similar nature.

                    "Pool Factor" shall mean, as of any Record
          Date, a number carried out to seven decimals representing
          the ratio of the applicable Invested Amount as of such
          Record Date (determined after taking into account any
          reduction in the Invested Amount which will occur on the
          following Distribution Date) to the applicable Initial
          Invested Amount unless otherwise specified with respect
          to a Series in the related Supplement.

                    "Principal Account" shall have the meaning
          specified in subsection 4.2(b).

                    "Principal Collections" shall mean, with
          respect to any Business Day, the Collections received
          with respect to Principal Receivables on such Business
          Day.

                    "Principal Receivables" shall mean amounts
          shown on the Servicer's records as amounts payable by
          Obligors with respect to Eligible Receivables other than
          such amounts that are Imputed Yield Receivables or
          Defaulted Receivables.

                    "Principal Shortfalls" shall mean, with respect
          to any Business Day and any outstanding Series, the           
          amount which the related Supplement specifies as the
          "Principal Shortfall" for such Business Day.

                    "Principal Terms" shall have the meaning, with
          respect to any Series issued pursuant to an Exchange,
          specified in subsection 6.9(c).

                    "Prospective Pay Out Event" shall have the
          meaning specified in subsection 2.3(m).

                    "Publication Date" shall have the meaning
          specified in subsection 9.2(a).

                    "Purchase Agreement" shall mean (i) the
          receivables purchase agreement dated as of June 29, 1994
          between the Transferor, as purchaser of such Receivables,
          and Fingerhut, as seller of such Receivables, as amended
          from time to time, (ii) the receivables purchase
          agreement to be dated as of January 12, 1997 between the
          Transferor, as purchaser of such Receivables and FCI, as
          seller of such Receivables, as amended from time to time,
          and (iii) any receivables purchase agreement between a
          seller of Receivables and the Transferor, substantially
          in the form of the receivables purchase agreement
          referred to in clause (i) above.

                    "Qualified Institution" shall have the meaning
          specified in subsection 4.2(a).

                    "Rating Agency" shall mean, with respect to
          each Series, the rating agency or agencies, if any,
          specified in the related Supplement.

                    "Reassignment Date" shall have the meaning
          specified in subsection 2.4(e).

                    "Receivable" shall mean with respect to any
          Obligor, any right to payment of amounts owed by that
          Obligor created at a time that such Obligor was a Back
          End Customer under a closed end installment sale, or
          closed end installment loan, Contract relating to the
          sale, or financing of the sale, of merchandise, financial
          service products or services, including, without
          limitation, all rights of each Originator and obligations
          of the Obligor under the applicable Contract, other than
          insurance premiums.

                    "Record Date" shall mean, with respect to any
          Distribution Date, unless otherwise specified in the
          applicable Supplement, the Business Day preceding such
          Distribution Date, except that, with respect to any
          Definitive Certificates, Record Date shall mean the fifth
          day of the then current Monthly Period.

                    "Recoveries" shall mean any amounts received by
          the Servicer with respect to Receivables that previously
          were charged off as uncollectible in accordance with the
          Servicer's customary and usual servicing procedures.

                    "Registered Certificates" shall have the
          meaning specified in Section 6.1.
                    "Related Person" shall mean a Person that is an
          Affiliate of Fingerhut, any Investor Certificateholder,
          any Enhancement Provider, or any Person whose status
          would violate the conditions for a trustee contained in
          Section (4)(i) of Rule 3a-7 under the Investment Company
          Act of 1940, as amended.

                    "Relevant UCC State" shall mean each
          jurisdictions in which the filing of a UCC financing
          statement is necessary to perfect the ownership interest
          and security interest of the Transferor pursuant to the
          Purchase Agreement or the ownership or security interest
          of the Trustee established under this Agreement.

                    "Requirements of Law" for any Person shall mean
          the certificate of incorporation or articles of
          association and by-laws or other organizational or
          governing documents of such Person, and any material law,
          treaty, rule or regulation, or determination of an
          arbitrator or Governmental Authority, in each case
          applicable to or binding upon such Person or to which
          such Person is subject.

                    "Responsible Officer" shall mean any officer
          within the Corporate Trust Office (or any successor group
          of the Trustee), including the President, any Vice
          President or any other officer of the Trustee customarily
          performing functions similar to those performed by any
          person who at the time shall be an above-designated
          officer and who shall have direct responsibility for the
          administration of this Agreement.

                    "Retained Interest" shall mean, on any date of
          determination, the sum of the Transferor Interest and the
          Invested Amount represented by any Transferor Retained
          Certificate.

                    "Retained Percentage" shall mean, on any date
          of determination, the percentage equivalent of a fraction
          the numerator of which is the Retained Interest and the
          denominator of which is the aggregate amount of Principal
          Receivables at the end of the day immediately prior to
          such date of determination plus all amounts on deposit in
          the Excess Funding Account (but not including investment
          earnings on such amounts).

                    "Revolving Period" shall have, with respect to
          each Series, the meaning specified in the related
          Supplement.

                    "Secured Obligations" shall have the meaning
          specified in Section 2.1.

                    "Securities Act" shall mean the Securities Act
          of 1933, as amended from time to time.

                    "Series" shall mean any series of Investor
          Certificates, which may include within any such Series a
          Class or Classes of Investor Certificates subordinate to
          another such Class or Classes of Investor Certificates.

                    "Series Account" shall mean any account or
          accounts established pursuant to a Supplement for the
          benefit of the related Series.

                    "Series Allocation Percentage" shall mean with
          respect to any Series, on any date of determination, the
          percentage equivalent of a fraction the numerator of
          which is the Invested Amount of such Series and the
          denominator of which is the sum of the Invested Amounts
          of all Series then outstanding.

                    "Series Pay Out Event" shall have, with respect
          to any Series, the meaning specified in the related
          Supplement.

                    "Series Servicing Fee Percentage" shall mean,
          with respect to any Series, the amount specified as such
          in the related Supplement.

                    "Series Termination Date" shall mean, with
          respect to any Series of Certificates, the date stated as
          such in the related Supplement.

                    "Servicer" shall mean Fingerhut National Bank
          or any Person appointed as successor as herein provided
          to service the Receivables.

                    "Servicer Default" shall have the meaning
          specified in Section 10.1.

                    "Servicing Fee" shall have the meaning
          specified in the related Supplements.

                    "Settlement Statement" shall mean a report in
          the form specified in subsection 1.2(e) as may be
          supplemented pursuant to any Supplement.

                    "Shared Principal Collections" shall mean, with
          respect to any Business Day, for all outstanding Series
          the aggregate amount of Principal Collections which the
          related Supplements specify are to be treated as "Shared
          Principal Collections" available to be allocated to other
          Series for such Business Day.

                    "Standard & Poor's" shall mean Standard &
          Poor's Ratings Group or its successor.

                    "Successor Servicer" shall have the meaning
          specified in subsection 10.2(a).

                    "Supplement" shall mean, with respect to any
          Series, a supplement to this Agreement complying with the
          terms of Section 6.9 of this Agreement, executed in
          conjunction with any issuance of Certificates of such
          Series (or, in the case of the issuance of Certificates
          on the Initial Closing Date, the supplements executed in
          connection with the issuance of such Certificates).

                    "Termination Notice" shall have, with respect
          to any Series, the meaning specified in Section 10.1.

                      "Transfer" shall mean transfer, sell, exchange,
          pledge, hypothecate, participate, or otherwise assign, in
          whole or in part.

                    "Transfer Agent and Registrar" shall have the
          meaning specified in Section 6.3 and shall initially be
          The Bank of New York.

                    "Transfer Date" shall mean, with respect to any
          Series, the Business Day immediately prior to each
          Distribution Date.

                    "Transferor" shall mean Fingerhut Receivables,
          Inc., a corporation organized and existing under the laws
          of the State of Delaware, and any successor thereto.

                    "Transferor Exchange" shall have the meaning
          specified in subsection 6.9(b).

                    "Transferor Interest" shall mean, on any date
          of determination, the aggregate amount of Principal
          Receivables at the end of the day immediately prior to
          such date of determination plus all amounts on deposit in
          the Excess Funding Account (but not including investment
          earnings on such amounts) at the end of such immediately
          preceding day, minus the Aggregate Invested Amount at the
          end of such immediately preceding day.

                    "Transferor Percentage" shall mean, on any date
          of determination, when used with respect to Principal
          Collections, Imputed Yield Collections and Defaulted
          Receivables, a percentage equal to 100% minus the
          Aggregate Investor Percentage with respect to such
          categories of Receivables.

                    "Transferor Retained Certificates" shall mean
          Investor Certificates of any Series which the Transferor
          is required to retain pursuant to the terms of any
          Supplement.

                    "Transferor Retained Class" shall mean any
          Class of Investor Certificates of any Series which the
          Transferor retained pursuant to the terms of any
          Supplement.

                    "Trigger Event" shall have the meaning
          specified in subsection 9.2(a).

                    "Trust" shall mean the trust created by this
          Agreement, the corpus of which shall consist of the Trust
          Property.

                    "Trust Extension" shall have the meaning
          specified in subsection 12.1(a).

                    "Trust Pay Out Event"  shall have, with respect
          to each Series, the meaning specified in Section 9.1.

                    "Trust Property" shall have the meaning
          assigned in Section 2.1.

                    "Trust Termination Date" shall mean the
          earliest to occur of (i) unless a Trust Extension shall
          have occurred, the day after the Distribution Date with
          respect to any Series following the date on which funds
          shall have been deposited in the Distribution Account or
          the applicable Series Account for the payment of Investor
          Certificateholders of each Series then issued and
          outstanding sufficient to pay in full the Aggregate
          Invested Amount plus interest accrued at the applicable
          Certificate Rate through the end of the day prior to the
          Distribution Date with respect to each such Series and
          certain other amounts as may be specified in any Series
          Supplement, (ii) if a Trust Extension shall have
          occurred, the Extended Trust Termination Date, and (iii)
          the date specified in Section 12.1.

                    "Trustee" shall mean The Bank of New York
          (Delaware), a Delaware banking corporation, and its
          successors and any Person resulting from or surviving any
          consolidation or merger to which it or its successors may
          be a party and any successor trustee appointed as herein
          provided.

                    "UCC" shall mean the Uniform Commercial Code,
          as amended from time to time, as in effect in the
          applicable jurisdiction.

                    "Undivided Interest" shall mean the undivided
          interest in the Trust evidenced by an Investor
          Certificate.

                    "Variable Funding Certificates" shall mean a
          Series of Investor Certificates, in one or more Classes,
          issued pursuant to Section 6.9 and a Variable Funding
          Supplement.

                    "Variable Funding Supplement" shall mean a
          Supplement executed in connection with the issuance of
          Variable Funding Certificates.

                    Section 1.2  Other Definitional Provisions.

                    (a)  All terms defined in any Supplement or
          this Agreement shall have the defined meanings when used
          in any certificate or other document made or delivered
          pursuant hereto unless otherwise defined therein.

                    (b)  As used herein and in any certificate or
          other document made or delivered pursuant hereto or
          thereto, accounting terms not defined in Section 1.1, and
          accounting terms partially defined in Section 1.1 to the
          extent not defined, shall have the respective meanings
          given to them under generally accepted accounting
          principles.  To the extent that the definitions of
          accounting terms herein are inconsistent with the
          meanings of such terms under generally accepted
          accounting principles, the definitions contained herein
          shall control.

                    (c)  The agreements, representations and
          warranties of FNB in this Agreement and in any Supplement
          in its capacity as Servicer and of FRI in its capacity as
          Transferor shall be deemed to be the agreements,
          representations and warranties of FNB and FRI solely in
          each such capacity for so long as either of them acts in
          each such capacity under this Agreement.

                    (d)  The words "hereof," "herein" and
          "hereunder" and words of similar import when used in this
          Agreement shall refer to any Supplement or this Agreement
          as a whole and not to any particular provision of this
          Agreement or any Supplement; and Section, subsection,
          Schedule and Exhibit references contained in this
          Agreement or any Supplement are references to Sections,
          subsections, Schedules and Exhibits in or to this
          Agreement or any Supplement unless otherwise specified.

                    (e)  The Daily Report and Settlement Statement
          shall be in substantially the forms of Exhibits B and C,
          with such changes as the Servicer may determine to be
          necessary or desirable; provided, however, that no such
          change shall serve to exclude information required by
          this Agreement or any Supplement and each such change
          shall be reasonably acceptable to the Trustee.  The
          Servicer shall, upon making such determination and
          receiving the consent of the Trustee to such change,
          deliver to the Trustee and each Rating Agency an
          Officer's Certificate to which shall be annexed the form
          of the related Exhibit, as so changed. Upon the delivery
          of such Officer's Certificate to the Trustee, the related
          Exhibit, as so changed, shall for all purposes of this
          Agreement constitute such Exhibit.  The Trustee may
          conclusively rely upon such Officer's Certificate in
          determining whether the related Exhibit, as changed,
          conforms to the requirements of this Agreement.

                              [End of Article I]
                                  ARTICLE II

                          CONVEYANCE OF RECEIVABLES;
                           ISSUANCE OF CERTIFICATES

                    Section 2.1  Conveyance of Receivables.  The
          Transferor does hereby transfer, assign, set-over, and
          otherwise convey to the Trust for the benefit of the
          Certificateholders, without recourse, all of its right,
          title and interest in, to and under (i) the Receivables
          now existing and hereafter created, in each case,
          immediately upon the Seller's acquisition of rights
          therein, and all monies due or to become due with respect
          thereto, (ii) the Purchase Agreement and the Bank
          Receivables Purchase Agreement (with respect to closed-
          end installment loan contract receivables of Back-End
          Customers), (iii) Recoveries and (iv) all proceeds of the
          foregoing.  Such property, together with all monies as
          are from time to time deposited in the Collection
          Account, any Interest Funding Account, any Principal
          Account, any Distribution Account, any Series Account and
          the Excess Funding Account and all amounts on deposit in
          or credited to such accounts (excluding any investment
          earnings on any such deposited amount except for such
          amounts as are on deposit in the Excess Funding Account)
          and any other account and all monies as are from time to
          time available under any Enhancement for any Series for
          payment to Certificateholders shall constitute the
          property of the Trust (the "Trust Property").  The
          foregoing transfer, assignment, set-over and conveyance
          does not constitute and is not intended to result in a
          creation or an assumption by the Trust, the Trustee or
          any Investor Certificateholder of any obligation of the
          Transferor, the Servicer or any other Person in
          connection with the Receivables or any agreement or
          instrument relating thereto, including, without
          limitation, any obligation to any Obligors or insurers,
          or in connection with the Purchase Agreement or the Bank
          Receivables Purchase Agreement.

                    In connection with such transfer, assignment,
          set-over and conveyance, the Transferor agrees to record
          and file, at its own expense, one or more financing
          statements (including any continuation statements with
          respect to such financing statements when applicable)
          with respect to the Receivables now existing and
          hereafter created for the transfer of "accounts" and
          "general intangibles" (each as defined in Section 9-106
          of the UCC as in effect in the Relevant UCC State)
          meeting the requirements of applicable state law in such
          manner and in such jurisdictions as are necessary to
          perfect the assignment of the Receivables to the Trust,
          and to deliver file-stamped copies of such financing
          statements or continuation statements or other evidence
          of such filing (which may, for purposes of this Section
          2.1, consist of facsimile confirmation of such filing) to
          the Trustee on or prior to the date of issuance of the
          Certificates, and in the case of any continuation
          statements filed pursuant to this Section 2.1, as soon as
          practicable after receipt thereof by the Transferor.  The
          foregoing transfer, assignment, set-over and conveyance
          to the Trust shall be made to the Trustee, on behalf of
          the Trust, and each reference in this Agreement to such
          transfer, assignment, set-over and conveyance shall be
          construed accordingly.

                    To the extent that the transfer of the
          Receivables from the Transferor to the Trust hereunder
          may be characterized as a pledge rather than as a sale,
          the Transferor hereby grants and transfers to the Trustee
          for the benefit of the Certificateholders a first
          priority perfected security interest in all of the
          Transferor's right, title and interest in, to and under
          the Trust Property to secure a loan in an amount equal to
          the unpaid principal amount of the Investor Certificates
          issued hereunder or to be issued pursuant to this
          Agreement and the interest accrued thereon at the related
          Certificate Rate and to secure all of the Transferor's
          and Servicer's obligations hereunder, including, without
          limitation, the Transferor's obligation to transfer
          Receivables hereafter created to the Trust (the "Secured
          Obligations"), and agrees that this Agreement shall
          constitute a security agreement under applicable law.

                    Section 2.2  Acceptance by Trustee.

                    (a)  The Trustee hereby acknowledges its
          acceptance, on behalf of the Trust, of all right, title
          and interest previously held by the Transferor in, to and
          under the Trust Property and declares that it shall
          maintain such right, title and interest, upon the Trust
          herein set forth, for the benefit of all
          Certificateholders.

                    (b)  The Trustee shall have no power to create,
          assume or incur indebtedness or other liabilities in the
          name of the Trust other than as contemplated in this
          Agreement.

                    Section 2.3  Representations and Warranties of
          the Transferor.  The Transferor hereby represents and
          warrants to the Trustee, on behalf of the Trust, as of
          the Initial Closing Date and, with respect to any Series
          of Certificates, as of the date of the related Supplement
          and the related Closing Date for such Series:

                    (a)  Organization and Good Standing.  The
          Transferor is a corporation duly organized and validly
          existing in good standing under the laws of the State of
          Delaware and has the corporate power and authority and
          legal right to own its properties and conduct its
          business as such properties are presently owned and such
          business is presently conducted, and to execute, deliver
          and perform its obligations under this Agreement and the
          Purchase Agreement and to execute and deliver to the
          Trustee the Certificates pursuant hereto.

                    (b)  Due Qualification.  The Transferor is duly
          qualified to do business and is in good standing (or is
          exempt from such requirements) as a foreign corporation
          in any state required in order to conduct business, and
          has obtained all necessary licenses and approvals with
          respect to the Transferor required under federal and
          Delaware law.

                     (c)  Due Authorization.  The execution and
          delivery of this Agreement and the Purchase Agreement and
          the consummation of the transactions provided for herein
          and therein, have been duly authorized by the Transferor
          by all necessary corporate action on its part.

                    (d)  Binding Obligation.  Each of this
          Agreement and the Purchase Agreement, and the
          consummation of the transactions provided for herein and
          therein, constitutes a legal, valid, and binding
          obligation of the Transferor, enforceable in accordance
          with its terms, except as enforceability may be limited
          by applicable bankruptcy, insolvency, reorganization,
          moratorium or other similar laws now or hereinafter in
          effect, affecting the enforcement of creditors' rights in
          general and as such enforceability may be limited by
          general principles of equity (whether considered in a
          proceeding at law or in equity).

                    (e)  No Conflicts.  The execution and delivery
          of this Agreement and the Purchase Agreement and the
          performance of the transactions contemplated hereby and
          thereby, do not (i) contravene the Transferor's charter
          or by-Laws, (ii) violate any material provision of law
          applicable to it or require any filing (except for the
          filings under the UCC), registration, consent or approval
          under, any law, rule, regulation, order, writ, judgment,
          injunction, decree, determination or award presently in
          effect having applicability to the Transferor, except for
          such filings, registrations, consents or approvals as
          have already been obtained and are in full force and
          effect.

                    (f)  Taxes.  Except as specified on Schedule 1,
          the Transferor and each prior owner of the Receivables
          has filed all tax returns required to be filed and has
          paid or made adequate provision for the payment of all
          taxes, assessments and other governmental charges due
          from the Transferor or such prior owner or is contesting
          any such tax, assessment or other governmental charge in
          good faith through appropriate proceedings.

                    (g)  No Violation.  The execution and delivery
          of this Agreement and the Purchase Agreement and the
          execution and delivery to the Trustee of the
          Certificates, the performance of the transactions
          contemplated by this Agreement and the Purchase Agreement
          and the fulfillment of the terms hereof and thereof will
          not violate any Requirements of Law applicable to the
          Transferor, will not violate, result in any breach of any
          of the material terms and provisions of, or constitute
          (with or without notice or lapse of time or both) a
          default under any Requirement of Law applicable to the
          Transferor or any material indenture, contract,
          agreement, mortgage, deed of trust or other material
          instrument to which the Transferor is a party or by which
          it or its properties are bound.

                    (h)  No Proceedings.  There are no proceedings
          or investigations pending or, to the best knowledge of
          the Transferor, threatened against the Transferor, before
          any Governmental Authority (i) asserting the invalidity
          of this Agreement and the Purchase Agreement, (ii) 
          seeking to prevent the consummation of any of the
          transactions contemplated hereby or thereby, (iii)
          seeking any determination or ruling that would materially
          and adversely affect the performance by the Transferor of
          its obligations thereunder, (iv) seeking any
          determination or ruling that would materially and
          adversely affect the validity or enforceability thereof
          or (v) seeking to affect adversely the tax attributes of
          the Trust.

                    (i)  All Consents Required.  All approvals,
          authorizations, consents, orders or other actions of any
          Governmental Authority required in connection with the
          execution and delivery of this Agreement, the Purchase
          Agreement and the Certificates, the performance of the
          transactions contemplated by this Agreement and the
          Purchase Agreement and the fulfillment of the terms
          hereof and thereof, have been obtained.

                    (j)  Bona Fide Receivables.  Each Receivable is
          or will be an account receivable arising out of the
          performance by the applicable Originator in accordance
          with the terms of the Contract giving rise to such
          Receivables.  The Transferor has no knowledge of any fact
          which should have led it to expect at the time of the
          classification of any Receivable as an Eligible
          Receivable that such Receivable would not be paid in full
          when due, and each Receivable classified as an Eligible
          Receivable by the Transferor in any document or report
          delivered under this Agreement satisfies the requirements
          of eligibility contained in the definition of Eligible
          Receivable set forth in this Agreement.

                    (k)  Place of Business.  The principal
          executive offices of the Transferor are in Minnetonka,
          Minnesota, and the offices where the Transferor keeps its
          records concerning the Receivables and related Contracts
          are in Minnetonka, Minnesota, St. Cloud, Minnesota and
          Hennepin County, Minnesota.

                    (l)  Use of Proceeds.  No proceeds of the
          issuance of any Certificate will be used by the
          Transferor to purchase or carry any margin security.

                    (m)  Pay Out Event.  As of the Initial Closing
          Date, no Pay Out Event and no condition that with the
          giving of notice and/or the passage of time would
          constitute a Pay Out Event (a "Prospective Pay Out
          Event"), has occurred and is continuing.

                    (n)  Not an Investment Company.  The Transferor
          is not an "investment company" within the meaning of the
          Investment Company Act, or is exempt from all provisions
          of such Act.

                    For the purposes of the representations and
          warranties contained in this Section 2.3 and made by the
          Transferor on the Initial Closing Date, "Certificates"
          shall mean the Certificates issued on the Initial Closing
          Date.  The representations and warranties set forth in
          this Section 2.3 shall survive the transfer and
          assignment of the respective Receivables to the Trust,
          and termination of the rights and obligations of the 
          Servicer pursuant to Section 10.1.  The Transferor hereby
          represents and warrants to the Trust, with respect to any
          Series of Certificates, as of its Closing Date, unless
          otherwise stated in the related Supplement, that the
          representations and warranties of the Transferor set
          forth in Section 2.3, are true and correct as of such
          date (and for the purposes of such representations and
          warranties, "Certificates" shall mean the Certificates
          issued on the related Closing Date) and that each
          representation and warranty set forth in this Section 2.3
          and in Section 2.4(a)(i) with respect to the Agreement
          shall be made at such time with respect to the applicable
          Supplement.  Upon discovery by the Transferor, the
          Servicer or a Responsible Officer of the Trustee of a
          breach of any of the foregoing representations and
          warranties, the party discovering such breach shall give
          prompt written notice to the others.

                    Section 2.4  Representations and Warranties of
          the Transferor Relating to the Agreement and the
          Receivables.

                    (a)  Binding Obligation; Valid Transfer and
          Assignment.  The Transferor hereby represents and
          warrants to the Trustee, on behalf of the Trust, that, as
          of the Initial Closing Date and with respect to any
          Series of Certificates, as of the date of its related
          Supplement and Closing Date:

                         (i)  The Purchase Agreement and this
               Agreement each constitutes the legal, valid and
               binding obligation of the Transferor, enforceable
               against the Transferor in accordance with its terms,
               except (A) as such enforceability may be limited by
               applicable bankruptcy, insolvency, reorganization,
               moratorium or other similar laws now or hereafter in
               effect, affecting the enforcement of creditors'
               rights in general, and (B) as such enforceability
               may be limited by general principles of equity
               (whether considered in a suit at law or in equity).

                         (ii)  The transfer of Receivables by the
               Transferor to the Trust under this Agreement
               constitutes either (A) a valid transfer, assignment,
               set-over and conveyance to the Trust of all right,
               title and interest of the Transferor in and to the
               Trust Property, and such Trust Property will be held
               by the Trust free and clear of any Lien of any
               Person claiming through or under the Transferor or
               any of its Affiliates except for (x) Permitted
               Liens, (y) the interest of the Transferor as Holder
               of the Exchangeable Transferor Certificate and any
               other Class of Certificates held by the Transferor
               from time to time and (z) the Transferor's right, if
               any, to interest accruing on, and investment
               earnings, if any, in respect of any Interest Funding
               Account, any Principal Account, the Excess Funding
               Account, or any Series Account, as provided in this
               Agreement or the related Supplement, or (B) a grant
               of a first priority security interest (as defined in
               the UCC as in effect in the Relevant UCC State) in,
               to and under the Trust Property, which grant is
               enforceable with respect to the existing Receivables 
               and the proceeds thereof upon execution and delivery
               of this Agreement, and which will be enforceable
               with respect to such Receivables hereafter created
               and the proceeds thereof, upon such creation.  If
               this Agreement constitutes the grant of a security
               interest to the Trust in such property, upon the
               filing of the financing statement described in
               Section 2.1 and in the case of the Receivables
               hereafter created and proceeds thereof, upon such
               creation, the Trust shall have a first priority
               perfected security interest in such property, except
               for Permitted Liens.  Except as contemplated in this
               Agreement or any Supplement, neither the Transferor
               nor any Person claiming through or under the
               Transferor shall have any claim to or interest in
               the Collection Account, any Principal Account, any
               Interest Funding Account, the Distribution Account,
               the Excess Funding Account, any principal funding
               account for any Series or any other Series Account,
               except for the Transferor's rights to receive
               interest accruing on, and investment earnings in
               respect of, any such account as provided in this
               Agreement (or, if applicable, any Series Account as
               provided in any Supplement) and, if this Agreement
               constitutes the grant of a security interest in such
               property, except for the interest of the Transferor
               in such property as a debtor for purposes of the UCC
               as in effect in the Relevant UCC State.  The
               Purchase Agreement constitutes a valid transfer,
               assignment, set-over and conveyance to the
               Transferor of all right, title and interest of the
               seller which is a party thereto in and to the
               Receivables purported to be sold thereunder, whether
               then existing or thereafter created in the
               applicable Accounts and the proceeds thereof.

                         (iii)  The Transferor is not insolvent and
               will not be rendered insolvent upon the transfer of
               the Receivables to the Trust.

                         (iv)  The Transferor is (or, with respect
               to Receivables arising after the date hereof, will
               be) the legal and beneficial owner of all right,
               title and interest in and to each Receivable and
               each Receivable has been or will be transferred to
               the Trust free and clear of any Lien other than
               Permitted Liens.

                         (v)  All consents, licenses, approvals or
               authorizations of or registrations or declarations
               with any Governmental Authority required in
               connection with the transfer of Trust Property to
               the Trust have been obtained.

                         (vi)  Each Receivable classified as an
               "Eligible Receivable" by the Transferor in any
               document or report delivered hereunder will satisfy
               the requirements contained in the definition of
               Eligible Receivable as of the time of such document
               or report.

                         (vii)  Each Receivable then existing has
               been conveyed to the Trust free and clear of any 
               Lien of any Person claiming through or under the
               Transferor or any of its Affiliates (other than
               Permitted Liens) and in compliance, in all material
               respects, with all Requirements of Law applicable to
               the Transferor.

                    (b)  Daily Representations and Warranties.  On
          each day on which any new Receivable is purchased by the
          Transferor, the Transferor shall be deemed to represent
          and warrant to the Trust that (A) each Receivable
          purchased by the Transferor on such day has been conveyed
          to the Trust in compliance, in all material respects,
          with all Requirements of Law applicable to the Transferor
          and free and clear of any Lien of any Person claiming
          through or under the Transferor or any of its Affiliates
          (other than Permitted Liens) and (B) with respect to each
          such Receivable, all consents, licenses, approvals or
          authorizations of or registrations or declarations with,
          any Governmental Authority required to be obtained,
          effected or given by the Transferor in connection with
          the conveyance of such Receivable to the Trust have been
          duly obtained, effected or given and are in full force
          and effect.  

                    (c)  Notice of Breach.  The representations and
          warranties set forth in this Section 2.4 shall survive
          the transfer and assignment of the respective Receivables
          to the Trust.  Upon discovery by the Transferor, the
          Servicer or a Responsible Officer of the Trustee of a
          breach of any of the representations and warranties set
          forth in this Section 2.4, the party discovering such
          breach shall give prompt written notice to the other
          parties mentioned above.  The Transferor agrees to
          cooperate with the Servicer and the Trustee in attempting
          to cure any such breach.

                    (d)  Designation of Ineligible Receivables.  In
          the event of a breach with respect to a Receivable of any
          representations and warranties set forth in subsection
          2.3(j) or subsections 2.4(a)(iii) through (vii) or
          subsection 2.4(b), or in the event that a Receivable is
          not an Eligible Receivable on the date of its transfer to
          the Trust as a result of the failure to satisfy the
          conditions set forth in the definition of Eligible
          Receivable, such Receivable shall be designated an
          "Ineligible Receivable" and shall be assigned an
          Outstanding Balance of zero for the purpose of
          determining the aggregate amount of Principal Receivables
          on any day; provided, however, that if such
          representations and warranties with respect to such
          Receivable shall subsequently be true and correct in all
          material respects as if such Receivable had been created
          on such day or such Receivable shall subsequently satisfy
          the conditions set forth in the definition of Eligible
          Receivable, such Receivable shall be designated an
          Eligible Receivable, and the Outstanding Balance of such
          Receivable shall be included in determining the aggregate
          amount of Principal Receivables on such day.  On and
          after the date of its designation as an Ineligible
          Receivable, each Ineligible Receivable shall not be given
          credit in determining the aggregate amount of Principal
          Receivables used in the calculation of any Investor
          Percentage, the Transferor Percentage or the Transferor 
          Interest.  In the event that on any Business Day the
          exclusion of an Ineligible Receivable from the
          calculation of the Transferor Interest would cause the
          Transferor Interest to be reduced below the Minimum
          Transferor Interest, the Transferor shall immediately
          make a deposit in the Excess Funding Account (for
          allocation as a Principal Receivable) in immediately
          available funds prior to the next succeeding Business Day
          in an amount equal to the amount by which the Transferor
          Interest would be reduced below the Minimum Transferor
          Interest as a result of the exclusion of such Ineligible
          Receivable.  The portion of such deposit allocated to the
          Investor Certificates of each Series shall be distributed
          to the Investor Certificateholders of each Series in the
          manner specified in Article IV.

                    (e)  Reassignment of Trust Portfolio.  In the
          event of a breach of any of the representations and
          warranties set forth in subsections 2.3(a), (b) and (c)
          and 2.4(a)(i) and (ii) with respect to any Series, either
          the Trustee or the Holders of Investor Certificates
          evidencing Undivided Interests aggregating more than 50%
          of the Invested Amount of such Series, by notice then
          given in writing to the Transferor (and to the Trustee
          and the Servicer, if given by the Investor
          Certificateholders of such Series), may direct the
          Transferor to accept reassignment of an amount of
          Principal Receivables equal to the face amount of the
          Invested Amount to be repurchased (as specified below)
          within 60 days of such notice (or within such longer
          period as may be specified in such notice), and the
          Transferor shall be obligated to accept reassignment of
          such Receivables on a Distribution Date specified by the
          Transferor (such Distribution Date, the "Reassignment
          Date") occurring within such applicable period on the
          terms and conditions set forth below; provided, however,
          that no such reassignment shall be required to be made,
          and no notice of such reassignment may be given, if, at
          any time during such applicable period, the
          representations and warranties contained in subsections
          2.3(a), (b) and (c) and subsections 2.4(a)(i) and (ii)
          shall then be true and correct in all material respects. 
          The Transferor shall, on the Transfer Date (in next day
          funds) preceding the Reassignment Date, deposit an amount
          equal to the reassignment deposit amount for such Series
          in the related Distribution Account or Series Account, as
          provided in the related Supplement, for distribution to
          the Investor Certificateholders pursuant to Article XII. 
          The reassignment deposit amount with respect to any
          Series, unless otherwise stated in the related
          Supplement, shall be equal to (i) the Invested Amount of
          such Series at the end of the day on the last day of the
          Monthly Period preceding the Reassignment Date (provided,
          however, that with respect to any Series issued pursuant
          to a Variable Funding Supplement such amount shall be the
          Invested Amount of such Series as of the Reassignment
          Date, less the amount, if any, previously allocated for
          payment of principal to such Certificateholders on the
          related Reassignment Date, in the Monthly Period in which
          the Reassignment Date occurs), plus (ii) an amount equal
          to all interest accrued but unpaid on the Investor
          Certificates of such Series at the applicable Certificate
          Rate through such last day, less the amount, if any, 
          previously allocated for payment of interest to the
          Certificateholders of such Series on the related
          Distribution Date in the Monthly Period in which the
          Reassignment Date occurs plus any other amounts accrued
          and owing as specified in the applicable Supplement. 
          Payment of the reassignment deposit amount with respect
          to any Series, and all other amounts in the Distribution
          Account or the applicable Series Account in respect of
          the preceding Monthly Period, shall be considered a
          prepayment in full of the Receivables represented by the
          Investor Certificates of such Series.  On the
          Distribution Date following the Transfer Date on which
          such amount has been deposited in full into the
          Distribution Account or the applicable Series Account,
          the Receivables and all monies due or to become due with
          respect thereto and all proceeds of the Receivables shall
          be released to the Transferor after payment of all
          amounts otherwise due hereunder on or prior to such dates
          and the Trustee shall execute and deliver such
          instruments of transfer or assignment, in each case
          without recourse, representation or warranty, as shall be
          prepared by and as are reasonably requested by the
          Transferor to vest in the Transferor, or its designee or
          assignee, all right, title and interest of the Trust in
          and to such Receivables, all monies due or to become due
          with respect thereto and all proceeds of such Receivables
          allocated to such Receivables pursuant to the related
          Supplement.  If the Trustee or the Investor
          Certificateholders of any Series give notice directing
          the Transferor to accept reassignment as provided above,
          the obligation of the Transferor to accept reassignment
          of the applicable Receivables and pay the reassignment
          deposit amount pursuant to this subsection 2.4(e) shall
          constitute the sole remedy respecting a breach of the
          representations and warranties contained in subsections
          2.3(a), (b) and (c) and 2.4(a)(i) and (ii) available to
          the Investor Certificateholders of such Series or the
          Trustee on behalf of the Investor Certificateholders of
          such Series.  The Trustee shall have no duty to conduct
          any affirmative investigation as to the occurrence of any
          condition requiring the repurchase of any Receivable by
          the Transferor pursuant to this Agreement or any
          Supplement or the eligibility of any Receivable for
          purposes of this Agreement or any Supplement.

                    Section 2.5  Covenants of the Transferor.  The
          Transferor hereby covenants that:

                    (a)  Receivables to be Accounts or General
          Intangibles.  The Transferor will take no action to cause
          any Receivable to be evidenced by any instrument (as
          defined in the UCC as in effect in the Relevant UCC
          State), except in connection with the enforcement or
          collection of a Receivable.  Except in such
          circumstances, the Transferor will take no action to
          cause any Receivable to be anything other than an
          "account" or a "general intangible" (each as defined in
          the UCC as in effect in the Relevant UCC State).

                    (b)  Security Interests.  Except for the
          conveyances hereunder, the Transferor will not sell,
          pledge, assign or transfer to any other Person, or grant,
          create, incur, assume or suffer to exist any Lien, on any  
          Receivable, whether now existing or hereafter created, or
          any interest therein; the Transferor will immediately
          notify the Trustee of the existence of any Lien on any
          Receivable; and the Transferor shall defend the right,
          title and interest of the Trust in, to and under the
          Receivables, whether now existing or hereafter created,
          against all claims of third parties claiming through or
          under the Transferor; provided, however, that nothing in
          this subsection 2.5(b) shall prevent or be deemed to
          prohibit the Transferor from suffering to exist upon any
          of the Receivables any Permitted Lien.

                    (c)  Contracts and Credit and Collection
          Policies.  The Transferor shall take all actions
          reasonably within its control to cause each Originator to
          comply with and perform its obligations under the
          Contracts relating to the Receivables and the Credit and
          Collection Policy except insofar as any failure to comply
          or perform would not materially and adversely affect the
          rights of the Trust or the Certificateholders hereunder
          or under the Certificates.  The Transferor may change,
          and permit an Originator to change, the terms and
          provisions of the Contracts or the Credit and Collection
          Policy in any respect (i) if it would not, in the
          reasonable belief of the Transferor, materially impair
          the collectibility of any Receivable or cause,
          immediately or with the passage of time, a Pay Out Event
          to occur and (ii) if such change (A) (if it owns a
          comparable segment of receivables) is made applicable to
          the comparable segment of the receivables owned by the
          Transferor or such Originator, if any, which have
          characteristics the same as, or substantially similar to,
          the Receivables that are the subject of such change and
          (B) (if it does not own such a comparable segment of
          receivables) will not be made with the intent to
          materially benefit the Transferor over the Investor
          Certificateholders or to materially adversely affect the
          Investor Certificateholders, except as otherwise
          restricted by an endorsement, sponsorship, or other
          agreement between the Transferor and an unrelated third
          party or by the terms of the Contracts.

                    (d)  [Reserved]

                    (e)  Delivery of Collections.  In the event
          that the Transferor receives Collections, the Transferor
          agrees to deposit such Collections into the Collection
          Account as soon as practicable after the receipt thereof,
          but in no event later than two Business Days following
          the Date of Processing thereof.

                    (f)  Conveyance of Receivables.  The Transferor
          covenants and agrees that it will not permit any
          Originator to convey, assign, exchange or otherwise
          transfer any Receivable, to any Person other than the
          Transferor prior to the termination of this Agreement
          pursuant to Article XII except for transfers to FCI;
          provided, however, that the Transferor shall not be
          prohibited hereby from permitting an Originator to
          convey, assign, exchange or otherwise transfer a
          Receivable in connection with a transaction in which such
          Originator and its successor agree to comply with
          provisions substantially similar to those of Section 7.2.
                    (g)  Notice of Liens.  The Transferor shall
          notify the Trustee promptly after becoming aware of any
          Lien on any Receivable other than Permitted Liens.

                    (h)  Enforcement of Purchase Agreement.  The
          Transferor agrees to take all action necessary and
          appropriate to enforce its rights and claims under the
          Purchase Agreement and the Bank Receivables Purchase
          Agreement.

                    (i)  Separate Business.  The Transferor shall
          at all times (i) to the extent the Transferor's office is
          located in the offices of any Affiliate of the
          Transferor, pay fair market rent for its office space
          located in the offices of such affiliate and a fair share
          of any overhead costs, (ii) maintain the Transferor's
          books, financial statements, accounting records and other
          corporate documents and records separate from those of
          its Affiliates or any other entity, (iii) not commingle
          the Transferor's assets with those of any Affiliate or
          any other entity, (iv) maintain the Transferor's books or
          account and payroll (if any) separate from those of any
          affiliate of the Transferor, (v) act solely in its
          corporate name and through its own authorized officers
          and agents, invoices and letterhead, (vi) separately
          manage the Transferor's liabilities from those of any of
          its Affiliates and pay its own material liabilities,
          including all material administrative expenses, from its
          own separate assets, provided that the Transferor's
          stockholder or other Affiliates may pay certain of the
          organizational expenses of the Transferor and expenses
          relating to the preparation, negotiation, execution and
          delivery of the documentation with respect to the
          issuance of Certificates from time to time, and the
          Transferor shall reimburse any Affiliate for its
          allocable portion of shared expenses paid by such
          Affiliate, and (vii) pay from the Transferor's assets all
          obligations and indebtedness of any kind incurred by the
          Transferor except as otherwise provided in clause (vi). 
          The Transferor shall abide by all corporate formalities,
          including the maintenance of current minute books, and
          the Transferor shall cause its financial statements to be
          prepared in accordance with generally accepted accounting
          principles in a manner that indicates the separate
          existence of the Transferor and its assets and
          liabilities.  The Transferor shall not assume the
          liabilities of any Affiliate, and shall not guarantee the
          liabilities of any Affiliate.  The officers and directors
          of the Transferor (as appropriate) shall make decisions
          with respect to the business and daily operations of
          Transferor independent of and not dictated by any
          Affiliate of the Transferor.

                    (j)  Purchase Agreement Notices.  The
          Transferor (i) shall promptly give the Trustee copies of
          any notices, reports or certificates given or delivered
          to the Transferor under the Purchase Agreement, (ii)
          shall not, without the consents, approvals and opinions,
          if any, required by Section 13.1, as if Section 13.1
          related to the Purchase Agreement rather than this
          Agreement, enter into any amendment, supplement or other
          modification to, or waiver of any provision of, the
          Purchase Agreement and (iii) shall not permit the  
          addition or removal of a Receivable to or from the
          operation of the Purchase Agreement unless there is a
          corresponding right or obligation of the Transferor to
          add or remove such Receivable to or from the Trust.

                    Section 2.6  Addition of Receivables.

                    (a)  All receivables which meet the definition
          of Receivables shall be included as Receivables from and
          after the date upon which such Receivables are created
          and all such Receivables, whether such Receivables are
          then existing or thereafter created, shall be transferred
          automatically to the Trust upon purchase by the
          Transferor.

                    (b)  Receivables shall be transferred to the
          Trust as Eligible Receivables if, in addition to
          satisfying the requirements of clauses (a) through (g) of
          the definition of Eligible Receivables, the following
          condition is met:  unless Moody's otherwise consents,
          with respect to any Monthly Period the number of new
          obligors on Fingerhut and FNB receivables (which shall
          include any obligors who, prior to the relevant measuring
          period, did not have a relationship with Fingerhut or
          FNB) since the first day of the eleventh preceding
          Monthly Period (or, in the case of any date on or before
          the last day of the June 1995 Monthly Period, the last
          day of the June 1994 Monthly Period) that are Back End
          Customers on Receivables minus the number of new obligors
          on Fingerhut and FNB receivables that are Back End
          Customers on Receivables who have previously been
          approved by Moody's since the first day of such eleventh
          preceding Monthly Period (or the last day of the June
          1994 Monthly Period, as the case may be) shall not exceed
          25% of the number of Back End Customers on Receivables at
          the close of business on the last day of such Monthly
          Period.  

                    Section 2.7. Defaulted Receivables. On the date
          on which a Receivable becomes a Defaulted Receivable, the
          Trust shall automatically and without further action or
          consideration be deemed to transfer, set over, and
          otherwise convey to the Transferor, without recourse,
          representation or warranty, all the right, title and
          interest of the Trust in and to such Defaulted
          Receivable, all monies due or to become due with respect
          thereto and all proceeds of such Defaulted Receivable
          allocable to the Trust with respect to such Defaulted
          Receivable, excluding Recoveries relating thereto, which
          shall remain a part of the Trust Property.  On each
          Determination Date, the Servicer shall calculate the
          aggregate Investor Default Amount for the preceding
          Monthly Period with respect to each Series.

                    Section 2.8  Covenants of the Transferor with
          Respect to the Purchase Agreement.  The Transferor, in
          its capacity as purchaser of the Receivables from FCI or
          any Originator pursuant to a Purchase Agreement, hereby
          covenants that the Transferor will at all times enforce
          the covenants and agreements of FCI and each Originator
          in a Purchase Agreement and of FNB in the Bank
          Receivables Purchase Agreement, including, without
          limitation, the covenant to the effect set forth below. 

                          Contracts and Credit and Collection
               Policies.  Each Originator shall take all
               actions reasonably within its control to comply
               with and perform its obligations under the
               Contracts relating to the Receivables and the
               Credit and Collection Policy except insofar as
               any failure to comply or perform would not
               materially and adversely affect the rights of
               the Trust or the Certificateholders hereunder
               or under the Certificates.  Each Originator may
               change the terms and provisions of the
               Contracts or the Credit and Collection Policy
               in any respect (i) if it would not, in the
               reasonable belief of such Originator,
               materially impair the collectibility of any
               Receivable or cause, immediately or with the
               passage of time, a Pay Out Event to occur and
               (ii) if such change (A) (if it owns a
               comparable segment of receivables) is made
               applicable to the comparable segment of the
               receivables owned by such Originator, if any,
               which have characteristics the same as, or
               substantially similar to, the Receivables that
               are the subject of such change and (B) (if it
               does not own such a comparable segment of
               receivables) will not be made with the intent
               to materially benefit such Originator over the
               Trust or the Investor Certificateholders or to
               materially adversely affect the Trust or the
               Investor Certificateholders, except as
               otherwise restricted by an endorsement,
               sponsorship, or other agreement between such
               Originator and an unrelated third party or by
               the terms of the Contracts.

                             [End of Article II]
                                 ARTICLE III

                         ADMINISTRATION AND SERVICING
                                OF RECEIVABLES

                    Section 3.1   Acceptance of Appointment and
          Other Matters Relating to the Servicer.

                    (a)  FNB agrees to act as the Servicer under
          this Agreement.  The Investor Certificateholders of each
          Series by their acceptance of the related Certificates
          and pursuant to subsection 3.1(a) of the Amended Pooling
          and Servicing Agreement consent to FNB acting as
          Servicer.  Notwithstanding the foregoing or any other
          provisions of this Agreement or any Supplement, the
          Investor Certificateholders consent to Fingerhut or an
          Affiliate of Fingerhut acting as Servicer hereunder, in
          full substitution for FNB; provided that Fingerhut or any
          such Affiliate acting as Servicer shall expressly assume
          in writing (unless such assumption occurs by operation of
          law), by an agreement supplemental hereto, executed and
          delivered to the Trustee, the performance of every
          covenant and obligation of the Servicer, as applicable
          hereunder, and shall in all respects be designated the
          Servicer under this Agreement; provided, further, that,
          with respect to any Affiliate of Fingerhut acting as
          Servicer hereunder, Fingerhut will remain jointly and
          severally liable with such Affiliate.

                    (b)  The Servicer shall service and administer
          the Receivables and shall collect payments due under the
          Receivables in accordance with its customary and usual
          servicing procedures and the Credit and Collection
          Policies and shall have full power and authority, acting
          alone or through any party properly designated by it
          hereunder, to do any and all things in connection with
          such servicing and administration that it may deem
          necessary or desirable.  Without limiting the generality
          of the foregoing and subject to Section 10.1, the
          Servicer is hereby authorized and empowered (i) to make
          withdrawals from the Collection Account as set forth in
          this Agreement, (ii) unless such power and authority is
          revoked by the Trustee on account of the occurrence of a
          Servicer Default pursuant to Section 10.1, to instruct
          the Trustee in writing to make withdrawals and payments,
          from any Interest Funding Account, the Excess Funding
          Account, any Principal Account and any Series Account, in
          accordance with such instructions as set forth in this
          Agreement, (iii) unless such power and authority is
          revoked by the Trustee on account of the occurrence of a
          Servicer Default pursuant to Section 10.1, to instruct
          the Trustee in writing to take any action permitted or
          required under any Enhancement at such time as set forth
          in this Agreement and any Supplement, (iv) to execute and
          deliver, on behalf of the Trust for the benefit of the
          Certificateholders, any and all instruments of
          satisfaction or cancellation, or of partial or full
          release or discharge, and all other comparable
          instruments, with respect to the Receivables and, after
          the delinquency of any Receivable and to the extent
          permitted under and in compliance with applicable law and
          regulations, to commence enforcement proceedings with
          respect to such Receivables, (v) to make any filings, 
          reports, notices, applications, registrations with, and
          to seek any consents or authorizations from, the
          Securities and Exchange Commission and any state
          securities authority on behalf of the Trust as may be
          necessary or advisable to comply with any federal or
          state securities or reporting requirements and (vi) to
          delegate certain of its service, collection, enforcement
          and administrative duties hereunder with respect to the
          Receivables to any Person who agrees to conduct such
          duties in accordance with the Credit and Collection
          Policies; provided, however, that the Servicer shall
          notify the Trustee in writing of any such delegation; and
          provided further that the Servicer shall remain jointly
          and severally liable with such Person.  The Trustee
          agrees that it shall promptly follow the instructions of
          the Servicer to withdraw funds from the Collection
          Account, any Principal Account, any Interest Funding
          Account, the Excess Funding Account, or any Series
          Account and to take any action required under any
          Enhancement at such time as required under this
          Agreement.  The Trustee shall execute at the Servicer's
          written request such documents prepared by the Transferor
          and acceptable to the Trustee as the Servicer certifies
          are necessary or appropriate to enable the Servicer to
          carry out its servicing and administrative duties
          hereunder.

                    (c)  [Reserved]

                    (d)  The Servicer shall not be obligated to use
          separate servicing procedures, offices or employees for
          servicing the Receivables from the procedures, offices
          and employees used by the Servicer in connection with
          servicing other receivables.

                    Section 3.2  Servicing Compensation.  As
          compensation for its servicing activities hereunder and
          reimbursement for its expenses as set forth in the
          immediately following paragraph, the Servicer shall be
          entitled to receive a servicing fee in respect of each
          day prior to the termination of the Trust pursuant to
          Section 12.1 (the "Servicing Fee"), payable in arrears on
          each date and in the manner specified in the applicable
          Supplement, equal to the product of (i) a fraction, the
          numerator of which is the actual number of days in the
          measuring period specified in the applicable Supplement
          and the denominator of which is the actual number of days
          in the year, (ii) the weighted average Series Servicing
          Fee Percentage for all Outstanding Series (based upon the
          Series Servicing Fee Percentage for each Series and the
          Invested Amount of such Series) and (iii) the daily
          average aggregate Outstanding Balance of all Principal
          Receivables over the term of such measuring period.  The
          share of the Servicing Fee allocable to each Series with
          respect to any date of payment shall be equal to the
          product of (i) a fraction, the numerator of which is the
          actual number of days in the measuring period specified
          in the applicable Supplement and the denominator of which
          is the actual number of days in the year, (ii) the
          applicable Series Servicing Fee Percentage for such
          Series and (iii) the Invested Amount of such Series, as
          appropriate, as of the date of determination for such
          payment as specified in the applicable Supplement.  The 
          remainder of the Servicing Fee shall be paid by the
          Transferor, or retained by the Servicer as provided in
          Article IV, and in no event shall the Trust, the Trustee,
          any Enhancement Provider, or the Investor
          Certificateholders be liable for the share of the
          Servicing Fee to be paid by the Transferor.

                    The Servicer shall be responsible for its own
          expenses, which shall include the amounts due to the
          Trustee pursuant to Section 11.5 and the reasonable fees
          and disbursements of independent public accountants and
          all other expenses incurred by the Servicer in connection
          with its activities hereunder; provided, that the
          Servicer shall not be liable for any liabilities, costs
          or expenses of the Trust, the Investor Certificateholders
          or the Certificate Owners arising under any tax law,
          including without limitation any federal, state or local
          income or franchise taxes or any other tax imposed on or
          measured by income (or any interest, penalties or
          additions with respect thereto or arising from a failure
          to comply therewith).  In the event that the Servicer
          fails to pay any amounts due to the Trustee pursuant to
          Section 11.5, the Trustee shall be entitled to deduct and
          receive such amounts from the Servicing Fee prior to the
          payment thereof to the Servicer and the obligations of
          the Trust to pay any such amounts shall thereby be fully
          satisfied.  The Servicer shall be required to pay such
          expenses for its own account and shall not be entitled to
          any payment therefor other than the Servicing Fee.

                    Section 3.3  Representations and Warranties of
          the Servicer.  FNB hereby makes, and any Successor
          Servicer by its appointment hereunder shall make, the
          following representations and warranties on which the
          Trustee has relied in accepting the Receivables in trust
          and in authenticating the Certificates issued on the
          Initial Closing Date:

                    (a)  Organization and Good Standing.  The
          Servicer is either (i) a national banking association
          duly organized, validly existing and in good standing
          under the laws of the United States or (ii) a corporation
          duly organized, validly existing and in good standing
          under the laws of its state of incorporation and has the
          corporate power, authority and legal right to own its
          properties and conduct its business as such properties
          are presently owned and such business is presently
          conducted, and to execute, deliver and perform its
          obligations under this Agreement.

                    (b)  Due Qualification.  The Servicer is duly
          qualified to do business and is in good standing (or is
          exempt from such requirements) as a foreign corporation
          in any state where such qualification is necessary in
          order to service the Receivables as required by this
          Agreement and has obtained all necessary licenses and
          approvals as required under Federal and state law in
          order to service the Receivables as required by this
          Agreement, and if the Servicer shall be required by any
          Requirement of Law to so qualify or register or obtain
          such license or approval, then it shall do so except
          where the failure to obtain such license or approval does
          not materially affect the Servicer's ability to perform  
          its obligations hereunder or the enforceability of the
          Receivables.

                    (c)  Due Authorization.  The execution and
          delivery of this Agreement and the consummation of the
          transactions provided for herein, have been duly
          authorized by the Servicer by all necessary corporate
          action on the part of the Servicer.

                    (d)  Binding Obligation.  This Agreement and
          the consummation of the transactions provided for herein,
          constitutes a legal, valid and binding obligation of the
          Servicer, enforceable in accordance with its terms,
          except as enforceability may be limited by applicable
          bankruptcy, insolvency, reorganization, moratorium or
          other similar laws now or hereinafter in effect,
          affecting the enforcement of creditors' rights in general
          and as such enforceability may be limited by general
          principles of equity (whether considered in a proceeding
          at law or in equity).

                    (e)  No Violation.  The execution and delivery
          of this Agreement by the Servicer, and the performance of
          the transactions contemplated by this Agreement and the
          fulfillment of the terms hereof applicable to the
          Servicer, will not violate, result in any breach of any
          of the material terms and provisions of, or constitute
          (with or without notice or lapse of time or both) a
          default under, any Requirement of Law applicable to the
          Servicer or any material indenture, contract, agreement,
          mortgage, deed of trust or other material instrument to
          which the Servicer is a party or by which it is bound.

                    (f)  No Proceedings.  There are no proceedings
          or investigations pending or, to the best knowledge of
          the Servicer, threatened against the Servicer before any
          Governmental Authority (i) asserting the invalidity of
          this Agreement, (ii) seeking to prevent the issuance of
          the Certificates or the consummation of any of the
          transactions contemplated by this Agreement, (iii)
          seeking any determination or ruling that would materially
          and adversely affect the performance by the Servicer of
          its obligations under this Agreement, (iv) seeking any
          determination or ruling that would materially and
          adversely affect the validity or enforceability of this
          Agreement or (v) seeking to affect adversely the tax
          attributes of the Trust.

                    (g)  Compliance with Requirements of Law.  The
          Servicer shall duly satisfy all obligations on its part
          to be fulfilled under or in connection with each
          Receivable, will maintain in effect all qualifications
          required under Requirements of Law in order to service
          properly each Receivable and will comply in all material
          respects with all other Requirements of Law in connection
          with servicing each Receivable the failure to comply with
          which would have a material adverse effect on the
          Certificateholders or any Enhancement Provider.

                    (h)  Protection of Certificateholders' Rights. 
          The Servicer shall take no action which, nor omit to take
          any action the omission of which, would impair the rights
          of Certificateholders in any Receivable or the rights of 
          any Enhancement Provider, nor shall it reschedule, revise
          or defer payments due on any Receivable except in
          accordance with the Credit and Collection Policies.

                    (i)  All Consents Required.  All approvals,
          authorizations, consents, orders or other actions of any
          Governmental Authority required in connection with the
          execution and delivery of this Agreement and the
          performance of the transactions contemplated by this
          Agreement and the fulfillment of the terms hereof, have
          been obtained; provided, however, that the Servicer makes
          no representation or warranty regarding State securities
          or "Blue Sky" laws in connection with the distribution of
          the Certificates.

                    (j)  Rescission or Cancellation.  The Servicer
          shall not permit any rescission or cancellation of any
          Receivable except as ordered by a court of competent
          jurisdiction or other Governmental Authority or in
          accordance with the Credit and Collection Policy or the
          normal operating procedures of the Servicer.

                    (k)  Receivables Not To Be Evidenced by
          Promissory Notes.  Except in connection with its
          enforcement or collection of a Receivable (in which case
          any such promissory note would be made in the name of the
          Trust on behalf of the Certificateholders), the Servicer
          will take no action to cause any Receivable to be
          evidenced by an instrument (as defined in the UCC as in
          effect in the Relevant UCC State).

                    (l)  Principal Place of Business.  The Servicer
          shall at all times maintain its principal executive
          offices within the United States.

                    Section 3.4  Reports and Records for the
          Trustee.

                    (a)  Daily Records.  Upon reasonable prior
          notice by the Trustee, the Servicer shall make available
          at an office of the Servicer (or other location
          designated by the Servicer if such records are not
          accessible by the Servicer at an office of the Servicer)
          selected by the Servicer for inspection by the Trustee or
          its agent (reasonably acceptable to the Servicer) on a
          Business Day during the Servicer's normal business hours
          a record setting forth (i) the Collections on the
          Receivables and (ii) the amount of Receivables for the
          Business Day preceding the date of the inspection.  The
          Servicer shall, at all times, maintain its computer files
          with respect to the Receivables in such a manner so that
          the Receivables may be specifically identified and, upon
          reasonable prior request of the Trustee, shall make
          available to the Trustee, at an office of the Servicer
          (or other location designated by the Servicer if such
          computer files are not located at an office of the
          Servicer) selected by the Servicer, on any Business Day
          of the Servicer during the Servicer's normal business
          hours any computer programs necessary to make such
          identification.                    (b)  Daily Report.

                         (i)  On each Business Day the Servicer
               shall prepare a completed Daily Report.

                         (ii)  The Servicer shall deliver to the
               Trustee and the Paying Agent the Daily Report by
               3:00 p.m. (New York City time) on each Business Day
               with respect to activity in the Receivables for the
               prior Business Day (or, in the case of a Daily
               Report delivered on the second Business Day
               following a Saturday, Sunday or other non-Business
               Day, the aggregate activity for the preceding
               Business Day and such preceding non-Business Days).

                         (iii)  Upon discovery of any error or
               receipt of notice of any error in any Daily Report,
               the Servicer, the Transferor and the Trustee shall
               arrange to confer and shall agree upon any
               adjustments necessary to correct any such errors. 
               If any such error is material, the Servicer or the
               Trustee, as the case may be, shall retain all
               Collections which would otherwise be paid from the
               Trust (or such lesser amount as the Trustee and the
               Servicer shall agree to be necessary to cover any
               such error) in the Collection Account until such
               material error is corrected.  Unless the Trustee has
               received written notice of any error or discrepancy,
               the Trustee may rely on each Daily Report delivered
               to it for all purposes hereunder.

                    (c)  Settlement Statement.  On the second
          Business Day prior to each Distribution Date, the
          Servicer shall, prior to 3:00 p.m. (New York City time)
          on such day, deliver to the Trustee and the Paying Agent
          the Settlement Statement for the related Monthly Period
          substantially in the form of Exhibit C hereto, including
          the following information (which, in the case of clauses
          (iii), (iv) and (v) below, will be stated on the basis of
          an original principal amount of $1,000 per Certificate): 
          (i) the aggregate amount of Collections received in the
          Collection Account for the Monthly Period preceding such
          Determination Date and the aggregate amount of Imputed
          Yield Collections and the aggregate amount of Principal
          Collections processed during such Monthly Period; (ii)
          with respect to the preceding Monthly Period for each
          Series of Certificates the aggregate amount of the
          applicable Investor Percentage of Principal Collections,
          and the aggregate amount of the applicable Investor
          Percentage of Imputed Yield Collections; (iii) for each
          Series and for each Class within any such Series, the
          total amount to be distributed to Investor
          Certificateholders on the next succeeding Distribution
          Date; (iv) for each Series and for each Class within any
          such Series, the amount of such distribution to
          Certificateholders allocable to principal; (v) for each
          Series and for each Class within any such Series, the
          amount of such distribution to Certificateholders
          allocable to interest; (vi) for each Series and each
          Class within a Series, the Investor Default Amount for
          the immediately preceding Monthly Period; (vii) for each
          Series and each Class within a Series, the amount of the
          Investor Charge-Offs and the amount of the reimbursements  
          of Investor Charge-Offs for such Distribution Date;
          (viii) for each Series, the Servicing Fee for such
          Distribution Date; (ix) for each Series, the existing
          deficit controlled amortization amount, if applicable;
          (x) the Aggregate Principal Receivables in the Trust at
          the close of business on the last day of the Monthly
          Period preceding such Distribution Date; (xi) for each
          Series, the Invested Amount at the close of business on
          the last day of the Monthly Period immediately preceding
          such Distribution Date; (xii) the available amount of any
          Enhancement for each Class of each Series, if any; (xiii)
          for each Series and each Class within a Series, the Pool
          Factor as of the end of the related Monthly Period; (xiv)
          whether a Pay Out Event or a Prospective Pay Out Event
          with respect to any Series shall have occurred during or
          with respect to the related Monthly Period; (xv) the
          amount of any Adjustment Payments for the Related Monthly
          Period; and (xvi) such other calculations as may be
          required by any Supplement.  The Trustee shall be under
          no duty to recalculate, verify or recompute the
          information supplied to it under this Section 3.4 or such
          other matters as are set forth in any Settlement
          Statement.  The Servicer shall also provide a copy of the
          Settlement Statement in a prompt manner to each Rating
          Agency.

                    Section 3.5  Annual Servicer's Certificate. 
          The Servicer will deliver, in accordance with Section
          13.5, to the Trustee, any Enhancement Provider and the
          Rating Agencies, within 100 days of the end of each
          fiscal year, beginning in 1994, an Officer's Certificate
          substantially in the form of Exhibit D stating that (a) a
          review of the activities of the Servicer during the
          preceding fiscal year and of its performance under this
          Agreement was made under the supervision of the officer
          signing such certificate and (b) to such officer's
          knowledge, based on such review, the Servicer has fully
          performed all its obligations under this Agreement
          throughout such period, or, if there has been a default
          in the performance of any such obligation, specifying
          each such default known to such officer and the nature
          and status thereof.  A copy of such certificate may be
          obtained by any Investor Certificateholder by a request
          in writing to the Trustee addressed to the Corporate
          Trust Office.

                    Section 3.6  Annual Independent Accountants'
          Servicing Report.

                    (a)  Within 100 days of the end of each fiscal
          year, the Servicer shall cause a firm of nationally
          recognized independent public accountants (who may also
          render other services to the Servicer or the Transferor)
          to furnish a report with respect to the prior fiscal year
          (or, in the case of the first such period, the period
          beginning on the Initial Closing Date and ending on the
          last day of the related fiscal year) to the Trustee, any
          Enhancement Provider and each Rating Agency, to the
          effect that such firm has applied certain procedures,
          agreed upon with the Servicer and the Trustee and
          substantially as set forth in Exhibit G hereto, which
          would re-perform certain accounting procedures performed
          by the Servicer pursuant to certain documents and records  
          relating to the servicing of the Receivables under this
          Agreement.  In addition, each report shall set forth the
          agreed upon procedures performed and the results of such
          procedures. 

                    (b)  Within 100 days of the end of each fiscal
          year, the Servicer shall cause a firm of nationally
          recognized independent certified public accountants (who
          may also render other services to the Servicer or the
          Transferor) to furnish a report to the Trustee, any
          Enhancement Provider and the Rating Agency to the effect
          that they have compared the mathematical calculations set
          forth in each of the monthly certificates forwarded by
          the Servicer pursuant to subsection 3.4(c) during the
          period covered by such report with the computer reports
          which were the source of such amounts and that on the
          basis of such comparison, such amounts are in agreement,
          except for such exceptions as they believe to be
          immaterial and such other exceptions as shall be set
          forth in such report.  A copy of such report will be sent
          by the Trustee to each Investor Certificateholder.

                    Section 3.7  Tax Treatment.  The Transferor has
          structured this Agreement and the Investor Certificates
          with the intention that the Investor Certificates will
          qualify under applicable federal, state, local and
          foreign tax law as indebtedness.  Except to the extent
          expressly specified to the contrary in any Supplement,
          the Transferor, the Servicer, the Holder of the
          Exchangeable Transferor Certificate, each Investor
          Certificateholder, Holder of a Variable Funding
          Certificate, and each Certificate Owner agree to treat
          and to take no action inconsistent with the treatment of
          the Investor Certificates (or beneficial interest
          therein) as indebtedness for purposes of federal, state,
          local and foreign income or franchise taxes and any other
          tax imposed on or measured by income.  Each Investor
          Certificateholder, Holder of a Variable Funding
          Certificate and the Holder of the Exchangeable Transferor
          Certificate, by acceptance of its Certificate and each
          Certificate Owner, by acquisition of a beneficial
          interest in a Certificate, agree to be bound by the
          provisions of this Section 3.7.  Each Certificateholder
          agrees that it will cause any Certificate Owner acquiring
          an interest in a Certificate through it to comply with
          this Agreement as to treatment as indebtedness under
          applicable tax law, as described in this Section 3.7. 
          Furthermore, subject to Section 11.11, the Trustee shall
          treat the Trust as a security device only, and shall not
          file tax returns or obtain an employer identification
          number on behalf of the Trust.

                    Section 3.8  Adjustments.  (a)  If the Servicer
          adjusts downward the amount of any Receivable because of
          a rebate, refund, unauthorized charge or billing error to
          an Obligor, because such Receivable was created in
          respect of merchandise which was refused or returned by
          an Obligor, or if the Servicer otherwise adjusts downward
          the amount of any Receivable without receiving
          Collections therefor or without charging off such amount
          as uncollectible, then, in any such case, the Transferor
          Interest will be reduced and the aggregate amount of the
          Principal Receivables used to calculate the Investor 
          Percentages applicable to any Series will be reduced by
          the principal amount of any such adjustment.  Similarly,
          the aggregate amount of the Principal Receivables used to
          calculate the Investor Percentages applicable to any
          Series will be reduced by the amount of any Principal
          Receivable which was discovered as having been created
          through a fraudulent or counterfeit charge or with
          respect to which the covenant contained in subsection
          2.5(b) was breached.  Any adjustment required pursuant to
          either of the two preceding sentences shall be made on or
          prior to the end of the Monthly Period in which such
          adjustment obligation arises.  In the event that,
          following any such exclusion, the Transferor Interest
          (excluding the interest represented by any Supplemental
          Certificate) would be less than the Minimum Transferor
          Interest, within two Business Days of the date on which
          such adjustment obligation arises, the Transferor shall
          pay to the Servicer, for deposit into the Excess Funding
          Account, in immediately available funds an amount equal
          to the amount by which the Transferor Interest (excluding
          the interest represented by any Supplemental Certificate)
          would be reduced below the Minimum Transferor Interest as
          a result of such adjustment or exclusion.  Any amount
          deposited into the Excess Funding Account in connection
          with the adjustment of a Receivable (an "Adjustment
          Payment") shall be applied in accordance with Article IV
          and the terms of each Supplement.

                    (b)  If (i) the Servicer makes a deposit into
          the Collection Account in respect of a Collection of a
          Receivable and such Collection was received in the form
          of a check which is not honored for any reason or (ii)
          the Servicer makes a mistake with respect to the amount
          of any Collection and deposits an amount that is less
          than or more than the actual amount of such Collection,
          the Servicer shall appropriately adjust the amount
          subsequently deposited into the Collection Account to
          reflect such dishonored check or mistake.  Any Receivable
          in respect of which a dishonored check is received shall
          be deemed not to have been paid.  Notwithstanding the
          first two sentences of this paragraph, any adjustments
          made pursuant to this paragraph will be reflected in a
          current report but will not change any amount of
          Collections previously reported pursuant to subsection
          3.4(b).

                    Section 3.9  Notices to Fingerhut.  In the
          event that FNB or any Affiliate thereof is no longer
          acting as Servicer, any Successor Servicer appointed
          pursuant to Section 10.2 shall deliver or make available
          to FNB and Fingerhut each certificate and report required
          to be prepared, forwarded or delivered thereafter
          pursuant to Sections 3.4, 3.5 and 3.6.

                             [End of Article III]
                                  ARTICLE IV

                 RIGHTS OF CERTIFICATEHOLDERS AND ALLOCATION
                        AND APPLICATION OF COLLECTIONS

                    Section 4.1  Rights of Certificateholders. 
          Each Series of Investor Certificates shall represent
          Undivided Interests in the Trust, including the benefits
          of any Enhancement issued with respect to such Series and
          the right to receive the Collections and other amounts at
          the times and in the amounts specified in this Article IV
          to be deposited in the Investor Accounts or to be paid to
          the Investor Certificateholders of such Series; provided,
          however, that the aggregate interest represented by such
          Certificates at any time in the Principal Receivables
          shall not exceed an amount equal to the Invested Amount
          of such Certificates.  The Exchangeable Transferor
          Certificate shall represent the remaining undivided
          interest in the Trust, including the right to receive the
          Collections and other amounts at the times and in the
          amounts specified in this Article IV to be paid to the
          Holder of the Exchangeable Transferor Certificate;
          provided, however, that the aggregate interest
          represented by such Certificate at any time in the
          Principal Receivables shall not exceed the Transferor
          Interest at such time and such Certificate shall not
          represent any interest in the Investor Accounts, except
          as provided in this Agreement, or the benefits of any
          Enhancement issued with respect to any Series.

                    Section 4.2  Establishment of Accounts.

                    (a)  The Collection Account.  The Servicer, for
          the benefit of the Certificateholders, shall establish in
          the name of the Trustee, on behalf of the Trust, a non-
          interest bearing segregated account (the "Collection
          Account") bearing a designation clearly indicating that
          the funds deposited therein are held in trust for the
          benefit of the Certificateholders, and shall cause such
          Collection Account to be established and maintained, (i)
          in a segregated trust account with the corporate trust
          department of a depositary institution or trust company
          (which may include the Trustee) organized under the laws
          of the United States of America or any one of the states
          thereof or the District of Columbia which has a long-term
          unsecured debt rating of at least Baa3 by Moody's and
          whose deposits are insured to the limits provided by law
          by the FDIC  having corporate trust powers and acting as
          trustee for funds deposited therein (provided, however,
          that such account need not be maintained as a segregated
          trust account with the corporate trust department of such
          institution if at all times the certificates of deposit,
          short-term deposits or commercial paper or the long-term
          unsecured debt obligations (other than such obligation
          whose rating is based on collateral or on the credit of a
          Person other than such institution or trust company) of
          such depositary institution or trust company shall have a
          credit rating from Standard & Poor's of at least A-1+ and
          P-1 from Moody's in the case of the certificates of
          deposit, short-term deposits or commercial paper, or a
          rating from Standard & Poor's of AAA and from Moody's of
          Aaa in the case of the long-term unsecured debt 
          obligations) or (ii) with a depositary institution, which
          may include the Trustee, which is acceptable to the
          Rating Agency (in the case of (i) and (ii), a "Qualified
          Institution").  If, at any time, the institution holding
          the Collection Account ceases to be a Qualified
          Institution, the Transferor shall direct the Servicer to
          establish within 10 Business Days a new Collection
          Account with a Qualified Institution, transfer any cash
          and/or any investments to such new Collection Account and
          from the date such new Collection Account is established,
          it shall be the "Collection Account."  The Servicer shall
          give written notice to the Trustee of the location and
          account number of the Collection Account and shall notify
          the Trustee in writing prior to any subsequent change
          thereof.  Pursuant to authority granted to it pursuant to
          subsection 3.1(b), the Servicer shall have the power
          revocable by the Trustee to withdraw funds from the
          Collection Account for the purposes of carrying out its
          duties hereunder.

                    The Collection Account shall be under the sole
          dominion and control of the Trustee and the Trustee shall
          possess all right, title and interest in all funds from
          time to time on deposit in such account.

                    (b)  The Interest Funding and Principal
          Accounts.  The Trustee, for the benefit of the Investor
          Certificateholders, shall establish and maintain with a
          Qualified Institution in the name of the Trust two
          segregated trust accounts for each Series (an "Interest
          Funding Account" and a "Principal Account,"
          respectively), each bearing a designation clearly
          indicating that the funds therein are held for the
          benefit of the Investor Certificateholders of such
          Series.  Except as provided in subsection 4.2(e), each
          Interest Funding Account and each Principal Account shall
          be under the sole dominion and control of the Trustee for
          the benefit of the Investor Certificateholders.  Pursuant
          to authority granted to it hereunder, the Servicer shall
          have the revocable power to instruct the Trustee to
          withdraw funds from the Interest Funding Account and any
          Principal Account for any purpose of carrying out the
          Servicer's or the Trustee's duties hereunder.  The
          Trustee at all times shall maintain accurate records
          reflecting each transaction in each Principal Account and
          each Interest Funding Account and that funds held therein
          shall at all times be held in trust for the benefit of
          the Investor Certificateholders of such Series.  If, at
          any time, the institution holding the Interest Funding
          Account ceases to be a Qualified Institution, the
          Servicer shall direct the Trustee to establish within 10
          Business Days a new Interest Funding Account meeting the
          conditions specified above with a Qualified Institution,
          transfer any cash and/or any investments to such new
          Interest Funding Account and from the date such new
          Interest Funding Account is established, it shall be the
          "Interest Funding Account."  Similarly, if, at any time,
          the institution holding any Principal Account ceases to
          be a Qualified Institution, the Servicer shall direct the
          Trustee to establish within 10 Business Days a new
          Principal Account meeting the conditions specified above
          with a Qualified Institution, transfer any cash and/or
          any investments to such new Principal Account and from 
          the date such new Principal Account is established, it
          shall be a "Principal Account."

                    (c)  Distribution Accounts.  The Trustee, for
          the benefit of the Investor Certificateholders of each
          Series, shall cause to be established and maintained in
          the name of the Trust, with an office or branch of a
          Qualified Institution a non-interest-bearing segregated
          demand deposit account for each Series (a "Distribution
          Account") bearing a designation clearly indicating that
          the funds deposited therein are held in trust for the
          benefit of the Investor Certificateholders of such
          Series.  Each Distribution Account shall be under the
          sole dominion and control of the Trustee for the benefit
          of the Investor Certificateholders of the related Series. 
          Pursuant to the authority granted to the Paying Agent
          herein, the Paying Agent shall have the power, revocable
          by the Trustee, to make withdrawals and payments from the
          Distribution Account for the purpose of carrying out the
          Paying Agent's duties hereunder.  If, at any time, the
          institution holding a Distribution Account ceases to be a
          Qualified Institution, the Servicer shall direct the
          Trustee to establish within 10 Business Days a new
          Distribution Account meeting the conditions specified
          above with a Qualified Institution, transfer any cash
          and/or any investments to such new Distribution Account
          and from the date such new Distribution Account is
          established, it shall be a "Distribution Account."

                    (d)  The Excess Funding Account.  The Trustee,
          for the benefit of the Certificateholders, shall cause to
          be established in the name of the Trustee, on behalf of
          the Certificateholders, with a Qualified Institution, a
          segregated trust account (the "Excess Funding Account")
          bearing a designation clearly indicating that the funds
          deposited therein are held for the benefit of the
          Certificateholders.  Except as provided in subsection
          4.3(f), the Excess Funding Account shall, except as
          otherwise provided herein, be under the sole dominion and
          control of the Trustee for the benefit of the
          Certificateholders.  Pursuant to the authority granted to
          the Servicer herein, the Servicer shall have the power,
          revocable by the Trustee, to make withdrawals and
          payments from the Excess Funding Account for the purpose
          of carrying out the Servicer's or Trustee's duties
          hereunder.  If, at any time, the institution holding the
          Excess Funding Account ceases to be a Qualified
          Institution, the Servicer shall direct the Trustee to
          establish within 10 Business Days a new Excess Funding
          Account meeting the conditions specified above with a
          Qualified Institution, transfer any cash and/or any
          investments to such new Excess Funding Account and from
          the date such new Excess Funding Account is established,
          it shall be the "Excess Funding Account."

                    (e)  Administration of the Principal Accounts
          and the Interest Funding Accounts.  Funds on deposit in
          each Principal Account and each Interest Funding Account
          shall at all times be invested by the Servicer (or, at
          the written direction of the Transferor, by the Trustee)
          on behalf of the Transferor in Cash Equivalents.  Any
          such investment shall mature and such funds shall be
          available for withdrawal on the Transfer Date following 
          the Monthly Period in which such funds were processed for
          collection.  No such investments shall be liquidated
          prior to maturity.  At the end of each month, all
          interest and earnings (net of losses and investment
          expenses) on funds on deposit in each Principal Account
          and each Interest Funding Account (unless otherwise
          specified in the applicable Supplement) shall be
          deposited by the Trustee in a separate deposit account
          with a Qualified Institution in the name of the Servicer,
          or a Person designated in writing by the Servicer, which
          shall not constitute a part of the Trust, or shall
          otherwise be turned over by the Trustee to the Servicer
          not less frequently than monthly.  Subject to the
          restrictions set forth above, the Servicer, or a Person
          designated in writing by the Servicer, of which the
          Trustee shall have received written notification, shall
          have the authority to instruct the Trustee with respect
          to the investment of funds on deposit in any Principal
          Account and any Interest Funding Account.  Any investment
          instructions to the Trustee shall be in writing, shall be
          given no later than 10:00 a.m. New York City time on a
          Business Day that such investment is proposed to be made 
          and shall include a certification that the proposed
          investment is a Cash Equivalent that matures at or prior
          to the time required by this Agreement.  For purposes of
          determining the availability of funds or the balances in
          any Interest Funding Account and any Principal Account
          for any reason under this Agreement, all investment
          earnings on such funds shall be deemed not to be
          available or on deposit.

                    Section 4.3  Collections and Allocations.

                    (a)  Collections.  Obligors shall make payments
          on the Receivables to the Servicer who shall deposit all
          such payments in the Collection Account no later than the
          second Business Day following the Date of Processing
          thereof.

                    The Servicer shall allocate such amounts to
          each Series of Investor Certificates and to the Holder of
          the Exchangeable Transferor Certificate in accordance
          with this Article IV and shall cause the Trustee to
          withdraw the required amounts from the Collection Account
          or pay such amounts to the Holder of the Exchangeable
          Transferor Certificate in accordance with this Article
          IV.  The Servicer shall make such deposits or payments on
          the date indicated herein by wire transfer or as
          otherwise provided in the Supplement for any Series of
          Certificates with respect to such Series.

                    Notwithstanding anything in this Agreement to
          the contrary, but subject to the terms of any Supplement,
          for so long as, and only so long as, Fingerhut (or any
          successors to Fingerhut) or an Affiliate of Fingerhut
          shall remain the Servicer hereunder, and (a)(i) Fingerhut
          (or any successors to Fingerhut) or an Affiliate of
          Fingerhut provides to the Trustee a letter of credit or
          other form of Enhancement rated at least A-1 by Standard
          & Poor's and P-1 by Moody's (as certified to the Trustee
          by the Servicer), and (ii) after notifying each Rating
          Agency of the proposed use of such letter of credit or
          other form of Enhancement the Transferor shall have 
          received a notice from each Rating Agency that making
          payments monthly rather than daily would not result in a
          downgrading or withdrawal of any of such Rating Agency's
          then-existing ratings of the Investor Certificates, or
          (b) FCI (or any successors to FCI) shall have and
          maintain a short-term credit rating of at least A-1 by
          Standard & Poor's and P-1 by Moody's (as certified to the
          Trustee by the Servicer), the Servicer need not deposit
          Collections from the Collection Account into the
          Principal Account or the Interest Funding Account or any
          Series Account, or make payments to the Holder of the
          Exchangeable Transferor Certificate, prior to the close
          of business on the day any Collections are deposited in
          the Collection Account as otherwise provided in this
          Article IV, but may instead make such deposits, payments
          and withdrawals on each Transfer Date in an amount equal
          to the net amount of such deposits, payments and
          withdrawals which would have been made but for the
          provisions of this paragraph.

                    (b)  Allocations for the Exchangeable
          Transferor Certificate.  Throughout the existence of the
          Trust, unless otherwise stated in any Supplement, on each
          Business Day the Servicer shall allocate to the Holder of
          the Exchangeable Transferor Certificate an amount equal
          to the product of (A) the Transferor Percentage as of the
          end of the preceding Business Day and (B) the aggregate
          amount of Principal Collections and Imputed Yield
          Collections available in the Collection Account.  The
          Servicer shall pay such amount to the Holder of the
          Exchangeable Transferor Certificate on each Business Day;
          provided, however, that amounts payable to the Holder of
          the Exchangeable Transferor Certificate pursuant to this
          clause (b) shall instead be deposited in the Excess
          Funding Account to the extent necessary to prevent the
          Transferor Interest from being less than the Minimum
          Transferor Interest.

                    (c)  [Reserved]

                    (d)  Allocation for Series.  On each Business
          Day, (i) the amount of Imputed Yield Collections
          available in the Collection Account allocable to each
          Series shall be determined by multiplying the aggregate
          amount of such Imputed Yield Collections by the Floating
          Allocation Percentage for such Series, (ii) the amount of
          Principal Collections available in the Collection Account
          allocable to each Series shall be determined by
          multiplying the aggregate amount of such Principal
          Collections by (x) during the Revolving Period for a
          Series, the Floating Allocation Percentage for such
          Series and (y) during any Amortization Period for a
          Series, the Fixed/Floating Allocation Percentage for such
          Series, and (iii) the Defaulted Receivables allocable to
          each Series shall be determined by multiplying the
          aggregate amount of such Defaulted Receivables by the
          Floating Allocation Percentage for such Series.  The
          Servicer shall, prior to the close of business on the day
          any Collections are deposited in the Collection Account,
          cause the Trustee to withdraw the required amounts from
          the Collection Account and cause the Trustee to deposit
          such amounts into the applicable Principal Account, the
          applicable Interest Funding Account, the Excess Funding 
          Account, or any Series Account or pay such amounts to the
          Holder of the Exchangeable Transferor Certificate in
          accordance with the provisions of this Article IV.

                    (e)  Unallocated Principal Collections; Excess
          Funding Account.  On each Business Day, Shared Principal
          Collections shall be allocated to each outstanding Series
          pro rata based on the Principal Shortfall, if any, for
          each such Series, and then, at the option of the
          Transferor, any remainder may be applied as principal
          with respect to the Variable Funding Certificates.  The
          Servicer shall pay any remaining Shared Principal
          Collections on such Business Day to the Transferor;
          provided, that if the Transferor Interest as determined
          on such Business Day does not exceed the Minimum
          Transferor Interest, then such remaining Shared Principal
          Collections shall be deposited in the Excess Funding
          Account to the extent necessary to increase the
          Transferor Interest above the Minimum Transferor
          Interest; provided, further, that if an Amortization
          Period has commenced and is continuing with respect to
          more than one outstanding Series, such remaining Shared
          Principal Collections shall be allocated to such Series
          pro rata based on the Investor Percentage for Principal
          Receivables applicable for such Series.

                    (f) Amounts in Excess Funding Account.  Amounts
          on deposit in the Excess Funding Account on any Business
          Day will be invested by the Servicer (or, at the
          direction of the Transferor, by the Trustee) on behalf of
          the Transferor in Cash Equivalents which shall mature and
          be available on or before the next Business Day on which
          amounts may be released from the Excess Funding Account. 
          Earnings from such investments received shall be
          deposited in the Collection Account and treated as
          Imputed Yield Collections.  Any investment instructions
          to the Trustee shall be in writing and shall include a
          certification that the proposed investment is a Cash
          Equivalent that matures at or prior to the date required
          by this Agreement.  If on any Business Day other than a
          Business Day on which a Prospective Pay Out Event has
          occurred and is continuing, the Transferor Interest is
          greater than the Minimum Transferor Interest, amounts on
          deposit in the Excess Funding Account may, at the option
          of the Transferor, be released to the Holder of the
          Exchangeable Transferor Certificate.  On the first
          Business Day of the Amortization Period for any Series,
          funds on deposit in the Excess Funding Account will be
          deposited in the Principal Account for such Series to the
          extent of the lesser of (x) the Invested Amount of such
          Series and (y) the amount then on deposit in the Excess
          Funding Account.

                    [THE REMAINDER OF ARTICLE IV IS RESERVED
                    AND SHALL BE SPECIFIED IN ANY SUPPLEMENT
                    WITH RESPECT TO ANY SERIES]

                             [End of Article IV]
                                  ARTICLE V

                    [ARTICLE V IS RESERVED AND SHALL BE
                    SPECIFIED IN ANY SUPPLEMENT WITH RESPECT
                    TO ANY SERIES]

                              [End of Article V]
                                  ARTICLE VI

                               THE CERTIFICATES

                    Section 6.1  The Certificates.  Subject to
          Sections 6.10 and 6.13, the Investor Certificates of each
          Series and any Class thereof may be issued in bearer form
          (the "Bearer Certificates") with attached interest
          coupons and, if applicable, a special coupon
          (collectively, the "Coupons") or in fully registered form
          (the "Registered Certificates"), and shall be
          substantially in the form of the exhibits with respect
          thereto attached to the related Supplement.  The
          Exchangeable Transferor Certificate shall be
          substantially in the form of Exhibit A.  The Investor
          Certificates and the Exchangeable Transferor Certificate
          shall, upon issue pursuant hereto or to Section 6.9 or
          Section 6.10, be executed and delivered by the Transferor
          to the Trustee for authentication and redelivery as
          provided in Sections 2.1 and 6.2.  Any Investor
          Certificate shall be issuable in a minimum denomination
          of $1,000 Undivided Interest and integral multiples
          thereof, unless otherwise specified in any Supplement,
          and shall be issued upon original issuance in an original
          aggregate principal amount equal to the Initial Invested
          Amount.  The Exchangeable Transferor Certificate shall be
          issued as a single certificate.  Each Certificate shall
          be executed by manual or facsimile signature on behalf of
          the Transferor by its President or any Vice President. 
          Certificates bearing the manual or facsimile signature of
          the individual who was, at the time when such signature
          was affixed, authorized to sign on behalf of the
          Transferor or the Trustee shall not be rendered invalid,
          notwithstanding that such individual has ceased to be so
          authorized prior to the authentication and delivery of
          such Certificates or does not hold such office at the
          date of such Certificates.  No Certificate shall be
          entitled to any benefit under this Agreement, or be valid
          for any purpose, unless there appears on such Certificate
          a certificate of authentication substantially in the form
          provided for herein, executed by or on behalf of the
          Trustee by the manual signature of a duly authorized
          signatory, and such certificate upon any Certificate
          shall be conclusive evidence, and the only evidence, that
          such Certificate has been validly issued and duly
          authenticated and delivered hereunder.  All Certificates
          shall be dated the date of their authentication except
          Bearer Certificates which shall be dated the applicable
          Issuance Date as provided in the related Supplement.

                    Section 6.2  Authentication of Certificates. 
          Contemporaneously with the initial assignment and
          transfer of the Receivables, whether now existing or
          hereafter created and the other components to the Trust,
          the Trustee shall authenticate and deliver the initial
          Series of Investor Certificates, upon the written order
          of the Transferor.  Upon the issuance of such Investor
          Certificates, such Investor Certificates shall be validly
          issued, fully paid and non-assessable.  The Trustee shall
          authenticate and deliver the Exchangeable Transferor
          Certificate to the Transferor simultaneously with its
          delivery of the initial Series of Investor Certificates. 
          Upon an Exchange as provided in Section 6.9 and the 
          satisfaction of certain other conditions specified
          therein, the Trustee shall authenticate and deliver the
          Investor Certificates of additional Series (with the
          designation provided in the related Supplement), upon the
          written order of the Transferor.  Upon the written order
          of the Transferor, the Certificates of any Series shall
          be duly authenticated by or on behalf of the Trustee, in
          authorized denominations equal to (in the aggregate) the
          Initial Invested Amount of such Series of Investor
          Certificates.  If specified in the related Supplement for
          any Series, the Trustee shall authenticate and deliver
          outside the United States the Global Certificate that is
          issued upon original issuance thereof, upon the written
          order of the Transferor, to the Depositary.  If specified
          in the related Supplement for any Series, the Trustee
          shall authenticate Book-Entry Certificates that are
          issued upon original issuance thereof, upon the written
          order of the Transferor, to a Clearing Agency or its
          nominee as provided in Section 6.10.

                    Section 6.3  Registration of Transfer and
          Exchange of Certificates.

                    (a)  The Trustee shall cause to be kept at the
          office or agency to be maintained by a transfer agent and
          registrar (the "Transfer Agent and Registrar") in
          accordance with the provisions of Section 11.16, a
          register (the "Certificate Register") in which, subject
          to such reasonable regulations as it may prescribe, the
          Transfer Agent and Registrar shall provide for the
          registration of the Investor Certificates of each Series
          (unless otherwise provided in the related Supplement) and
          of transfers and exchanges of the Investor Certificates
          as herein provided.  Whenever reference is made in this
          Agreement to the transfer or exchange of the Certificates
          by the Trustee, such reference shall be deemed to include
          the transfer or exchange on behalf of the Trustee by a
          Transfer Agent and Registrar.  The Bank of New York is
          hereby initially appointed Transfer Agent and Registrar
          for the purposes of registering the Investor Certificates
          and transfers and exchanges of the Investor Certificates
          as herein provided.  If any form of Investor Certificate
          is issued as a Global Certificate, The Bank of New York
          may, or if and so long as any Series of Investor
          Certificates are listed on a stock exchange and such
          exchange shall so require, The Bank of New York shall
          appoint a co-transfer agent and co-registrar, which will
          also be a co-paying agent, in such city as the Transferor
          may specify.  Any reference in this Agreement to the
          Transfer Agent and Registrar shall include any co-
          transfer agent and co-registrar unless the context
          otherwise requires.  The Bank of New York shall be
          permitted to resign as Transfer Agent and Registrar upon
          30 days' written notice to the Servicer.  In the event
          that The Bank of New York shall no longer be the Transfer
          Agent and Registrar, the Transferor shall appoint a
          successor Transfer Agent and Registrar.  If any Series
          with respect to which Book Entry Certificates were
          originally issued is no longer issued as Book-Entry
          Certificates, then the Servicer may appoint a successor
          Transfer Agent and Registrar. 

                     Upon surrender for registration of transfer of
          any Certificate at any office or agency of the Transfer
          Agent and Registrar maintained for such purpose, the
          Transferor shall execute, subject to the provisions of
          subsection 6.3(c), and the Trustee shall (unless the
          Transfer Agent and Registrar is different than the
          Trustee, in which case the Transfer Agent and Registrar
          shall) authenticate and deliver, in the name of the
          designated transferee or transferees, one or more new
          Certificates in authorized denominations of like
          aggregate Undivided Interests; provided, that the
          provisions of this paragraph shall not apply to Bearer
          Certificates.

                    At the option of any Holder of Registered
          Certificates, Registered Certificates may be exchanged
          for other Registered Certificates of the same Series in
          authorized denominations of like aggregate Undivided
          Interests in the Trust, upon surrender of the Registered
          Certificates to be exchanged at any office or agency of
          the Transfer Agent and Registrar maintained for such
          purpose.  At the option of a Bearer Certificateholder,
          subject to applicable laws and regulations (including
          without limitation, the Bearer Rules), Bearer
          Certificates may be exchanged for other Bearer
          Certificates or Registered Certificates of the same
          Series in authorized denominations of like aggregate
          Undivided Interests in the Trust, in the manner specified
          in the Supplement for such Series, upon surrender of the
          Bearer Certificates to be exchanged at an office or
          agency of the Transfer Agent and Registrar located
          outside the United States.  Each Bearer Certificate
          surrendered pursuant to this Section 6.3 shall have
          attached thereto (or be accompanied by) all unmatured
          Coupons, provided that any Bearer Certificate so
          surrendered after the close of business on the Record
          Date preceding the relevant Distribution Date after the
          related Series Termination Date need not have attached
          the Coupons relating to such Distribution Date.

                    Whenever any Investor Certificates of any
          Series are so surrendered for exchange, the Transferor
          shall execute, and the Trustee shall (unless the Transfer
          Agent and Registrar is different than the Trustee, in
          which case the Transfer Agent and Registrar shall)
          authenticate and deliver, the Investor Certificates of
          such Series which the Certificateholder making the
          exchange is entitled to receive.  Every Investor
          Certificate presented or surrendered for registration of
          transfer or exchange shall be accompanied by a written
          instrument of transfer in a form satisfactory to the
          Trustee and the Transfer Agent and Registrar duly
          executed by the Certificateholder thereof or his
          attorney-in-fact duly authorized in writing.

                    The preceding provisions of this Section 6.3
          notwithstanding, the Trustee or the Transfer Agent and
          Registrar, as the case may be, shall not be required to
          register the transfer of or exchange any Investor
          Certificate of any Series for the period from the Record
          Date preceding the due date for any payment to the
          Distribution Date with respect to the Investor
          Certificates of such Series. 

                    Unless otherwise provided in the related
          Supplement, no service charge shall be made for any
          registration of transfer or exchange of Certificates, but
          the Transfer Agent and Registrar may require payment of a
          sum sufficient to cover any tax or governmental charge
          that may be imposed in connection with any transfer or
          exchange of Certificates.

                    All Investor Certificates (together with any
          Coupons attached to Bearer Certificates) surrendered for
          registration of transfer or exchange shall be canceled by
          the Transfer Agent and Registrar and disposed of in a
          manner satisfactory to the Trustee.  The Trustee shall
          cancel and dispose of any Global Certificate upon its
          exchange in full for Definitive Certificates, but shall
          not be required to destroy such Global Certificates. 
          Such certificate shall also state that a certificate or
          certificates of each Foreign Clearing Agency to the
          effect referred to in Section 6.13 was received with
          respect to each portion of the Global Certificate
          exchanged for Definitive Certificates.

                    The Transferor shall execute and deliver to the
          Trustee or the Transfer Agent and Registrar, as
          applicable, Bearer Certificates and Registered
          Certificates in such amounts and at such times as are
          necessary to enable the Trustee to fulfill its
          responsibilities under this Agreement and the
          Certificates.

                    (b)  Except as provided in Section 6.9 or 7.2
          or in any Supplement, in no event shall the Exchangeable
          Transferor Certificate or any interest therein be
          transferred, sold, exchanged, pledged, participated or
          otherwise assigned hereunder, in whole or in part, unless
          the Transferor shall have consented in writing to such
          transfer and unless the Trustee shall have received (1)
          confirmation in writing from each Rating Agency that such
          transfer will not result in a lowering or withdrawal of
          its then-existing rating of any Series of Investor
          Certificates and (2) an Opinion of Counsel that such
          transfer does not (i) adversely affect the conclusions
          reached in any of the federal income tax opinions issued
          in connection with the original issuance of any Series of
          Investor Certificates or (ii) result in a taxable event
          to the holders of any such Series.

                    (c)  Unless otherwise provided in the related
          Supplement, registration of transfer of Registered
          Certificates containing a legend relating to the
          restrictions on transfer of such Registered Certificates
          (which legend shall be set forth in the Supplement
          relating to such Investor Certificates) shall be effected
          only if the conditions set forth in such related
          Supplement are satisfied.

                    Whenever a Registered Certificate containing
          the legend set forth in the related Supplement is
          presented to the Transfer Agent and Registrar for
          registration of transfer, the Transfer Agent and
          Registrar shall promptly seek instructions from the
          Servicer regarding such transfer.  The Transfer Agent and
          Registrar and the Trustee shall be entitled to receive 
          written instructions signed by an officer of the Trustee
          prior to registering any such transfer or authenticating
          new Registered Certificates, as the case may be.  The
          Servicer hereby agrees to indemnify the Transfer Agent
          and Registrar and the Trustee and to hold each of them
          harmless against any loss, liability or expense incurred
          without negligence or bad faith on their part arising out
          of or in connection with actions taken or omitted by them
          in reliance on any such written instructions furnished
          pursuant to this subsection 6.3(c).

                    (d)  The Transfer Agent and Registrar will
          maintain at its expense in the Borough of Manhattan, The
          City of New York, an office or offices or an agency or
          agencies where Investor Certificates of such Series may
          be surrendered for registration of transfer or exchange.

                    (e)  Prior to the Transfer of any portion of a
          Transferor Retained Class, the Trustee shall have
          received (i) an Officer's Certificate of the Transferor
          that on the date of the proposed Transfer, taking into
          account the certificates whose Transfer is proposed, more
          than 20% (by Invested Amount and by value) of the
          outstanding certificates issued by the Trust with respect
          to which no Opinion of Counsel was issued that the
          applicable class would be treated as debt for federal
          income tax purposes (including the Transferor Certificate
          and each Transferor Retained Class) shall be owned by the
          Transferor and (ii) an Opinion of Counsel to the effect
          that such proposed Transfer will not adversely affect the
          Federal, Minnesota or Delaware income tax
          characterization of any outstanding Series of Investor
          Certificates or the taxability (or tax characterization)
          of the Trust under Federal, Minnesota or Delaware income
          tax laws.  The Transferor shall provide to Moody's notice
          of any such Transfer and a copy of the Opinion of Counsel
          described in clause (ii) above.

                    Section 6.4  Mutilated, Destroyed, Lost or
          Stolen Certificates.  If (a) any mutilated Certificate
          (together, in the case of Bearer Certificates, with all
          unmatured Coupons, if any, appertaining thereto) is
          surrendered to the Transfer Agent and Registrar, or the
          Transfer Agent and Registrar receives evidence to its
          satisfaction of the destruction, loss or theft of any
          Certificate and (b) there is delivered to the Transfer
          Agent and Registrar and the Trustee such security or
          indemnity as may be required by them to hold each of them
          and the Trust harmless, then, in the absence of notice to
          the Trustee that such Certificate has been acquired by a
          bona fide purchaser, the Trustee shall (unless the
          Transfer Agent and Registrar is different from the
          Trustee, in which case the Transfer Agent and Registrar
          shall) authenticate and deliver (in compliance with
          applicable law), in exchange for or in lieu of any such
          mutilated, destroyed, lost or stolen Certificate, a new
          Certificate of like tenor and aggregate Undivided
          Interest.  In connection with the issuance of any new
          Certificate under this Section 6.4, the Trustee or the
          Transfer Agent and Registrar may require the payment of a
          sum sufficient to cover any tax or other governmental
          charge that may be imposed in relation thereto and any
          other expenses (including the fees and expenses of the 
          Trustee and the Transfer Agent and Registrar) connected
          therewith.  Any duplicate Certificate issued pursuant to
          this Section 6.4 shall constitute complete and
          indefeasible evidence of ownership in the Trust, as if
          originally issued, whether or not the lost, stolen or
          destroyed Certificate shall be found at any time.

                    Section 6.5  Persons Deemed Owners.  Prior to
          due presentation of a Certificate for registration of
          transfer, the Trustee, the Paying Agent, the Transfer
          Agent and Registrar and any agent of any of them may
          treat the Person in whose name any Certificate is
          registered as the owner of such Certificate for the
          purpose of receiving distributions pursuant to Article V
          (as described in any Supplement) and Article XII and for
          all other purposes whatsoever, and neither the Trustee,
          the Paying Agent, the Transfer Agent and Registrar nor
          any agent of any of them shall be affected by any notice
          to the contrary; provided, however, that in determining
          whether the holders of Investor Certificates evidencing
          the requisite Undivided Interests have given any request,
          demand, authorization, direction, notice, consent or
          waiver hereunder, Investor Certificates owned by the
          Transferor, the Servicer or any Affiliate thereof shall
          be disregarded and deemed not to be outstanding, except
          that, in determining whether the Trustee shall be
          protected in relying upon any such request, demand,
          authorization, direction, notice, consent or waiver, only
          Investor Certificates which a Responsible Officer in the
          Corporate Trust Office of the Trustee knows to be so
          owned shall be so disregarded.  Investor Certificates so
          owned that have been pledged in good faith shall not be
          disregarded as outstanding if the pledgee establishes to
          the satisfaction of the Trustee the pledgee's right so to
          act with respect to such Investor Certificates and that
          the pledgee is not the Transferor, the Servicer or an
          Affiliate thereof.

                    In the case of a Bearer Certificate, the
          Trustee, the Paying Agent, the Transfer Agent and
          Registrar and any agent of any of them may treat the
          holder of a Bearer Certificate or Coupon as the owner of
          such Bearer Certificate or Coupon for the purpose of
          receiving distributions pursuant to Article V (as
          described in any Supplement) and Article XII and for all
          other purposes whatsoever, and neither the Trustee, the
          Paying Agent, the Transfer Agent and Registrar nor any
          agent of any of them shall be affected by any notice to
          the contrary.  Certificates so owned that have been
          pledged in good faith shall not be disregarded and may be
          regarded as outstanding, if the pledgee establishes to
          the satisfaction of the Trustee the pledgee's right so to
          act with respect to such Investor Certificates and that
          the pledgee is not the Transferor, the Servicer or an
          Affiliate thereof. 

                    Section 6.6  Appointment of Paying Agent.

                    (a)  The Paying Agent shall make distributions
          to Investor Certificateholders from the appropriate
          account or accounts maintained for the benefit of
          Certificateholders as specified in this Agreement or the
          related Supplement for any Series pursuant to Articles IV
          and V hereof.  Any Paying Agent shall have the revocable
          power to withdraw funds from such appropriate account or
          accounts for the purpose of making distributions referred
          to above.  The Trustee (or the Servicer if the Trustee is
          the Paying Agent) may revoke such power and remove the
          Paying Agent, if the Trustee (or the Servicer if the
          Trustee is the Paying Agent) determines in its sole
          discretion that the Paying Agent shall have failed to
          perform its obligations under this Agreement in any
          material respect or for other good cause.  The Paying
          Agent, unless the Supplement with respect to any Series
          states otherwise, shall initially be The Bank of New
          York.  The Bank of New York shall be permitted to resign
          as Paying Agent upon 30 days' written notice to the
          Servicer.  Upon the resignation of the Paying Agent, if
          the Paying Agent was not the Trustee, the Trustee shall
          be the successor Paying Agent unless and until another
          successor has been appointed as Paying Agent.  In the
          event that the Trustee, shall no longer be the Paying
          Agent, the Transferor shall appoint a successor to act as
          Paying Agent (which shall be a bank or trust company). 
          Any reference in this Agreement to the Paying Agent shall
          include any co-paying agent unless the context requires
          otherwise.

                    If specified in the related Supplement for any
          Series, so long as the Investor Certificates of such
          Series are outstanding and the Paying Agent is not
          located in New York City, the Transferor shall maintain a
          co-paying agent in New York City (for Registered
          Certificates only) or any other city designated in such
          Supplement.

                    (b)  The Trustee shall cause each Paying Agent
          (other than itself) to execute and deliver to the Trustee
          an instrument in which such Paying Agent shall agree with
          the Trustee that such Paying Agent will hold all sums, if
          any, held by it for payment to the Certificateholders in
          trust for the benefit of the Certificateholders entitled
          thereto and waive all rights of set off the Paying Agent
          may have against any sums held by it until such sums
          shall be paid to such Certificateholders and shall agree,
          and if the Trustee is the Paying Agent it hereby agrees,
          that it shall comply with all requirements of the
          Internal Revenue Code regarding the withholding by the
          Trustee of payments in respect of federal income taxes
          due from Certificate Owners.

                    Section 6.7  Access to List of Certificate-
          holders' Names and Addresses.  The Trustee will furnish
          or cause to be furnished by the Transfer Agent and
          Registrar to the Servicer or the Paying Agent, within
          five Business Days after receipt by the Trustee of a
          request therefor from the Servicer or the Paying Agent,
          respectively, in writing, a list in such form as the
          Servicer or the Paying Agent may reasonably require, of 
          the names and addresses of the Investor Certificate-
          holders as of the most recent Record Date for pay-
          ment of distributions to Investor Certificateholders. 
          Unless otherwise provided in the related Supplement,
          holders of Investor Certificates evidencing Undivided
          Interests aggregating not less than 25% of the Invested
          Amount of the Investor Certificates of any Series (the
          "Applicants") may apply in writing to the Trustee, and if
          such application states that the Applicants desire to
          communicate with other Investor Certificateholders of any
          Series with respect to their rights under this Agreement
          or under the Investor Certificates and is accompanied by
          a copy of the communication which such Applicants propose
          to transmit, then the Trustee, after having been
          adequately indemnified by such Applicants for its costs
          and expenses, shall afford or shall cause the Transfer
          Agent and Registrar to afford such Applicants access
          during normal business hours to the most recent list of
          Certificateholders held by the Trustee and shall give the
          Servicer notice that such request has been made, within
          five Business Days after the receipt of such application. 
          Such list shall be as of a date no more than 45 days
          prior to the date of receipt of such Applicants' request. 
          Every Certificateholder, by receiving and holding a
          Certificate, agrees with the Trustee that neither the
          Trustee, the Transfer Agent and Registrar, nor any of
          their respective agents shall be held accountable by
          reason of the disclosure of any such information as to
          the names and addresses of the Certificateholders
          hereunder, regardless of the source from which such
          information was obtained.

                    Section 6.8  Authenticating Agent.

                    (a)  The Trustee may appoint one or more
          authenticating agents (each, an "Authenticating Agent")
          with respect to the Certificates which shall be
          authorized to act on behalf of the Trustee in
          authenticating the Certificates in connection with the
          issuance, delivery, registration of transfer, exchange or
          repayment of the Certificates.  The Trustee will appoint
          any Transfer Agent and Registrar to be an Authentication
          Agent.  Whenever reference is made in this Agreement to
          the authentication of Certificates by the Trustee or the
          Trustee's certificate of authentication, such reference
          shall be deemed to include authentication on behalf of
          the Trustee by an Authenticating Agent and a certificate
          of authentication executed on behalf of the Trustee by an
          Authenticating Agent.  Each Authenticating Agent must be
          acceptable to the Transferor.  The Trustee hereby
          initially appoints The Bank of New York as its
          Authenticating Agent.

                    (b)  Any institution succeeding to the
          corporate agency business of an Authenticating Agent
          shall continue to be an Authenticating Agent without the
          execution or filing of any paper or any further act on
          the part of the Trustee or such Authenticating Agent.

                    (c)  An Authenticating Agent may at any time
          resign by giving written notice of resignation to the
          Trustee and to the Transferor.  The Trustee may at any
          time terminate the agency of an Authenticating Agent by  
          giving notice of termination to such Authenticating Agent
          and to the Transferor.  Upon receiving such a notice of
          resignation or upon such a termination, or in case at any
          time an Authenticating Agent shall cease to be acceptable
          to the Trustee or the Transferor, the Trustee promptly
          may appoint a successor Authenticating Agent.  Any
          successor Authenticating Agent upon acceptance of its
          appointment hereunder shall become vested with all the
          rights, powers and duties of its predecessor hereunder,
          with like effect as if originally named as an
          Authenticating Agent.  No successor Authenticating Agent
          shall be appointed unless acceptable to the Trustee and
          the Transferor.

                    (d)  The Servicer agrees to pay each
          Authenticating Agent from time to time reasonable
          compensation for its services under this Section 6.8.

                    (e)  The provisions of Sections 11.1, 11.2 and
          11.3 shall be applicable to any Authenticating Agent.

                    (f)  Pursuant to an appointment made under this
          Section 6.8, the Certificates may have endorsed thereon,
          in lieu of the Trustee's certificate of authentication,
          an alternate certificate of authentication in
          substantially the following form:

                    Trustee's Certificate of Authentication

                    This is one of the certificates described in
          the Pooling and Servicing Agreement.

                                        --------------------------
                                        as Authenticating Agent
                                          for the Trustee,

                                        By:-----------------------
                                           Authorized Signatory

          Dated:  

                    Section 6.9  Tender of Exchangeable Transferor 
          Certificate.

                    (a)  Upon any Exchange, the Transferor shall
          deliver to the Trustee for authentication under Section
          6.2, one or more new Series of Investor Certificates. 
          Any such Series of Investor Certificates shall be
          substantially in the form specified in the related
          Supplement and shall bear, upon its face, the designation
          for such Series to which it belongs, as selected by the
          Transferor.  Except as specified in any Supplement for a
          related Series, all Investor Certificates of any Series
          shall rank pari passu and be equally and ratably entitled
          as provided herein to the benefits hereof (except that
          the Enhancement provided for any Series shall not be
          available for any other Series) without preference,
          priority or distinction on account of the actual time or
          times of authentication and delivery, all in accordance
          with the terms and provisions of this Agreement and the
          related Supplement.
                    (b)  The Holder of the Exchangeable Transferor
          Certificate may (i) tender the Exchangeable Transferor
          Certificate to the Trustee in exchange for (A) one or
          more newly issued Series of Investor Certificates or,
          with respect to any pre-funded Series, interests therein
          and (B) a reissued Exchangeable Transferor Certificate,
          (ii) request the Trustee to issue to it one or more 
          Classes of any newly issued Series of Investor
          Certificates which upon payment by the purchaser thereof
          of the Initial Invested Amount of such Certificates to a
          Defeasance Account, will represent an interest in the
          Trust equal to such Initial Invested Amount (an "Unfunded
          Certificate") or (iii) take a combination of the actions
          specified in clauses (i) and (ii) provided that the sum
          of the amount of Transferor Interest which is tendered
          under clause (i) and the amount to be paid to the
          Defeasance Account under clause (ii) equals the Initial
          Invested Amount of the Investor Certificates delivered to
          the Holder of the Exchangeable Transferor Certificate
          (any such event under clauses (i), (ii) or (iii), a
          "Transferor Exchange").  In addition, to the extent
          permitted for any Series of Investor Certificates as
          specified in the related Supplement, the Investor
          Certificateholders of such Series may tender their
          Investor Certificates and the Holder of the Exchangeable
          Transferor Certificate may tender the Exchangeable
          Transferor Certificate to the Trustee pursuant to the
          terms and conditions set forth in such Supplement in
          exchange for (i) one or more newly issued Series of
          Investor Certificates and (ii) a reissued Exchangeable
          Transferor Certificate (an "Investor Exchange"). 
          Notwithstanding anything to the contrary herein, the
          Transferor shall not be permitted to deposit money into
          any Defeasance Account.  The Transferor Exchange and
          Investor Exchange are referred to collectively herein as
          an "Exchange."  The Holder of the Exchangeable Transferor
          Certificate may perform an Exchange by notifying the
          Trustee, in writing, at least five Business Days in
          advance (an "Exchange Notice") of the date upon which the
          Exchange is to occur (an "Exchange Date").  Any Exchange
          Notice shall state the designation of any Series to be
          issued on the Exchange Date and, with respect to each
          such Class or Series:  (a) its Initial Invested Amount
          (or the method for calculating such Initial Invested
          Amount), which at any time may not be greater than the
          current principal amount of the Exchangeable Transferor
          Certificate at such time (or in the case of an Investor
          Exchange, the sum of the Invested Amount of any Class or
          Series of Investor Certificates to be exchanged plus the
          current principal amount of the Exchangeable Transferor
          Certificate) taking into account any Receivables
          transferred to the Trust simultaneous with such Exchange,
          (b) its Certificate Rate (or the method for allocating
          interest payments or other cash flows to such Series), if
          any, and (c) the Enhancement Provider, if any, with
          respect to such Series.  On the Exchange Date, the
          Trustee shall authenticate and deliver any such Class or
          Classes of Series of Investor Certificates only upon
          delivery to it of the following:  (a) a Supplement
          satisfying the criteria set forth in subsection 6.9(c)
          and in form reasonably satisfactory to the Trustee
          executed by the Transferor and the Servicer and
          specifying the Principal Terms of such Series, (b) the 
          applicable Enhancement, if any, (c) the agreement, if
          any, pursuant to which the Enhancement Provider agrees to
          provide the Enhancement, if any, (d) an Opinion of
          Counsel to the effect that (i) any Class of the newly
          issued Series of Investor Certificates sold to third
          parties will be characterized as either indebtedness or
          partnership interests for Federal and applicable state
          income tax purposes or (ii) that the issuance of the
          newly issued Series of Investor Certificates will not
          adversely affect the Federal, Minnesota or Delaware
          income tax characterization of any outstanding Series of
          Investor Certificates or the taxability of the Trust
          under Federal, Minnesota or Delaware income tax laws, (e)
          written confirmation from each Rating Agency that the
          Exchange will not result in such Rating Agency's reducing
          or withdrawing its rating on any then outstanding Series
          as to which it is a Rating Agency, (f) an Officer's
          Certificate of the Transferor, that on the Exchange Date
          (i) after giving effect to such Exchange, the Transferor
          Interest would be at least equal to the Minimum
          Transferor Interest and (ii) the Retained Interest would
          be at least equal to the Minimum Retained Interest, (g)
          the existing Exchangeable Transferor Certificate or
          applicable Investor Certificates, as the case may be and
          (h) such other documents, certificates and Opinions of
          Counsel as may be required by the applicable Supplement. 
          Upon satisfaction of such conditions, the Trustee shall
          cancel the existing Exchangeable Transferor Certificate
          or applicable Investor Certificates, as the case may be,
          and issue, as provided above, such Series of Investor
          Certificates and a new Exchangeable Transferor
          Certificate, dated the Exchange Date.  There is no limit
          to the number of Exchanges that may be performed under
          this Agreement.

                    (c)  In conjunction with an Exchange, the
          parties hereto shall execute a Supplement, which shall
          specify the relevant terms with respect to any newly
          issued Series of Investor Certificates, which may include
          without limitation:  (i) its name or designation, (ii)
          the Initial Invested Amount or the method of calculating
          the Initial Invested Amount, (iii) the Certificate Rate
          (or formula for the determination thereof), (iv) the
          Closing Date, (v) the rating agency or agencies rating
          such Series, (vi) the name of the Clearing Agency, if
          any, (vii) the rights of the Holder of the Exchangeable
          Transferor Certificate that have been transferred to the
          Holders of such Series pursuant to such Exchange
          (including any rights to allocations of Collections of
          Imputed Yield Receivables and Principal Receivables),
          (viii) the interest payment date or dates and the date or
          dates from which interest shall accrue, (ix) the method
          of allocating Principal Collections for such Series and
          the method by which the principal amount of Investor
          Certificates of such Series shall amortize or accrete and
          the method for allocating Imputed Yield Collections and
          Defaulted Receivables, (x) the names of any accounts to
          be used by such Series and the terms governing the
          operation of any such account, (xi) the Series Servicing
          Fee Percentage, (xii) the Minimum Transferor Interest,
          (xiii) the Series Termination Date, (xiv) the terms of
          any Enhancement with respect to such Series, (xv) the
          Enhancement Provider, if applicable, (xvi) the base rate 
          applicable to such Series, (xvii) the terms on which the
          Certificates of such Series may be repurchased or
          remarketed to other investors, (xviii) any deposit into
          any account provided for such Series, (xix) the number of
          Classes of such Series and, if more than one Class, the
          rights and priorities of each such Class, (xx) whether
          any fees will be included in the funds available to be
          paid for such Series, (xxi) the subordination of such
          Series to any other Series, (xxii) the Pool Factor,
          (xxiii) the Minimum Aggregate Principal Receivables,
          (xxiv) whether such Series will be a part of a group or
          subject to being paired with any other Series, (xxv)
          whether such Series will be pre-funded, and (xxvi) any
          other relevant terms of such Series (including whether or
          not such Series will be pledged as collateral for an
          issuance of any other securities, including commercial
          paper) (all such terms, the "Principal Terms" of such
          Series).  The terms of such Supplement may modify or
          amend the terms of this Agreement solely as applied to
          such new Series.  If on the date of the issuance of such
          Series there is issued and outstanding one or more Series
          of Investor Certificates and no Series of Investor
          Certificates is currently rated by a Rating Agency, then
          as a condition to such Exchange a nationally recognized
          investment banking firm or commercial bank shall also
          deliver to the Trustee an officer's certificate stating,
          in substance, that the Exchange will not have an adverse
          effect on the timing or distribution of payments to such
          other Series of Investor Certificates then issued and
          outstanding.

                    (d)  The Transferor may surrender the
          Exchangeable Transferor Certificate to the Trustee in
          exchange for a newly issued Exchangeable Transferor
          Certificate and a second certificate (a "Supplemental
          Certificate"), the terms of which shall be defined in a
          supplement to this Agreement (which supplement shall be
          subject to Section 13.01 hereof to the extent that it
          amends any of the terms of this Agreement), to be
          delivered to or upon the order of the Transferor (or a
          Person designated by the Transferor, in the case of the
          transfer or exchange thereof, as provided below), upon
          satisfaction of the following conditions:  (i) following
          such exchange, the Transferor Interest (less any interest
          therein represented by any Supplemental Certificates) in
          the Principal Receivables in the Trust equals or exceeds
          the greater of the Minimum Transferor Interest and the
          Minimum Retained Interest following such exchange and
          (ii) the Trustee received prior to such exchange (A) a
          letter from the Rating Agency stating that the then
          current ratings on the Investor Certificates of each
          rated class of each Series then outstanding will not be
          reduced or withdrawn because of the issuance of such
          Supplemental Certificate and (B) an Opinion of Counsel to
          the effect that (x) such Supplemental Certificate will be
          characterized as either indebtedness or a partnership
          interest for Federal and applicable state income tax
          purposes or (y) that such Supplemental Certificate will
          not adversely affect the Federal, Minnesota or Delaware
          income tax characterization of any outstanding Series of
          Investor Certificates or the taxability of the Trust
          under Federal, Minnesota or Delaware income tax laws. 

                     Section 6.10  Book-Entry Certificates.  Unless
          otherwise provided in any related Supplement, the
          Investor Certificates, upon original issuance, shall be
          issued in the form of typewritten Certificates
          representing the Book-Entry Certificates, to be delivered
          to the depositary specified in such Supplement (the
          "Depositary") which shall be the Clearing Agency or
          Foreign Clearing Agency, by or on behalf of such Series. 
          The Investor Certificates of each Series shall, unless
          otherwise provided in the related Supplement, initially
          be registered on the Certificate Register in the name of
          the nominee of the Clearing Agency or Foreign Clearing
          Agency.  No Certificate Owner will receive a definitive
          certificate representing such Certificate Owner's
          interest in the related Series of Investor Certificates,
          except as provided in Section 6.12.  Unless and until
          definitive, fully registered Investor Certificates of any
          Series ("Definitive Certificates") have been issued to
          Certificate Owners pursuant to Section 6.12:

                         (i)  the provisions of this Section 6.10
               shall be in full force and effect with respect to
               each such Series;

                         (ii)  the Transferor, the Servicer, the
               Paying Agent, the Transfer Agent and Registrar and
               the Trustee may deal with the Clearing Agency and
               the Clearing Agency Participants for all purposes
               (including the making of distributions on the
               Investor Certificates of each such Series) as the
               authorized representatives of the Certificate
               Owners;

                         (iii)  to the extent that the provisions
               of this Section 6.10 conflict with any other
               provisions of this Agreement, the provisions of this
               Section 6.10 shall control with respect to each such
               Series; and

                         (iv)  the rights of Certificate Owners of
               Investor Certificates of each such Series shall be
               exercised only through the Clearing Agency or
               Foreign Clearing Agency and the applicable Clearing
               Agency Participants and shall be limited to those
               established by law and agreements between such
               Certificate Owners and the Clearing Agency or
               Foreign Clearing Agency and/or the Clearing Agency
               Participants.  Pursuant to the Depositary Agreement
               applicable to a Series, unless and until Definitive
               Certificates of such Series are issued pursuant to
               Section 6.12, the initial Clearing Agency will make
               book-entry transfers among the Clearing Agency
               Participants and receive and transmit distributions
               of principal and interest on the Investor
               Certificates to such Clearing Agency Participants.

                    Section 6.11  Notices to Clearing Agency. 
          Whenever notice or other communication to the
          Certificateholders is required under this Agreement,
          unless and until Definitive Certificates shall have been
          issued to Certificate Owners pursuant to Section 6.12,
          the Trustee shall give all such notices and
          communications specified herein to be given to Holders of 
          the Investor Certificates to the Clearing Agency or
          Foreign Clearing Agency.

                    Section 6.12  Definitive Certificates.  If (i)
          (A) the Transferor advises the Trustee in writing that
          the Clearing Agency or Foreign Clearing Agency is no
          longer willing or able to discharge properly its
          responsibilities under the applicable Depositary
          Agreement, and (B) the Transferor is unable to locate a
          qualified successor, (ii) the Transferor, at its option,
          advises the Trustee in writing that it elects to
          terminate the book-entry system through the Clearing
          Agency or Foreign Clearing Agency with respect to any
          Series of Certificates or (iii) after the occurrence of a
          Servicer Default, Certificate Owners of a Series
          representing beneficial interests aggregating not less
          than 50% of the Invested Amount of such Series advise the
          Trustee and the applicable Clearing Agency or Foreign
          Clearing Agency through the applicable Clearing Agency
          Participants in writing that the continuation of a book-
          entry system through the applicable Clearing Agency or
          Foreign Clearing Agency is no longer in the best
          interests of the Certificate Owners, the Trustee shall
          notify all Certificate Owners of such Series, through the
          applicable Clearing Agency Participants, of the
          occurrence of any such event and of the availability of
          Definitive Certificates to Certificate Owners of such
          Series requesting the same.  Upon surrender to the
          Trustee of the Investor Certificates of such Series by
          the applicable Clearing Agency or Foreign Clearing Agency
          for registration, accompanied by registration
          instructions from the applicable Clearing Agency or
          Foreign Clearing Agency, the Trustee shall issue the
          Definitive Certificates of such Series.  Neither the
          Transferor nor the Trustee shall be liable for any delay
          in delivery of such instructions and may conclusively
          rely on, and shall be protected in relying on, such
          instructions.  Upon the issuance of Definitive
          Certificates of such Series, all references herein to
          obligations imposed upon or to be performed by the
          applicable Clearing Agency or Foreign Clearing Agency
          shall be deemed to be imposed upon and performed by the
          Trustee, to the extent applicable with respect to such
          Definitive Certificates, and the Trustee shall recognize
          the Holders of the Definitive Certificates of such Series
          as Certificateholders of such Series hereunder.

                    Section 6.13  Global Certificate; Euro-
          Certificate Exchange Date.  If specified in the related
          Supplement for any Series, the Investor Certificates may
          be initially issued in the form of a single temporary
          Global Certificate (the "Global Certificate") in bearer
          form, without interest coupons, in the denomination of
          the Initial Invested Amount of such Series and
          substantially in the form attached to the related
          Supplement.  Unless otherwise specified in the related
          Supplement, the provisions of this Section 6.13 shall
          apply to such Global Certificate.  The Global Certificate
          will be authenticated by the Trustee upon the same
          conditions, in substantially the same manner and with the
          same effect as the Definitive Certificates.  The Global
          Certificate may be exchanged in the manner described in 
          the related Supplement for Registered Certificates or
          Bearer Certificates in definitive form.

                    Section 6.14  Meetings of Certificateholders.

                    To the extent provided by the Supplement for
          any Series issued in whole or in part in Bearer
          Certificates, the Servicer or the Trustee may at any time
          call a meeting of the Certificateholders of such Series,
          to be held at such time and at such place as the Servicer
          or the Trustee, as the case may be, shall determine, for
          the purpose of approving a modification of or amendment
          to, or obtaining a waiver of, any covenant or condition
          set forth in this Agreement with respect to such Series
          or in the Certificates of such Series, subject to Section
          13.1 of this Agreement.

                             [End of Article VI]
                                 ARTICLE VII

                   OTHER MATTERS RELATING TO THE TRANSFEROR

                    Section 7.1  Liability of the Transferor.  The
          Transferor shall be liable in accordance herewith solely
          to the extent of the obligations specifically undertaken
          by the Transferor.

                    Section 7.2  Merger or Consolidation of, or
          Assumption of the Obligations of, the Transferor.

                    (a)  The Transferor shall not consolidate with
          or merge into any other business entity or convey or
          transfer its properties and assets substantially as an
          entirety to any Person, unless:

                         (i)  the business entity formed by such
               consolidation or into which the Transferor is merged
               or the Person which acquires by conveyance or
               transfer the properties and assets of the Transferor
               substantially as an entirety shall be, if the
               Transferor is not the surviving entity, organized
               and existing under the laws of the United States of
               America or any State or the District of Columbia and
               shall expressly assume, by an agreement supplemental
               hereto, executed and delivered to the Trustee, in
               form satisfactory to the Trustee, the performance of
               every covenant and obligation of the Transferor, as
               applicable hereunder and shall benefit from all the
               rights granted to the Transferor, as applicable
               hereunder.  To the extent that any right, covenant
               or obligation of the Transferor, as applicable
               hereunder, is inapplicable to the successor entity,
               such successor entity shall be subject to such
               covenant or obligation, or benefit from such right,
               as would apply, to the extent practicable, to such
               successor entity.  In furtherance hereof, in
               applying this Section 7.2 to a successor entity,
               Section 9.2 hereof shall be applied by reference to
               events of involuntary liquidation, receivership or
               conservatorship applicable to such successor entity
               as shall be set forth in the officer's certificate
               described in subsection 7.2(a)(ii);

                         (ii)  the Transferor shall have delivered
               to the Trustee an Officer's Certificate signed by a
               Vice President (or any more senior officer) of the
               Transferor stating that such consolidation, merger,
               conveyance or transfer and such supplemental
               agreement comply with this Section 7.2 and that all
               conditions precedent herein provided for relating to
               such transaction have been complied with and an
               Opinion of Counsel that such supplemental agreement
               is legal, valid and binding and that the entity
               surviving such consolidation, conveyance or transfer
               is organized and existing under the laws of the
               United States of America or any State or the
               District of Columbia and, subject to customary
               limitations and qualifications, such entity will not
               be substantively consolidated with Fingerhut, FCI,
               any Originator or the Servicer; 

                          (iii)  the Transferor shall have delivered
               notice to the Rating Agency of such consolidation,
               merger, conveyance or transfer and the Rating Agency
               shall have provided written confirmation that such
               consolidation, merger, conveyance or transfer will
               not result in the Rating Agency reducing or
               withdrawing its rating on any then outstanding
               Series as to which it is a Rating Agency;

                         (iv)  the successor entity shall be a
               special purpose bankruptcy remote entity; and

                         (v)  if the Transferor is not the
               surviving entity, the surviving entity shall file
               new UCC-1 financing statements with respect to the
               interest of the Trust in the Receivables.

                    (b)  The obligations of the Transferor
          hereunder shall not be assignable nor shall any Person
          succeed to the obligations of the Transferor hereunder
          except for mergers, consolidations, assumptions or
          transfers in accordance with the provisions of the
          foregoing paragraph.

                    Section 7.3  Limitation on Liability.  The
          directors, officers, employees or agents of the
          Transferor shall not be under any liability to the Trust,
          the Trustee, the Certificateholders, any Enhancement
          Provider or any other Person hereunder or pursuant to any
          document delivered hereunder, it being expressly
          understood that all such liability is expressly waived
          and released as a condition of, and as consideration for,
          the execution of this Agreement and any Supplement and
          the issuance of the Certificates; provided, however, that
          this provision shall not protect the officers, directors,
          employees, or agents of the Transferor against any
          liability which would otherwise be imposed upon them by
          reason of willful misfeasance, bad faith or gross
          negligence in the performance of duties or by reason of
          reckless disregard of obligations and duties hereunder. 
          Except as provided in Sections 7.1 and 7.4 with respect
          to the Trust and the Trustee and its officers, directors,
          employees and agents, the Transferor shall not be under
          any liability to the Trust, the Trustee, its officers,
          directors, employees and agents, the Certificateholders,
          any Enhancement Provider or any other Person for any
          action taken or for refraining from the taking of any
          action in its capacity as Transferor pursuant to this
          Agreement or any Supplement whether arising from express
          or implied duties under this Agreement or any Supplement
          or otherwise; provided, however, that this provision
          shall not protect the Transferor against any liability
          which would otherwise be imposed upon it by reason of
          willful misfeasance, bad faith or gross negligence in the
          performance of duties or by reason of reckless disregard
          of obligations and duties hereunder.  The Transferor and
          any director, officer, employee or agent may rely in good
          faith on any document of any kind prima facie properly
          executed and submitted by any Person respecting any
          matters arising hereunder.

                    Section 7.4  Liabilities.  Notwithstanding
          Section 7.3, by entering into this Agreement, the 
          Transferor agrees to be liable, directly to the injured
          party, for the entire amount of any losses, claims,
          damages, penalties or liabilities (other than those
          incurred by a Certificateholder in the capacity of an
          investor in the Investor Certificates as a result of the
          performance of the Receivables, market fluctuations, a
          shortfall or failure by the Enhancement Provider to make
          payment under any Enhancement or other similar market or
          investment risks associated with ownership of the
          Investor Certificates) arising out of or based on the
          arrangement created by this Agreement and the actions of
          the Servicer taken pursuant hereto as though this
          Agreement created a partnership under the Delaware
          Uniform Partnership Law, in which the Transferor is a
          general partner.  The Transferor agrees to pay, indemnify
          and hold harmless each Investor Certificateholder against
          and from any and all such loses, claims, damages and
          liabilities (other than those incurred by a
          Certificateholder in the capacity of an investor in the
          Investor Certificates as a result of the performance of
          the Receivables, market fluctuations, a shortfall or
          failure by an Enhancement Provider to make payment under
          an Enhancement or other similar market or investment
          risks) except to the extent that they arise from any
          action by such Investor Certificateholder.  Subject to
          Sections 8.3 and 8.4, in the event of a Service Transfer,
          the Successor Servicer will indemnify and hold harmless
          the Transferor for any losses, claims, damages and
          liabilities of the Transferor as described in this
          Section 7.4 arising from the actions or omissions of such
          Successor Servicer.

                             [End of Article VII]
                                 ARTICLE VIII

                            OTHER MATTERS RELATING
                               TO THE SERVICER

                    Section 8.1  Liability of the Servicer.  The
          Servicer shall be liable in accordance herewith only to
          the extent of the obligations specifically undertaken by
          the Servicer in such capacity herein.

                    Section 8.2  Merger or Consolidation of, or
          Assumption of the Obligations of, the Servicer.  Subject
          to subsection 3.1(a), the Servicer shall not consolidate
          with or merge into any other corporation or convey or
          transfer its properties and assets substantially as an
          entirety to any Person, unless:

                         (i)  the corporation formed by such
               consolidation or into which the Servicer is merged
               or the Person which acquires by conveyance or
               transfer the properties and assets of the Servicer
               substantially as an entirety shall be a corporation
               organized and existing under the laws of the United
               States of America or any State or the District of
               Columbia and, if the Servicer is not the surviving
               entity, shall expressly assume, by an agreement
               supplemental hereto, executed and delivered to the
               Trustee in form satisfactory to the Trustee, the
               performance of every covenant and obligation of the
               Servicer hereunder (to the extent that any right,
               covenant or obligation of the Servicer, as
               applicable hereunder, is inapplicable to the
               successor entity, such successor entity shall be
               subject to such covenant or obligation, or benefit
               from such right, as would apply, to the extent
               practicable, to such successor entity); and

                         (ii)  the Servicer shall have delivered to
               the Trustee an Officer's Certificate that such
               consolidation, merger, conveyance or transfer and
               such supplemental agreement comply with this Section
               8.2 and that all conditions precedent herein
               provided for relating to such transaction have been
               complied with and an Opinion of Counsel that such
               supplemental agreement is legal, valid and binding
               with respect to the Servicer and that the entity
               surviving such consolidation, conveyance or transfer
               is organized and existing under the laws of the
               United States of America or any State or the
               District of Columbia; and

                         (iii)  the Servicer shall have delivered
               notice to the Rating Agency of such consolidation,
               merger, conveyance or transfer.

                    Section 8.3  Limitation on Liability of the
          Servicer and Others.  The directors, officers, employees
          or agents of the Servicer shall not be under any
          liability to the Trust, the Trustee, the
          Certificateholders, any Enhancement Provider or any other
          Person hereunder or pursuant to any document delivered
          hereunder, it being expressly understood that all such
          liability is expressly waived and released as a condition 
          of, and as consideration for, the execution of this
          Agreement and any Supplement and the issuance of the
          Certificates; provided, however, that this provision
          shall not protect the directors, officers, employees and
          agents of the Servicer against any liability which would
          otherwise be imposed upon them by reason of willful
          misfeasance, bad faith or  gross negligence in the
          performance of duties or by reason of reckless disregard
          of obligations and duties hereunder.  Except as provided
          in Sections 8.1 and 8.4 with respect to the Trustee, its
          officers, directors, employees and agents, the Servicer
          shall not be under any liability to the Trust, the
          Trustee, its officers, directors, employees and agents,
          the Certificateholders, any Enhancement Provider or any
          other Person for any action taken or for refraining from
          the taking of any action in its capacity as Servicer
          pursuant to this Agreement or any Supplement; provided,
          however, that this provision shall not protect the
          Servicer against any liability which would otherwise be
          imposed upon it by reason of willful misfeasance, bad
          faith or gross negligence in the performance of duties or
          by reason of its reckless disregard of its obligations
          and duties hereunder or under any Supplement.  The
          Servicer may rely in good faith on any document of any
          kind prima facie properly executed and submitted by any
          Person respecting any matters arising hereunder.  The
          Servicer shall not be under any obligation to appear in,
          prosecute or defend any legal action which is not
          incidental to its duties to service the Receivables in
          accordance with this Agreement which in its reasonable
          opinion may involve it in any expense or liability.

                    Section 8.4  Servicer Indemnification of the
          Transferor, the Trust and the Trustee.  Subject to the
          limitations on liability set forth in Section 8.3, the
          Servicer shall indemnify and hold harmless the
          Transferor, the Trustee and the Trust (each, an
          "Indemnified Party") from and against any loss,
          liability, reasonable expense, damage or injury,
          including, but not limited to, any judgment, award,
          settlement, reasonable attorneys' fees and other costs or
          expenses incurred in connection with the defense of any
          actual or threatened action, proceeding or claim,
          suffered or sustained by reason of any acts or omissions
          or alleged acts or omissions of the Servicer with respect
          to activities of the Trust or the Trustee for which the
          Servicer is responsible pursuant to this Agreement;
          provided, however, that the Servicer shall not indemnify
          or hold harmless an Indemnified Party if such acts,
          omissions or alleged acts or omissions constitute or are
          caused by fraud, gross negligence, or willful misconduct
          by such Indemnified Party (or any of such Indemnified
          Party's officers, directors, employees or agents) or the
          Investor Certificateholders; provided, further, that the
          Servicer shall not indemnify or hold harmless the Trust,
          the Investor Certificateholders or the Certificate Owners
          for any losses, liabilities, expenses, damages or
          injuries suffered or sustained by any of them with
          respect to any action taken by the Trustee at the request
          of the  Investor Certificateholders; provided further,
          that the Servicer shall not indemnify or hold harmless
          the Trust, the Investor Certificateholders or the
          Certificate Owners as to any losses, liabilities, 
          expenses, damages or injuries suffered or sustained by
          any of them in their capacities as investors, including
          without limitation losses incurred as a result of
          Defaulted Receivables;  provided further, that the
          Servicer shall not indemnify or hold harmless the
          Transferor, the Trust, the Investor Certificateholders or
          the Certificate Owners for any losses, liabilities,
          expenses, damages or injuries suffered or sustained by
          the Trust, the Investor Certificateholders or the
          Certificate Owners arising under any tax law, including
          without limitation, any federal, state, local or foreign
          income or franchise taxes or any other tax imposed on or
          measured by income (or any interest, penalties or
          additions with respect thereto or arising from a failure
          to comply therewith) required to be paid by the Trust,
          the Investor Certificateholders or the Certificate Owners
          in connection herewith to any taxing authority; and,
          provided, further, that in no event will the Servicer be
          liable, directly or indirectly, for or in respect of any
          indebtedness or obligation evidenced or created by any
          Certificate, recourse as to which shall be limited solely
          to the assets of the Trust allocated for the payment
          thereof as provided in this Agreement and any applicable
          Supplement.  Any such indemnification shall not be
          payable from the assets of the Trust, but the Servicer
          shall be subrogated to the rights of the Trust with
          respect to the foregoing matters if and to the extent
          that the Servicer shall have indemnified the Trust with
          respect thereto.  The Servicer shall indemnify and hold
          harmless the Trustee and its officers, directors,
          employees or agents from and against any loss, liability,
          reasonable expense, damage or injury suffered or
          sustained by reason of the acceptance of this Trust by
          the Trustee, the issuance by the Trust of the
          Certificates or any of the other matters contemplated
          herein or in any Supplement; provided, however, that the
          Servicer shall not indemnify the Trustee or its officers,
          directors, employees or agents for any loss, liability,
          expense, damage or injury caused by the fraud, negligence
          or willful misconduct of any of them.  The provisions of
          this indemnity shall run directly to and be enforceable
          by an injured party subject to the limitations hereof and
          shall survive the resignation or removal of the Servicer,
          the resignation or removal of the Trustee and/or the
          termination of the Trust and shall survive the
          termination of the Agreement.

                    Section 8.5  The Servicer Not to Resign. 
          Subject to subsection 3.1(a), the Servicer shall not
          resign from the obligations and duties hereby imposed on
          it except upon determination that (i) the performance of
          its duties hereunder is no longer permissible under
          applicable law and (ii) there is no reasonable action
          which the Servicer could take to make the performance of
          its duties hereunder permissible under applicable law. 
          Any such determination permitting the resignation of the
          Servicer shall be evidenced as to clause (i) above by an
          Opinion of Counsel to such effect delivered to the
          Trustee.  No such resignation shall become effective
          until the Trustee or a Successor Servicer shall have
          assumed the responsibilities and obligations of the
          Servicer in accordance with Section 10.2 hereof.  If the
          Trustee is unable within 120 days of the date of delivery 
          to it of such Opinion of Counsel to appoint a Successor
          Servicer, the Trustee shall serve as Successor Servicer
          hereunder (but shall have continued authority to appoint
          another Person as Successor Servicer).

                    Section 8.6  Access to Certain Documentation
          and Information Regarding the Receivables.  The Servicer
          shall provide to the Trustee and its agents (who shall be
          reasonably acceptable to the Servicer) access to the
          documentation regarding the Receivables in such cases
          where the Trustee is required in connection with the
          enforcement of the rights of the Investor
          Certificateholders, or by applicable statutes or
          regulations, to review such documentation, such access
          being afforded without charge but only (i) upon
          reasonable request, (ii) during normal business hours,
          (iii) subject to the Servicer's normal security and
          confidentiality procedures and (iv) at offices designated
          by the Servicer.  Nothing in this Section 8.6 shall
          derogate from the obligation of the Transferor, the
          Trustee or the Servicer to observe any applicable law
          prohibiting disclosure of information regarding the
          Obligors and the failure of the Servicer to provide
          access as provided in this Section 8.6 as a result of
          such obligations shall not constitute a breach of this
          Section 8.6.

                    Section 8.7  Delegation of Duties.  In the
          ordinary course of business, the Servicer may at any time
          delegate any duties hereunder to any Person who agrees to
          conduct such duties in accordance with the Credit and
          Collection Policies.  Any such delegations shall not
          relieve the Servicer of its liability and responsibility
          with respect to such duties, and shall not constitute a
          resignation within the meaning of Section 8.5 hereof and
          the Servicer will remain jointly and severally liable
          with such Person for any amounts which would otherwise be
          payable pursuant to this Article VIII as if the Servicer
          had performed such duty; provided, however, that in the
          case of any significant delegation to a Person other than
          an Affiliate of FNB (i) written notice shall be given to
          the Trustee and to each Rating Agency of such delegation,
          (ii) Moody's shall have notified the Transferor and the
          Trustee in writing that such delegation will not result
          in the lowering or withdrawal of its then existing rating
          of any Series or Class of Investor Certificates and (iii)
          the Transferor shall not have received written notice
          from Standard & Poor's that such delegation would result
          in the lowering or withdrawal of its then existing rating
          of any Series or Class of Investor Certificates.

                            [End of Article VIII]
                                  ARTICLE IX

                                PAY OUT EVENTS

                    Section 9.1  Pay Out Events.  If any one of the
          following events (each, a "Trust Pay Out Event") shall
          occur:

                    (a)  the Transferor or Fingerhut shall consent
          to the appointment of a bankruptcy trustee or receiver or
          liquidator in any bankruptcy proceeding or any other
          insolvency, readjustment of debt, marshalling of assets
          and liabilities or similar proceedings of or relating to
          all or substantially all of its property; or a decree or
          order of a court or agency or supervisory authority
          having jurisdiction in the premises for the appointment
          of a bankruptcy trustee or receiver or liquidator in any
          bankruptcy proceeding or any other insolvency,
          readjustment of debt, marshalling of assets and
          liabilities or similar proceedings, or for the winding-up
          or liquidation of its affairs, shall have been entered
          against the Transferor, or Fingerhut; or the Transferor,
          or Fingerhut shall admit in writing its inability to pay
          its debts generally as they become due, file a petition
          to take advantage of any applicable insolvency or
          reorganization statute including the U.S. bankruptcy
          code, make an assignment for the benefit of its creditors
          or voluntarily suspend payment of its obligations; or the
          Transferor shall become unable for any reason to transfer
          Receivables to the Trust in accordance with the
          provisions of this Agreement; or

                    (b)  the Trust shall become subject to
          regulation by the Securities and Exchange Commission as
          an "investment company" within the meaning of the
          Investment Company Act;

          then a Pay Out Event with respect to all Series of
          Certificates shall occur without any notice or other
          action on the part of the Trustee or the Investor
          Certificateholders immediately upon the occurrence of
          such event.  The Trustee shall provide notice of a Pay
          Out Event in a prompt manner to each Rating Agency.

                    Section 9.2  Additional Rights Upon the
          Occurrence of Certain Events.

                    (a)  If (x) the Transferor shall consent to the
          appointment of a bankruptcy trustee or receiver or
          liquidator for the winding-up or liquidation of its
          affairs, or a decree or order of a court or agency or
          supervisory authority having jurisdiction in the premises
          for the appointment of a bankruptcy trustee or receiver
          or liquidator for the winding-up or liquidation of its
          affairs shall have been entered against the Transferor
          (an "Insolvency Event"), on the day of such Insolvency
          Event (the "Appointment Day") or (y) the Retained
          Percentage shall at any time be equal to or less than 2%
          (a "Trigger Event"), the following actions shall be taken
          and processes begun:

                    (i)  If an Insolvency Event shall have
          occurred, the Transferor shall immediately cease to 
          transfer Receivables to the Trust and shall promptly give
          written notice to the Trustee of such Insolvency Event. 
          Notwithstanding any cessation of the transfer to the
          Trust of additional Receivables, Collections with respect
          thereto shall continue to be allocated and paid in
          accordance with Article IV.

                    (ii) If an Insolvency Event or a Trigger Event
          shall have occurred this Agreement and the Trust shall be
          deemed to have terminated, subject to the liquidation,
          winding-up and dissolution procedures described below;
          provided, however, that within 15 days of the date of
          written notice to the Trustee, the Trustee shall (i)
          publish a notice in an Authorized Newspaper that an
          Insolvency Event or a Trigger Event has occurred, that
          the Trust has terminated, and that the Trustee intends to
          sell, dispose of or otherwise liquidate the Receivables
          pursuant to this Agreement in a commercially reasonable
          manner and on commercially reasonable terms, which shall
          include the solicitation of competitive bids (a
          "Disposition"), and (ii) send written notice to the
          Investor Certificateholders describing the provisions of
          this Section 9.2 and requesting each Investor
          Certificateholder to advise the Trustee in writing that
          it elects one of the following options: (A) the Investor
          Certificateholder wishes the Trustee to instruct the
          Servicer not to effectuate a Disposition, or (B) the
          Investor Certificateholder refuses to advise the Trustee
          as to the specific action the Trustee shall instruct the
          Servicer to take or (C) the Investor Certificateholder
          wishes the Servicer to effect a Disposition.  If after 90
          days from the day notice pursuant to clause (i) above is
          first published (the "Publication Date"), the Trustee
          shall not have received the written instruction described
          in clause (A) above from Holders of Investor Certificates
          representing Undivided Interests aggregating in excess of
          50% of the related Invested Amount of each Series (or, in
          the case of a Series having more than one Class, each
          Class of such Series) and the holders of any Supplemental
          Certificates or any other interest in the Exchangeable
          Transferor Certificate other than the Transferor as
          provided in Section 6.3(b) for each Series, a "Holders'
          Majority"), the Trustee shall instruct the Servicer to
          effectuate a Disposition, and the Servicer shall proceed
          to consummate a Disposition.  If, however, with respect
          to the portion of the Receivables allocable to any
          outstanding Series, a Holders' Majority instruct the
          Trustee not to effectuate a Disposition of the portion of
          the Receivables allocable to such Series, the Trust shall
          be reconstituted and continue with respect to such Series
          pursuant to the terms of this Agreement and the
          applicable Supplement (as amended in connection with such
          reconstitution).  The portion of the Receivables
          allocable to any Series shall be equal to the sum of (1)
          the product of (A) the Transferor Percentage, (B) the
          aggregate outstanding Principal Receivables and (C) a
          fraction the numerator of which is the related Investor
          Percentage of Imputed Yield Collections and the
          denominator of which is the sum of all Investor
          Percentages with respect to Imputed Yield Collections for
          all Series outstanding and (2) the Invested Amount of
          such Series.  The Transferor or any of its Affiliates
          shall be permitted to bid for the Receivables.  In 
          addition, the Transferor or any of its Affiliates shall
          have the right to match any bid by a third person and be
          granted the right to purchase the Receivables at such
          matched bid price.  The Trustee may obtain a prior
          determination from any such bankruptcy trustee, receiver
          or liquidator that the terms and manner of any proposed
          Distribution are commercially reasonable.  The provisions
          of Sections 9.1 and 9.2 shall not be deemed to be
          mutually exclusive.

                    (b)  The proceeds from the Disposition pursuant
          to subsection (a) above shall be treated as Collections
          on the Receivables and shall be allocated and deposited
          in accordance with the provisions of Article IV;
          provided, however, that the proceeds from a Disposition
          with respect to any Series shall be applied solely to
          make payments to such Series; provided further, that the
          Trustee shall determine conclusively in its sole
          discretion the amount of such proceeds that are allocable
          to Imputed Yield Collections and the amount of such
          proceeds that are allocable to Collections of Principal
          Receivables.  Unless the Trustee receives written
          instructions from Investor Certificateholders of one or
          more Series to continue the Trust with respect to such
          Series as provided in subsection 9.2(a) above, on the day
          following the last Distribution Date in the Monthly
          Period during which such proceeds are distributed to the
          Investor Certificateholders of each Series, the Trust
          shall terminate.

                    (c)  The Trustee may appoint an agent or agents
          to assist with its responsibilities pursuant to this
          Article IX with respect to competitive bids.

                             [End of Article IX]
                                  ARTICLE X

                              SERVICER DEFAULTS

                    Section 10.1  Servicer Defaults.  If any one of
          the following events (a "Servicer Default") shall occur
          and be continuing:

                    (a)  any failure by the Servicer to make any
          payment, transfer or deposit or to give instructions or
          notice to the Trustee pursuant to Article IV or to
          instruct the Trustee to make any required drawing,
          withdrawal, or payment under any Enhancement on or before
          the date occurring five Business Days after the date such
          payment, transfer, deposit, withdrawal or drawing or such
          instruction or notice is required to be made or given, as
          the case may be, under the terms of this Agreement;
          provided, however, that any such failure caused by a non-
          willful act of the Servicer shall not constitute a
          Servicer Default if the Servicer promptly remedies such
          failure within five Business Days after receiving notice
          of such failure or otherwise becoming aware of such
          failure;

                    (b)  failure on the part of the Servicer duly
          to observe or perform in any respect any other covenants
          or agreements of the Servicer set forth in this
          Agreement, which has a material adverse effect on the
          Investor Certificateholders of any Series and which
          continues unremedied for a period of 60 days after the
          date on which written notice of such failure, requiring
          the same to be remedied, shall have been given to the
          Servicer by the Trustee, or to the Servicer and the
          Trustee by the Holders of Investor Certificates
          evidencing Undivided Interests aggregating not less than
          50% of the Invested Amount of any Series materially
          adversely affected thereby and continues to materially
          adversely affect such Investor Certificateholders for
          such period; or the Servicer shall delegate its duties
          under this Agreement, except as permitted by Section 8.7;

                    (c)  any representation, warranty or
          certification made by the Servicer in this Agreement or
          in any certificate delivered pursuant to this Agreement
          shall prove to have been incorrect when made, which has a
          material adverse effect on the Investor
          Certificateholders of any Series and which continues to
          be incorrect in any material respect for a period of 60
          days after the date on which written notice of such
          failure, requiring the same to be remedied, shall have
          been given to the Servicer by the Trustee, or to the
          Servicer and the Trustee by the Holders of Investor
          Certificates evidencing Undivided Interests aggregating
          not less than 50% of the Invested Amount of any Series
          materially adversely affected thereby and continues to
          materially adversely affect such Investor
          Certificateholders for such period; or

                    (d)  the Servicer shall consent to the
          appointment of a bankruptcy trustee or receiver or
          liquidator in any bankruptcy proceeding or any other
          insolvency, readjustment of debt, marshalling of assets
          and liabilities or similar proceedings of or relating to 
          the Servicer or of or relating to all or substantially
          all of its property; or a decree or order of a court or
          agency or supervisory authority having jurisdiction in
          the premises for the appointment of a bankruptcy trustee
          or receiver or liquidator in any bankruptcy proceeding or
          any other insolvency, readjustment of debt, marshalling
          of assets and liabilities or similar proceedings, or for
          the winding-up or liquidation of its affairs, shall have
          been entered against the Servicer, and such decree or
          order shall have remained in force undischarged or
          unstayed for a period of 60 days; or the Servicer shall
          admit in writing its inability to pay its debts generally
          as they become due, file a petition to take advantage of
          any applicable insolvency or reorganization statute, make
          any assignment for the benefit of its creditors or
          voluntarily suspend payment of its obligations;

          then, so long as such Servicer Default shall not have
          been remedied, either the Trustee, or the Holders of
          Investor Certificates evidencing Undivided Interests
          aggregating more than 50% of the Aggregate Invested
          Amount, by notice then given in writing to the Servicer
          (and to the Trustee if given by the Investor
          Certificateholders) (a "Termination Notice"), may
          terminate all of the rights and obligations of the
          Servicer as Servicer under this Agreement.  After receipt
          by the Servicer of such Termination Notice, and on the
          date that a Successor Servicer shall have been appointed
          by the Trustee pursuant to Section 10.2, all authority
          and power of the Servicer under this Agreement shall pass
          to and be vested in a Successor Servicer; and, without
          limitation, the Trustee is hereby authorized and
          empowered (upon the failure of the Servicer to cooperate)
          to execute and deliver, on behalf of the Servicer, as
          attorney-in-fact or otherwise, all documents and other
          instruments upon the failure of the Servicer to execute
          or deliver such documents or instruments, and to do and
          accomplish all other acts or things necessary or
          appropriate to effect the purposes of such transfer of
          servicing rights and obligations.  The Servicer agrees to
          cooperate with the Trustee and such Successor Servicer in
          effecting the termination of the responsibilities and
          rights of the Servicer to conduct servicing hereunder
          including, without limitation, the transfer to such
          Successor Servicer of all authority of the Servicer to
          service the Receivables provided for under this
          Agreement, including, without limitation, all authority
          over all Collections which shall on the date of transfer
          be held by the Servicer for deposit, or which have been
          deposited by the Servicer, in the Collection Account, the
          Excess Funding Account, the Interest Funding Account or
          the Principal Account, and any Series Account, or which
          shall thereafter be received with respect to the
          Receivables.  The Servicer shall promptly transfer its
          electronic records or electronic copies thereof relating
          to the Receivables to the Successor Servicer in such
          electronic form as the Successor Servicer may reasonably
          request and shall promptly transfer to the Successor
          Servicer all other records, correspondence and documents
          necessary for the continued servicing of the Receivables
          in the manner and at such times as the Successor Servicer
          shall reasonably request.  To the extent that compliance
          with this Section 10.1 shall require the Servicer to 
          disclose to the Successor Servicer information of any
          kind which the Servicer deems to be confidential, the
          Successor Servicer shall be required to enter into such
          customary licensing and confidentiality agreements as the
          Servicer shall deem necessary to protect its interests. 
          The Servicer shall, on the date of any servicing
          transfer, transfer all of its rights and obligations
          under the Enhancement with respect to any Series to the
          Successor Servicer.  In connection with any service
          transfer, all reasonable costs and expenses (including
          attorneys' fees) incurred in connection with transferring
          the records, correspondence and other documents with
          respect to the Receivables and the other Trust Property
          to the Successor Servicer and amending this Agreement to
          reflect such succession as Successor Servicer pursuant to
          this Section 10.1 and Section 10.2 shall be paid by the
          Servicer (unless the Trustee is acting as the Servicer on
          a temporary basis, in which case the original Servicer
          shall be responsible therefor) upon presentation of
          reasonable documentation of such costs and expenses.

                    Notwithstanding the foregoing, a delay in or
          failure of performance referred to in subsection 10.1(a)
          for a period of five Business Days or under subsection
          10.1(b) or (c) for a period of 60 days, shall not
          constitute a Servicer Default if such delay or failure
          could not be prevented by the exercise of reasonable
          diligence by the Servicer and such delay or failure was
          caused by an act of God or the public enemy, acts of
          declared or undeclared war, public disorder, rebellion,
          riot or sabotage, epidemics, landslides, lightning, fire,
          hurricanes, tornadoes, earthquakes, nuclear disasters or
          meltdowns, floods, power outages, bank closings,
          communications outages, computer failure or similar
          causes.  The preceding sentence shall not relieve the
          Servicer from using its best efforts to perform its
          obligations in a timely manner in accordance with the
          terms of this Agreement and the Servicer shall provide
          the Trustee, any Enhancement Provider, the Transferor and
          the Holders of Investor Certificates with an Officer's
          Certificate giving prompt notice of such failure or delay
          by it, together with a description of the cause of such
          failure or delay and its efforts so to perform its
          obligations.

                    Section 10.2  Trustee to Act; Appointment of
          Successor.

                    (a)  On and after the receipt by the Servicer
          of a Termination Notice pursuant to Section 10.1, the
          Servicer shall continue to perform all servicing
          functions under this Agreement until the date specified
          in the Termination Notice or as otherwise specified by
          the Trustee in writing or, if no such date is specified
          in such Termination Notice, or otherwise specified by the
          Trustee, until a date mutually agreed upon by the
          Servicer and Trustee.  The Trustee shall notify each
          Rating Agency of such removal of the Servicer.  The
          Trustee shall, as promptly as possible after the giving
          of a Termination Notice, appoint a successor servicer
          (the "Successor Servicer"), and such Successor Servicer
          shall accept its appointment by a written assumption in a
          form acceptable to the Trustee.  If such Successor 
          Servicer is unable to accept such appointment, the
          Trustee may obtain bids from any potential successor
          servicer.  If the Trustee is unable to obtain any bids
          from any potential successor servicer and the Servicer
          delivers an Officer's Certificate to the effect that it
          cannot in good faith cure the Servicer Default which gave
          rise to a transfer of servicing, and if the Trustee is
          legally unable to act as Successor Servicer, then the
          Trustee shall offer the Transferor the right to accept
          reassignment of all of the Receivables for an amount
          equal to the Aggregate Invested Amount on the date of
          such purchase plus all interest accrued but unpaid on all
          of the outstanding Investor Certificates at the
          applicable Certificate Rate through the date of such
          purchase; provided, however, that no such purchase by the
          Transferor shall occur unless the Transferor shall
          deliver an Opinion of Counsel reasonably acceptable to
          the Trustee that such purchase would not constitute a
          fraudulent conveyance of the Transferor.  The proceeds of
          such sale shall be deposited in the Distribution Account
          or any Series Account, as provided in the related
          Supplement, for distribution to the Investor
          Certificateholders of each outstanding Series pursuant to
          Section 12.3 of the Agreement.  In the event that a
          Successor Servicer has not been appointed and has not
          accepted its appointment at the time when the Servicer
          ceases to act as Servicer, the Trustee without further
          action shall automatically be appointed the Successor
          Servicer (but shall have continued authority to appoint
          another Person as Successor Servicer).  The Trustee may
          delegate any of its servicing obligations to an affiliate
          or agent of the Trustee in accordance with Article III
          hereof.  Any such delegations shall not relieve the
          Trustee of its liability and responsibility with respect
          to such duties.  Notwithstanding the above, the Trustee
          shall, if it is legally unable to act, petition a court
          of competent jurisdiction to appoint any established
          financial institution having, in the case of an entity
          that is subject to risk-based capital adequacy
          requirements, risk-based capital of at least $50,000,000
          or, in the case of an entity that is not subject to risk-
          based capital requirements, having a net worth of not
          less than $50,000,000 and whose regular business includes
          the servicing of receivables similar to the Receivables
          as the Successor Servicer hereunder.

                    (b)  Upon its appointment, the Successor
          Servicer shall be the successor in all respects to the
          Servicer with respect to servicing functions under this
          Agreement and shall be subject to all the
          responsibilities, duties and liabilities relating thereto
          placed on the Servicer by the terms and provisions
          hereof, and all references in this Agreement to the
          Servicer shall be deemed to refer to the Successor
          Servicer.  Any Successor Servicer, by its acceptance of
          its appointment, will automatically agree to be bound by
          the terms and provisions of each Enhancement.

                    (c)  In connection with such appointment and
          assumption, the Trustee shall be entitled to such
          compensation, or may make such arrangements for the
          compensation of the Successor Servicer out of
          Collections, as it and such Successor Servicer shall 
          agree; provided, however, that no such compensation shall
          be in excess of the Servicing Fee permitted to the
          Servicer pursuant to Section 3.2.  The Transferor agrees
          that if the Servicer is terminated hereunder, it will
          agree to deposit a portion of the Collections in respect
          of Imputed Yield Receivables that it is entitled to
          receive pursuant to Article IV to pay its ratable share
          of the compensation of the Successor Servicer.

                    (d)  All authority and power granted to the
          Successor Servicer under this Agreement shall
          automatically cease and terminate upon termination of the
          Trust pursuant to Section 12.1 and shall pass to and be
          vested in the Transferor and, without limitation, the
          Transferor is hereby authorized and empowered to execute
          and deliver, on behalf of the Successor Servicer, as
          attorney-in-fact or otherwise, all documents and other
          instruments, and to do and accomplish all other acts or
          things necessary or appropriate to effect the purposes of
          such transfer of servicing rights.  The Successor
          Servicer agrees to cooperate with the Transferor in
          effecting the termination of the responsibilities and
          rights of the Successor Servicer to conduct servicing on
          the Receivables.  The Successor Servicer shall transfer
          its electronic records relating to the Receivables to the
          Transferor in such electronic form as the Transferor may
          reasonably request and shall transfer all other records,
          correspondence and documents to the Transferor in the
          manner and at such times as the Transferor shall
          reasonably request.  To the extent that compliance with
          this Section 10.2 shall require the Successor Servicer to
          disclose to the Transferor information of any kind which
          the Successor Servicer deems to be confidential, the
          Transferor shall be required to enter into such customary
          licensing and confidentiality agreements as the Successor
          Servicer shall deem necessary to protect its interests.

                    Section 10.3  Notification to Certificate-
          holders.  Upon the Servicer becoming aware of
          any Servicer Default, the Servicer shall give prompt
          written notice thereof to the Trustee and any Enhancement
          Provider and, upon receipt of such written notice, the
          Trustee shall give notice to the Investor
          Certificateholders at their respective addresses
          appearing in the Certificate Register.  Upon any
          termination or appointment of a Successor Servicer
          pursuant to this Article X, the Trustee shall give prompt
          written notice thereof to Investor Certificateholders at
          their respective addresses appearing in the Certificate
          Register.

                    Section 10.4  Waiver of Past Defaults.  The
          Holders of Investor Certificates evidencing Undivided
          Interests aggregating not less than 66-2/3% of the
          Invested Amount of each Series materially adversely
          affected by any default by the Servicer or Transferor
          may, on behalf of all Certificateholders of such Series,
          waive any default by the Servicer or Transferor in the
          performance of its obligations hereunder and its
          consequences, except a default in the failure to make any
          required deposits or payments of interest or principal
          relating to such Series pursuant to Article IV, which
          default does not result from the failure of the Paying 
          Agent to perform its obligations to make any required
          deposits or payments of interest and principal in
          accordance with Article IV.  Upon any such waiver of a
          past default, such default shall cease to exist, and any
          default arising therefrom shall be deemed to have been
          remedied for every purpose of this Agreement.  No such
          waiver shall extend to any subsequent or other default or
          impair any right consequent thereon except to the extent
          expressly so waived.

                              [End of Article X]
                                  ARTICLE XI

                                 THE TRUSTEE

                    Section 11.1  Duties of Trustee.

                    (a)  The Trustee, prior to the occurrence of
          any Servicer Default of which a Responsible Officer of
          the Trustee has actual knowledge and after the curing of
          all Servicer Defaults which may have occurred, undertakes
          to perform such duties and only such duties as are
          specifically set forth in this Agreement, and no implied
          covenants or duties shall be read into this Agreement
          against the Trustee.  If a Responsible Officer has
          received written notice that a Servicer Default has
          occurred (and such Servicer Default has not been cured or
          waived), the Trustee shall exercise such of the rights
          and powers vested in it by this Agreement, and use the
          same degree of care and skill in its exercise, as a
          prudent person would exercise or use under the
          circumstances in the conduct of such person's own
          affairs; provided, however, that if the Trustee shall
          assume the duties of the Servicer pursuant to Section 8.5
          or 10.2, the Trustee in performing such duties shall use
          the degree of skill and attention customarily exercised
          by a servicer with respect to comparable receivables that
          it services for itself or others.

                    (b)  The Trustee, upon receipt of all
          resolutions, certificates, statements, opinions, reports,
          documents, orders or other instruments furnished to the
          Trustee that are specifically required to be furnished
          pursuant to any provision of this Agreement, shall
          examine them to determine whether they substantially
          conform to the requirements of this Agreement.  The
          Trustee shall retain all such items for at least one year
          after receipt and shall make such items available for
          inspection by any Investor Certificateholder at the
          Corporate Trust Office, such inspection to be made during
          regular business hours and upon reasonable prior notice
          to the Trustee.

                    (c)  Subject to subsection 11.1(a), no
          provision of this Agreement shall be construed to relieve
          the Trustee from liability for its own negligent action,
          its own negligent failure to act or its own misconduct;
          provided, however, that:

                         (i)  the Trustee shall not be personally
               liable for an error of judgment made in good faith
               by a Responsible Officer or Responsible Officers of
               the Trustee, unless it shall be proved that the
               Trustee was negligent in ascertaining the pertinent
               facts;

                         (ii)  the Trustee shall not be personally
               liable with respect to any action taken, suffered or
               omitted to be taken by it in good faith in
               accordance with the direction of the Holders of
               Investor Certificates evidencing Undivided Interests
               aggregating more than 50% of the Invested Amount of
               any Series relating to the time, method and place of
               conducting any proceeding for any remedy available  
               to the Trustee with respect to such Series, or
               exercising any trust or power conferred upon the
               Trustee with respect to such Series, under this
               Agreement; and

                         (iii)  the Trustee shall not be charged
               with knowledge of any failure by the Servicer
               referred to in clauses (a) and (b) of Section 10.1
               or of any breach by the Servicer contemplated by
               clause (c) of Section 10.1 or any Pay Out Event
               unless a Responsible Officer of the Trustee obtains
               actual knowledge of such failure, breach or Pay-Out
               Event or the Trustee receives written notice of such
               failure, breach or Pay Out Event from the Servicer
               or any Holders of Investor Certificates evidencing
               Undivided Interests aggregating not less than 10% of
               the Invested Amount of any Series adversely affected
               thereby.

                    (d)  The Trustee shall not be required to
          expend or risk its own funds or otherwise incur financial
          liability in the performance of any of its duties
          hereunder, or in the exercise of any of its rights or
          powers, if there is reasonable ground for believing that
          the repayment of such funds or adequate indemnity against
          such risk or liability is not reasonably assured to it,
          and none of the provisions contained in this Agreement
          shall in any event require the Trustee to perform, or be
          responsible for the manner of performance of, any of the
          obligations of the Servicer under this Agreement except
          during such time, if any, as the Trustee shall be the
          successor to, and be vested with the rights, duties,
          powers and privileges of, the Servicer in accordance with
          the terms of this Agreement.

                    (e)  Except for actions expressly authorized by
          this Agreement, the Trustee shall take no action
          reasonably likely to impair the interests of the Trust in
          any Receivable now existing or hereafter created or to
          impair the value of any Receivable now existing or
          hereafter created.

                    (f)  Except as provided in this Agreement, the
          Trustee shall have no power to vary the corpus of the
          Trust.

                    (g)  If a Responsible Officer of the Trustee,
          has received written notice that the Paying Agent or the
          Transfer Agent and Registrar shall fail to perform any
          obligation, duty or agreement in the manner or on the day
          required to be performed by the Paying Agent or the
          Transfer Agent and Registrar, as the case may be, under
          this Agreement, the Trustee shall be obligated promptly
          upon its obtaining knowledge thereof by a Responsible
          Officer of the Trustee to perform such obligation, duty
          or agreement in the manner so required.

                    (h)  If the Transferor has agreed to transfer
          any of its accounts receivable (other than the
          Receivables) to another Person, upon the written request
          of the Transferor, the Trustee on behalf of the Trust
          will enter into such intercreditor agreements with the
          transferee of such receivables as are customary and 
          necessary to identify separately the rights, if any, of
          the Trust and such other Person in the Transferor's
          accounts receivable; provided, however, that the Trust
          shall not be required to enter into any intercreditor
          agreement that could adversely affect the interests of
          the Certificateholders or the Trustee and, upon the
          request of the Trustee, the Transferor will deliver an
          Opinion of Counsel on any matters relating to such
          intercreditor agreement, reasonably requested by the
          Trustee.

                    Section 11.2  Certain Matters Affecting the
          Trustee.  Except as otherwise provided in Section 11.1:

                    (a)  the Trustee may rely on and shall be
          protected in acting on, or in refraining from acting in
          accordance with, the initial report, the Daily Report,
          the Settlement Statement, the annual Servicer's
          certificate, the monthly payment instructions and
          notification to the Trustee, the monthly
          Certificateholder's statement, any resolution, Officer's
          Certificate, certificate of auditors or any other
          certificate, statement, instrument, opinion, report,
          notice, request, consent, order, appraisal, bond or other
          paper or document believed by it to be genuine and to
          have been signed or presented to it pursuant to this
          Agreement by the proper party or parties;

                    (b)  the Trustee may consult with counsel, and
          the advice or any Opinion of Counsel shall be full and
          complete authorization and protection in respect of any
          action taken or suffered or omitted by it hereunder in
          good faith and in accordance with such advice or Opinion
          of Counsel;

                    (c)  the Trustee shall be under no obligation
          to exercise any of the rights or powers vested in it by
          this Agreement or any Enhancement, or to institute,
          conduct or defend any litigation hereunder or in relation
          hereto, at the request, order or direction of any of the
          Certificateholders or any Enhancement Provider, pursuant
          to the provisions of this Agreement, unless such
          Certificateholders or Enhancement Provider shall have
          offered to the Trustee reasonable security or indemnity
          against the costs, expenses and liabilities which may be
          incurred therein or thereby; nothing contained herein
          shall, however, relieve the Trustee of the obligations,
          upon the occurrence of any Servicer Default (which has
          not been cured or waived) of which a Responsible Officer
          of the Trustee has knowledge, to exercise such of the
          rights and powers vested in it by this Agreement and any
          Enhancement, and to use the same degree of care and skill
          in its exercise as a prudent person would exercise or use
          under the circumstances in the conduct of his own
          affairs;

                    (d)  the Trustee shall not be personally liable
          for any action taken, suffered or omitted by it in good
          faith and believed by it to be authorized or within the
          discretion or rights or powers conferred upon it by this
          Agreement;
                    (e)  the Trustee shall not be bound to make any
          investigation into the facts of matters stated in the
          initial report, the Daily Report, the Settlement
          Statement, the annual Servicer's certificate, the monthly
          payment instructions and notification to the Trustee, the
          monthly Certificateholders statement, any resolution,
          certificate, statement, instrument, opinion, report,
          notice, request, consent, order, approval, bond or other
          paper or document, unless requested in writing so to do
          by Holders of Investor Certificates evidencing Undivided
          Interests aggregating more than 50% of the Invested
          Amount of any Series which could be adversely affected if
          the Trustee does not perform such acts;

                    (f)  the Trustee may execute any of the trusts
          or powers hereunder or perform any duties hereunder
          either directly or by or through agents or attorneys or a
          custodian, and the Trustee shall not be responsible for
          any misconduct or negligence on the part of any such
          agent, attorney or custodian appointed with due care by
          it hereunder;

                    (g)  except as may be required by subsection
          11.1(a), the Trustee shall not be required to make any
          initial or periodic examination of any documents or
          records related to the Receivables for the purpose of
          establishing the presence or absence of defects, the
          compliance by the Transferor with its representations and
          warranties or for any other purpose;

                    (h)  whenever in the administration of this
          Agreement the Trustee shall deem it desirable that a
          matter be proved or established prior to taking,
          suffering or omitting any action hereunder, the Trustee
          (unless other evidence be herein specifically prescribed)
          may, in the absence of bad faith on its part, rely upon
          an Officer's Certificate; and

                    (i)  the right of the Trustee to perform any
          discretionary act enumerated in this Agreement or any
          Supplement shall not be construed as a duty, and the
          Trustee shall not be answerable for performance of any
          such act.

                    Section 11.3  Trustee Not Liable for Recitals
          in Certificates.  The Trustee assumes no responsibility
          for the correctness of the recitals contained herein and
          in the Certificates (other than the certificate of
          authentication on the Certificates).  Except as set forth
          in Section 11.15, the Trustee makes no representations as
          to the validity or sufficiency of this Agreement or of
          the Certificates (other than the certificate of
          authentication on the Certificates) or of any Receivable
          or related document.  The Trustee shall not be
          accountable for the use or application by the Transferor
          of any of the Certificates or of the proceeds of such
          Certificates, or for the use or application of any funds
          paid to the Transferor in respect of the Receivables or
          deposited in or withdrawn from the Collection Account,
          the Excess Funding Account, the Principal Account or the
          Interest Funding Account, or any Series Account or other
          accounts now or hereafter established to effectuate the
          transactions contemplated herein and in accordance with 
          the terms hereof.  The Trustee shall have no
          responsibility for filing any financing or continuation
          statement in any public office at any time or to
          otherwise perfect or maintain the perfection of any
          security interest or Lien granted to it hereunder (unless
          the Trustee shall have become the Successor Servicer) or
          to prepare or file any Securities and Exchange Commission
          filing for the Trust or to record this Agreement or any
          Supplement.

                    Section 11.4  Trustee May Own Certificates. 
          The Trustee in its individual or any other capacity may
          become the owner or pledgee of Investor Certificates and
          may deal with the Transferor, the Servicer or any
          Enhancement Provider with the same rights as it would
          have if it were not the Trustee.  The Trustee in its
          capacity as Trustee shall exercise its duties and
          responsibilities hereunder independent of and without
          reference to its investment, if any, in Investor
          Certificates.

                    Section 11.5  The Servicer to Pay Trustee's
          Fees and Expenses.  The Servicer covenants and agrees to
          pay to the Trustee from time to time, and the Trustee
          shall be entitled to receive, reasonable compensation
          (which shall not be limited by any provision of law in
          regard to the compensation of a trustee of an express
          trust) for all services rendered by the Trustee in the
          execution of the trust hereby created and in the exercise
          and performance of any of the powers and duties hereunder
          of the Trustee, and, subject to Section 8.4, the Servicer
          will pay or reimburse the Trustee (without reimbursement
          from any Investor Account, any Series Account or
          otherwise) upon its request for all reasonable expenses,
          disbursements and advances incurred or made by the
          Trustee in accordance with any of the provisions of this
          Agreement (including the reasonable fees and expenses of
          its agents and counsel) except any such expense,
          disbursement or advance as may arise from its own
          negligence or bad faith and except as provided in the
          following sentence.  If the Trustee is appointed
          Successor Servicer pursuant to Section 10.2, the
          provisions of this Section 11.5 shall not apply to
          expenses, disbursements and advances made or incurred by
          the Trustee in its capacity as Successor Servicer (which
          shall be covered out of the Servicing Fee).

                    The obligations of the Servicer under this
          Section 11.5 shall survive the termination of the Trust
          and the resignation or removal of the Trustee.

                    Section 11.6  Eligibility Requirements for
          Trustee.  The Trustee hereunder shall at all times (a) be
          a corporation organized and doing business under the laws
          of the United States of America or any state thereof
          authorized under such laws to exercise corporate trust
          powers, having a long-term unsecured debt rating of at
          least Baa3 by Moody's, having, in the case of an entity
          that is subject to risk-based capital adequacy
          requirements, risk-based capital of at least $50,000,000
          or, in the case of an entity that is not subject to risk-
          based capital adequacy requirements, having a combined
          capital and surplus of at least $50,000,000 and subject 
          to supervision or examination by federal or state
          authority and (b) not be a Related Person.  If such
          corporation publishes reports of condition at least
          annually, pursuant to law or to the requirements of the
          aforesaid supervising or examining authority, then for
          the purpose of this Section 11.6, the combined capital
          and surplus of such corporation shall be deemed to be its
          combined capital and surplus as set forth in its most
          recent report of condition so published.  In case at any
          time the Trustee shall cease to be eligible in accordance
          with the provisions of this Section 11.6, the Trustee
          shall resign immediately in the manner and with the
          effect specified in Section 11.7.

                    Section 11.7  Resignation or Removal of
          Trustee.

                    (a)  The Trustee may at any time resign and be
          discharged from the Trust hereby created by giving
          written notice thereof to the Servicer.  Upon receiving
          such notice of resignation, the Servicer shall promptly
          appoint a successor trustee by written instrument, in
          duplicate, one copy of which instrument shall be
          delivered to the resigning Trustee and one copy to the
          successor trustee.  If no successor trustee shall have
          been so appointed and have accepted such appointment
          within 30 days after the giving of such notice of
          resignation, the resigning Trustee may petition any court
          of competent jurisdiction for the appointment of a
          successor trustee.

                    (b)  If at any time the Trustee shall cease to
          be eligible in accordance with the provisions of Section
          11.6 hereof and shall fail to resign after written
          request therefor by the Transferor, or if at any time the
          Trustee shall be legally unable to act, or shall be
          adjudged bankrupt or insolvent, or a receiver of the
          Trustee or of its property shall be appointed, or any
          public officer shall take charge or control of the
          Trustee or of its property or affairs for the purpose of
          rehabilitation, conservation or liquidation, then the
          Transferor may, but shall not be required to, remove the
          Trustee and promptly appoint a successor trustee by
          written instrument, in duplicate, one copy of which
          instrument shall be delivered to the Trustee so removed
          and one copy to the successor trustee.

                    (c)  If (i) the Trustee shall fail to perform
          any of its obligations hereunder, (ii) a
          Certificateholder shall deliver written notice of such
          failure to the Trustee, and (iii) the Trustee shall not
          have corrected such failure for 60 days thereafter, then
          the Holders of Investor Certificates representing more
          than 50% of the Invested Amount (including related
          commitments of holders of Variable Funding Certificates)
          shall have the right to remove the Trustee and (with the
          consent of the Transferor, which shall not be
          unreasonably withheld) promptly appoint a successor
          trustee by written instrument, in duplicate, one copy of
          which instrument shall be delivered to the Trustee so
          removed and one copy to the successor trustee. 

                     (d)  Any resignation or removal of the Trustee
          and appointment of a successor trustee pursuant to any of
          the provisions of this Section 11.7 shall not become
          effective until acceptance of appointment by the
          successor trustee as provided in Section 11.8 hereof and
          any liability of the Trustee arising hereunder shall
          survive such appointment of a successor trustee.  Notice
          of any resignation or removal of the Trustee and
          appointment of a successor trustee shall be provided to
          Moody's and Standard & Poor's by the Servicer in a prompt
          manner.

                    Section 11.8  Successor Trustee.

                    (a)  Any successor trustee appointed as
          provided in Section 11.7 hereof shall execute,
          acknowledge and deliver to the Transferor and to its
          predecessor Trustee an instrument accepting such
          appointment hereunder, and thereupon the resignation or
          removal of the predecessor Trustee shall become effective
          and such successor trustee, without any further act, deed
          or conveyance, shall become fully vested with all the
          rights, powers, duties and obligations of its predecessor
          hereunder, with the like effect as if originally named as
          Trustee herein.  The predecessor Trustee shall deliver to
          the successor trustee all documents and statements held
          by it hereunder, and the Transferor and the predecessor
          Trustee shall execute and deliver such instruments and do
          such other things as may reasonably be required for fully
          and certainly vesting and confirming in the successor
          trustee all such rights, powers, duties and obligations.

                    (b)  No successor trustee shall accept
          appointment as provided in this Section 11.8 unless at
          the time of such acceptance such successor trustee shall
          be eligible under the provisions of Section 11.6 hereof.

                    (c)  Upon acceptance of appointment by a
          successor trustee as provided in this Section 11.8, such
          successor trustee shall mail notice of such succession
          hereunder to all Certificateholders at their addresses as
          shown in the Certificate Register.

                    Section 11.9  Merger or Consolidation of
          Trustee.  Any Person into which the Trustee may be merged
          or converted or with which it may be consolidated, or any
          Person resulting from any merger, conversion or
          consolidation to which the Trustee shall be a party, or
          any Person succeeding to all or substantially all of the
          corporate trust business of the Trustee, shall be the
          successor of the Trustee hereunder, provided such
          corporation shall be eligible under the provisions of
          Section 11.6 hereof, without the execution or filing of
          any paper or any further act on the part of any of the
          parties hereto, anything herein to the contrary
          notwithstanding.

                    Section 11.10  Appointment of Co-Trustee or
          Separate Trustee.

                    (a)  Notwithstanding any other provisions of
          this Agreement, at any time, for the purpose of meeting
          any legal requirements of any jurisdiction in which any 
          part of the Trust may at the time be located, the Trustee
          shall have the power and may execute and deliver all
          instruments to appoint one or more Persons to act as a
          co-trustee or co-trustees, or separate trustee or
          separate trustees, of all or any part of the Trust, and
          to vest in such Person or Persons, in such capacity and
          for the benefit of the Certificateholders, such title to
          the trust, or any part thereof, and, subject to the other
          provisions of this Section 11.10, such powers, duties,
          obligations, rights and trusts as the Trustee may
          consider necessary or desirable.  No co-trustee or
          separate trustee hereunder shall be required to meet the
          terms of eligibility as a successor trustee under Section
          11.6 and no notice to Certificateholders of the
          appointment of any co-trustee or separate trustee shall
          be required under Section 11.8 hereof.

                    (b)  Every separate trustee and co-trustee
          shall, to the extent permitted by law, be appointed and
          act subject to the following provisions and conditions:

                         (i)  all rights, powers, duties and
               obligations conferred or imposed upon the Trustee
               shall be conferred or imposed upon and exercised or
               performed by the Trustee and such separate trustee
               or co-trustee jointly (it being understood that such
               separate trustee or co-trustee is not authorized to
               act separately without the Trustee joining in such
               act), except to the extent that under any laws of
               any jurisdiction in which any particular act or acts
               are to be performed (whether as Trustee hereunder or
               as successor to the Servicer hereunder), the Trustee
               shall be incompetent or unqualified to perform such
               act or acts, in which event such rights, powers,
               duties and obligations (including the holding of
               title to the Trust or any portion thereof in any
               such jurisdiction) shall be exercised and performed
               singly by such separate trustee or co-trustee, but
               solely at the direction of the Trustee;

                         (ii)  no trustee hereunder shall be
               personally liable by reason of any act or omission
               of any other trustee hereunder; and

                         (iii)  the Trustee may at any time accept
               the resignation of or remove any separate trustee or
               co-trustee.

                    (c)  Any notice, request or other writing given
          to the Trustee shall be deemed to have been given to each
          of the then separate trustees and co-trustees, as
          effectively as if given to each of them.  Every
          instrument appointing any separate trustee or co-trustee
          shall refer to this Agreement and the conditions of this
          Article XI.  Each separate trustee and co-trustee, upon
          its acceptance of the trusts conferred, shall be vested
          with the estates or property specified in its instrument
          of appointment, either jointly with the Trustee or
          separately, as may be provided therein, subject to all
          the provisions of this Agreement, specifically including
          every provision of this Agreement relating to the conduct
          of, affecting the liability of, or affording protection
          to, the Trustee.  Every such instrument shall be filed 
          with the Trustee and a copy thereof given to the
          Servicer.

                    (d)  Any separate trustee or co-trustee may at
          any time constitute the Trustee as its agent or attorney-
          in-fact with full power and authority, to the extent not
          prohibited by law, to do any lawful act under or in
          respect to this Agreement on its behalf and in its name. 
          If any separate trustee or co-trustee shall die, become
          incapable of acting, resign or be removed, all of its
          estates, properties, rights, remedies and trusts shall
          vest in and be exercised by the Trustee, to the extent
          permitted by law, without the appointment of a new or
          successor trustee.

                    Section 11.11  Tax Returns.  Consistent with
          Section 3.7, the Trustee shall not file any Federal tax
          returns on behalf of the Trust; provided, however, that
          if a class of Certificates is issued that will be
          characterized as a partnership for federal income tax
          purposes, partnership information returns shall be
          prepared and signed by the Transferor, as general
          partner.  In the event the Trust shall be required to
          file tax returns, the Servicer shall at its expense
          prepare or cause to be prepared any tax returns required
          to be filed by the Trust and, to the extent possible,
          shall remit such returns to the Trustee for signature at
          least five days before such returns are due to be filed. 
          The Trustee is hereby authorized to sign any such return
          on behalf of the Trust.  The Servicer shall prepare or
          shall cause to be prepared all tax information required
          by law to be distributed to Certificateholders and shall
          deliver such information to the Trustee at least five
          days prior to the date it is required by law to be
          distributed to Certificateholders.  The Trustee, upon
          request, will furnish the Servicer with all such
          information known to the Trustee as may be reasonably
          required in connection with the preparation of all tax
          returns of the Trust and shall, upon request, execute
          such return.  In no event shall the Trustee be liable for
          any liabilities, costs or expenses of the Trust, the
          Investor Certificateholders or the Certificate Owners
          arising under any tax law, including without limitation
          federal, state, local or foreign income or excise taxes
          or any other tax imposed on or measured by income (or any
          interest or penalty or addition with respect thereto or
          arising from a failure to comply therewith).

                    Section 11.12  Trustee May Enforce Claims
          Without Possession of Certificates.  All rights of action
          and claims under this Agreement or any Series of
          Certificates may be prosecuted and enforced by the
          Trustee without the possession of any of the Certificates
          or the production thereof in any proceeding relating
          thereto, and any such proceeding instituted by the
          Trustee shall be brought in its own name as trustee.  Any
          recovery of judgment shall, after provision for the
          payment of the reasonable compensation, expenses,
          disbursements and advances of the Trustee, its agents and
          counsel, be for the ratable benefit of any Series of
          Certificateholders in respect of which such judgment has
          been obtained.
                    Section 11.13  Suits for Enforcement.  If a
          Servicer Default of which a Responsible Officer of the
          Trustee has knowledge shall occur and be continuing, the
          Trustee, in its discretion may, subject to the provisions
          of Section 10.1, proceed to protect and enforce its
          rights and the rights of any Series of Certificateholders
          under this Agreement by a suit, action or proceeding in
          equity or at law or otherwise, whether for the specific
          performance of any covenant or agreement contained in
          this Agreement or in aid of the execution of any power
          granted in this Agreement or for the enforcement of any
          other legal, equitable or other remedy as the Trustee,
          being advised by counsel, shall deem most effectual to
          protect and enforce any of the rights of the Trustee or
          any Series of Certificateholders.

                    Section 11.14  Rights of Certificateholders to
          Direct Trustee.  Holders of Investor Certificates
          evidencing Undivided Interests aggregating more than 50%
          of the Aggregate Invested Amount (or, with respect to any
          remedy, trust or power that does not relate to all
          Series, 50% of the aggregate Invested Amount of the
          Investor Certificates of all Series to which such remedy,
          trust or power relates) shall have the right to direct
          the time, method, and place of conducting any proceeding
          for any remedy available to the Trustee, or exercising
          any trust or power conferred on the Trustee; provided,
          however, that Holders of Investor Certificates
          aggregating more than 50% of the aggregate Invested
          Amount of any Class may direct the Trustee to exercise
          its rights under Section 8.6; provided, further, that,
          subject to Section 11.1, the Trustee shall have the right
          to decline to follow any such direction if the Trustee
          being advised by counsel determines that the action so
          directed may not lawfully be taken, or if the Trustee in
          good faith shall, by a Responsible Officer or Responsible
          Officers of the Trustee, determine that the proceedings
          so directed would be illegal or involve it in personal
          liability or be unduly prejudicial to the rights of
          Certificateholders not parties to such direction; and
          provided, further that nothing in this Agreement shall
          impair the right of the Trustee to take any action deemed
          proper by the Trustee and which is not inconsistent with
          such direction of such Holders of Investor Certificates.

                    Section 11.15  Representations and Warranties
          of Trustee.  The Trustee represents and warrants that:

                         (i)  the Trustee is a corporation
               organized, existing and authorized to engage in the
               business of banking under the laws of the State of 
               its incorporation;

                         (ii)  the Trustee is an entity that
               satisfies the eligibility requirements of Section
               11.6;

                         (iii)  the Trustee has full power,
               authority and right to execute, deliver and perform
               this Agreement, and has taken all necessary action
               to authorize the execution, delivery and performance
               by it of this Agreement; and  

                         (iv)  this Agreement has been duly
               executed and delivered by the Trustee.

                    Section 11.16  Maintenance of Office or Agency.
          The Trustee will maintain at its expense an office or
          offices, or agency or agencies, where notices and demands
          to or upon the Trustee in respect of the Certificates and
          this Agreement may be served.  The Trustee initially
          appoints its Corporate Trust Office as its office for
          such purposes.  The Trustee will give prompt written
          notice to the Servicer and to Certificateholders (or in
          the case of Holders of Bearer Certificates, in the manner
          provided for in the related Supplement) of any change in
          the location of the Certificate Register or any such
          office or agency.

                             [End of Article XI]
                                 ARTICLE XII

                                 TERMINATION

                    Section 12.1  Termination of Trust.

                    (a)  The respective obligations and
          responsibilities of the Transferor, the Servicer and the
          Trustee created hereby (other than the obligation of the
          Trustee to make payments to Certificateholders as
          hereafter set forth) shall terminate, except with respect
          to the duties described in Section 8.4 and 11.5 and
          subsection 12.3(b), on the Trust Termination Date;
          provided, however, that the Trust shall not terminate on
          the date specified in clause (i) of the definition of
          "Trust Termination Date" if each of the Servicer and the
          Holder of the Exchangeable Transferor Certificate notify
          the Trustee in writing, not later than five Business Days
          preceding such date, that they desire that the Trust not
          terminate on such date, which notice (such notice, a
          "Trust Extension") shall specify the date on which the
          Trust shall terminate (such date, the "Extended Trust
          Termination Date"); provided, however, that the Extended
          Trust Termination Date shall be not later than June 29,
          2034.  The Servicer and the Holder of the Exchangeable
          Transferor Certificate may, on any date following the
          Trust Extension, so long as no Series of Certificates is
          outstanding, deliver a notice in writing to the Trustee
          changing the Extended Trust Termination Date.

                    (b)  In the event that (i) the Trust has not
          terminated by the Distribution Date occurring in the
          second month preceding the Trust Termination Date, and
          (ii) the Invested Amount of any Series, exclusive of any
          Transferor Retained Class (after giving effect to all
          transfers, withdrawals, deposits and drawings to occur on
          such date and the payment of principal on any Series of
          Certificates to be made on the related Distribution Date
          during such month pursuant to Article IV), would be
          greater than zero, the Servicer shall sell within 30 days
          after such Transfer Date an amount of Receivables up to
          the remaining Invested Amount if it can do so in a
          commercially reasonable manner.  The Servicer shall
          notify each Enhancement Provider of the proposed sale of
          the Receivables and shall provide each Enhancement
          Provider an opportunity to bid on the Receivables.  The
          Transferor shall have the right of first refusal to
          purchase the Receivables on terms equivalent to the best
          purchase offer as determined by the Trustee in its sole
          discretion.  The proceeds of any such sale shall be
          treated as Collections on the Receivables and shall be
          allocated and deposited in accordance with Article IV;
          provided, however, that the Trustee shall determine
          conclusively in its sole discretion the amount of such
          proceeds which are allocable to Imputed Yield Collections
          and the amount of such proceeds which are allocable to
          Principal Collections.  During such thirty-day period,
          the Servicer shall continue to collect payments on the
          Receivables and allocate and deposit such payments in
          accordance with the provisions of Article IV.

                    (c)  All principal or interest with respect to
          any Series of Investor Certificates shall be due and 
          payable no later than the Series Termination Date with
          respect to such Series.  Unless otherwise provided in a
          Supplement, in the event that the Invested Amount of any
          Series of Certificates is greater than zero, exclusive of
          any Class held by the Transferor, on its Series
          Termination Date (the "Affected Series"), after giving
          effect to all transfers, withdrawals, deposits and
          drawings to occur on such date and the payment of
          principal to be made on such Series on such date, and the
          Trustee will sell or cause to be sold, and the Trustee
          will pay the proceeds to all Certificateholders of such
          Series pro rata in final payment of all principal of and
          accrued interest on such Series of Certificates or, if
          any Class of such Series is subordinated, in order of
          their respective seniorities, an amount of Principal
          Receivables and the related Imputed Yield Receivables (or
          interests therein) up to 110% of the Invested Amount of
          such Series at the close of business on such date (but
          the amount of such Principal Receivables not to be more
          than an amount of Receivables equal to the sum of (1) the
          product of (A) the Transferor Percentage, (B) the
          aggregate outstanding Principal Receivables and (C) a
          fraction the numerator of which is the  Invested Amount
          of such Series on such date and the denominator of which
          is the sum of the Invested Amounts of all Series on such
          Date and (2) the Invested Amount of such Series). 
          Receivables on which the Obligor has not made the full
          monthly payment for the prior months shall be deemed to
          be in default for purposes of this Section 12.1(c) to the
          extent that the cash allocated to any Class of Transferor
          Retained Certificates of such Series pursuant to a sale
          under Section 12.1(c) is less than the amount that would
          have been allocated to the Exchangeable Transferor
          Certificate and the Transferor Retained Certificates had
          the proceeds from such sale been allocated pursuant to
          Section 4.3.  The Servicer shall notify each Enhancement
          Provider of the proposed sale of such Receivables and
          shall provide each Enhancement Provider an opportunity to
          bid on such Receivables.  The Transferor shall be
          permitted to purchase such Receivables in such case and
          shall have a right of first refusal with respect thereto
          to the extent of a bona fide offer by an unrelated third
          party or to the extent the Receivables represent
          Defaulted Receivables.  Any proceeds of such sale in
          excess of such principal and interest paid shall be paid
          to the Holder of the Exchangeable Transferor Certificate. 
          Upon such Series Termination Date with respect to the
          applicable Series of Certificates, final payment of all
          amounts allocable to any Investor Certificates of such
          Series shall be made in the manner provided in Section
          12.3.

                    Section 12.2  Optional Termination.  (a)  If so
          provided in any Supplement, the Transferor may, but shall
          not be obligated to, cause a final distribution to be
          made in respect of the related Series of Certificates on
          a Distribution Date specified in such Supplement by
          depositing into the Distribution Account or the
          applicable Series Account, not later than the Transfer
          Date preceding such Distribution Date, for application in
          accordance with Section 12.3, the amount specified in
          such Supplement; provided, however that if the short-term
          deposits or long-term unsecured debt obligations of the 
          Transferor are not rated at the time of such purchase of
          Receivables at least P-3 or Baa3, respectively, by
          Moody's, no such event shall occur unless the Transferor
          shall deliver to the Trustee, with a copy to Moody's, an
          Opinion of Counsel that such deposit into the
          Distribution Account or any Series Account as provided in
          the related Supplement would not constitute a fraudulent
          conveyance of the Transferor.

                    (b)  The amount deposited pursuant to
          subsection 12.2(a) shall be paid to the Investor
          Certificateholders of the related Series pursuant to
          Section 12.3 on the related Distribution Date following
          the date of such deposit.  All Certificates of a Series
          with respect to which a final distribution has been made
          pursuant to subsection 12.2(a) shall be delivered by the
          Holder to, and be canceled by, the Transfer Agent and
          Registrar and be disposed of in a manner satisfactory to
          the Trustee and the Transferor.  The Invested Amount of
          each Series with respect to which a final distribution
          has been made pursuant to subsection 12.2(a) shall, for
          the purposes of the definition of "Transferor Interest,"
          be deemed to be equal to zero on the Distribution Date
          following the making of the deposit, and the Transferor
          Interest shall thereupon be deemed to have been increased
          by the Invested Amount of such Series.

                    Section 12.3  Final Payment with Respect to any
          Series.

                    (a)  Written notice of any termination,
          specifying the Distribution Date upon which the Investor
          Certificateholders of any Series may surrender their
          Certificates for payment of the final distribution with
          respect to such Series and cancellation, shall be given
          (subject to at least four Business Days' prior notice
          from the Servicer to the Trustee) by the Trustee to
          Investor Certificateholders of such Series mailed not
          later than the fifth day of the month of such final
          distribution (or in the manner provided by the Supplement
          relating to such Series) specifying (i) the Distribution
          Date (which shall be the Distribution Date in the month
          (x) in which the deposit is made pursuant to subsection
          2.4(e), 9.2(a), 10.2(a), or 12.2(a) of the Agreement or
          such other section as may be specified in the related
          Supplement, or (y) in which the related Series
          Termination Date occurs) upon which final payment of such
          Investor Certificates will be made upon presentation and
          surrender of such Investor Certificates at the office or
          offices therein designated (which, in the case of Bearer
          Certificates, shall be outside the United States), (ii)
          the amount of any such final payment and (iii) that the
          Record Date otherwise applicable to such Distribution
          Date is not applicable, payments being made only upon
          presentation and surrender of the Investor Certificates
          at the office or offices therein specified.  The
          Servicer's notice to the Trustee in accordance with the
          preceding sentence shall be accompanied by an Officers'
          Certificate setting forth the information specified in
          Article V of this Agreement covering the period during
          the then current calendar year through the date of such
          notice and setting forth the date of such final
          distribution.  The Trustee shall give such notice to the 
          Transfer Agent and Registrar and the Paying Agent at the
          time such notice is given to such Investor
          Certificateholders.

                    (b)  Notwithstanding the termination of the
          Trust pursuant to subsection 12.1(a) or the occurrence of
          the Series Termination Date with respect to any Series,
          all funds then on deposit in the Excess Funding Account,
          the Interest Funding Account, the Principal Account, the
          Distribution Account or any Series Account applicable to
          the related Series shall continue to be held in trust for
          the benefit of the Certificateholders of the related
          Series and the Paying Agent or the Trustee shall pay such
          funds to the Certificateholders of the related Series
          upon surrender of their Certificates (which surrenders
          and payments, in the case of Bearer Certificates, shall
          be made only outside the United States).  In the event
          that all of the Investor Certificateholders of any Series
          shall not surrender their Certificates for cancellation
          within six months after the date specified in the above-
          mentioned written notice, the Trustee shall give a second
          written notice (or, in the case of Bearer Certificates,
          publication notice) to the remaining Investor
          Certificateholders of such Series upon receipt of the
          appropriate records from the Transfer Agent and Registrar
          to surrender their Certificates for cancellation and
          receive the final distribution with respect thereto.  If
          within one and one half years after the second notice
          with respect to a Series, all the Investor Certificates
          of such Series shall not have been surrendered for
          cancellation, the Trustee may take appropriate steps or
          may appoint an agent to take appropriate steps, to
          contact the remaining Investor Certificateholders of such
          Series concerning surrender of their Certificates, and
          the cost thereof shall be paid out of the funds in the
          Distribution Account or any Series Account held for the
          benefit of such Investor Certificateholders.  The Trustee
          and the Paying Agent shall pay to the Transferor upon
          request any monies held by them for the payment of
          principal or interest which remains unclaimed for two
          years.  After payment to the Transferor, Investor
          Certificateholders entitled to the money must look to the
          Transferor for payment as general creditors unless an
          applicable abandoned property law designates another
          Person.

                    (c)  All Certificates surrendered for payment
          of the final distribution with respect to such
          Certificates and cancellation shall be canceled by the
          Transfer Agent and Registrar and be disposed of in a
          manner satisfactory to the Trustee and the Transferor.

                    Section 12.4  Termination Rights of Holder of 
          Exchangeable Transferor Certificate.  Upon the
          termination of the Trust pursuant to Section 12.1, and
          after payment of all amounts due hereunder on or prior to
          such termination and the surrender of the Exchangeable
          Transferor Certificate, the Trustee shall execute a
          written reconveyance substantially in the form of Exhibit
          F pursuant to which it shall reconvey to the Holder of
          the Exchangeable Transferor Certificate (without
          recourse, representation or warranty) all right, title
          and interest of the Trust in the Receivables, whether 
          then existing or thereafter created, all moneys due or to
          become due with respect thereto (including all amounts
          theretofore posted as Imputed Yield Receivables)
          allocable to the Trust pursuant to any Supplement, except
          for amounts held by the Trustee pursuant to subsection
          12.3(b).  The Trustee shall execute and deliver such
          instruments of transfer and assignment, in each case
          prepared by the Transferor and without recourse,
          representation or warranty (other than a warranty that
          such property is conveyed free and clear of any Lien of
          any Person claiming by or through the Trustee) as shall
          be reasonably requested by the Holder of the Exchangeable
          Transferor Certificate to vest in such Holder all right,
          title and interest which the Trust had in the Receivables
          and other Trust Property.

                             [End of Article XII]
                                 ARTICLE XIII

                           MISCELLANEOUS PROVISIONS

                    Section 13.1  Amendment.

                    (a)  This Agreement (including any Supplement)
          may be amended from time to time by the Servicer, the
          Transferor and the Trustee, without the consent of any of
          the Certificateholders, (i) to cure any ambiguity, to
          revise any exhibits or Schedules (other than Schedule 1),
          to correct or supplement any provisions herein or thereon
          which may be inconsistent with any other provisions
          herein or thereon or (ii) to add any other provisions
          with respect to matters or questions raised under this
          Agreement which shall not be inconsistent with the
          provisions of this Agreement; provided, however, that
          such action shall not, as evidenced by an Opinion of
          Counsel, adversely affect in any material respect the
          interests of any of the Investor Certificateholders. 
          Additionally, this Agreement may be amended from time to
          time by the Servicer, the Transferor and the Trustee,
          without the consent of any of the Certificateholders, to
          add to or change any of the provisions of this Agreement
          to provide that Bearer Certificates may be registrable as
          to principal, to change or eliminate any restrictions on
          the payment of principal of (or premium, if any) or any
          interest on Bearer Certificates to comply with the Bearer
          Rules, to permit Bearer Certificates to be issued in
          exchange for Registered Certificates (if then permitted
          by the Bearer Rules), to permit Bearer Certificates to be
          issued in exchange for Bearer Certificates of other
          authorized denominations or to permit the issuance of
          Certificates in uncertificated form.

                    This Agreement (including any Supplement), and
          any schedule or exhibit thereto may also be amended from
          time to time by the Servicer, the Transferor and the
          Trustee, without the consent of any of the
          Certificateholders, for the purpose of adding any
          provisions to or changing in any manner or eliminating
          any of the provisions of this Agreement, or of modifying
          in any manner the rights of the Holders of Certificates;
          provided,  however, that (i) the Servicer shall have
          provided an Officer's Certificate to the Trustee to the
          effect that such amendment will not materially and
          adversely affect the interests of the Certificateholders,
          (ii) such amendment shall not, as evidenced by an Opinion
          of Counsel, cause the Trust to be characterized for
          Federal income tax purposes as an association taxable as
          a corporation or otherwise have any material adverse
          impact on the Federal income taxation of any outstanding
          Series of Investor Certificates or any Certificate Owner
          and (iii) the Servicer shall have provided at least ten
          Business Days prior written notice to each Rating Agency
          of such amendment and shall have received written
          confirmation from each Rating Agency to the effect that
          the rating of any Series or any class of any Series will
          not be reduced or withdrawn as a result of such
          amendment; provided, further, that such amendment shall
          not reduce in any manner the amount of, or delay the
          timing of, distributions which are required to be made on
          any Investor Certificate of such Series without the 
          consent of the related Investor Certificateholder, change
          the definition of or the manner of calculating the
          interest of any Investor Certificateholder of such Series
          without the consent of the related Investor
          Certificateholder or reduce the percentage pursuant to
          Subsection 13.1(b) required to consent to any such
          amendment, in each case without the consent of all such
          Investor Certificateholders; provided, further, that the
          transfer of the Receivables to and the generation of new
          Receivables by, a credit card bank established by
          Fingerhut or any Affiliate thereof and/or the appointment
          of a credit card bank established by Fingerhut as
          Servicer hereunder in connection with such transfer and
          any other transactions related, supplemental or
          incidental thereto shall be deemed not to materially and
          adversely affect the interests of the Certificateholders.

                    (b)  This Agreement and any Supplement may also
          be amended from time to time by the Servicer, the
          Transferor and the Trustee with the consent of the
          Holders of Investor Certificates evidencing Undivided
          Interests aggregating not less than 66-2/3% of the
          Invested Amount of each and every Series adversely
          affected, for the purpose of adding any provisions to or
          changing in any manner or eliminating any of the
          provisions of this Agreement or of modifying in any
          manner the rights of the Investor Certificateholders of
          any Series then issued and outstanding; provided,
          however, that no such amendment under this subsection
          shall (i) reduce in any manner the amount of, or delay
          the timing of, distributions which are required to be
          made on any Investor Certificate of such Series without
          the consent of all of the related Investor
          Certificateholders; (ii) change the definition of or the
          manner of calculating the interest of any Investor
          Certificateholder of such Series without the consent of
          the related Investor Certificateholder or (iii) reduce
          the aforesaid percentage required to consent to any such
          amendment, in each case without the consent of all such
          Investor Certificateholders.

                    (c)  Notwithstanding anything in this Section
          13.1 to the contrary, the Supplement with respect to any
          Series may be amended on the items and in accordance with
          the procedures provided in such Supplement.

                    (d)  Promptly after the execution of any such
          amendment (other than an amendment pursuant to paragraph
          (a)), the Trustee shall furnish notification of the
          substance of such amendment to each Investor
          Certificateholder of each Series adversely affected and
          ten Business Days prior to the proposed effective date
          for such amendment the Servicer shall furnish
          notification of the substance of such amendment to each
          Rating Agency providing a rating for such Series.

                    (e)  It shall not be necessary to obtain the
          consent of Investor Certificateholders under this Section
          13.1 to approve the particular form of any proposed
          amendment, but it shall be sufficient if such consent
          shall approve the substance thereof.  The manner of
          obtaining such consents and of evidencing the
          authorization of the execution thereof by Investor 
          Certificateholders shall be subject to such reasonable
          requirements as the Trustee may prescribe.

                    (f)  Any Supplement executed and delivered
          pursuant to Section 6.9, executed in accordance with the
          provisions hereof, shall not be considered amendments to
          this Agreement for the purpose of subsections 13.1(a) and
          (b).

                    (g)  In connection with any amendment, the
          Trustee may request an Opinion of Counsel from the
          Transferor or Servicer to the effect that the amendment
          complies with all requirements of this Agreement.  The
          Trustee may, but shall not be obligated to, enter into
          any amendment which affects the Trustee's rights, duties
          or immunities under this Agreement or otherwise.

                    Section 13.2  Protection of Right, Title and
          Interest to Trust.

                    (a)  The Servicer shall cause this Agreement,
          all amendments hereto and/or all financing statements and
          continuation statements and any other necessary documents
          covering the Certificateholders and the Trustee's right,
          title and interest to the Trust to be promptly recorded,
          registered and filed, and at all times to be kept
          recorded, registered and filed, all in such manner and in
          such places as may be required by law fully to preserve
          and protect the right, title and interest of the
          Certificateholders or the Trustee, as the case may be,
          hereunder to all property comprising the Trust.  The
          Servicer shall deliver to the Trustee file-stamped copies
          of, or filing receipts for, any document recorded,
          registered or filed as provided above, as soon as
          available following such recording, registration or
          filing.  The Transferor shall cooperate fully with the
          Servicer in connection with the obligations set forth
          above and will execute any and all documents reasonably
          required to fulfill the intent of this subsection
          13.2(a).

                    (b)  Within 30 days after the Transferor makes
          any change in its name, identity or corporate structure
          which would make any financing statement or continuation
          statement filed in accordance with paragraph (a) above
          materially misleading within the meaning of Section 9-
          402(7) of the UCC as in effect in the Relevant UCC State,
          the Transferor shall give the Trustee written notice of
          any such change and shall file such financing statements
          or amendments as may be necessary to continue the
          perfection of the Trust's security interest in the
          Receivables and the proceeds thereof.

                    (c)  Each of the Transferor and the Servicer
          will give the Trustee prompt written notice of any
          relocation of any office from which it services
          Receivables or keeps records concerning the Receivables
          or of its principal executive office and whether, as a
          result of such relocation, the applicable provisions of
          the UCC would require the filing of any amendment of any
          previously filed financing or continuation statement or
          of any new financing statement and shall file such
          financing statements or amendments as may be necessary to 
          continue the perfection of the Trust's security interest
          in the Receivables and the proceeds thereof.  Each of the
          Transferor and the Servicer will at all times maintain
          each office from which it services Receivables and its
          principal executive office within the United States of
          America.

                    (d)  The Servicer will deliver to the Trustee
          on or before March 31 of each year, beginning with March
          31, 1995, an Opinion of Counsel, substantially in the
          form of Exhibit E.

                    Section 13.3  Limitation on Rights of
          Certificateholders.

                    (a)  The death or incapacity of any Investor
          Certificateholder shall not operate to terminate this
          Agreement or the Trust, nor shall such death or
          incapacity entitle such Certificateholder's legal
          representatives or heirs to claim an accounting or to
          take any action or commence any proceeding in any court
          for a partition or winding up of the Trust, nor otherwise
          affect the rights, obligations and liabilities of the
          parties hereto or any of them.

                    (b)  No Investor Certificateholder shall have
          any right to vote (except with respect to the Investor
          Certificateholders as provided in Section 13.1 hereof) or
          in any manner otherwise control the operation and
          management of the Trust, or the obligations of the
          parties hereto, nor shall anything herein set forth, or
          contained in the terms of the Certificates, be construed
          so as to constitute the Certificateholders from time to
          time as members of an association; nor shall any Investor
          Certificateholder be under any liability to any third
          person by reason of any action taken by the parties to
          this Agreement pursuant to any provision hereof.

                    (c)  No Certificateholder shall have any right
          by virtue of any provisions of this Agreement to
          institute any suit, action or proceeding in equity or at
          law upon or under or with respect to this Agreement,
          unless such Certificateholder previously shall have given
          written notice to the Trustee, and unless the Holders of
          Certificates evidencing Undivided Interests aggregating
          more than 50% of the Invested Amount of any Series which
          may be adversely affected but for the institution of such
          suit, action or proceeding, shall have made written
          request upon the Trustee to institute such action, suit
          or proceeding in its own name as Trustee hereunder and
          shall have offered to the Trustee such reasonable
          indemnity as it may require against the costs, expenses
          and liabilities to be incurred therein or thereby, and
          the Trustee, for 60 days after its receipt of such
          notice, request and offer of indemnity, shall have
          neglected or refused to institute any such action, suit
          or proceeding; it being understood and intended, and
          being expressly covenanted by each Certificateholder with
          every other Certificateholder and the Trustee, that no
          one or more Certificateholders shall have the right in
          any manner whatever by virtue or by availing itself or
          themselves of any provisions of this Agreement to affect,
          disturb or prejudice the rights of the Certificateholders 
          of any other of the Certificates, or to obtain or seek to
          obtain priority over or preference to any other such
          Certificateholder, or to enforce any right under this
          Agreement, except in the manner herein provided and for
          the equal, ratable and common benefit of all
          Certificateholders.  For the protection and enforcement
          of the provisions of this Section 13.3, each and every
          Certificateholder and the Trustee shall be entitled to
          such relief as can be given either at law or in equity.

                    Section 13.4  Governing Law.  THIS AGREEMENT
          SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE
          STATE OF DELAWARE WITHOUT REFERENCE TO ITS CONFLICT OF
          LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES
          OF THE PARTIES HEREUNDER SHALL BE DETERMINED IN
          ACCORDANCE WITH SUCH LAWS.

                    Section 13.5  Notices.  All demands, notices
          and communications hereunder shall be in writing and
          shall be deemed to have been duly given if personally
          delivered at, sent by facsimile to, sent by courier at or
          mailed by registered mail, return receipt requested, to
          (a) in the case of the Transferor, to 4400 Baker Road,
          Suite F480, Minnetonka, Minnesota, 55343, Attention: 
          Chief Financial Officer, with a copy to the Servicer as
          provided below, (b) in the case of the Servicer, to 3904
          West Technology Circle, Suite 102, Sioux Falls, South
          Dakota 57106, Attention:  President, with a copy to
          Fingerhut, 4400 Baker Road, Minnetonka, Minnesota 55343,
          Attention:  Treasurer, (c) in the case of the Trustee, to
          the Corporate Trust Office, (d) in the case of the
          Enhancement Provider for a particular Series, the
          address, if any, specified in the Supplement relating to
          such Series and (e) in the case of the Rating Agency for
          a particular Series, the address, if any, specified in
          the Supplement relating to such Series; or, as to each
          party, at such other address as shall be designated by
          such party in a written notice to each other party. 
          Unless otherwise provided with respect to any Series in
          the related Supplement any notice required or permitted
          to be mailed to a Certificateholder shall be given by
          first class mail, postage prepaid, at the address of such
          Certificateholder as shown in the Certificate Register,
          or with respect to any notice required or permitted to be
          made to the Holders of Bearer Certificates, by
          publication in the manner provided in the related
          Supplement.  If and so long as any Series or Class is
          listed on the Luxembourg Stock Exchange and such Exchange
          shall so require, any Notice to Investor
          Certificateholders shall be published in an authorized
          newspaper of general circulation in Luxembourg within the
          time period prescribed in this Agreement.  Any notice so
          mailed within the time prescribed in this Agreement shall
          be conclusively presumed to have been duly given, whether
          or not the Certificateholder receives such notice.

                    Section 13.6  Severability of Provisions.  If
          any one or more of the covenants, agreements, provisions
          or terms of this Agreement shall for any reason
          whatsoever be held invalid, then such covenants,
          agreements, provisions or terms shall be deemed severable
          from the remaining covenants, agreements, provisions or
          terms of this Agreement and shall in no way affect the 
          validity or enforceability of the other provisions of
          this Agreement or of the Certificates or rights of the
          Certificateholders thereof.

                    Section 13.7  Assignment.  Notwithstanding
          anything to the contrary contained herein, except as
          provided in Section 8.2, this Agreement may not be
          assigned by the Servicer without the prior consent of
          Holders of Investor Certificates evidencing Undivided
          Interests aggregating not less than 66 2/3% of the
          Invested Amount of each Series on a Series by Series
          basis. Upon such assignment, the Trustee shall provide
          notice to Moody's in a prompt manner.

                    Section 13.8  Certificates Non-Assessable and
          Fully Paid.  Except to the extent otherwise expressly
          provided in Section 7.4 with respect to the Transferor,
          it is the intention of the parties to this Agreement that
          the Investor Certificateholders shall not be personally
          liable for obligations of the Trust, that the Undivided
          Interests represented by the Certificates shall be non-
          assessable for any losses or expenses of the Trust or for
          any reason whatsoever, and that Certificates upon
          authentication thereof by the Trustee pursuant to
          Sections 2.1 and 6.2 are and shall be deemed fully paid.

                    Section 13.9  Further Assurances.  The
          Transferor and the Servicer agree to do and perform, from
          time to time, any and all acts and to execute any and all
          further instruments required or reasonably requested by
          the Trustee more fully to effect the purposes of this
          Agreement, including, without limitation, the execution
          of any financing statements or continuation statements
          relating to the Receivables and the other Trust Property
          for filing under the provisions of the UCC of any
          applicable jurisdiction.

                    Section 13.10  No Waiver; Cumulative Remedies. 
          No failure to exercise and no delay in exercising, on the
          part of the Trustee, any Enhancement Provider or the
          Investor Certificateholders, any right, remedy, power or
          privilege hereunder, shall operate as a waiver thereof;
          nor shall any single or partial exercise of any right,
          remedy, power or privilege hereunder preclude any other
          or further exercise thereof or the exercise of any other
          right, remedy, power or privilege.  The rights, remedies,
          powers and privileges herein provided are cumulative and
          not exhaustive of any rights, remedies, powers and
          privileges provided by law.

                    Section 13.11  Counterparts.  This Agreement
          may be executed in two or more counterparts (and by
          different parties on separate counterparts), each of
          which shall be an original, but all of which together
          shall constitute one and the same instrument.

                    Section 13.12  Third-Party Beneficiaries.  This
          Agreement will inure to the benefit of and be binding
          upon the parties hereto, the Certificateholders and, to
          the extent provided in the related Supplement, to the
          Enhancement Provider named therein, and their respective
          successors and permitted assigns.  Except as otherwise 
          provided in this Article XIII, no other Person will have
          any right or obligation hereunder.

                    Section 13.13  Actions by Certificateholders.

                    (a)  Wherever in this Agreement a provision is
          made that an action may be taken or a notice, demand or
          instruction given by Investor Certificateholders, such
          action, notice or instruction may be taken or given by
          any Investor Certificateholder, unless such provision
          requires a specific percentage of Investor
          Certificateholders.

                    (b)  Any request, demand, authorization,
          direction, notice, consent, waiver or other act by a
          Certificateholder shall bind such Certificateholder and
          every subsequent holder of such Certificate issued upon
          the registration of transfer thereof or in exchange
          therefor or in lieu thereof in respect of anything done
          or omitted to be done by the Trustee or the Servicer in
          reliance thereon, whether or not notation of such action
          is made upon such Certificate.

                    (c)  Any request, demand, authorization,
          direction, notice, consent, waiver or other action
          provided by this Agreement or any Supplement to be given
          or taken by Certificateholders may be embodied in and
          evidenced by one or more instruments of substantially
          similar tenor signed by such Certificateholders in person
          or by agent duly appointed in writing; and except as
          herein otherwise expressly provided, such action shall
          become effective when such instrument or instruments are
          delivered to the Trustee and, when required, to the
          Transferor or the Servicer.  Proof of execution of any
          such instrument or of a writing appointing any such agent
          shall be sufficient for any purpose of this Agreement or
          any Supplement and conclusive in favor of the Trustee,
          the Transferor and the Servicer, if made in the manner
          provided in this Section.

                    (d)  The fact and date of the execution by any
          Certificateholder of any such instrument or writing may
          be proved in any reasonable manner which the Trustee
          deems sufficient.

                    Section 13.14  Rule 144A Information.  For so
          long as any of the Investor Certificates of any Series or
          any Class are "restricted securities" within the meaning
          of Rule 144(a)(3) under the Securities Act, each of the
          Transferor, the Servicer, the Trustee and the Enhancement
          Provider for such Series agree to cooperate with each
          other to provide to any Investor Certificateholders of
          such Series or Class and to any prospective purchaser of
          Certificates designated by such an Investor
          Certificateholder upon the request of such Investor
          Certificateholder or prospective purchaser, any
          information required to be provided to such holder or
          prospective purchaser to satisfy the condition set forth
          in Rule 144A(d)(4) under the Securities Act.

                    Section 13.15  Merger and Integration.  Except
          as specifically stated otherwise herein, this Agreement
          sets forth the entire understanding of the parties 
          relating to the subject matter hereof, and all prior
          understandings, written or oral, are superseded by this
          Agreement.  This Agreement may not be modified, amended,
          waived or supplemented except as provided herein.

                    Section 13.16  Headings.  The headings herein
          are for purposes of reference only and shall not
          otherwise affect the meaning or interpretation of any
          provision hereof.

                            [End of Article XIII]

                    IN WITNESS WHEREOF, the Transferor, the
          Servicer and the Trustee have caused this Agreement to be
          duly executed by their respective officers as of the day
          and year first above written.

                                        FINGERHUT RECEIVABLES, INC.
                                          Transferor

                                        By: /s/ James M. Wehmann
                                           Name:   James M. Wehmann
                                           Title:  Vice President, Assistant
                                                   Treasurer

                                        FINGERHUT NATIONAL BANK
                                          Servicer

                                        By: /s/ Terry H. Hughes
                                           Name:   Terry H. Hughes
                                           Title:  Chief Executive Officer

                                        THE BANK OF NEW YORK (DELAWARE)
                                          Trustee

                                        By: /s/ Joseph G. Ernst
                                           Name:   Joseph G. Ernst
                                           Title:  Assistant Vice President
                                                         SCHEDULE 1

                           TAX RETURNS AND PAYMENTS

          The Transferor, Fingerhut, FNB and FCI have filed all
          applicable federal, state and material local tax returns
          and have paid or caused to be paid all associated taxes
          due and payable on such returns or on any assessments
          received by them; except that the Transferor, Fingerhut,
          FNB and FCI have not filed certain tax returns purported
          to be required because they believe the requirements are
          invalid and unenforceable under the commerce clause of
          the United States Constitution as interpreted by the
          Supreme Court in National Bellas Hess v. Department of
          Revenue of Illinois, 386 U.S. 753 (1967) and the
          supporting lines of cases, including Quill Corp. v. North
          Dakota, 112 S. Ct. 1904 (1992).  The following are the
          states in which the Transferor, Fingerhut, FNB and FCI
          are currently collecting sales/use taxes:

                    California          Ohio
                    Florida             Pennsylvania
                    Illinois            South Carolina
                    Iowa                South Dakota
                    Minnesota           Tennessee
                    New York

          Notwithstanding the Supreme Court decisions, the
          following states, to the best knowledge of the
          Transferor, Fingerhut, FNB and FCI currently have
          legislation in effect which purports to require the
          Transferor, Fingerhut, FNB and FCI to collect sales or
          use taxes:                    Alabama             Missouri
                    Arizona             Nebraska
                    Arkansas            Nevada
                    California          New Jersey
                    Colorado            New Mexico
                    Connecticut         New York
                    Florida             North Carolina
                    Georgia             North Dakota
                    Idaho               Ohio
                    Illinois            Oklahoma
                    Indiana             Pennsylvania
                    Iowa                Rhode Island
                    Kansas              South Carolina
                    Kentucky            South Dakota
                    Louisiana           Tennessee
                    Massachusetts       Texas
                    Michigan            Utah
                    Minnesota           Vermont
                    Mississippi         Virginia
                                        Washington
                                        West Virginia

          In addition, because FNB is a national banking entity
          (established in 1996) which derives the majority of its
          income from granting credit, it may be subject to special
          financial institution rules in certain states.  Such
          rules attempt to impute state income tax nexus to a
          company if it obtains finance revenue and/or has
          receivables generated from customers in that state.  Of
          the states that have adopted such financial institution
          rules, Minnesota is the only state where FNB is currently
          filing income or franchise tax returns.  States which
          currently have rules pursuant to which they may attempt
          to impose income tax nexus based upon such activity
          include:

                         Arkansas            Minnesota
                         California          New Mexico
                         Hawaii              Tennessee
                         Indiana             West Virginia
                         Massachusetts

          FNB has not filed in states implementing such rules other
          than Minnesota because it believes the above-referenced
          financial institution rules to be unconstitutional.  Note
          that FNB does file tax returns in South Dakota, its state
          of domicile.

                                                              EXHIBIT A

                       FORM OF EXCHANGEABLE TRANSFEROR CERTIFICATE

           No. 1                                                  One Unit

                                 FINGERHUT MASTER TRUST
                                ASSET BACKED CERTIFICATE

           THIS CERTIFICATE WAS ISSUED PURSUANT TO AN EXEMPTION FROM
           REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS AMENDED (THE
           "ACT"), AND MAY BE SOLD ONLY PURSUANT TO A REGISTRATION STATEMENT
           EFFECTIVE UNDER THE ACT OR AN EXEMPTION FROM THE PROVISIONS OF
           SECTION 5 OF THE ACT.  IN ADDITION, THE TRANSFER OF THIS
           CERTIFICATE IS SUBJECT TO RESTRICTIONS SET FORTH IN THE POOLING AND
           SERVICING AGREEMENT REFERRED TO HEREIN.  A COPY OF THE POOLING AND
           SERVICING AGREEMENT WILL BE FURNISHED TO THE HOLDER OF THIS
           CERTIFICATE BY THE TRUSTEE UPON WRITTEN REQUEST.

                             This Certificate represents an
                    Undivided Interest in the Fingerhut Master Trust

           Evidencing an undivided interest in a trust, the corpus of which
           consists of receivables generated from time to time in the ordinary
           course of business from a portfolio of installment sale contracts
           generated or to be generated by certain customers of Fingerhut
           Corporation ("Fingerhut") and other assets and interests
           constituting the Trust under the Pooling and Servicing Agreement
           described below.

                     (Not an interest in or a recourse obligation of
                  Fingerhut Receivables, Inc., Fingerhut Corporation, 
                   Fingerhut National Bank, Fingerhut Companies, Inc. 
                          or any Affiliate of either of them.)

                     This certifies that FINGERHUT RECEIVABLES, INC. ("FRI",
           the "Holder" or the "Transferor," as the context requires) is the
           registered owner of a fractional undivided interest in the
           Fingerhut Master Trust (the "Trust") issued pursuant to the Pooling
           and Servicing Agreement, dated as of June 29, 1994 (the "Pooling
           and Servicing Agreement"; such term to include any amendment or
           Supplement thereto) by and among FRI, as Transferor, Fingerhut
           National Bank, as Servicer (the "Servicer"), and The Bank of New
           York (Delaware), as Trustee (the "Trustee"), as supplemented by
           each supplement thereto existing from time to time.  The corpus of
           the Trust will include (i) a portfolio of Receivables (the
           "Receivables") generated from time to time by Fingerhut satisfying
           certain criteria, (ii) all funds to be collected from Obligors in
           respect of the Receivables, (iii) all right, title, and interest of
           the Transferor in, to, and under the Purchase Agreement, (iv) the
           benefit of funds on deposit in the Excess Funding Account, (v)
           Recoveries, (vi) moneys on deposit in the Pre-Funding Account,
           (vii) proceeds of the foregoing, (viii) all monies due or to become
           due with respect thereto and all amounts received with respect to
           the Receivables in existence on the Closing Date or generated
           thereafter, all monies on deposit in the Collection Account, the
           Interest Funding Account, the Principal Account, the Distribution
           Account, the Pre-Funding Account and the Excess Funding Account
           (excluding any investment earnings on such deposited amounts except
           for such amounts as are on deposit in the Pre-Funding Account and
           the Excess Funding Account), and all other assets and interests
           constituting the Trust and (ix) all proceeds of the foregoing.

                     To the extent not defined herein, the capitalized terms
           used herein have the meanings assigned in the Pooling and Servicing
           Agreement.  This Certificate is issued under and is subject to the
           terms, provisions and conditions of the Pooling and Servicing
           Agreement, to which Pooling and Servicing Agreement, as amended
           from time to time, the Holder by virtue of the acceptance hereof
           assents and by which the Holder is bound.

                     This Certificate has not been registered or qualified
           under the Securities Act of 1933, as amended, or any state
           securities law.  No sale, transfer or other disposition of this
           Certificate shall be permitted other than in accordance with the
           provisions of Section 6.3, 6.9 or 7.2 of the Pooling and Servicing
           Agreement.

                     The Receivables arise generally from amounts charged to
           Obligors for consumer goods, services or financial service
           products.

                     This Certificate is the Exchangeable Transferor
           Certificate (the "Certificate"), which represents an undivided
           interest in the Trust, including the right to receive the
           Collections and other amounts at the times and in the amounts
           specified in the Pooling and Servicing Agreement to be paid to the
           Holder of the Exchangeable Transferor Certificate.  The aggregate
           interest represented by this Certificate at any time in the
           Principal Receivables in the Trust shall not exceed the Transferor
           Interest at such time.  In addition to this Certificate, Series of
           Investor Certificates will be issued to investors pursuant to the
           Pooling and Servicing Agreement, each of which will represent an
           Undivided Interest in the Trust.  This Certificate shall not
           represent any interest in any Enhancement, except to the extent
           provided in the Pooling and Servicing Agreement.  The Transferor
           Interest on any date of determination will be an amount equal to
           the aggregate amount of Principal Receivables at the end of the day
           immediately prior to such date of determination plus amounts on
           deposit in the Excess Funding Account and Pre-Funding Account (but
           not including any investment earnings thereon) minus the Aggregate
           Invested Amount at the end of such day.

                     The Servicer shall deposit all Collections in the
           Collection Account as promptly as possible after the Date of
           Processing of such Collections.  Unless otherwise stated in any
           Supplement, throughout the existence of the Trust, the Servicer
           shall allocate to the Holder of the Certificate an amount equal to
           the product of (A) the Transferor Percentage and (B) the aggregate
           amount of such Principal Collections and Imputed Yield Collections,
           respectively, in respect of each Monthly Period.  Notwithstanding
           the first sentence of this paragraph, the Servicer need not deposit
           this amount or any other amounts so allocated to the Certificate
           pursuant to the Pooling and Servicing Agreement into the Collection
           Account and shall pay, or be deemed to pay, such amounts as
           collected to the Holder of the Certificate.

                     FNB or any permitted successor or assignee, as Servicer,
           is entitled to receive as servicing compensation a monthly
           servicing fee.  The portion of the servicing fee which will be
           allocable to the Holder of the Certificate pursuant to the Pooling
           and Servicing Agreement will be payable by the Holder of the
           Certificate and neither the Trust nor the Trustee or the Investor   
           Certificateholders will have any obligation to pay such portion of
           the servicing fee.

                     This Certificate does not represent a recourse obligation
           of, or any interest in, the Transferor or the Servicer.  This
           Certificate is limited in right of payment to certain Collections
           respecting the Receivables, all as more specifically set forth
           hereinabove and in the Pooling and Servicing Agreement.

                     Upon the termination of the Trust pursuant to Section
           12.1 of the Pooling and Servicing Agreement, the Trustee shall
           assign and convey to the Holder of the Certificate (without
           recourse, representation or warranty) all right, title and interest
           of the Trust in the Receivables, whether then existing or
           thereafter created, and all proceeds relating thereto.  The Trustee
           shall execute and deliver such instruments of transfer and
           assignment, in each case without recourse, as shall be reasonably
           requested by the Holder of the Certificate to vest in such Holder
           all right, title and interest which the Trustee had in the
           Receivables.

                     Unless the certificate of authentication hereon has been
           executed by or on behalf of the Trustee, by manual signature, this
           Certificate shall not be entitled to any benefit under the Pooling
           and Servicing Agreement, or be valid for any purpose.

                     IN WITNESS WHEREOF, the Transferor has caused this
           Certificate to be duly executed.

                                         FINGERHUT RECEIVABLES, INC.

                                         By:__________________
                                            Name:
                                            Title:

           Date:

                              CERTIFICATE OF AUTHENTICATION

                     This is the Exchangeable Transferor Certificate referred
           to in the within-mentioned Pooling and Servicing Agreement.

                                         THE BANK OF NEW YORK
                                           Authenticating Agent

                                         By:____________________________
                                              Name:
                                              Title:

                                                                     EXHIBIT B

                                  FORM OF DAILY REPORT

                               FINGERHUT RECEIVABLES, INC.

                             ______________________________

                                 FINGERHUT MASTER TRUST
                             ______________________________

                     The undersigned, a duly authorized representative of
           Fingerhut National Bank (the "Servicer"), as Servicer pursuant to
           the Amended and Restated Pooling and Servicing Agreement dated as
           of January 12, 1997 (the "Pooling and Servicing Agreement"; such
           term to include any amendment or Supplement thereto) by and among
           Fingerhut Receivables Inc. (the "Transferor"), the Servicer and The
           Bank of New York (Delaware), as Trustee, does hereby certify as
           follows:

                                    [TO BE SUPPLIED]

                     [Will need to know:   Beginning Total Receivables 
                                           Total Collections
                                           Principal Collections
                                           Imputed Yield Collections
                                           New Receivables generated
                                           Default Amount]

                                                                     EXHIBIT C

                              FORM OF SETTLEMENT STATEMENT

                                    [TO BE SUPPLIED]

                                                                     EXHIBIT D

                          FORM OF ANNUAL SERVICER'S CERTIFICATE

                             ______________________________

                                 FINGERHUT MASTER TRUST
                             ______________________________

                     The undersigned, a duly authorized representative of
           Fingerhut National Bank ("FNB"), as Servicer pursuant to the
           Amended and Restated Pooling and Servicing Agreement dated as of
           January 12, 1997 (the "Pooling and Servicing Agreement"; such term
           to include any amendment or Supplement thereto) by and among
           Fingerhut Receivables, Inc. (the "Transferor"), FNB, as Servicer
           and The Bank of New York (Delaware), as trustee (the "Trustee")
           does hereby certify that:

                          1.  FNB is Servicer under the Pooling and Servicing
                Agreement.

                          2.  The undersigned is duly authorized pursuant to
                the Pooling and Servicing Agreement to execute and deliver
                this Certificate to the Trustee.

                          3.  This Certificate is delivered pursuant to
                Section 3.5 of the Pooling and Servicing Agreement.

                          4.  A review of the activities of the Servicer
                during (the period from the Closing Date until) (the twelve
                fiscal month period ended) ________, 19__  was conducted under
                our supervision.

                          5.  Based on such review, the Servicer has, to the
                best of our knowledge, fully performed all its obligations
                under the Pooling and Servicing Agreement throughout such
                period and no default in the performance of such obligations
                has occurred or is continuing except as set forth in paragraph
                6 below.

                          6.  The following is a description of each default
                in the performance of the Servicer's obligations under the
                provisions of the Pooling and Servicing Agreement, including
                any Supplement, known to us to have been made during such
                period which sets forth in detail (i) the nature of each such
                default, (ii) the action taken by the Servicer, if any, to
                remedy each such default and (iii) the current status of each
                such default:

                             [If applicable, insert "None."]

                     IN WITNESS WHEREOF, the undersigned has duly executed
           this certificate this ___ day of ________, ____.

                                    FINGERHUT NATIONAL BANK
                                      as Servicer
                                    -------------------------------------
                                    Name:
                                    Title:  

                                                                     EXHIBIT E

                            FORM OF ANNUAL OPINION OF COUNSEL

                     The opinion set forth below, which is to be delivered
           pursuant to subsection 13.2(d)(ii) of the Pooling and Servicing
           Agreement, may be subject to certain qualifications, assumptions,
           limitations and exceptions taken or made in the opinion of counsel
           delivered on the Initial Closing Date with respect to similar
           matters.

                     No filing or other action, other than such filing or
           action described in such opinion, is necessary from the date of
           such opinion through ________ of the following year to continue the
           perfected status of the interest of the Trust in the collateral
           described in the financing statements referred to in such opinion.

                                                                     EXHIBIT F

                           FORM OF RECONVEYANCE OF RECEIVABLES

                     RECONVEYANCE OF RECEIVABLES, dated as of _____ __ , 19__
           by and between FINGERHUT RECEIVABLES, INC., a corporation organized
           and existing under the laws of the State of Delaware (the
           "Transferor"), and THE BANK OF NEW YORK (DELAWARE), a banking
           corporation organized and existing under the laws of the State of
           Delaware (the "Trustee") pursuant to the Pooling and Servicing
           Agreement referred to below.

                                  W I T N E S S E T H:

                     WHEREAS, the Transferor and the Trustee are parties to
           the Amended and Restated Pooling and Servicing Agreement dated as
           of January 12, 1997 (hereinafter as such agreement may have been,
           or may from time to time be, amended, supplemented or otherwise
           modified, the "Pooling and Servicing Agreement") by and among the
           Transferor, Fingerhut National Bank as Servicer, and the Trustee;

                     WHEREAS, pursuant to the Pooling and Servicing Agreement,
           the Transferor wishes to cause the Trustee to reconvey all of the
           Receivables and proceeds thereof, whether now existing or hereafter
           created, from the Trust to the Transferor pursuant to the terms of
           Section 12.4 of the Pooling and Servicing Agreement upon
           termination of the Trust pursuant to subsection 12.1(a) of the
           Pooling and Servicing Agreement (as each such term is defined in
           the Pooling and Servicing Agreement);

                     WHEREAS, the Trustee is willing to reconvey the
           Receivables subject to the terms and conditions hereof;

                     NOW THEREFORE, the Transferor and the Trustee hereby
           agree as follows:

                     1.  Defined Terms.  All terms defined in the Pooling and
           Servicing Agreement and used herein shall have such defined
           meanings when used herein, unless otherwise defined herein.

                     "Reconveyance Date" shall mean _____ __, 19__.

                     2.   Return of Lists of Receivables.  The Trustee shall
           deliver to the Transferor or the bailee of the Transferor, not
           later than three Business Days after the Reconveyance Date, each
           and every computer file or microfiche list of Receivables delivered
           to the Trustee pursuant to the terms of the Pooling and Servicing
           Agreement.

                     3.  Conveyance of Receivables.  (a) The Trustee does
           hereby reconvey to the Transferor, without recourse, representation
           or warranty, on and after the Reconveyance Date, all right, title
           and interest of the Trust in and to each and every Receivable now
           existing and hereafter created, all monies due or to become due
           with respect thereto (including all Imputed Yield Receivables), all
           proceeds (as defined in Section 9-306 of the UCC as in effect in
           the Relevant UCC State) of such Receivables, except for amounts, if
           any, held by the Trustee pursuant to subsection 12.3(b) of the
           Pooling and Servicing Agreement.                          
           
                (b)  In connection with such transfer, the Trustee
           agrees to execute and deliver to the Transferor on or prior to the
           date of this Reconveyance, such UCC termination statements as the
           Transferor may reasonably request, evidencing the release by the
           Trust of its lien on the Receivables.

                     4.  Counterparts.  This Reconveyance may be executed in
           two or more counterparts (and by different parties on separate
           counterparts), each of which shall be an original, but all of which
           together shall constitute one and the same instrument.

                     5.  Governing Law.  THIS RECONVEYANCE SHALL BE CONSTRUED
           IN ACCORDANCE WITH THE LAWS OF THE STATE OF DELAWARE, WITHOUT
           REFERENCE TO ITS CONFLICT OF LAW PROVISIONS.
                     IN WITNESS WHEREOF, the undersigned have caused this
           Reconveyance of Receivables to be duly executed and delivered by
           their respective duly authorized officers on the day and year first
           above written.

                                         FINGERHUT RECEIVABLES, INC.

                                         By ____________________________
                                            Name:
                                            Title:

                                         THE BANK OF NEW YORK (DELAWARE),
                                                    Trustee

                                         By ____________________________
                                            Name:
                                            Title:
                                                                     EXHIBIT G

                             FORM OF AGREED-UPON PROCEDURES

           The Servicer and Trustee will engage a firm of nationally
           recognized independent public accountants (who may also render
           other services to the Servicer or any of its subsidiaries) to
           perform certain agreed-upon procedures substantially similar to the
           following:

                            [Describe appropriate procedures]




EXHIBIT 10.A(iii)

              _________________________________________________________

                             FINGERHUT RECEIVABLES, INC.

                                      Transferor

                               FINGERHUT NATIONAL BANK

                                       Servicer

                                         and

                           THE BANK OF NEW YORK (DELAWARE)

                                       Trustee

                  on behalf of the Series 1997-1 Certificateholders

                               SERIES 1997-1 SUPPLEMENT

                             Dated as of January 21, 1997

                                          to

                 AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT

                              Dated as of January 12, 1997
                         ____________________________________


                                FINGERHUT MASTER TRUST

                                Variable Funding Trust
                         Certificate, Series 1997-1, Class A

                                Variable Funding Trust
                         Certificate, Series 1997-1, Class B

              _________________________________________________________

                                  TABLE OF CONTENTS

                                                                       Page

          SECTION 1.     Designation  . . . . . . . . . . . . . . . . .   1

          SECTION 2.     Definitions  . . . . . . . . . . . . . . . . .   1

          SECTION 3.     Reassignment Terms . . . . . . . . . . . . . .  18

          SECTION 4.     Delivery and Payment for the Series 1997-1
                         Certificates . . . . . . . . . . . . . . . . .  19

          SECTION 5.     Form of Delivery of Series 1997-1
                         Certificates . . . . . . . . . . . . . . . . .  19

          SECTION 6.     Article IV of Agreement  . . . . . . . . . . .  19

               ARTICLE IV     RIGHTS OF CERTIFICATEHOLDERS AND
                              ALLOCATION AND APPLICATION OF
                              COLLECTIONS . . . . . . . . . . . . . . .  20

                    Section 4.4    Rights of Certificateholders . . . .  20
                    Section 4.5    Collections and Allocation;
                                   Payments on Exchangeable Transferor
                                   Certificate  . . . . . . . . . . . .  20
                    Section 4.6    Determination of Interest for the
                                   Series 1997-1 Certificates . . . . .  21
                    Section 4.7    Determination of Principal Amounts .  22
                    Section 4.8    Shared Principal Collections . . . .  24
                    Section 4.9    Application of Funds on Deposit in
                                   the Collection Account for the
                                   Certificates . . . . . . . . . . . .  25
                    Section 4.10   Coverage of Required Amount for the
                                   Series 1997-1 Certificates . . . . .  33
                    Section 4.11   Payment of Certificate Interest  . .  34
                    Section 4.12   Payment of Certificate Principal . .  35
                    Section 4.13   Investor Charge-Offs . . . . . . . .  35
                    Section 4.14   Reallocated Principal Collections
                                   for the Series 1997-1 Certificates .  36
                    Section 4.15   Payment Reserve Account  . . . . . .  37

          SECTION 7.     Article V of the Agreement . . . . . . . . . .  38

               ARTICLE V      DISTRIBUTIONS AND REPORTS TO INVESTOR
                              CERTIFICATEHOLDERS  . . . . . . . . . . .  38

                    Section 5.1    Distributions  . . . . . . . . . . .  38
                    Section 5.2    Certificateholders' Statement  . . .  39

          SECTION 8.     Article VI of the Agreement  . . . . . . . . .  41

               ARTICLE VI     THE CERTIFICATES  . . . . . . . . . . . .  41

                    Section 6.15   Additional Class A Invested
                                   Amounts  . . . . . . . . . . . . . .  41
                    Section 6.16   Additional Class B Invested
                                   Amounts. . . . . . . . . . . . . . .  43
                    Section 6.17   Extension  . . . . . . . . . . . . .  44

          SECTION 9.     Series 1997-1 Pay Out Events . . . . . . . . .  46
          SECTION 10.    Series 1997-1 Termination  . . . . . . . . . .  48

          SECTION 11.    Class A Pre-Payment  . . . . . . . . . . . . .  48

          SECTION 12.    Legends; Transfer and Exchange; Restrictions
                         on Transfer of Series 1997-1 Certificates;
                         Tax Treatment  . . . . . . . . . . . . . . . .  49

          SECTION 13.    Sale of Class B Certificates . . . . . . . . .  54

          SECTION 14.    Purchases of the Class A Certificates by the
                         Transferor . . . . . . . . . . . . . . . . . .  56

          SECTION 15.    Increased Costs  . . . . . . . . . . . . . . .  56

          SECTION 16.    Replacement of Certain Investor
                         Certificateholders . . . . . . . . . . . . . .  58

          SECTION 17.    FCI Note . . . . . . . . . . . . . . . . . . .  59

          SECTION 18.    GOVERNING LAW  . . . . . . . . . . . . . . . .  60

          SECTION 19.    Instructions in Writing  . . . . . . . . . . .  60

          SECTION 20.    Amendments . . . . . . . . . . . . . . . . . .  60

          SECTION 21.    Ratification of Agreement  . . . . . . . . . .  61

          SECTION 22.    Counterparts . . . . . . . . . . . . . . . . .  61
                                       EXHIBITS

          EXHIBIT A      Form of Class A Investor Certificate
          EXHIBIT B      Form of Class B Investor Certificate
          EXHIBIT C      Form of Monthly Certificateholders' Statement
          EXHIBIT D      Form of 144A Exchange Notice and Certification
          EXHIBIT E      Form of Extension Notice
          EXHIBIT F      Form of Investor Certificateholder Election Notice


                    SERIES 1997-1 SUPPLEMENT, dated as of January
          21, 1997 (this "Series Supplement") by and among
          FINGERHUT RECEIVABLES, INC., a corporation organized and
          existing under the laws of the State of Delaware, as
          Transferor (the "Transferor"), FINGERHUT NATIONAL BANK, a
          national banking association organized and existing under
          the laws of the United States, as Servicer (the
          "Servicer"), and THE BANK OF NEW YORK (DELAWARE), a
          Delaware banking corporation organized and existing under
          the laws of the State of Delaware, as trustee (together
          with its successors in trust thereunder as provided in
          the Agreement referred to below, the "Trustee") under the
          Amended and Restated Pooling and Servicing Agreement,
          dated as of January 12, 1997, as amended, supplemented or
          otherwise modified from time to time (the "Agreement"),
          among the Transferor, the Servicer and the Trustee.

                    Section 6.9 of the Agreement provides, among
          other things, that the Transferor and the Trustee may at
          any time and from time to time enter into a supplement to
          the Agreement for the purpose of authorizing the issuance
          by the Trustee to the Transferor, for execution and
          redelivery to the Trustee for authentication, of one or
          more Series of Certificates.

                    Pursuant to this Series Supplement, the
          Transferor and the Trustee shall create a new Series of
          Investor Certificates and shall specify the Principal
          Terms thereof.

                    SECTION 1.  Designation.  There is hereby
          created a Series of Investor Certificates to be issued
          pursuant to the Agreement and this Series Supplement to
          be known generally as the "Series 1997-1 Certificates." 
          The Series 1997-1 Certificates shall be issued in two
          Classes, which shall be designated generally as the
          Variable Funding Trust Certificates, Series 1997-1, Class
          A (the "Class A Certificates") and the Variable Funding
          Trust Certificates, Series 1997-1, Class B (the "Class B
          Certificates").  Series 1997-1 shall be a Series of
          Variable Funding Certificates.

                    SECTION 2.  Definitions.  In the event that any
          term or provision contained herein shall conflict with or
          be inconsistent with any provision contained in the
          Agreement, the terms and provisions of this Series
          Supplement shall govern with respect to the Series 1997-1
          Certificates.  All Article, Section or subsection
          references herein shall mean Article, Section or
          subsections of the Agreement, as amended or supplemented
          by this Series Supplement, except as otherwise provided
          herein.  All capitalized terms not otherwise defined
          herein are defined in the Agreement.  Each capitalized
          term defined herein shall relate only to the Series
          1997-1 Certificates and no other Series of Certificates
          issued by the Trust.

                    "Additional Class A Invested Amounts" shall
          have the meaning specified in Section 6.15 of the
          Agreement.
                    "Additional Class B Invested Amounts" shall
          have the meaning specified in Section 6.16 of the
          Agreement.

                    "Additional Interest" shall mean, at any time
          of determination, the sum of Class A Additional Interest
          and Class B Additional Interest.

                    "Amortization Period" shall mean the period
          beginning on the day following the last day of the
          Revolving Period and ending on the Series 1997-1
          Termination Date.

                    "Amortization Period Commencement Date" shall
          mean (i) the earlier of the first day of the May 1998
          Monthly Period and the Pay Out Commencement Date or (ii)
          if there is any Extension, the earlier of the date
          specified as such in the most recent Extension Notice and
          the Pay Out Commencement Date.

                    "Available Series 1997-1 Imputed Yield
          Collections" shall have the meaning specified in
          subsection 4.9(a) of the Agreement.

                    "Base Rate" shall mean, as of any Business Day,
          the sum of (i) the Class A Certificate Rate, plus (ii)
          the Series Servicing Fee Percentage.

                    "Benefit Plan" shall mean (i) an employee
          benefit plan (as defined in Section 3(3) of ERISA) that
          is subject to the provisions of Title I of ERISA, (ii) a
          plan described in Section 4975(e)(1) of the Code or (iii)
          any entity whose underlying assets include plan assets by
          reason of a plan's investment in the entity.

                    "Carryover Class A Interest" shall mean any
          Class A Interest due but not paid on any previous
          Distribution Date.

                    "Carryover Class B Interest" shall mean any
          Class B Interest due but not paid on any previous
          Distribution Date.

                    "Class A Adjusted Invested Amount"  shall mean,
          with respect to any date of determination, an amount
          equal to the Class A Invested Amount minus the Defeasance
          Account Balance on such date of determination.

                    "Class A Available Commitment" shall mean
          initially $417,600,000 but may be increased from time to
          time to an amount not to exceed the Class A Maximum
          Invested Amount by written notice from the Transferor and
          The Chase Manhattan Bank to the Trustee and the Servicer
          and shall be reduced by the amount of principal payments
          made to the Class A Certificateholders pursuant to
          subsection 11(a) of this Series Supplement; provided,
          however, that if the Class A Certificateholders shall
          permanently no longer be obligated to make future
          purchases hereunder, the Class A Available Commitment
          shall be zero.

                    "Class A Breakage Costs" shall have the meaning
          specified in subsection 11(b) of this Agreement.
                    "Class A Certificateholders" shall mean the
          Persons in whose names a Class A Certificate is
          registered in the Certificate Register.

                    "Class A Certificateholders' Interest" shall
          mean the portion of the Series 1997-1 Certificateholders'
          Interest evidenced by the Class A Certificates.

                    "Class A Certificates" shall mean the variable
          funding certificates executed by the Transferor and
          authenticated by or on behalf of the Trustee,
          substantially in the form of Exhibit A hereto.

                    "Class A Certificate Rate" shall mean with
          respect to each Interest Accrual Period, a per annum rate
          .35% in excess of the LIBOR Rate, as determined on the
          related LIBOR Determination Date; provided, however, that
          on and after the date of receipt of a rating of all or a
          portion of the Class A Certificates of at least A by
          Standard & Poor's or A2 by Moody's  and for so long as
          such a rating or higher rating shall remain in effect,
          the Class A Certificate Rate with respect to such portion
          of the Class A Invested Amount shall be a per annum rate
          .25% in excess of the LIBOR Rate, as determined on the
          related LIBOR Determination Date.

                    "Class A Costs" shall mean with respect to any
          Business Day, the sum of (a) the increased costs, if any,
          specified in Section 15 of this Series Supplement, (b)
          Class A Breakage Costs and (c) the product of (i) a
          fraction the numerator of which is the actual number of
          days from but excluding the next preceding Business Day
          to and including the current Business Day and the
          denominator of which is the actual number of days in the
          then current calendar year, (ii) the excess of the Class
          A Available Commitment over the Class A Invested Amount
          on such Business Day after giving effect to all
          transactions on such Business Day and (iii) the sum of
          (x) .125% multiplied by a fraction, the numerator of
          which is the portion of the Class A Available Amount
          which is rated at least A by Standard & Poor's or A2 by
          Moody's on such Business Day, and the denominator of
          which is the Class A Available Amount, plus (y) .175%
          multiplied by a fraction, the numerator of which is the
          Class A Available Amount minus the portion of the Class A
          Available Amount which is rated at least A by Standard &
          Poor's or A2 by Moody's on such Business Day, and the
          denominator of which is the Class A Available Amount.

                    "Class A Floating Allocation Percentage" shall
          mean, with respect to any Business Day, the percentage
          equivalent of a fraction, the numerator of which is the
          Class A Adjusted Invested Amount on such day after taking
          into account all adjustments of the Class A Invested
          Amount on such day and the denominator of which is the
          greater of (a) the total amount of Principal Receivables
          in the Trust and the amounts on deposit in the Excess
          Funding Account as of the end of the preceding Business
          Day and (b) the sum of the numerators with respect to all
          Classes of all Series then outstanding used to calculate
          the applicable allocation percentage; provided, however,
          that with respect to the allocation of Principal 
          Collections on and prior to the Series 1994-1 Funding
          Date, the numerator specified above shall be zero.

                    "Class A Interest" shall mean the interest
          distributable in respect of the Class A Certificates as
          calculated in accordance with subsection 4.6(a) of the
          Agreement.

                    "Class A Invested Amount" shall mean, when used
          with respect to any Business Day, an amount equal to (a) 
          $59,600,000, plus (b) the aggregate principal amount of
          any Additional Class A Invested Amounts purchased
          pursuant to Section 6.15 of the Agreement, minus (c) the
          aggregate amount of principal payments made to Class A
          Certificateholders through and including such Business
          Day, minus (d) the aggregate amount of Class A Investor
          Charge-Offs for all prior Distribution Dates, minus (e)
          the Class A Invested Amount represented by any Class A
          Certificates purchased by the Transferor on the secondary
          market which have been cancelled by the Trustee at the
          Transferor's request in accordance with Section 14 of
          this Series Supplement, plus (f) the sum of the aggregate
          amount allocated with respect to Class A Investor Charge-
          Offs and available on all prior Distribution Dates
          pursuant to subsection 4.9(a)(vi) of the Agreement and,
          with respect to such subsection and pursuant to
          subsections 4.10(a) and (b) and Section 4.14 of the
          Agreement, and the amount designated pursuant to
          subsection 4.13(c) of the Agreement for the purpose of
          reinstating amounts reduced pursuant to the foregoing
          clause (d).

                    "Class A Investor Charge-Offs" shall have the
          meaning specified in subsection 4.13(b) of the Agreement.

                    "Class A Investor Percentage" shall mean, for
          any Business Day, (a) with respect to Imputed Yield
          Receivables and Defaulted Receivables at any time or
          Principal Receivables during the Revolving Period, the
          Class A Floating Allocation Percentage and (b) with
          respect to Principal Receivables during the Amortization
          Period, the Fixed/Floating Allocation Percentage.

                    "Class A Maximum Invested Amount" shall mean
          $900,000,000 less the Class B Maximum Required Amount.

                    "Class A Outstanding Principal Amount" shall
          mean with respect to the Class A Certificates, when used
          with respect to any Business Day, an amount equal to (a)
          $59,600,000, plus (b) the aggregate principal amount of
          any Additional Class A Invested Amounts purchased by the
          Class A Certificateholders on or prior to such Business
          Day pursuant to Section 6.15 of the Agreement minus (c)
          the aggregate amount of principal payments made to the
          Class A Certificateholders on or prior to such Business
          Day.

                    "Class A Percentage" shall mean a fraction the
          numerator of which is the Class A Invested Amount and the
          denominator of which is the sum of the Class A Invested
          Amount and the Class B Invested Amount.
                    "Class A Principal" shall mean the principal
          distributable in respect of the Class A Certificates as
          calculated in accordance with subsection 4.7(a) of the
          Agreement.

                    "Class A Required Amount" shall mean the amount
          determined by the Servicer on each Business Day equal to
          the excess, if any, of (x) the sum of (i) the amount
          described in subsection 4.9(a)(i)(y) of the Agreement for
          such Business Day, (ii) the Class A Floating Allocation
          Percentage of the Servicing Fee for such Business Day,
          (iii) the Class A Floating Allocation Percentage of the
          Default Amount, if any, for such Business Day and, to the
          extent not previously paid, for any previous Business Day
          in such Monthly Period, (iv) on each Transfer Date the
          Class A Percentage of the Series Allocation Percentage of
          the Adjustment Payment required to be made by the
          Transferor but not made on such Transfer Date and (v) the
          amount of unreimbursed Class A Investor Charge-Offs over
          (y) the Available Series 1997-1 Imputed Yield Collections
          plus any Excess Imputed Yield Collections from other
          Series and any Transferor Imputed Yield Collections
          allocated with respect to the amounts described in
          clauses (x)(i) through (v).

                    "Class B Certificateholder" shall mean the
          Person in whose name a Class B Certificate is registered
          in the Certificate Register.

                    "Class B Certificateholders' Interest" shall
          mean the portion of the Series 1997-1 Certificateholders'
          Interest evidenced by the Class B Certificates.

                    "Class B Certificate Rate" shall mean with
          respect to each Interest Accrual Period, initially zero;
          provided, however, that such certificate rate may be
          increased pursuant to the terms of a supplemental
          agreement or amended and restated series supplement
          entered into in accordance with Section 13 of this Series
          Supplement.

                    "Class B Certificates" shall mean any of the
          certificates executed by the Transferor and authenticated
          by or on behalf of the Trustee, substantially in the form
          of Exhibit B hereto.

                    "Class B Daily Principal Amount" shall have the
          meaning specified in subsection 4.9(c)(ii) of the
          Agreement.

                    "Class B Fixed/Floating Allocation Percentage"
          shall mean for any Business Day the percentage equivalent
          of a fraction, the numerator of which is the Class B
          Invested Amount at the end of the last day of the
          Revolving Period (or, if the Pay Out Commencement Date
          occurs prior to the Series 1994-1 Funding Date, the Class
          B Invested Amount at the end of the day on the Series
          1994-1 Funding Date) and the denominator of which is the
          greater of (a) the sum of the aggregate amount of
          Principal Receivables and the amount on deposit in the
          Excess Funding Account at the end of the preceding
          Business Day and (b) the sum of the numerators used to
          calculate the allocation percentages with respect to 
          Principal Collections for all Series; provided, however,
          that with respect to the allocation of Principal
          Collections on and prior to the Series 1994-1 Funding
          Date, the numerator specified above shall be zero.

                    "Class B Floating Allocation Percentage" shall
          mean, with respect to any Business Day, the percentage
          equivalent of a fraction, the numerator of which is the
          Class B Invested Amount as of the end of the preceding
          Business Day and the denominator of which is the greater
          of (a) the total amount of Principal Receivables in the
          Trust and the amount on deposit in the Excess Funding
          Account as of the end of the preceding Business Day and
          (b) the sum of the numerators with respect to all Classes
          of all Series then outstanding used to calculate the
          applicable allocation percentage; provided, however, that
          with respect to the allocation of Principal Collections
          on and prior to the Series 1994-1 Funding Date, the
          numerator specified above shall be zero.

                    "Class B Interest" shall mean the interest
          distributable in respect of the Class B Certificates as
          calculated in accordance with subsection 4.6(b) of the
          Agreement.

                    "Class B Invested Amount" shall mean, when used
          with respect to any Business Day, an amount equal to (a)
          upon the initial issuance of the Class B Certificate,
          zero, plus (b) the aggregate principal amount of any
          Additional Class B Invested Amounts pursuant to Section
          6.16 of the Agreement, minus (c) the aggregate amount of
          principal payments made to Class B Certificateholders
          prior to such Business Day, minus (d) the aggregate
          amount of Class B Investor Charge-Offs for all prior
          Distribution Dates pursuant to subsections 4.13(a) and
          4.13(c) of the Agreement, minus (e) the aggregate amount
          of Reallocated Principal Collections for all prior
          Business Days, plus (f) the sum of the aggregate amount
          allocated and available on all prior Business Days
          pursuant to subsection 4.9(a)(vii) of the Agreement and,
          with respect to such subsection, pursuant to subsections
          4.10(a) and (b) of the Agreement, for the purpose of
          reinstating amounts reduced pursuant to the foregoing
          clauses (d) and (e).

                    "Class B Investor Charge-Offs" shall have the
          meaning specified in subsection 4.13(a) of the Agreement.

                    "Class B Investor Percentage" shall mean, for
          any Distribution Date, (a) with respect to Imputed Yield
          Receivables and Defaulted Receivables at any time or
          Principal Receivables during the Revolving Period, the
          Class B Floating Allocation Percentage and (b) with
          respect to Principal Receivables during the Amortization
          Period, the Fixed/Floating Allocation Percentage.

                    "Class B Maximum Required Amount" shall mean
          initially zero; provided, however, that such Class B
          Maximum Required Amount may be increased pursuant to the
          terms of a supplemental agreement or amended and restated
          series supplement entered into in accordance with Section
          13 of this Series Supplement.
                    "Class B Outstanding Principal Amount" shall
          mean, when used with respect to any Business Day, an
          amount equal to (a) the aggregate principal amount of any
          Additional Class B Invested Amounts pursuant to Section
          6.16 of the Agreement, minus (b) the aggregate amount of
          principal payments made to Class B Certificateholders
          prior to such Business Day.

                    "Class B Percentage" shall mean a fraction the
          numerator of which is the Class B Invested Amount and the
          denominator of which is the sum of the Class A Invested
          Amount and the Class B Invested Amount.

                    "Class B Principal" shall mean the principal
          distributable in respect of the Class B Certificates as
          calculated in accordance with subsection 4.7(b) of the
          Agreement.

                    "Class B Principal Payment Commencement Date"
          shall mean the earlier of (a) the first Distribution Date
          in an Amortization Period on which the Class A Invested
          Amount equals or is reduced to zero or, if there are no
          Principal Collections allocable to the Series 1997-1
          Certificates remaining after payments have been made to
          the Class A Certificates on such Distribution Date, the
          Distribution Date following the Distribution Date on
          which the Class A Invested Amount is paid in full and (b)
          the Distribution Date following a sale or repurchase of
          the Receivables as set forth in Section 2.4(e), 9.2,
          10.2, 12.1 or 12.2 of the Agreement or Section 3 of this
          Series Supplement.

                    "Closing Date" shall mean January 21, 1997.

                    "Defeasance Account" shall have the meaning
          specified in subsection 11(a) of this Series Supplement.

                    "Defeasance Account Balance" shall mean, with
          respect to any date of determination, the principal
          amount, if any, on deposit in the Defeasance Account on
          such date of determination.

                    "Distribution Date" shall mean February 20,
          1997, and the twentieth day of each month thereafter, or
          if such day is not a Business Day, the next succeeding
          Business Day; provided, that the final Distribution Date
          with respect to the payment of principal and interest
          shall be the Scheduled Series 1997-1 Termination Date.

                    "Early Amortization Period" shall mean the
          period beginning on the day on which a Pay Out Event
          occurs or is deemed to have occurred and ending on the
          earlier of (i) the date on which the Class A Invested
          Amount and the Class B Invested Amount have been paid in
          full and (ii) the Series 1997-1 Termination Date.

                    "Election Date" shall have the meaning
          specified in subsection 6.17(a) of the Agreement.

                    "Election Notice" shall have the meaning
          specified in subsection 6.17(a) of the Agreement. 

                    "Enhancement" shall mean, with respect to the
          Class A Certificates, the subordination of the Class B
          Invested Amount (including any portion thereof arising
          pursuant to Section 6.16 of the Agreement in connection
          with the cancellation of the Series 1994-1 Class D
          Investor Certificates).

                    "Eurocurrency Reserve Requirements" shall mean,
          for any day, the aggregate (without duplication) of the
          rates (expressed as a decimal fraction) of reserve
          requirements in effect on such day (including, without
          limitation, basic, supplemental, marginal and emergency
          reserves under any regulations of the Board or other
          Governmental Authority having jurisdiction with respect
          thereto) dealing with reserve requirements prescribed for
          eurocurrency funding (currently referred to as
          "Eurocurrency Liabilities" in Regulation D of the Board)
          maintained by a member bank of the Federal Reserve
          System.

                    "Excess Imputed Yield Collections" shall mean,
          with respect to any Business Day, as the context
          requires, either (x) the amount described in subsection
          4.9(a)(x) of the Agreement allocated to the Series 1997-1
          Certificates but available to cover shortfalls in amounts
          paid from Imputed Yield Collections for other Series, if
          any, or (y) the aggregate amount of Imputed Yield
          Collections allocable to other Series in excess of the
          amounts necessary to make required payments with respect
          to such Series, if any, and available to cover shortfalls
          with respect to the Series 1997-1 Certificates.

                    "Extension" shall mean the procedure by which
          the Investor Certificateholders consent to the extension
          of the Revolving Period to the new Amortization Period
          Commencement Date set forth in the Extension Notice,
          pursuant to Section 6.17 of the Agreement.

                    "Extension Date" shall mean April 20, 1998 or
          if an Extension has already occurred, the date of the
          next Extension Date set forth in the Extension Notice
          relating to the Extension then in effect (or, if any such
          date is not a Business Day, the next preceding Business
          Day).

                    "Extension Notice" shall have the meaning
          specified in subsection 6.17(a) of the Agreement.

                    "Extension Opinion" shall have the meaning
          specified in subsection 6.17(a) of the Agreement.

                    "Extension Tax Opinion" shall have the meaning
          specified in subsection 6.17(a) of the Agreement.

                    "FCI Note" shall have the meaning specified in
          Section 17 of this Series Supplement.

                    "FCI Note Required Amount" shall have the
          meaning specified in Section 17 of this Series
          Supplement.

                    "Fixed/Floating Allocation Percentage" shall
          mean for any Business Day the percentage equivalent of a 
          fraction, the numerator of which is the Invested Amount
          at the end of the last day of the Revolving Period (or,
          if the Pay Out Commencement Date occurs prior to the
          Series 1994-1 Funding Date, the Invested Amount at end of
          the day on the Series 1994-1 Funding Date) and the
          denominator of which is the greater of (a) the sum of the
          aggregate amount of Principal Receivables and the amount
          on deposit in the Excess Funding Account as of the end of
          the preceding Business Day and (b) the sum of the
          numerators with respect to all Classes of all Series then
          outstanding used to calculate the applicable allocation
          percentage; provided, however, that with respect to the
          allocation of Principal Collections on and prior to the
          Series 1994-1 Funding Date the numerator specified above
          shall be zero.

                    "Floating Allocation Percentage" shall mean for
          any Business Day the sum of the applicable Class A
          Floating Allocation Percentage and Class B Floating
          Allocation Percentage for such Business Day.

                    "Interest Accrual Period" shall mean a Monthly
          Period and, with respect to a Distribution Date, the
          preceding Monthly Period; provided, however, that the
          initial Interest Accrual Period shall be the period from
          the Closing Date to and including the last day of the
          Monthly Period preceding the initial Distribution Date.

                    "Invested Amount" shall mean, when used with
          respect to any Business Day, an amount equal to the sum
          of (a) the Class A Invested Amount as of such Business
          Day and (b) the Class B Invested Amount as of such
          Business Day; provided, however, that for purposes of
          determining the Servicing Fee and the Aggregate Invested
          Amount, the Invested Amount shall mean an amount equal to
          the sum of the Class A Adjusted Invested Amount as of
          such Business Day and the Class B Invested Amount as of
          such Business Day; provided, further, that for so long as
          the Series 1994-1 Certificates are outstanding, for
          purposes of determining the Minimum Aggregate Principal
          Receivables under the Agreement, the Invested Amount
          shall be deemed to be zero.

                    "Investment Earnings" shall mean, with respect
          to any Business Day, the investment earnings on amounts
          on deposit in (i) the Payment Reserve Account, deposited
          in the Collection Account pursuant to subsection 4.15(c)
          of the Agreement and (ii) the Defeasance Account,
          deposited in the Collection Account pursuant to
          subsection 11(a) of this Series Supplement.

                    "Investor Certificateholder" shall mean the
          Holder of record of an Investor Certificate of Series
          1997-1.

                    "Investor Certificates" shall mean the Class A
          Certificates and the Class B Certificates.

                    "Investor Charge-Offs" shall mean the sum of
          Class A Investor Charge-Offs and Class B Investor Charge-
          Offs.  

                    "Investor Default Amount" shall mean, with
          respect to each Business Day, an amount equal to the
          product of the Default Amount identified since the prior
          reporting date and the Floating Allocation Percentage
          applicable for such Business Day.

                    "Investor Percentage" shall mean for any
          Business Day, (a) with respect to Imputed Yield
          Collections and Defaulted Amounts at any time or
          Principal Collections during the Revolving Period, the
          Floating Allocation Percentage and (b) with respect to
          Principal Collections during the Amortization Period, the
          Fixed/Floating Allocation Percentage.

                    "LIBOR Base Rate" shall mean, for any Interest
          Accrual Period, the rate for deposits in United States
          dollars for a period equal to such Interest Accrual
          Period (commencing on the first day of the relevant
          Interest Accrual Period) which appears on Telerate Page
          3750 as of 11:00 A.M., London time, on the LIBOR
          Determination Date for such Interest Accrual Period;
          provided that, the LIBOR Base Rate for the Initial
          Interest Accrual Period shall be 5.44531%.  If such rate
          does not appear on Telerate Page 3750, the rate for such
          Interest Accrual Period will be determined on the basis
          of the rates at which deposits in United States dollars
          are offered by the Reference Banks (as defined below) at
          approximately 11:00 A.M., London time, on such LIBOR
          Determination Date to prime banks in the London interbank
          market for a period equal to such Interest Accrual Period
          (commencing on the first day of such Interest Accrual
          Period).  The Trustee will request the principal London
          office of each of the Reference Banks to provide a
          quotation of its rate.  If at least two such quotations
          are provided, the rate for such Interest Accrual Period
          will be the arithmetic mean of the quotations.  If fewer
          than two quotations are provided, the rate for such
          Interest Accrual Period will be the arithmetic mean of
          the rates quoted by major banks in New York City,
          selected by the Trustee, at approximately 11:00 A.M., New
          York City time, on the first day of such Interest Accrual
          Period for loans in United States dollars to leading
          European banks for a period equal to such Interest
          Accrual Period (commencing on the first day of such
          Interest Period).  As used in this definition, "Reference
          Banks" means four major banks in the London interbank
          market selected by the Trustee.

                    "LIBOR Determination Date" shall mean the
          second Business Day prior to the commencement of each
          Interest Accrual Period.  For purposes of this
          definition, a Business Day is any day on which banks in
          London and New York are open for the transaction of
          international business.

                    "LIBOR Rate" shall mean, with respect to each
          day during each Interest Accrual Period, a rate per annum
          determined for such day in accordance with the following
          formula (rounded upward to the nearest 1/100th of 1%):

                               LIBOR Base Rate             
                   ----------------------------------------
                   1.00 - Eurocurrency Reserve Requirements
                    "Minimum Rating Condition" shall mean that a
          rating of at least BBB by Standard & Poor's or Baa2 by
          Moody's has been obtained with respect to the Class A
          Maximum Invested Amount and has not been withdrawn or
          reduced as a result of the failure to maintain the Stated
          Class B Amount. 

                    "Minimum Retained Percentage" shall mean 2%.

                    "Minimum Transferor Percentage" shall mean 0%;
          provided, however, that in certain circumstances such
          percentage may be increased.

                    "Monthly Period" shall have the meaning
          specified in the Agreement, except that the first Monthly
          Period with respect to the Series 1997-1 Certificates
          shall begin on and include the Closing Date and shall end
          on and include the last day of the then current fiscal
          month of the Transferor.

                    "Net Revolving Principal Collections" shall
          have the meaning specified in subsection 4.9(b) of the
          Agreement.

                    "Negative Carry Amount" shall have the meaning
          specified in subsection 4.10(a) of the Agreement.

                    "Paying Agent" shall mean, for the Series
          1997-1 Certificates, The Bank of New York.

                    "Payment Reserve Account" shall have the
          meaning specified in subsection 4.15 of the Agreement.

                    "Pay Out Commencement Date" shall mean the date
          on which a Trust Pay Out Event is deemed to occur
          pursuant to Section 9.1 of the Agreement or a Series
          1997-1 Pay Out Event is deemed to occur pursuant to
          Section 9 of this Series Supplement.

                    "Portfolio Yield" shall mean for the Series
          1997-1 Certificates, with respect to any Monthly Period,
          the annualized percentage equivalent of a fraction, the
          numerator of which is an amount equal to the sum of the
          aggregate amount of Available Series 1997-1 Imputed Yield
          Collections for such Monthly Period (not including the
          Floating Allocation Percentage of the portion of Imputed
          Yield Collections for such period described in clause (D)
          of the definition thereof or the amounts on deposit in
          the Payment Reserve Account, if any), calculated on a
          cash basis, minus the aggregate Investor Default Amount
          for such Monthly Period and the Series Allocation
          Percentage of any Adjustment Payments which the
          Transferor is required but fails to make pursuant to the
          Pooling and Servicing Agreement for such Monthly Period,
          and the denominator of which is the average daily
          Invested Amount for such Monthly Period. 

                    "Principal Shortfalls" shall mean on any
          Business Day (i) prior to the Amortization Period
          Commencement Date, zero and (ii) after the Amortization
          Period Commencement Date, the Invested Amount of the
          Class then receiving principal payments after the
          application of Principal Collections on such Business Day 
          (less the amount then on deposit in the Principal Account
          for the benefit of such Class); provided, however, that
          on and prior to the Series 1994-1 Funding Date the
          Principal Shortfall for Series 1997-1 shall be equal to
          the lesser of the amount specified above and the maximum
          amount that will allow Shared Principal Collection
          allocable with respect to any principal shortfall for the
          Series 1994-1 Certificates to be equal to the full amount
          of the principal shortfall for such Series.

                    "Rating Agency" shall mean with respect to any
          Business Day each statistical rating agency selected by
          the Transferor to rate the Class A Certificates which on
          such Business Day has issued a rating which is
          outstanding with respect to the Class A Certificates.

                    "Rating Agency Condition" shall mean, at any
          time at which the Class A Certificates are rated by a
          Rating Agency, the written confirmation of the Rating
          Agency that a specified event or modification of the
          terms of the Investor Certificates will not result in the
          withdrawal or downgrade of the rating of the Class A
          Certificates then in effect.

                    "Reallocated Principal Collections" shall have
          the meaning specified in subsection 4.14 of the
          Agreement.

                    "Required Amount" shall have the meaning
          specified in subsection 4.10(b) of the Agreement.

                    "Revolving Period" shall mean the period from
          and including the Closing Date to, but not including, the
          Amortization Period Commencement Date.

                    "Scheduled Series 1997-1 Termination Date"
          shall mean the October 2002 Distribution Date, unless (i)
          a different date shall be set forth in any Extension
          Notice, or (ii) a different date shall be specified in a
          written notice from the Transferor to the Trustee as
          necessary to satisfy the Minimum Rating Condition.

                    "Revolving Principal Collections" shall have
          the meaning specified in subsection 4.9(b) of the
          Agreement.

                    "Series 1994-1 Certificates" shall mean the
          investor certificates issued pursuant to the Series
          1994-1 Supplement.

                    "Series 1994-1 Funding Date" shall mean the
          first Business Day on which an amount equal to the
          invested amount of the Series 1994-1 Class A, Class B and
          Class C Investor Certificates has been deposited in the
          Principal Account for the benefit of such Series 1994-1
          Certificates.

                    "Series 1994-1 Supplement" shall mean the
          Series 1994-1 Supplement, dated as of June 29, 1994 by
          and among Fingerhut Receivables, Inc., as Transferor,
          Fingerhut Corporation (as predecessor servicer to
          Fingerhut National Bank), as Servicer, and The Bank of 
          New York (Delaware), as Trustee under the Agreement, as
          it may be amended from time to time.

                    "Series 1997-1" shall mean the Series of the
          Fingerhut Master Trust represented by the Series 1997-1
          Certificates.

                    "Series 1997-1 Certificates" shall mean the
          Class A Certificates and the Class B Certificates.

                    "Series 1997-1 Certificateholder" shall mean
          the holder of record of any Series 1997-1 Certificate.

                    "Series 1997-1 Certificateholders' Interest"
          shall have the meaning specified in Section 4.4 of the
          Agreement.

                    "Series 1997-1 Pay Out Event" shall have the
          meaning specified in Section 9 of this Series Supplement.

                    "Series 1997-1 Termination Date" shall mean the
          earlier to occur of (i) the day after the Distribution
          Date on which the Series 1997-1 Certificates are paid in
          full, or (ii) the Scheduled Series 1997-1 Termination
          Date.

                    "Series Servicing Fee Percentage" shall mean
          2.00% per annum.

                    "Servicing Fee" shall mean for any Business
          Day, an amount equal to the product of (i) a fraction the
          numerator of which is the actual number of days from but
          excluding the next preceding Business Day to and
          including the current Business Day and the denominator of
          which is the actual number of days in the then current
          calendar year, (ii) the applicable Series Servicing Fee
          Percentage and (iii) the Invested Amount on such Business
          Day after giving effect to all transactions on such
          Business Day.

                    "Shared Principal Collections" shall mean, as
          the context requires, either (a) the amount allocated to
          the Series 1997-1 Certificates which, in accordance with
          subsections 4.9(b) and 4.9(c)(iii) of the Agreement, may
          be applied in accordance with Section 4.3(e) of the
          Agreement or (b) the amounts allocated to the investor
          certificates (other than Transferor Retained
          Certificates) of other Series which the applicable Series
          Supplements for such Series specify are to be treated as
          "Shared Principal Collections" and which may be applied
          to cover Principal Shortfalls with respect to the Series
          1997-1 Certificates.

                    "Stated Class B Amount" shall mean initially
          zero; provided, however, that such Stated Class B Amount
          may be increased pursuant to the terms of a supplemental
          agreement or amended and restated series supplement
          entered into in accordance with Section 13 of this Series
          Supplement or may be increased by written notice from the
          Transferor to the Trustee in connection with obtaining
          one or more ratings of the Class A Certificates and shall
          thereafter be the amount specified in such written
          notice.
                    "Targeted Holder" shall mean (i) each holder of
          a right to receive interest or principal with respect to
          investor certificates (or other interests in the Trust),
          including the Class A Certificates, other than
          certificates (or other such interests) with respect to
          which an opinion is rendered that such certificates (or
          other such interests) will be treated as debt for Federal
          income tax purposes and (ii) any holder of a right to
          receive any amount in respect of the Transferor Interest;
          provided, that any person holding more than one interest
          each of which would cause such person to be a Targeted
          Holder shall be treated as a single Targeted Holder.

                    "Termination Payment Date" shall mean the
          earlier of the first Distribution Date following the
          liquidation or sale of the Receivables as a result of an
          Insolvency Event and the occurrence of the Scheduled
          Series 1997-1 Termination Date.

                    "Transferor Imputed Yield Collections" shall
          mean on any Business Day the product of (a) the Imputed
          Yield Collections for such Business Day, (b) the
          Transferor Percentage and (c) the Series Allocation
          Percentage.

                    "Transferor Retained Certificates" shall mean
          investor certificates of any Series, including the Class
          B Certificate, which the Transferor retains, but only to
          the extent that and for so long as the Transferor is the
          Holder of such Certificates.

                    SECTION 3.  Reassignment Terms.  The Series
          1997-1 Certificates shall be subject to termination by
          the Transferor at its option, in accordance with the
          terms specified in subsection 12.2(a) of the Agreement,
          on any Distribution Date on or after the Distribution
          Date on which the Class A Invested Amount is reduced to
          an amount less than or equal to 10% of the sum of the
          highest invested amount during the Revolving Period of
          the Class A Certificates plus, to the extent that the
          Class B Certificates, any portion thereof or any other
          Class of Series 1997-1 Certificates is sold by the
          Transferor in accordance with the provisions of Section
          13 of this Series Supplement, the highest invested amount
          during the Revolving Period of such Class B Certificates
          or other Class of Series 1997-1 Certificates sold by the
          Transferor.  The deposit required in connection with any
          such termination and final distribution shall be equal to
          the sum of the Class A Invested Amount, the Class B
          Invested Amount and the invested amount of any other
          Class of Series 1997-1 Certificates then outstanding plus
          accrued and unpaid interest on the Series 1997-1
          Certificates through the day prior to the Distribution
          Date on which the final distribution occurs.

                    SECTION 4.  Delivery and Payment for the Series
          1997-1 Certificates.  The Transferor shall execute and
          deliver the Series 1997-1 Certificates to the Trustee for
          authentication in accordance with Section 6.1 of the
          Agreement.  The Trustee shall deliver the Series 1997-1
          Certificates to or upon the order of the Transferor when
          authenticated in accordance with Section 6.2 of the
          Agreement.  

                    SECTION 5.  Form of Delivery of Series 1997-1
          Certificates.  The Class A Certificates and the Class B
          Certificates shall be delivered as Registered
          Certificates as provided in Section 6.1 of the Agreement.

                    SECTION 6.  Article IV of Agreement.  Sections
          4.1, 4.2 and 4.3 of the Agreement shall read in their
          entirety as provided in the Agreement.  Article IV of the
          Agreement (except for Sections 4.1, 4.2 and 4.3 thereof)
          shall read in its entirety as follows and shall be
          applicable only to the Series 1997-1 Certificates:


                                  ARTICLE IV

                       RIGHTS OF CERTIFICATEHOLDERS AND
                  ALLOCATION AND APPLICATION OF COLLECTIONS

                    Section 4.4  Rights of Certificateholders.  The
          Series 1997-1 Certificates shall represent undivided
          interests in the Trust, including the right to receive,
          to the extent necessary to make the required payments
          with respect to such Series 1997-1 Certificates at the
          times and in the amounts specified in this Agreement, (a)
          the Floating Allocation Percentage and the Fixed/Floating
          Allocation Percentage (as applicable from time to time)
          of Collections (including Imputed Yield Collections)
          available in the Collection Account, (b) funds allocable
          to the Series 1997-1 Certificates on deposit in the
          Excess Funding Account and (c) funds on deposit in the
          Interest Funding Account, the Principal Account, the
          Distribution Account, the Payment Reserve Account and the
          Defeasance Account (for such Series, the "Series 1997-1
          Certificateholders' Interest").  The Class B Invested
          Amount shall be subordinated to the Class A Certificates
          to the extent provided in this Article IV.  Except in
          connection with a payment of Class B Daily Principal
          pursuant to subsection 4.9(e) of this Agreement, the
          Class B Certificates will not have the right to receive
          payments of principal until the Class A Invested Amount
          has been paid in full.

                    Section 4.5  Collections and Allocation;
          Payments on Exchangeable Transferor Certificate.

                         (a)  Collections.  The Servicer will apply
          or will instruct the Trustee to apply all funds on
          deposit in the Collection Account and the Excess Funding
          Account allocable to the Series 1997-1 Certificates, and
          all funds on deposit in the Interest Funding Account, the
          Principal Account, the Distribution Account, the Payment
          Reserve Account and the Defeasance Account maintained for
          this Series, as described in this Article IV.

                         (b)  Payments to the Holder of the
          Exchangeable Transferor Certificate.  On each Business
          Day, the Servicer shall determine whether a Pay Out Event
          is deemed to have occurred with respect to the Series
          1997-1 Certificates, and the Servicer shall allocate and
          pay Collections in accordance with the Daily Report with
          respect to such Business Day to the Holder of the
          Exchangeable Transferor Certificate as follows:  

                    (i)  For each Business Day with respect to the
               Revolving Period after the Series 1994-1 Funding
               Date, in addition to amounts allocated and paid to
               the Holder of the Exchangeable Transferor
               Certificate pursuant to subsection 4.3(b) of the
               Agreement, an amount equal to (w) the product of the
               Floating Allocation Percentage and the amount of
               Principal Collections on such Business Day, minus
               (x) the portion thereof constituting a part of Net
               Revolving Principal Collections to be deposited in
               the Defeasance Account pursuant to subsection 4.9(b)
               of the Agreement, minus (y) the Reallocated
               Principal Collections for such Business Day minus
               (z) the amount of any Class B Daily Principal for
               such Business Day; and

                    (ii)  For each Business Day during the
               Amortization Period, the amount of payments of
               Principal Collections made to the Holder of the
               Exchangeable Transferor Certificate shall be
               determined only as provided in subsection 4.3(b) of
               the Agreement.

                    Notwithstanding the foregoing, amounts payable
          to the Transferor pursuant to subsection 4.5(b)(i) of the
          Agreement shall instead be deposited in the Excess
          Funding Account to the extent necessary to prevent the
          Transferor Interest from being less than the Minimum
          Transferor Interest.

                    The allocations to be made pursuant to this
          subsection 4.5(b) also apply to deposits into the
          Collection Account that are treated as Collections,
          including Adjustment Payments, payment of the
          reassignment price pursuant to Section 2.4(e) of the
          Agreement and proceeds from the sale, disposition or
          liquidation of the Receivables pursuant to Section 9.2,
          10.2, 12.1 or 12.2 of the Agreement and Section 3 of this
          Series Supplement.  Such deposits to be treated as
          Collections will be allocated as Imputed Yield
          Receivables or Principal Receivables as provided in the
          Agreement.

                    Section 4.6  Determination of Interest for the
          Series 1997-1 Certificates.  (a)  The amount of interest
          (the "Class A Interest") allocable to the Class A
          Certificates with respect to any Business Day shall be an
          amount equal to the product of (i) the Class A
          Certificate Rate and (ii) a fraction, the numerator of
          which is the actual number of days from and including the
          immediately preceding Business Day to but excluding such
          Business Day, and the denominator of which is 360 and
          (iii) the Class A Outstanding Principal Amount on such
          Business Day after giving effect to all transactions on
          such Business Day. 

                         (b)  The amount of interest (the "Class B
          Interest") allocable to the Class B Certificates with
          respect to any Business Day shall be an amount equal to
          the product of (i) the Class B Certificate Rate and (ii)
          a fraction, the numerator of which is the actual number
          of days from and including the immediately preceding
          Business Day to but excluding such Business Day, and the 
          denominator of which is 360 and (iii) the Class B
          Outstanding Principal Amount on such Business Day after
          giving effect to all transactions on such Business Day.

                    Section 4.7  Determination of Principal
          Amounts.  (a)  The amount of principal (the "Class A
          Principal") distributable from the Distribution Account
          with respect to the Class A Certificates on each
          Distribution Date with respect to (A) the Revolving
          Period shall be an amount equal to the amounts deposited
          into the Principal Account from the Defeasance Account
          pursuant to Section 11 of this Series Supplement and (B)
          the Amortization Period shall be equal to an amount
          calculated as follows:  the sum of (i) an amount equal to
          the product of the Fixed/Floating Allocation Percentage
          and the aggregate amount of Principal Collections (less
          the amount of Reallocated Principal Collections) with
          respect to the preceding Monthly Period (or, in the case
          of the Distribution Date in the first Monthly Period in
          the Amortization Period following the Series 1994-1
          Funding Date, the Fixed/Floating Allocation Percentage of
          Principal Collections from the day following the Series
          1994-1 Funding Date), (ii) any amount on deposit in the
          Excess Funding Account allocated to the Class A
          Certificates pursuant to subsection 4.9(d) of the
          Agreement with respect to the preceding Monthly Period,
          (iii) the amount, if any, allocated to the Class A
          Certificates pursuant to subsections 4.9(a)(iv), (v),
          (vi) and (vii) of the Agreement and, with respect to such
          subsections, pursuant to subsections 4.10(a) and (b) and
          4.14 of the Agreement with respect to such Distribution
          Date and, (iv) the amount of Shared Principal Collections
          allocated to the Class A Certificates with respect to
          such Distribution Date and pursuant to subsection 4.3(e)
          and Section 4.8 of the Agreement; provided, however, that
          with respect to any Business Day, Class A Principal may
          not exceed the Class A Invested Amount; provided,
          further, that with respect to the Scheduled Series 1997-1
          Termination Date, the Class A Principal shall be an
          amount equal to the Class A Invested Amount.

                         (b)  The amount of principal (the "Class B
          Principal") distributable from the Distribution Account
          with respect to the Class B Certificates on each
          Distribution Date, beginning with the Class B Principal
          Payment Commencement Date, or in the case of
          distributions of Class B Daily Principal pursuant to the
          last proviso of this subsection 4.7(b) of the Agreement,
          on each Business Day, shall equal an amount calculated as
          follows:  the sum of (i) an amount equal to the product
          of the Fixed/Floating Allocation Percentage and the
          aggregate amount of Principal Collections (less the
          amount of Reallocated Principal Collections) with respect
          to the preceding Monthly Period (or, in the case of the
          first Distribution Date in the Amortization Period
          following the date on which an amount equal to the Class
          A Invested Amount is paid to the Class A
          Certificateholders in respect of Class A Principal, the
          Fixed/Floating Allocation Percentage of Principal
          Collections from the date on which such deposit is made),
          (ii) any amount on deposit in the Excess Funding Account
          allocated to the Class B Certificates pursuant to
          subsection 4.9(d) of the Agreement with respect to the 
          preceding Monthly Period, (iii) the amount, if any,
          allocated to the Class B Certificates pursuant to
          subsections 4.9(a)(iv), (v) and (vii) of the Agreement
          and, with respect to such subsections, pursuant to
          subsections 4.10(a) and (b) of the Agreement with respect
          to such Distribution Date and (iv) the amount of Shared
          Principal Collections allocated to the Class B
          Certificates with respect to the preceding Monthly Period
          pursuant to subsection 4.3(e) and Section 4.8 of the
          Agreement on and after the Class B Principal Payment
          Commencement Date; provided, however, that with respect
          to any Distribution Date, Class B Principal may not
          exceed the Class B Invested Amount; provided, further,
          that with respect to the Scheduled Series 1997-1
          Termination Date, the Class B Principal shall be an
          amount equal to the Class B Invested Amount; provided
          further, that on any Business Day during any period other
          than an Early Amortization Period, the Transferor may
          designate that either (x) an amount up to the lesser of
          (i) the excess of the Class B Invested Amount over the
          Stated Class B Amount on such day after taking into
          account all adjustments of the Class A Invested Amount on
          such day and (ii) (I) during the Revolving Period an
          amount equal to (x) the product of the Class B Floating
          Allocation Percentage and the amount of Principal
          Collections on such Business Day minus (y) Reallocated
          Principal Collections on such Business Day or (II) after
          the Amortization Period Commencement Date an amount equal
          to (x) the product of the Fixed/Floating Allocation
          Percentage and the amount of Principal Collections on
          such Business Day minus (y) the amount with of Principal
          Collections to be applied with respect to Class A
          Principal on such Business Day minus (z) Reallocated
          Principal Collections on such Business Day (such
          designated amount, the "Class B Daily Principal") shall
          be distributed in accordance with subsection 4.9(e) or
          (y) an amount up to the excess of the Class B Invested
          Amount over the Stated Class B Amount on such day after
          taking into account all adjustments of the Class B
          Invested Amount on such day, shall be subtracted from the
          Class B Invested Amount and added to the Transferor
          Interest.

                    Section 4.8  Shared Principal Collections. 
          Shared Principal Collections allocated to the Series
          1997-1 Certificates and to be applied pursuant to
          subsections 4.9(b), 4.9(c)(i)(z) and 4.9(c)(ii)(z) for
          any Business Day shall mean an amount equal to the sum of
          (i) the product of (x) Shared Principal Collections for
          all Series for such Business Day and (y) a fraction, the
          numerator of which is the Principal Shortfall for the
          Series 1997-1 Certificates for such Business Day and the
          denominator of which is the aggregate amount of Principal
          Shortfalls for all Series for such Business Day and (ii)
          Shared Principal Collections for all Series for such
          Business Day, less the amount thereof to be applied with
          respect to Principal Shortfalls for all Series for such
          Business Day to the extent provided below.  Prior to the
          Pay Out Commencement Date and with respect to the period
          on and after the April 1997 Distribution Date, if the
          Minimum Rating Condition is satisfied with respect to the
          Class A Certificates, the amounts specified in clause
          (ii) of the preceding sentence shall be applied to the 
          Series 1997-1 Certificates solely at the option of the
          Transferor in accordance with Section 4.3(e) of the
          Agreement.  On and after the April 1997 Distribution
          Date, if the Minimum Rating Condition is not satisfied
          with respect to the Class A Certificates, the Transferor,
          promptly following receipt by the Servicer and the
          Trustee of written directions from Holders of Series
          1997-1 Certificates evidencing Undivided Interests
          aggregating more than 50% of the Class A Invested Amount,
          shall direct the Servicer and the Trustee that the
          amounts specified in clause (ii) of the first sentence of
          this Section 4.8 be deposited in the Defeasance Account
          or the Principal Account as specified in subsections
          4.9(b) and 4.9(c)(i) and (ii) of the Agreement.  If the
          Minimum Rating Condition is not satisfied on the May 1997
          Distribution Date, the amounts deposited in the
          Defeasance Account or the Principal Account pursuant to
          the preceding sentence shall be applied to make principal
          payments with respect to the Class A Certificates or, if
          the Minimum Rating Condition is satisfied on the May 1997
          Distribution Date, such amounts shall be paid to the
          Holder of the Exchangeable Transferor Certificate.  On
          and after the May 1997 Distribution Date, if the Minimum
          Rating Condition was not satisfied on the May 1997
          Distribution Date with respect to the Class A
          Certificates, the Transferor shall direct the Servicer
          and the Trustee that the amounts specified in clause (ii)
          of the first sentence of this Section 4.8 be deposited in
          the Defeasance Account or the Principal Account as
          specified in subsection 4.9(b) and 4.9(c)(i) and (ii) of
          the Agreement for distribution to the Certificateholders
          on each subsequent Distribution Date.

                    Section 4.9  Application of Funds on Deposit in
          the Collection Account for the Certificates.  (a)  On
          each Business Day, the Servicer shall deliver to the
          Trustee a Daily Report in which it shall instruct the
          Trustee to withdraw, and the Trustee, acting in
          accordance with such instructions, shall withdraw from
          the Collection Account, to the extent of the sum of (w)
          the Floating Allocation Percentage of Imputed Yield
          Collections available in the Collection Account, (x)
          Investment Earnings on deposit in the Collection Account
          and (y) amounts on deposit in the Payment Reserve
          Account, if any, if and to the extent so designated by
          the Transferor (the "Available Series 1997-1 Imputed
          Yield Collections") the amounts set forth in subsections
          4.9(a)(i) through 4.9(a)(x) of the Agreement.

                         (i)  Class A Interest.  On each Business
               Day during a Monthly Period, the Trustee, acting in
               accordance with instructions from the Servicer,
               shall allocate to the Class A Certificates and
               withdraw first from the Collection Account and then
               from the Payment Reserve Account and deposit into
               the Interest Funding Account, to the extent of the
               Available Series 1997-1 Imputed Yield Collections,
               an amount equal to the lesser of (x) the Available
               Series 1997-1 Imputed Yield Collections and (y) the
               sum of (A) the Class A Interest for such Business
               Day plus (B) the excess, if any, of the amount
               required to be deposited pursuant to clause (A)
               above on each prior Business Day over the amount on 
               deposit in the Interest Funding Account with respect
               thereto on such Business Day plus (C) an amount
               equal to the portion of Carryover Class A Interest
               attributable to amounts required to be deposited
               pursuant to clause (A) above that were not so
               deposited prior to such Business Day minus the
               amounts required to be deposited pursuant to clause
               (B) above.

                         (ii)  Class B Interest.  On each Business
               Day during a Monthly Period, the Trustee, acting in
               accordance with instructions from the Servicer,
               shall allocate to the Class B Certificates and
               withdraw first from the Collection Account and then
               from the Payment Reserve Account and deposit into
               the Interest Funding Account, to the extent of the
               Available Series 1997-1 Imputed Yield Collections
               remaining after giving effect to the withdrawal
               pursuant to subsection 4.9(a)(i) of the Agreement,
               an amount equal to the lesser of (x) any such
               remaining Available Series 1997-1 Imputed Yield
               Collections and (y) the sum of (A) the Class B
               Interest for such Business Day plus (B) the excess,
               if any, of the amount required to be deposited
               pursuant to clause (A) above on each prior Business
               Day over the amount on deposit in the Interest
               Funding Account with respect thereto on such
               Business Day plus (C) an amount equal to the portion
               of Carryover Class B Interest attributable to
               amounts required to be deposited pursuant to clause
               (A) above that were not so deposited prior to such
               Business Day minus the amounts required to be
               deposited pursuant to clause (B) above.

                         (iii)  Investor Servicing Fee.  On each
               Business Day, the Trustee, acting in accordance with
               instructions from the Servicer, shall withdraw first
               from the Collection Account and then from the
               Payment Reserve Account and distribute to the
               Servicer, to the extent of any Available Series
               1997-1 Imputed Yield Collections remaining after
               giving effect to the withdrawals pursuant to
               subsections 4.9(a)(i) and (ii) of the Agreement, an
               amount equal to the lesser of (x) any such remaining
               Available Series 1997-1 Imputed Yield Collections
               and (y) the Servicing Fee for such Business Day plus
               any Servicing Fees due with respect to any prior
               Business Day but not distributed to the Servicer.

                         (iv)  Investor Default Amount.  On each
               Business Day, the Trustee, acting in accordance with
               instructions from the Servicer, shall withdraw first
               from the Collection Account and then from the
               Payment Reserve Account, to the extent of any
               Available Series 1997-1 Imputed Yield Collections
               remaining after giving effect to the withdrawals
               pursuant to subsections 4.9(a)(i) through (iii) of
               the Agreement, an amount equal to the lesser of (x)
               any such remaining Available Series 1997-1 Imputed
               Yield Collections and (y) the sum of (1) the
               aggregate Investor Default Amount for such Business
               Day plus (2) the unpaid Investor Default Amount for
               each previous Business Day during such Monthly 
               Period, such amount to be (A) during the Revolving
               Period treated as Shared Principal Collections, (B)
               during the Amortization Period on and prior to the
               day on which an amount equal to the Class A Invested
               Amount is deposited in the Principal Account, to be
               deposited in the Principal Account for distribution
               to the Class A Certificateholders on the related
               Distribution Date and (C) during the Amortization
               Period, on and after the day on which such deposit
               to the Principal Account with respect to the Class A
               Invested Amount has been made and on and prior to
               the day on which an amount equal to the Class B
               Invested Amount is deposited in the Principal
               Account, to be deposited in the Principal Account
               for payment to the Class B Certificateholders on the
               related Distribution Date.

                         (v)  Adjustment Payment Shortfalls.  On
               each Business Day, the Trustee, acting in accordance
               with instructions from the Servicer, shall withdraw
               first from the Collection Account and then from the
               Payment Reserve Account, to the extent of any
               Available Series 1997-1 Imputed Yield Collections
               remaining after giving effect to the withdrawals
               pursuant to subsections 4.9(a)(i) through (iv) of
               the Agreement, an amount equal to the lesser of (x)
               any such remaining Available Series 1997-1 Imputed
               Yield Collections and (y) an amount equal to the
               Series Allocation Percentage of any Adjustment
               Payment which the Transferor is required but fails
               to make pursuant to subsection 3.8(a) of the
               Agreement, such amount, (i) during the Revolving
               Period, to be treated as Shared Principal
               Collections, (ii) during the Amortization Period on
               and prior to the day on which an amount equal to the
               Class A Invested Amount is deposited in the
               Principal Account, to be deposited in the Principal
               Account for distribution to the Class A
               Certificateholders on the next Distribution Date and
               (iii) during the Amortization Period, on and after
               the day on which such deposit to the Principal
               Account with respect to the Class A Invested Amount
               has been made and on and prior to the day on which
               an amount equal to the Class B Invested Amount is
               deposited in the Principal Account for payment to
               the Class B Certificateholders on the related
               Distribution Date.

                         (vi)  Reimbursement of Class A Investor
               Charge-Offs.  On each Business Day, the Trustee,
               acting in accordance with instructions from the
               Servicer, shall withdraw first from the Collection
               Account and then from the Payment Reserve Account,
               to the extent of any Available Series 1997-1 Imputed
               Yield Collections remaining after giving effect to
               the withdrawals pursuant to subsections 4.9(a)(i)
               through (v) of the Agreement, an amount equal to the
               lesser of (x) any such remaining Available Series
               1997-1 Imputed Yield Collections and (y) the
               unreimbursed Class A Investor Charge-Offs, if any,
               such amount to be applied to reimburse Class A
               Investor Charge-Offs, and, during the Revolving
               Period, to be treated as Shared Principal 
               Collections, and during the Amortization Period on
               and prior to the day on which an amount equal to the
               Class A Invested Amount is deposited in the
               Principal Account to be deposited in the Principal
               Account for distribution to the Class A
               Certificateholders on the related Distribution Date.

                         (vii)  Reimbursement of Class B Investor
               Charge-Offs.  On each Business Day, the Trustee,
               acting in accordance with instructions from the
               Servicer, shall withdraw first from the Collection
               Account and then from the Payment Reserve Account,
               to the extent of any Available Series 1997-1 Imputed
               Yield Collections remaining after giving effect to
               the withdrawals pursuant to subsections 4.9(a)(i)
               through (vi) of the Agreement, an amount equal to
               the lesser of (x) any such remaining Available
               Series 1997-1 Imputed Yield Collections and (y) the
               unreimbursed amount by which the Class B Invested
               Amount has been reduced on prior Business Days
               pursuant to clauses (d) and (e) of the definition of
               Class B Invested Amount, if any, such amount,
               (i) during the Revolving Period to be treated as
               Shared Principal Collections, (ii) during the
               Amortization Period, on and prior to the day on
               which an amount equal to the Class A Invested Amount
               is deposited in the Principal Account, to be
               deposited in the Principal Account for distribution
               to the Class A Certificateholders on the related
               Distribution Date, and (iii) during the Amortization
               Period, on and after the day on which such deposit
               has been made and on and prior to the day on which
               the Class B Invested Amount has been deposited in
               the Principal Account, to be deposited in the
               Principal Account for payment to the Class B
               Certificateholders on the related Distribution Date. 

                         (viii)  Class A Costs.  On each Business
               Day, the Trustee acting in accordance with
               instructions from the Servicer, shall withdraw first
               from the Collection Account and then from the
               Payment Reserve Account and deposit into the
               Interest Funding Account, to the extent of any
               Available Series 1997-1 Imputed Yield Collections
               remaining after giving effect to the withdrawals
               pursuant to subsections 4.9(a)(i) through (vii) of
               the Agreement, an amount equal to the lesser of (x)
               any such remaining Available Series 1997-1 Imputed
               Yield Collections and (y) the Class A Costs for such
               Business Day and any such amounts that remain unpaid
               from any source from previous days to the extent not
               included in Class A Costs for such Business Day.

                         (ix)  Payment Reserve Account.  On each
               Business Day, the Trustee acting in accordance with
               instructions from the Servicer, shall withdraw from
               the Collection Account, to the extent of any
               Available Series 1997-1 Imputed Yield Collections
               remaining after giving effect to the withdrawals
               pursuant to subsections 4.9(a)(i) through (viii) of
               the Agreement an amount equal to the lesser of (x)
               any such remaining Available Series 1997-1 Imputed 
               Yield Collections and (y) the amount designated by
               the Transferor in writing (which includes facsimile
               transmission) in its instructions to the Trustee on
               such Business Day and deposit such amount, if any,
               into the Payment Reserve Account.

                         (x)  Excess Imputed Yield Collections. 
               Any amounts remaining in the Collection Account to
               the extent of any Available Series 1997-1 Imputed
               Yield Collections remaining after giving effect to
               the withdrawals pursuant to subsections 4.9(a)(i)
               through (ix) of the Agreement, shall be treated as
               Excess Imputed Yield Collections, and the Servicer
               shall direct the Trustee in writing on each Business
               Day to withdraw such amounts from the Collection
               Account and to first make such amounts available to
               pay to Certificateholders of other Series to the
               extent of shortfalls, if any, in amounts payable to
               such certificateholders from Imputed Yield
               Collections allocated to such other Series, then to
               pay any unpaid commercially reasonable costs and
               expenses of a Successor Servicer, if any, and then
               pay any remaining Excess Imputed Yield Collections
               to the Transferor.

                    (b)  For each Business Day with respect to the
          Revolving Period, the funds on deposit in the Collection
          Account to the extent of the lesser of (A) the Class A
          Invested Amount and (B) the sum of (x) product of (i) the
          Floating Allocation Percentage and (ii) the amount of
          Principal Collections on such Business Day (such product
          the "Revolving Principal Collections") less the amount of
          Reallocated Principal Collections on such Business Day
          (the Revolving Principal Collections less the Reallocated
          Principal Collections on the related Business Day, the
          "Net Revolving Principal Collections"), and (y) Shared
          Principal Collections allocated to the Series 1997-1
          Certificates in accordance with Section 4.8 on such
          Business Day may, at the option of the Transferor,
          pursuant to instructions delivered to the Servicer and
          the Trustee by facsimile or other similar means of
          documented communication, or, to the extent specified in
          subsection 4.8 of the Agreement, shall, be deposited into
          the Defeasance Account and applied as provided in Section
          11(b) of this Series Supplement.  During the Revolving
          Period, an amount equal to the Net Revolving Principal
          Collections less any amount deposited to the Defeasance
          Account pursuant to the immediately preceding sentence
          shall be treated as Shared Principal Collections and
          applied pursuant to the written direction of the Servicer
          in the Daily Report for such Business Day, as provided in
          Section 4.3(e) of the Agreement.

                    (c)  For each Business Day on and after the
          Amortization Period Commencement Date, the amount of
          funds on deposit in the Collection Account and the other
          amounts described below will be distributed, pursuant to
          the written direction of the Servicer in the Daily Report
          for such Business Day in the following priority:

                         (i)  on and prior to the day on which an
               amount equal to the Class A Invested Amount has been
               deposited in the Principal Account to be applied to 
               the payment of Class A Principal, an amount (not in
               excess of the Class A Invested Amount) equal to the
               sum of (w) the product of the Fixed/Floating
               Allocation Percentage and Principal Collections in
               the Collection Account at the end of the preceding
               Business Day (less the amount thereof to be applied
               as Reallocated Principal Collections on such
               Business Day), (x) any amount on deposit in the
               Excess Funding Account allocated to the Class A
               Certificates on such Business Day pursuant to
               subsection 4.9(d) of the Agreement, (y) amounts to
               be paid pursuant to subsections 4.9(a)(iv), (v),
               (vi) and (vii) of the Agreement from Available
               Series 1997-1 Imputed Yield Collections and from
               amounts available pursuant to subsections 4.10(a)
               and (b) and 4.14 of the Agreement on such Business
               Day, and (z) the amount of Shared Principal
               Collections allocated to the Series 1997-1
               Certificates in accordance with subsection 4.3(e)
               and Section 4.8 of the Agreement on such Business
               Day, will be deposited into the Principal Account;

                         (ii)  on and after the day on which an
               amount equal to the Class A Invested Amount has been
               deposited in the Principal Account to be applied to
               the payment of Class A Principal, an amount (not in
               excess of the Class B Invested Amount) equal to the
               sum of (w) an amount equal to the product of the
               Fixed/Floating Allocation Percentage and Principal
               Collections in the Collection Account at the end of
               the preceding Business Day (less the amount thereof
               to be applied as Reallocated Principal Collections
               on such Business Day), (x) any amount on deposit in
               the Excess Funding Account allocated to the Class B
               Certificates on such Business Day pursuant to
               subsection 4.9(d) of the Agreement, (y) the amount,
               if any, allocated to be paid to the Class B
               Certificates pursuant to subsections 4.9(a)(iv), (v)
               and (vii) of the Agreement from Available Series
               Imputed Yield Collections and from amounts available
               pursuant to subsections 4.10(a) and (b) of the
               Agreement with respect to such Business Day, and (z)
               the amount of Shared Principal Collections allocated
               to the Series 1997-1 Certificates in accordance with
               subsection 4.3(e) and Section 4.8 of the Agreement
               on such Business Day (such sum, the "Class B Daily
               Principal Amount") will be deposited into the
               Principal Account;

                         (iii)  an amount equal to the excess, if
               any, of (A) the sum of the amounts described in
               clauses (i)(w) and (y) and (ii)(w) and (y) above
               over (B) the sum of Class A Principal and Class B
               Principal will be treated as Shared Principal
               Collections and applied as provided in subsection
               4.3(e) of the Agreement.

                    (d)  On the first Business Day of the
          Amortization Period, funds on deposit in the Excess
          Funding Account will be deposited in the Principal
          Account; provided, however, that if any other Series
          enters its Amortization Period, as defined in its related
          Series Supplement, at the same time as Series 1997-1 the 
          amount of the foregoing deposit shall be equal to the
          product of an amount equal to the amount of funds on
          deposit in the Excess Funding Account and a fraction the
          numerator of which is the Invested Amount and the
          denominator of which is equal to the sum of the invested
          amounts of each Series then entering its related
          Amortization Period as defined in its related Series
          Supplement; provided, further, that on any Business Day
          prior to the Series 1994-1 Funding Date any amounts
          allocated to the Series 1997-1 Certificates from the
          Excess Funding Account as described above shall instead
          be reallocated to the Series 1994-1 Certificates. 
          Amounts deposited in the Principal Account pursuant to
          the foregoing sentence will be allocated in the following
          order of priority: (i) to the Class A Certificates in an
          amount not to exceed the Class A Principal after
          subtracting therefrom any amounts to be paid to the Class
          A Certificateholders with respect thereto pursuant to
          subsections 4.9(c)(i)(w) and (y) of the Agreement, and
          (ii) to the Class B Certificates in an amount not to
          exceed the Class B Principal after subtracting therefrom
          any amounts to be deposited in the Principal Account with
          respect thereto pursuant to subsections 4.9(c)(ii)(w) and
          (y).
           
                    (e)  On each Business Day on which Class B
          Daily Principal has been allocated pursuant to subsection
          4.7(b) of the Agreement, funds on deposit in the
          Collection Account in an amount equal to the Class B
          Daily Principal Amount designated by the Transferor with
          respect to such Business Day will be distributed to the
          Class B Certificateholders.

                    Section 4.10  Coverage of Required Amount for
          the Series 1997-1 Certificates.  (a)  To the extent that
          any amounts are on deposit in the Excess Funding Account
          on any Business Day, the Servicer shall apply, in the
          manner specified for application of Available Series
          1997-1 Imputed Yield Collections in subsections 4.9(a)(i)
          through (ix), Transferor Imputed Yield Collections in an
          amount equal to the excess of (x) the product of (a) the
          Base Rate, (b) the amounts on deposit in the Excess
          Funding Account and (c) the number of days elapsed since
          the previous Business Day divided by the actual number of
          days in such year over (y) the aggregate amount of all
          earnings since the previous Business Day available from
          the Cash Equivalents in which funds on deposit in the
          Excess Funding Account are invested (the "Negative Carry
          Amount").

                    (b)  To the extent that on any Business Day
          payments are being made pursuant to any of subsections
          4.9(a)(i) through (ix), respectively, and the full amount
          to be paid pursuant to any such subsection receiving
          payments on such Business Day is not paid in full on such
          Business Day, the Servicer shall apply, in the manner
          specified for application of Available Series 1997-1
          Imputed Yield Collections in subsections 4.9(a)(i)
          through (ix), all or a portion of the Excess Imputed
          Yield Collections from other Series with respect to such
          Business Day allocable to the Series 1997-1 Certificates
          in an amount equal to the excess of the full amount to be
          allocated or paid pursuant to the applicable subsection 
          over the amount applied with respect thereto from
          Available Series 1997-1 Imputed Yield Collections and
          Transferor Imputed Yield Collections on such Business Day
          (the "Required Amount").  Excess Imputed Yield
          Collections allocated to the Series 1997-1 Certificates
          for any Business Day shall mean an amount equal to the
          product of (x) Excess Imputed Yield Collections available
          from all other Series for such Business Day and (y) a
          fraction, the numerator of which is the Required Amount
          for such Business Day and the denominator of which is the
          aggregate amount of shortfalls in required amounts or
          other amounts to be paid from Imputed Yield Collections
          for all Series for such Business Day.

                    Section 4.11  Payment of Certificate Interest. 
          On each Transfer Date, the Trustee, acting in accordance
          with instructions from the Servicer set forth in the
          Daily Report for such day, shall withdraw the amount on
          deposit in the Interest Funding Account with respect to
          the preceding Monthly Period allocable to the Series
          1997-1 Certificates and deposit such amount in the
          Distribution Account.  On each Distribution Date, the
          Paying Agent shall pay in accordance with Section 5.1 of
          the Agreement (x) to the Class A Certificateholders from
          the Distribution Account the amount deposited into the
          Interest Funding Account during the preceding Monthly
          Period pursuant to subsections 4.9(a)(i) and 4.9(a)(viii)
          and Sections 4.10 and 4.14 with respect to the related
          Interest Accrual Period and (y) the Class B
          Certificateholders from the Distribution Account the
          amount deposited into the Interest Funding Account during
          the preceding Monthly Period pursuant to subsections
          4.9(a)(ii) and Section 4.10 with respect to the related
          Interest Accrual Period.

                    Section 4.12  Payment of Certificate Principal.

                    (a)  On the Transfer Date preceding the first
          Distribution Date in the Amortization Period and on each
          Distribution Date thereafter, the Trustee, acting in
          accordance with instructions from the Servicer set forth
          in the Daily Report for such day, shall withdraw from the
          Principal Account and deposit in the Distribution
          Account, to the extent of funds available, an amount
          equal to the Class A Principal for such Distribution
          Date.  On the first Distribution Date in the Amortization
          Period and on each Distribution Date thereafter until the
          Class A Invested Amount is paid in full, the Paying Agent
          shall pay in accordance with subsection 5.1(a) to the
          Class A Certificateholders from the Distribution Account
          such amount deposited into the Distribution Account on
          the related Transfer Date.

                    (b)  On each Business Day the Trustee acting in
          accordance with instructions from the Servicer set forth
          in the Daily Report for such Business Day shall make
          payments of principal to the Class B Certificateholders
          of Class B Daily Principal, if any, designated by the
          Transferor pursuant to Section 4.7(b) of the Agreement.

                    Any amounts remaining in the Principal Account
          and allocable to the Series 1997-1 Certificates, after
          the Class B Invested Amount has been paid in full, will 
          be treated as Shared Principal Collections and applied in
          accordance with Section 4.3(e) of the Agreement.

                    Section 4.13  Investor Charge-Offs.  (a)  If,
          on any Determination Date, the aggregate Investor Default
          Amount and the Series Allocation Percentage of unpaid
          Adjustment Payments, if any, for each Business Day in the
          preceding Monthly Period exceeded the Available Series
          1997-1 Imputed Yield Collections applied to the payment
          thereof pursuant to subsections 4.9(a)(iv) and (v) of the
          Agreement and the amount of Transferor Imputed Yield
          Collections and Excess Imputed Yield Collections
          allocated thereto pursuant to Section 4.10 of the
          Agreement, and the amount of Reallocated Principal
          Collections applied with respect thereto pursuant to
          Section 4.14 of the Agreement, the Class B Invested
          Amount will be reduced by the amount by which the
          remaining aggregate Investor Default Amount and Series
          Allocation Percentage of unpaid Adjustment Payments
          exceed the amount applied with respect thereto during
          such preceding Monthly Period (a "Class B Investor
          Charge-Off").

                    (b)  In the event that any such reduction of
          the Class B Invested Amount would cause the Class B
          Invested Amount to be a negative number, the Class B
          Invested Amount will be reduced to zero, and the Class A
          Invested Amount will be reduced by the amount by which
          the Class B Invested Amount would have been reduced below
          zero, but not more than the remaining aggregate Investor
          Default Amount and Series Allocation Percentage of unpaid
          Adjustment Payments for such Monthly Period (a "Class A
          Investor Charge-Off").  

                    (c)  Following the occurrence of a Class A
          Investor Charge-Off, if the Class B Invested Amount is
          increased, including any increase thereof pursuant to
          Section 6.16 of the Agreement, to the extent of the Class
          B Invested Amount the amount of any unreimbursed Class A
          Investor Charge-Off shall be reduced and, the Class A
          Invested Amount shall be correspondingly increased in an
          amount not to exceed the amount of such increased Class B
          Invested Amount, the Class B Invested Amount shall be
          correspondingly decreased and the amount of such decrease
          shall be deemed to be a Class B Investor Charge-Off.

                    Section 4.14  Reallocated Principal Collections
          for the Series 1997-1 Certificates.  On each Business
          Day, the Servicer will determine an amount equal to the
          least of (i) the Class B Invested Amount, (ii) the
          product of (x)(I) during the Revolving Period, the Class
          B Floating Allocation Percentage or (II) during an
          Amortization Period, the Class B Fixed/Floating
          Allocation Percentage and (y) the amount of Principal
          Collections with respect to such Business Day and (iii)
          an amount equal to the Class A Required Amount for such
          Business Day (such amount called "Reallocated Principal
          Collections") and shall apply Principal Collections in an
          amount equal to such amount to the components of the
          Class A Required Amount in the same priority as amounts
          are applied to such components from Available Series
          1997-1 Imputed Yield Collections pursuant to subsection
          4.9(a) of the Agreement. 

                    Section 4.15  Payment Reserve Account

                    (a)  The Servicer shall establish and maintain
          or cause to be established and maintained with a
          Qualified Institution, which may be the Trustee, in the
          name of the Trustee, on behalf of the Certificateholders,
          the "Payment Reserve Account," which shall be a
          segregated trust account with the corporate trust
          department of such Qualified Institution, bearing a
          designation clearly indicating that the funds deposited
          therein are held for the benefit of the
          Certificateholders.  The Trustee shall possess all right,
          title and interest in all funds on deposit from time to
          time in the Payment Reserve Account and in all proceeds
          thereof.  The Payment Reserve Account shall be under the
          sole dominion and control of the Trustee for the benefit
          of the Certificateholders.  If, at any time, the
          institution holding the Payment Reserve Account ceases to
          be a Qualified Institution, the Trustee shall within 20
          Business Days establish a new Payment Reserve Account
          meeting the conditions specified above with a Qualified
          Institution, and shall transfer any cash or any
          investments to such new Payment Reserve Account.  From
          the date such new Payment Reserve Account is established,
          it shall be the "Payment Reserve Account."

                    (b)  The Transferor, at its discretion, may
          withdraw on any Determination Date a part or all of any
          amounts remaining in the Payment Reserve Account after
          giving effect to any withdrawals required to be made
          under Section 4.9(a) above.

                    (c)  Funds on deposit in the Payment Reserve
          Account shall be invested in Cash Equivalents by the
          Trustee (or, at the direction of the Trustee, by the
          Servicer on behalf of the Trustee) at the direction of
          the Servicer.  Funds on deposit in the Payment Reserve
          Account on any Business Day, after giving effect to any
          withdrawals from the Payment Reserve Account, shall be
          invested in Cash Equivalents that will mature so that
          such funds will be available for withdrawal on or prior
          to the following Business Day.  The proceeds of any such
          investments shall be invested in Cash Equivalents that
          will mature so that such funds will be available for
          withdrawal on or prior to the following Business Day.  On
          each Business Day following a deposit of funds to the
          Payment Reserve Account, the aggregate proceeds of any
          such investment shall be deposited in the Collection
          Account and treated as Investment Proceeds for
          application as Available Series 1997-1 Imputed Yield
          Collections.

                    SECTION 7.  Article V of the Agreement. 
          Article V of the Agreement shall read in its entirety as
          follows and shall be applicable only to the Series 1997-1
          Certificates:

                                  ARTICLE V

                    DISTRIBUTIONS AND REPORTS TO INVESTOR
                              CERTIFICATEHOLDERS

                    Section 5.1  Distributions.

                    (a)  On each Distribution Date, the Paying
          Agent shall distribute (in accordance with the Settlement
          Statement delivered by the Servicer to the Trustee and
          the Paying Agent pursuant to subsection 3.4(c)) to each
          Class A Certificateholder of record on the preceding
          Record Date (other than as provided in subsection 2.4(e)
          or in Section 12.3 respecting a final distribution) such
          Certificateholder's pro rata share (based on the
          aggregate Undivided Interests represented by Class A
          Certificates held by such Certificateholder) of amounts
          on deposit in the Distribution Account as are payable to
          the Class A Certificateholders pursuant to Section 4.11
          and 4.12 of the Agreement by wire transfer to an account
          or accounts designated by such Class A Certificateholders
          by written notice given to the Paying Agent not less than
          five days prior to the related Distributed Date;
          provided, however, that with respect to amounts payable
          pursuant to Section 4.11, the portion of such amounts
          constituting increased costs and Class A Breakage Costs
          shall be paid to Class A Certificateholders on the basis
          of certifications provided to the Trustee and the
          Servicer pursuant to Section 15 and subsection 11(b) of
          this Series Supplement; provided, further, that the final
          payment in retirement of the Class A Certificates will be
          made only upon presentation and surrender of the Class A
          Certificates at the office or offices specified in the
          notice of such final distribution delivered by the
          Trustee pursuant to Section 12.3.

                    (b)  On each Distribution Date, the Paying
          Agent shall distribute (in accordance with the Settlement
          Statement delivered by the Servicer to the Trustee and
          the Paying Agent pursuant to subsection 3.4(c)) to each
          Class B Certificateholder of record on the preceding
          Record Date (other than as provided in subsection 2.4(e)
          or in Section 12.3 respecting a final distribution) such
          Certificateholder's pro rata share (based on the
          aggregate Undivided Interests represented by Class B
          Certificates held by such Certificateholders) of amounts
          on deposit in the Distribution Account as are payable to
          the Class B Certificateholders pursuant to Section 4.11
          and 4.12 of the Agreement by wire transfer to an account
          or accounts designated by such Class B Certificateholder
          by written notice given to the Paying Agent not less than
          five days prior to the related Distributed Date;
          provided, however, that the final payment in retirement
          of the Class B Certificates will be made only upon
          presentation and surrender of the Class B Certificates at
          the office or offices specified in the notice of such
          final distribution delivered by the Trustee pursuant to
          Section 12.3.

                    Section 5.2  Certificateholders' Statement. 
          (a)  On the 20th day of each calendar month (or if such
          day is not a Business Day the next succeeding Business
          Day), the Paying Agent shall forward to each 
          Certificateholder a statement substantially in the form
          of Exhibit C prepared by the Servicer and delivered to
          the Trustee and the Paying Agent on the preceding
          Determination Date setting forth the following
          information:

                         (i)  the total amount distributed;

                         (ii)  the amount of such distribution
               allocable to Certificate Principal;

                         (iii)  the amount of such distribution
               allocable to Certificate Interest;

                         (iv)  the amount of Principal Collections
               received in the Collection Account during the
               preceding Monthly Period and allocated in respect of
               the Class A Certificates and the Class B
               Certificates, respectively;

                         (v)  the amount of Imputed Yield
               Collections processed during the preceding Monthly
               Period and allocated in respect of the Class A
               Certificates and the Class B Certificates,
               respectively;

                         (vi)  the aggregate amount of Principal
               Receivables, the Invested Amount, the Class A
               Invested Amount, the Class B Invested Amount, the
               Floating Allocation Percentage and, during the
               Amortization Period, the Fixed/Floating Allocation
               Percentage and Class B Fixed/Floating Allocation
               Percentage, as of the end of the day on the last day
               of the related Monthly Period;

                         (vii)  the aggregate outstanding balance
               of Receivables which are current, 30-59, 60-89, and
               90 days and over delinquent as of the end of the day
               on the last day of the related Monthly Period;

                         (viii)  the aggregate Investor Default
               Amount for the preceding Monthly Period;

                         (ix)  the aggregate amount of Class A
               Investor Charge-Offs and Class B Investor Charge-
               Offs for the preceding Monthly Period;

                         (x)  the amount of the Servicing Fee for
               the preceding Monthly Period;

                         (xi)  the amount of unreimbursed
               Reallocated Principal Collections for the related
               Monthly Period; and

                         (xii)  the aggregate amount of funds in
               the Excess Funding Account as of the last day of the
               Monthly Period immediately preceding the
               Distribution Date.

                         (b)  Annual Certificateholders' Tax
          Statement.  On or before January 31 of each calendar
          year, beginning with calendar year 1998, the Paying Agent
          shall distribute to each Person who at any time during 
          the preceding calendar year was a Series 1997-1
          Certificateholder, a statement prepared by the Servicer
          containing the information required to be contained in
          the regular report to Series 1997-1 Certificateholders,
          as set forth in subclauses (i), (ii) and (iii) above,
          aggregated for such calendar year or the applicable
          portion thereof during which such Person was a Series
          1997-1 Certificateholder, together with, on or before
          January 31 of each year, beginning in 1998, such other
          customary information (consistent with the treatment of
          the Certificates as debt) as the Trustee or the Servicer
          deems necessary or desirable to enable the Series 1997-1
          Certificateholders to prepare their tax returns.  Such
          obligations of the Trustee shall be deemed to have been
          satisfied to the extent that substantially comparable
          information shall be provided by the Trustee pursuant to
          any requirements of the Internal Revenue Code as from
          time to time in effect.

                    SECTION 8.  Article VI of the Agreement. 
          Article VI (except for Sections 6.1 through 6.14 thereof)
          shall read in its entirety as follows and shall be
          applicable only to the Series 1997-1:


                                  ARTICLE VI

                               THE CERTIFICATES

                    Section 6.15   Additional Class A Invested
          Amounts.  Each Class A Certificateholder agrees, by
          acceptance of the Class A Certificates, that the
          Transferor may from time to time, other than after a Pay
          Out Commencement Date, request that such Class A
          Certificateholder acquire on any Distribution Date
          additional undivided interests in the Trust in specified
          amounts (such amounts, the "Additional Class A Invested
          Amounts") in an aggregate amount equal to the excess of
          the amount of the reduction in the invested amount of the
          Series 1994-1 Certificates on such Distribution over the
          amount of the increase of the Class B Invested Amount on
          such Distribution Date; provided, however, that if such
          an increase in the Class A Invested Amount would cause a
          Trust Pay Out Event or a Series 1997-1 Pay Out Event to
          occur, then the amount of the increase in the Class A
          Invested Amount shall be limited on such Distribution
          Date to the maximum increase in the Class A Invested
          Amount that may be obtained without causing either a
          Trust Pay Out Event or a Series 1997-1 Pay Out Event to
          occur; provided further, that in no case shall the Class
          A Invested Amount be increased above the lesser of (x)
          the Class A Maximum Invested Amount and (y) the Class A
          Available Commitment; and provided, further, that if the
          Minimum Rating Condition is not satisfied with respect to
          the Class A Certificates (i) on the April 1997
          Distribution Date, after giving effect to any increase of
          the Class A Invested Amount and Class B Invested Amount
          on such Distribution Date, the Class A Invested Amount
          shall not be increased on such Distribution Date, or (ii)
          on the May 1997 Distribution Date, after giving effect to
          any increase or decrease of the Class A Invested Amount
          or Class B Invested Amount on such Distribution Date, the
          Class A Invested Amount shall not be increased on such  
          Distribution Date or thereafter.  The Additional Class A
          Invested Amount on any Distribution Date shall not exceed
          an amount equal to the excess of the sum of the aggregate
          amount of Principal Receivables and amounts on deposit in
          the Excess Funding Account over the greater of (a) the
          sum of (i) the aggregate invested amount of each Series
          then outstanding as of such day, including the Series
          1997-1 Certificates (prior to giving effect to such
          Additional Class A Invested Amount), minus amounts on
          deposit in the Principal Account for any Series, if any,
          and (ii) the Minimum Transferor Interest as of such day
          or (b) the Minimum Aggregate Principal Receivables less
          any principal repaid to the Series 1994-1 Certificates. 
          The Class A Certificateholders shall acquire such
          Additional Class A Invested Amount, only if (a) the Class
          B Invested Amount following the acquisition of such
          Additional Class A Invested Amount shall be at least
          equal to the Stated Class B Amount (including increases
          to the Class B Invested Amount pursuant to Section 6.16
          of the Agreement) and (b) after giving effect to the
          proposed increase in the Class A Invested Amount no
          Series 1997-1 Pay Out Event shall exist or occur as a
          result of such increase.  If the Class A
          Certificateholders acquire such Additional Class A
          Invested Amount, such Class A Certificateholders shall
          pay an amount equal to the Additional Class A Invested
          Amount to the Trustee and, in consideration of such
          Certificateholder's payment of the Additional Class A
          Invested Amount, the Servicer shall appropriately note
          such Additional Class A Invested Amount (and the
          increased Class A Invested Amount) on the next succeeding
          Servicer's report and direct the Trustee in writing to
          pay to the Transferor such Additional Class A Invested
          Amount, and the Invested Amount of the Class A
          Certificates will be equal to the Invested Amount of the
          Class A Certificates stated in such Servicer's report.

                    The purchase of any Additional Class A Invested
          Amount shall be in an aggregate principal amount that is
          not less than $1,000,000 or integral multiples of
          $100,000 in excess thereof.

                    Each Class A Certificateholder shall be and is
          hereby authorized to record on the grid attached to its
          Class A Certificate (or at such Class A Certificate-
          holder's option, in its internal books and records) the
          date and amount of its percentage interest in any
          Additional Class A Invested Amount purchased by it, and
          each repayment thereof; provided that failure to make any
          such recordation on such grid or any error in such grid
          shall not adversely affect such Class A
          Certificateholder's rights with respect to its Class A
          Invested Amount and its right to receive interest
          payments in respect of the Class A Invested Amount held
          by such Class A Certificateholder. 

                    Section 6.16  Additional Class B Invested
          Amounts.

                    On each Distribution Date while any Series
          1997-1 Certificates are outstanding, the Transferor may
          elect to increase the Class B Invested Amount and after
          the Pay Out Commencement Date the Transferor agrees to 
          increase the Class B Invested Amount (such additional
          amounts, "Additional Class B Invested Amounts") by
          written notice to the Trustee on such date which notice
          shall specify the effective date and the amount of such
          increase in the Class B Invested Amount; provided,
          however, that if such an increase in the Class B Invested
          Amount would cause a Trust Pay Out Event or a Series
          1997-1 Pay Out Event to occur, then the amount of the
          increase in the Class B Invested Amount shall be limited
          on such Business Day to the maximum increase in the Class
          B Invested Amount that may be obtained without causing
          either a Trust Pay Out Event or a Series 1997-1 Pay Out
          Event to occur; provided further, that in no case shall
          the Class B Invested Amount be increased above the Class
          B Maximum Required Amount; and provided further that no
          such increase in the Class B Invested Amount shall be
          permitted under this Section 6.16 unless:  (i) after
          giving effect to the proposed increase in Class B
          Invested Amount the Transferor Interest shall equal or
          exceed the Minimum Transferor Interest and (ii) no Series
          1997-1 Pay Out Event will occur as a result of such
          increase in the Class B Invested Amount.  The Transferor
          agrees that, subject to satisfaction of the conditions
          specified above, (i) the Transferor shall increase the
          Class B Invested Amount on each Distribution Date after
          the Pay Out Commencement Date by an amount equal to the
          reduction of the invested amount of the Series 1994-1
          Certificates on each such Distribution Date and (ii) on
          the Business Day on which the aggregate invested amounts
          of the Class A, Class B and Class C Investor Certificates
          of Series 1994-1 are paid in full, the Transferor shall
          increase the Class B Invested Amount by an amount equal
          to the invested amount of the Series 1994-1 Class D
          Investor Certificates on such Business Day and shall
          cancel such Series 1994-1 Class D Investor Certificates
          concurrently with such increase of the Class B Invested
          Amount; provided, however, that in no event shall the
          Transferor be required to increase the Class B Invested
          Amount to an amount in excess of the lesser of (x) 30% of
          the sum of the Class A Invested Amount and the Class B
          Invested Amount and (y) the amount of Class B Invested
          Amount relative to the then outstanding Class A Invested
          Amount which is required by Standard & Poor's or Moody's
          to satisfy the Minimum Rating Condition or, if such
          rating shall be higher, to maintain the then current
          rating of the Class A Certificates.

                    Section 6.17  Extension.  (a)  If a Pay Out
          Event has not occurred on or before the 30th Business Day
          preceding the Extension Date, the Transferor, in its sole
          discretion, may deliver to the Trustee on or before such
          date a notice substantially in the form of Exhibit E (the
          "Extension Notice") to this Series Supplement.  The
          Trustee shall deliver a copy of the Extension Notice and
          all documents annexed thereto to the Investor
          Certificateholders of record on the date of receipt
          thereof.  The Transferor shall state in the Extension
          Notice that it intends to extend the Revolving Period
          until the later Amortization Period Commencement Date set
          forth in the Extension Notice.  The Extension Notice
          shall also set forth the next Extension Date.  The
          following documents shall be annexed to the Extension
          Notice:  (i) a form of the Opinion of Counsel addressed 
          to the Transferor and the Trustee to the effect that
          despite the extension the Trust will not be treated as an
          association taxable as a corporation (the "Extension Tax
          Opinion"); (ii) a form of the Opinion of Counsel
          addressed to the Transferor and the Trustee (the
          "Extension Opinion") to the effect that (A) the
          Transferor has the corporate power and authority to
          effect the Extension, (B) the extension has been duly
          authorized by the Transferor, and (C) all conditions
          precedent to the Extension required by this Section 6.17
          have been fulfilled; and (iii) a form of Investor
          Certificateholder Election Notice substantially in the
          form of Exhibit F (the "Election Notice") to this Series
          Supplement.  In addition, the Extension Notice shall
          state that any Investor Certificateholder electing to
          approve the Extension must do so on or before the
          Election Date (as defined below) by returning the annexed
          Election Notice properly executed to the Trustee in the
          manner described below.  The Extension Notice shall also
          state that an Investor Certificateholder may withdraw any
          such election in whole or in part on or before the
          Election Date, and the Transferor, in its sole
          discretion, may, prior to the Election Date, withdraw its
          election to extend the Revolving Period.  Any Holder that
          elects to approve an Extension hereunder shall deliver a
          duly executed Election Notice to the Trustee at the
          address designated in the Extension Notice on or before
          3:00 p.m., New York City time, on or before the fifth
          Business Day preceding the Extension Date (such Business
          Day constituting the "Election Date").

                    (b)  No extension shall occur unless each of
          the following conditions have been satisfied prior to the
          close of business on the Election Date:  (i) no Pay Out
          Event shall have occurred and be continuing, (ii) there
          shall have been delivered to the Trustee (A) the
          Extension Tax Opinion and the Extension Opinion, each
          addressed to the Trustee and (B) written confirmation
          from each Rating Agency rating any class of the
          Certificates at the request of the Transferor at the time
          of such Extension that the Extension will not cause such
          Rating Agency to lower or withdraw its then current
          rating of such Investor Certificates, (iii) each of the
          holders of the Class A Certificates and the Class B
          Certificates, shall have elected to approve the Extension
          by returning to the Trustee on or before the Election
          Date the executed Election Notice annexed to the
          Extension Notice delivered to the Certificateholders
          pursuant to subsection 6.17(a) of the Agreement.  If, by
          the close of business on the Election Date, all of the
          conditions stated in this subsection 6.17(b) of the
          Agreement have not been satisfied and all such documents
          delivered to the Trustee pursuant to this subsection
          6.17(b) of the Agreement are not in form satisfactory to
          it, or if the Transferor has notified the Trustee, prior
          to the Election Date, that the Transferor has exercised
          its right to withdraw its election of an Extension, no
          Extension shall occur.

                    (c)  The execution by the required number of
          Investor Certificateholders of the applicable Election
          Notice and return thereof to the Trustee by the required
          date and time, the continued election by the Transferor 
          to extend the Revolving Period at the Election Date, and
          the compliance with all of the provisions of this Section
          6.17, shall evidence an extension or renewal of the
          obligations represented by the Investor Certificates, and
          not a novation or extinguishment of such obligations or a
          substitution with respect thereto.

                    (d)  To the extent required by applicable laws
          and regulations, as evidenced by an Opinion of Counsel
          delivered by the Transferor to the Trustee, the
          provisions of this Section 6.17 shall or may be modified
          to comply with all applicable laws and regulations in
          effect at the time of the Extension.

                    SECTION 9.  Series 1997-1 Pay Out Events.  If
          any one of the following events shall occur with respect
          to the Series 1997-1 Certificates:

                         (a)  failure on the part of the Transferor
          (i) to make any payment or deposit required to be made by
          the Transferor by the terms of (A) the Agreement or (B)
          this Series Supplement, on or before the date occurring
          five Business Days after the date such payment or deposit
          is required to be made herein, (ii) to perform in all
          material respects the Transferor's covenant not to sell,
          pledge, assign, or transfer to any person, or grant any
          unpermitted lien on, any Receivable, except as expressly
          provided in the Agreement; or (iii) duly to observe or
          perform in any material respect any covenants or
          agreements of the Transferor set forth in the Agreement
          or this Series Supplement, which failure has a material
          adverse effect on the Series 1997-1 Certificateholders
          and which continues unremedied for a period of 60 days
          after the date on which written notice of such failure,
          requiring the same to be remedied, shall have been given
          to the Transferor by the Trustee, or to the Transferor
          and the Trustee by the Holders of Series 1997-1
          Certificates evidencing Undivided Interests aggregating
          not less than 50% of any of the Class A Invested Amount
          or the Class B Invested Amount, and continues to affect
          materially and adversely the interests of the Series
          1997-1 Certificateholders for such period;

                         (b)  any representation or warranty made
          by the Transferor in the Agreement or this Series
          Supplement, (i) shall prove to have been incorrect in any
          material respect when made, which continues to be
          incorrect in any material respect for a period of 60 days
          after the date on which written notice of such failure,
          requiring the same to be remedied, shall have been given
          to the Transferor by the Trustee, or to the Transferor
          and the Trustee by the Holders of the Series 1997-1
          Certificates evidencing Undivided Interests aggregating
          more than 50% of any of the Class A Invested Amount or
          the Class B Invested Amount, and (ii) as a result of
          which the interests of the Series 1997-1
          Certificateholders are materially and adversely affected
          and continue to be materially and adversely affected for
          such period; provided, however, that a Series 1997-1 Pay
          Out Event pursuant to this subsection 8(b) shall not be
          deemed to have occurred hereunder if the Transferor has
          accepted reassignment of the related Receivable, or all 
          of such Receivables, if applicable, during such period in
          accordance with the provisions of the Agreement; 

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

                         (d)  (i) the Transferor Interest shall be
          less than the Minimum Transferor Interest, (ii) (A) the
          Series Allocation Percentage of the sum of the total
          amount of Principal Receivables plus amounts on deposit
          in the Excess Funding Account shall be less than (B) the
          sum of the Class A Outstanding Principal Amount and the
          Class B Outstanding Principal Amount or (iii) the total
          amount of Principal Receivables and the amount on deposit
          in the Excess Funding Account shall be less than the
          Minimum Aggregate Principal Receivables, in each case as
          of any Determination Date;

                         (e)  any Servicer Default shall occur
          which would have a material adverse effect on the Series
          1997-1 Certificateholders; or

                         (f)  the amount on deposit in the Excess
          Funding Account as a percentage of the sum of the
          aggregate amount of Principal Receivables plus the amount
          on deposit in the Excess Funding Account shall equal or
          exceed 30% on the last day of three consecutive Monthly
          Periods;

          then, in the case of any event described in subparagraph
          (a), (b) or (e), after the applicable grace period, if
          any, set forth in such subparagraphs, the Holders of
          Series 1997-1 Certificates evidencing Undivided Interests
          aggregating more than 50% of any of the Class A Invested
          Amount or the Class B Invested Amount by notice then
          given in writing to the Trustee, the Transferor and the
          Servicer may declare that a pay out event (a "Series
          1997-1 Pay Out Event") has occurred as of the date of
          such notice, and in the case of any event described in
          subparagraphs (c), (d) or (f), a Series 1997-1 Pay Out
          Event shall occur without any notice or other action on
          the part of the Trustee or the Series 1997-1
          Certificateholders immediately upon the occurrence of
          such event.

                    SECTION 10.  Series 1997-1 Termination.  The
          right of the Series 1997-1 Certificateholders to receive
          payments from the Trust will terminate on the first
          Business Day following the Series 1997-1 Termination Date
          unless such Series is an Affected Series as specified in
          Section 12.1(c) of the Agreement and the sale
          contemplated therein has not occurred by such date, in
          which event the Series 1997-1 Certificateholders shall
          remain entitled to receive proceeds of such sale when
          such sale occurs.

                    SECTION 11.  Class A Pre-Payment.  (a) The
          Holder of the Exchangeable Transferor Certificate may
          specify upon an Exchange, pursuant to Section 6.9 of the
          Agreement, that the purchaser of a newly issued Series 
          deposit payment therefor, in full or in part, in the
          Defeasance Account in an amount not to exceed the
          Invested Amount on such date.  On the Closing Date the
          Trustee shall, for the benefit of the Certificateholders,
          establish and maintain with a Qualified Institution in
          the name of the Trust, a certain segregated trust account
          (the "Defeasance Account").  Any amounts on deposit in
          the Defeasance Account on any Business Day shall be
          invested at the direction of the Servicer in Cash
          Equivalents which mature on the next succeeding Business
          Day.  On each Business Day following a deposit of funds
          to the Defeasance Account, the aggregate proceeds of any
          such investment shall be deposited in the Collection
          Account and treated as Investment Proceeds for
          application as Available Series 1997-1 Imputed Yield
          Collections.

                         (b)  Upon the direction of the Servicer
          any amounts, up to the Invested Amount, on deposit in the
          Defeasance Account may, or upon the occurrence of a Pay
          Out Event the amount on deposit in the Defeasance Account
          shall, be deposited in the Principal Account for
          distribution on a date to be specified by the Transferor
          (which shall not be later than the Distribution Date in
          the next succeeding Monthly Period) to be applied
          first to the payment of Class A Principal and second to
          the payment of Class B Principal.  Such amounts shall be
          applied and paid in accordance with Sections 4.7, 4.12
          and 5.1 of the Agreement.  In the event the date of
          payment of such amounts is not a Distribution Date, a
          Certificateholder may provide to the Trustee and the
          Servicer within 30 days of such payment a written
          certificate setting forth any reasonable loss or expense
          that such Certificateholder sustained or incurred as a
          consequence of such payment being made on a date other
          than a Distribution Date (with respect to the Class A
          Certificates, "Class A Breakage Costs") and an amount
          equal to the Class A Breakage Costs shall be paid to
          Class A Certificateholders to the extent of funds
          available therefor pursuant to subsection 4.9(a)(viii) of
          the Agreement and as further specified in Section 4.11
          and subsection 5.1(a) of the Agreement.  Subsequent to
          any reduction of the Class A Invested Amount as a result
          of payments pursuant to this Section 11, the Class A
          Invested Amount may be increased pursuant to the terms
          and conditions set forth in Section 6.15 of the
          Agreement.

                    SECTION 12.  Legends; Transfer and Exchange;
          Restrictions on Transfer of Series 1997-1 Certificates;
          Tax Treatment. 

                         (a)  Each Class A Certificate will bear a
          legend substantially in the following form:

                    THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE
               REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
               AMENDED (THE "SECURITIES ACT"), OR ANY STATE
               SECURITIES LAW.  THE HOLDER HEREOF, BY PURCHASING
               THIS CERTIFICATE, AGREES THAT THIS CERTIFICATE MAY
               BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE
               TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES
               ACT AND OTHER APPLICABLE LAWS AND ONLY PURSUANT TO 
               RULE 144A UNDER THE SECURITIES ACT TO AN
               INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY
               BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
               THE MEANING OF RULE 144A ("QIB") PURCHASING FOR ITS
               OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF A
               QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
               THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER
               IS BEING MADE IN RELIANCE ON RULE 144A, OR TO THE
               TRANSFEROR.  EACH CERTIFICATE OWNER BY ACCEPTING A
               BENEFICIAL INTEREST IN THIS CERTIFICATE IS DEEMED TO
               REPRESENT THAT IT IS A QIB PURCHASING FOR ITS OWN
               ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF
               ANOTHER QIB.  THE TRANSFER OF THIS CERTIFICATE IS
               SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE
               POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

                    NO SALE, ASSIGNMENT, PARTICIPATION, PLEDGE,
               HYPOTHECATION, TRANSFER OR OTHER DISPOSITION OF A
               CLASS A CERTIFICATE (OR ANY INTEREST THEREIN) SHALL
               BE MADE UNLESS THE TRANSFEROR SHALL HAVE GRANTED ITS
               PRIOR CONSENT THERETO, WHICH CONSENT MAY NOT BE
               UNREASONABLY WITHHELD.  NOR MAY AN INTEREST IN THIS
               CERTIFICATE BE MARKETED, ON OR THROUGH AN
               "ESTABLISHED SECURITIES MARKET" WITHIN THE MEANING
               OF SECTION 7704(B)(1) OF THE CODE AND ANY PROPOSED,
               TEMPORARY OR FINAL TREASURY REGULATION THEREUNDER,
               INCLUDING, WITHOUT LIMITATION, AN OVER-THE-COUNTER-
               MARKET OR AN INTERDEALER QUOTATION SYSTEM THAT
               REGULARLY DISSEMINATES FIRM BUY OR SELL QUOTATIONS.

                         (b)  Each Class A Certificate and Class B
          Certificate will bear a legend substantially in the
          following form:

                    EACH PURCHASER REPRESENTS AND WARRANTS FOR THE
               BENEFIT OF FINGERHUT RECEIVABLES, INC. THAT, UNLESS
               SUCH PURCHASER, AT ITS EXPENSE, DELIVERS TO THE
               TRUSTEE, THE SERVICER AND THE TRANSFEROR AN OPINION
               OF COUNSEL SATISFACTORY TO THEM TO THE EFFECT THAT
               THE PURCHASE OR HOLDING OF A CLASS A CERTIFICATE OR
               CLASS B CERTIFICATE BY SUCH PURCHASER WILL NOT
               RESULT IN THE ASSETS OF THE TRUST BEING DEEMED TO BE
               "ASSETS OF THE BENEFIT PLAN" AND SUBJECT TO THE
               PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
               CODE AND WILL NOT SUBJECT THE TRUSTEE, THE
               TRANSFEROR OR THE SERVICER TO ANY OBLIGATION IN
               ADDITION TO THOSE UNDERTAKEN IN THE POOLING AND
               SERVICING AGREEMENT, SUCH PURCHASER IS NOT (I) AN
               EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION 3(3) OF
               THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
               AS AMENDED ("ERISA")) THAT IS SUBJECT TO THE
               PROVISIONS OF TITLE I OF ERISA, (II) A PLAN
               DESCRIBED IN SECTION 4975(E)(1) OF THE INTERNAL
               REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), (III)
               A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
               ERISA, SUBJECT TO ANY FEDERAL, STATE, OR LOCAL LAW
               WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE
               PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975
               OF THE CODE, (IV) AN ENTITY WHOSE UNDERLYING ASSETS
               INCLUDE PLAN ASSETS BY REASON OF A PLAN'S INVESTMENT
               IN THE ENTITY OR (V) A PERSON INVESTING "PLAN
               ASSETS" OF ANY SUCH PLAN (INCLUDING FOR PURPOSES OF
               CLAUSES (IV) AND (V), ANDY INSURANCE COMPANY GENERAL 
               ACCOUNT, BUT EXCLUDING ANY ENTITY REGISTERED UNDER
               THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).

                         (c)  Each Class B Certificate will bear a
          legend substantially in the following form:

                    THIS CERTIFICATE (OR ITS PREDECESSOR) WAS
               ORIGINALLY ISSUED IN A TRANSACTION EXEMPT FROM
               REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS
               AMENDED (THE "SECURITIES ACT").  THIS CERTIFICATE
               HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OR
               ANY APPLICABLE STATE SECURITIES LAW OF ANY STATE AND
               MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
               TRANSFERRED UNLESS REGISTERED PURSUANT TO OR EXEMPT
               FROM REGISTRATION UNDER THE SECURITIES ACT AND ANY
               OTHER APPLICABLE SECURITIES LAW.  FINGERHUT
               RECEIVABLES, INC. SHALL BE PROHIBITED FROM
               TRANSFERRING ANY INTEREST IN OR PORTION OF THIS
               CERTIFICATE UNLESS, PRIOR TO SUCH TRANSFER, IT SHALL
               HAVE DELIVERED TO THE TRUSTEE AN OPINION OF COUNSEL
               TO THE EFFECT THAT SUCH PROPOSED TRANSFER WILL NOT
               ADVERSELY AFFECT THE FEDERAL INCOME TAX
               CHARACTERIZATION OF ANY OUTSTANDING SERIES OF
               INVESTOR CERTIFICATES.  THE TRANSFER OF THIS
               CERTIFICATE IS SUBJECT TO CERTAIN CONDITIONS SET
               FORTH IN THE POOLING AND SERVICING AGREEMENT
               REFERRED TO HEREIN.  

                    NO SALE, ASSIGNMENT, PARTICIPATION, PLEDGE,
               HYPOTHECATION, TRANSFER OR OTHER DISPOSITION OF A
               CLASS B CERTIFICATE (OR ANY INTEREST THEREIN) SHALL
               BE MADE UNLESS THE TRANSFEROR SHALL HAVE GRANTED ITS
               PRIOR CONSENT THERETO, WHICH CONSENT MAY NOT BE
               UNREASONABLY WITHHELD.  NOR MAY AN INTEREST IN THIS
               CERTIFICATE BE MARKETED, ON OR THROUGH AN
               "ESTABLISHED SECURITIES MARKET" WITHIN THE MEANING
               OF SECTION 7704(B)(1) OF THE CODE AND ANY PROPOSED,
               TEMPORARY OR FINAL TREASURY REGULATION THEREUNDER,
               INCLUDING, WITHOUT LIMITATION, AN OVER-THE-COUNTER-
               MARKET OR AN INTERDEALER QUOTATION SYSTEM THAT
               REGULARLY DISSEMINATES FIRM BUY OR SELL QUOTATIONS.

                         (d)  Upon surrender for registration of
          transfer of a Class A Certificate or Class B Certificate
          at the office of the Transfer Agent and Registrar,
          accompanied by a certification by the potential purchase
          substantially in the form attached as Exhibit D executed
          by such purchaser or by such purchaser's attorney
          thereunto duly authorized in writing, such Class A
          Certificate or Class B Certificate shall be transferred
          upon the register, and the Transferor shall execute, and
          the Trustee shall authenticate and deliver, in the name
          of the designated transferees one or more new registered
          Class A Certificates or Class B Certificates of any
          authorized denominations and of a like aggregate
          principal amount and tenor.  Transfers and exchanges of
          Class A Certificates and Class B Certificates shall be
          subject to the restrictions set forth in this Section 12,
          to such restrictions as shall be set forth in the text of
          the Class A Certificates and Class B Certificates and
          such reasonable regulations as may be prescribed by the
          Transferor.  Successive registrations and registrations
          of transfers as aforesaid may be made from time to time 
          as desired, and each such registration shall be noted on
          the register.

                         (e)  The Transferor shall be prohibited
          from transferring any interest in or portion of the Class
          B Certificate unless, prior to such Transfer, it shall
          have delivered to the Trustee an Opinion of Counsel to
          the effect that such proposed Transfer will not adversely
          affect the Federal income tax characterization of any
          outstanding Series of Investor Certificates.  In no event
          shall any interest in or portion of the Class B
          Certificate be transferred to Fingerhut.  Prior to the
          transfer of any interest in the Class B Certificate by
          the Transferor the conditions specified in Section 13 of
          this Series Supplement must be satisfied.

                         (f)  No transfer of a Class A Certificate
          or Class B Certificate will be permitted to be made to a
          Benefit Plan unless such Benefit Plan, at its expense,
          delivers to the Trustee, the Servicer and the Transferor
          an opinion of counsel satisfactory to them to the effect
          that the purchase or holding of a Class A Certificate or
          Class B Certificate by such Benefit Plan will not result
          in the assets of the Trust being deemed to be "assets of
          the Benefit Plan" and subject to the prohibited
          transaction provisions of ERISA and the Code and will not
          subject the Trustee, the Transferor or the Servicer to
          any obligation in addition to those undertaken in the
          Agreement.  Unless such opinion is delivered, each person
          acquiring a Class A Certificate or Class B Certificate or
          the beneficial ownership of a Class A Certificate or
          Class B Certificate will be deemed to represent to the
          Trustee, the Transferor and the Servicer that it is not
          (i) an employee benefit plan (as defined in Section 3(3)
          of ERISA) that is subject to the provisions of Title I of
          ERISA, (ii) a plan described in Section 4975(e)(1) of the
          Code, (iii) a governmental plan, as defined in Section
          3(32) of ERISA, subject to any federal, state or local
          law which is, to a material extent, similar to the
          provisions of Section 406 of ERISA or Section 4975 of the
          Code, (iv) an entity whose underlying assets include plan
          assets by reason of a plan's investment in the entity or
          (v) a person investing "plan assets" of any such plan
          (including for purposes of clauses (iv) and (v),
          insurance company general account, but excluding any
          entity registered under the Investment Company Act of
          1940, as amended).

                         (g)  The Class A Certificateholders shall
          comply with their obligations under Section 3.7 of the
          Agreement with respect to the tax treatment of the Class
          A Certificates, except to the extent that a relevant
          taxing authority has disallowed such treatment.

                         (h)  In accordance with Section 6.2 of the
          Agreement, no sale, assignment, participation, pledge,
          hypothecation, transfer or other disposition of a Class A
          Certificate or a Class B Certificate (or any interest
          therein) shall be made unless the Transferor shall have
          granted its prior consent thereto, which consent may not
          be unreasonably withheld; provided, however, that for
          purposes of this sentence, it shall in all cases be
          reasonable for the Transferor to withhold consent to such 
          proposed sale, assignment, participation, pledge,
          hypothecation, transfer or other disposition of all or
          any part of a Class A Certificate or a Class B
          Certificate (or any interest therein) if the transaction
          would, if effected, give rise to any adverse tax
          consequence, as determined in the sole and absolute
          discretion of the Transferor.

                         (i)  Each purchaser of an interest in a
          Class A Certificate or a Class B Certificate shall
          certify that it is a Person who is either (A)(i) a
          citizen or resident of the United States, (ii) a
          corporation or other entity organized in or under the
          laws of the United States or any political subdivision
          thereof or (iii) a Person not described in (i) or (ii)
          whose ownership of the Class A Certificates or Class B
          Certificates is effectively connected with a such
          person's conduct of a trade or business within the United
          States (within the meaning of the Code) and whose
          ownership of any interest in a Class A Certificate or
          Class B Certificate will not result in any withholding
          obligation with respect to any payments with respect to
          the Class A Certificates or Class B Certificates, as
          applicable, by any Person or (B) an estate or trust the
          income of which is includible in gross income for United
          States federal income tax purposes.  Each such purchaser
          shall agree that if they are a Person described in clause
          (A)(iii) above, they will furnish to the Person from whom
          they are acquiring a Class A Certificate or Class B
          Certificate, the Servicer and the Trustee, a properly
          executed U.S. Internal Revenue Service Form 4224 and a
          new Form 4224, or any successor applicable form, upon the
          expiration or obsolescence of any previously delivered
          form (and such other certifications, representations or
          opinions of counsel as may be requested by the
          Transferor, the Servicer or the Trustee). 

                         (j)  No subsequent transfer of a Class A
          Certificate is permitted unless (i) such transfer is of a
          Class A Certificate with a minimum principal amount of at
          least $1,000,000 and (ii) the condition specified in
          clause (h) above shall have been satisfied; provided,
          that any attempted transfer that would cause the number
          of Targeted Holders to exceed ninety-nine shall be void.

                    SECTION 13.  Sale of Class B Certificates.  The
          Transferor may at any time, without the consent of the
          Class A Certificateholders, (i) sell or transfer all or a
          portion of the Class B Certificates in one or more
          classes and (ii) in connection with any such sale or
          transfer, enter into a supplemental agreement with the
          Trustee or an amendment and restatement of this Series
          Supplement pursuant to which the Transferor and the
          Trustee may amend the Class B Certificate Rate, set forth
          the amount of monthly interest due Class B
          Certificateholders, provide for the payment of additional
          amounts with respect to any shortfall in payments of such
          Class B Interest and provide for such other provisions
          with respect to the Class B Certificates as may be
          specified in such agreement, provided that in each such
          case (A) the Transferor shall have given notice to the
          Trustee, the Servicer and any Rating Agencies then rating
          the outstanding Class A Certificates at the request of 
          the Transferor of such proposed sale or transfer of the
          Class B Certificates and such agreement at least five
          Business Days prior to the consummation of such sale or
          transfer and the execution of such proposed agreement;
          (B) the Rating Agency Condition shall have been satisfied
          prior to the consummation of such proposed sale or
          transfer of Class B Certificates or the execution of such
          agreement; (D) the Transferor shall have delivered an
          Officer's Certificate, dated the date of the consummation
          of such sale or transfer and the effectiveness of such
          agreement, to the effect that, in the reasonable belief
          of the Transferor, such action will not, based on the
          facts known to such officer at the time of such
          certification, cause a Pay Out Event to occur with
          respect to any Series, and (E) the Transferor will have
          delivered an Opinion of Counsel dated the date of such
          sale or subdivision to the effect that (i) the
          certificates issued and sold to third parties will be
          characterized as indebtedness or an interest in a
          partnership (not taxable as a corporation) for Federal
          income tax purposes, (ii) the subdivision will not
          adversely affect the Federal income tax characterization
          of any outstanding Series of investor certificates or
          outstanding Class of Series 1997-1 Certificates and (iii)
          the subdivision will not be treated as a taxable sale,
          exchange or other disposition for Federal income tax
          purposes; provided, further, as a condition to the sale
          or transfer of all or a portion of the Class B
          Certificates the transferee shall be required to agree
          not to institute against, or join any other Person in
          instituting against, the Trust or the Transferor any
          bankruptcy, reorganization, arrangement, insolvency or
          liquidation proceeding, or other proceeding under any
          federal or state bankruptcy or similar law, for one year
          and one day after all Investor Certificates are paid in
          full.

                    SECTION 14.  Purchases of the Class A
          Certificates by the Transferor.  The Transferor may from
          time to time, purchase Certificates on the secondary
          market and request the Trustee to cancel such
          Certificates held by the Transferor and reduce the
          Invested Amount by a corresponding amount.

                    SECTION 15.  Increased Costs.  (a) 
          Notwithstanding any other provision herein, if after the
          Closing Date), any change in applicable law or regulation
          or in the interpretation or administration thereof by any
          Governmental Authority charged with the interpretation or
          administration thereof (whether or not having the force
          of law) shall change the basis of taxation of payments to
          any Class A Certificateholder that is a commercial bank
          or controlled by a commercial bank of the principal of or
          interest on any Class A Certificate (other than changes
          in respect of taxes imposed on the overall net income of
          such Class A Certificateholder by the jurisdiction in
          which such Class A Certificateholder has its principal
          office or by any political subdivision or taxing
          authority therein), or shall impose, modify or deem
          applicable any reserve, special deposit or similar
          requirement against assets of, deposits with or for the
          account of or credit extended by such Class A
          Certificateholder, or shall impose on such Class A 
          Certificateholder or the London interbank market any
          other condition affecting this Series Supplement or any
          Class A Certificate owned by such Class A
          Certificateholder, and the result of any of the foregoing
          shall be to increase the cost to such Class A
          Certificateholder of holding any Class A Certificate or
          to reduce the amount of any sum received or receivable by
          such Class A Certificateholder hereunder (whether of
          principal or interest) in respect thereof by an amount
          deemed by such Class A Certificateholder to be material,
          then the Trustee will pay to such Class A
          Certificateholder upon demand such additional amount or
          amounts as will compensate such Class A Certificateholder
          for such additional costs incurred or reduction suffered. 
          Any Class A Certificateholder claiming any additional
          amounts payable pursuant to this Section 15 shall use
          reasonable efforts (consistent with legal and regulatory
          restrictions) to file any certificate or document
          requested by the Transferor or the Trustee or to change
          the jurisdiction of its applicable lending office if the
          making of such a filing or change would avoid the need
          for or reduce the amount of any additional amount which
          may thereafter accrue and would not, in the sole
          determination of such Class A Certificateholder, be
          otherwise disadvantageous to such Class A
          Certificateholder.

                         (b)  If any Class A Certificateholder that
          is a commercial bank or controlled by a commercial bank
          shall have determined that the adoption after the Closing
          Date of any other law, rule, regulation or guideline
          regarding capital adequacy, or any change in any of the
          foregoing or in the interpretation or administration of
          any of the foregoing by any Governmental Authority,
          central bank or comparable agency charged with the
          interpretation or administration thereof, or compliance
          by any such Class A Certificateholder (or any lending
          office of such Class A Certificateholder) or any such
          Class A Certificateholder's holding company with any
          request or directive regarding capital adequacy (whether
          or not having the force of law) of any such authority,
          central bank or comparable agency, has or would have the
          effect of reducing the rate of return on such Class A
          Certificateholder's capital or on the capital of such
          Class A Certificateholder's holding company, if any, as a
          consequence of this Series Supplement or the Class A
          Certificates owned by such Class A Certificateholder to a
          level below that which such Class A Certificateholder or
          such Class A Certificateholder's holding company could
          have achieved but for such adoption, change or compliance
          (taking into consideration such Class A Certificate-
          holder's policies and the policies of such Class A
          Certificateholder's holding company with respect to such
          capital adequacy) by an amount deemed by such Class A
          Certificateholder to be material, then from time to time
          the Trustee shall pay to such Class A Certificateholder
          such additional amount or amounts as will compensate such
          Class A Certificateholder or such Trustee's holding
          company for any such reduction suffered after the date
          hereof.

                         (c)  A certificate of a Class A
          Certificateholder setting forth such amount or amounts, 
          along with such Class A Certificateholder's method of
          computation of such amounts, as shall be necessary to
          compensate such Class A Certificateholder as specified in
          paragraph (a) or (b) above, as the case may be, shall be
          delivered to the Trustee and the Servicer and shall be
          conclusive absent manifest error.  The Trustee shall pay
          each Class A Certificate- holder the amount shown as due
          on any such certificate delivered by it on the
          Distribution Date immediately succeeding the Monthly
          Period in which such certificate is delivered; provided
          however, that the amounts owing by the Trustee pursuant
          to this Section 15 shall be payable solely from amounts
          available therefor pursuant to subsections 4.9(a)(viii)
          of the Agreement.

                         (d)  Failure on the part of any eligible
          Class A Certificateholder to demand compensation for any
          increased costs or reduction in amounts received or
          receivable or reduction in return on capital with respect
          to any period shall not constitute a waiver of such Class
          A Certificateholder's right to demand compensation with
          respect to such period or any other period; provided,
          however, that no Class A Certificateholder shall be
          entitled to compensation for any such increased costs or
          reductions unless it shall have submitted a certificate
          under subsection 15(c) of this Series Supplement with
          respect thereto not more than 90 days after the date that
          such Class A Certificateholder knows that such increased
          costs have been incurred or such reduction suffered. 
          Notwithstanding any other provision of this Section 15,
          no Class A Certificateholder shall demand compensation
          for any increased cost or reduction referred to above if
          it shall not at the time be the general policy of such
          Class A Certificateholder to demand such compensation in
          similar circumstances under comparable provisions of
          credit or other similar agreements, and each Class A
          Certificateholder shall in good faith endeavor to
          allocate increased costs or reductions fairly among all
          of its affected commitments and credit extensions
          (whether or not it seeks compensation from all affected
          borrowers).  The protection of this Section 15 shall be
          available to each Class A Certificateholder that is a
          commercial bank or controlled by a commercial bank
          regardless of any possible contention of the invalidity
          or inapplicability of the law, rule, regulation,
          guideline or other change or condition which shall have
          occurred or been imposed.

                    SECTION 16.  Replacement of Certain Investor
          Certificateholders.  In the event that (i) a Class A
          Certificateholder requests compensation pursuant to
          Section 15 of this Series Supplement, (ii) a Holder of
          Investor Certificates (a "Non-Consenting Holder") does
          not consent to an amendment, supplement, waiver or other
          modification with respect to this Series Supplement or to
          the Agreement, as provided in Section 20 of this Series
          Supplement within the time period specified for delivery
          of such consent pursuant to the documentation associated
          therewith and the amendment, supplement, waiver or other
          modification is not approved in accordance with said
          Section 20 of this Series Supplement, or (iii) an
          Investor Certificateholder fails to approve any Extension
          requested by the Transferor pursuant to Section 6.17 of 
          the Agreement, the Transferor shall have the right to
          replace such Holder with a Person or Persons meeting the
          requirements of Section 12 of this Series Supplement, by
          giving three Business Days prior written notice to the
          Trustee and such Holder, specifying the date on which
          such Holder s Certificates shall be transferred;
          provided, however that, (a) such transfer shall not
          conflict with any law, rule or regulation or order of any
          court or other Governmental Authority, and (b) in the
          case of clause (ii) above, all Non-Consenting Holders
          with respect to any one proposed amendment, supplement,
          waiver or other modification or Extension must be
          concurrently replaced in accordance with this Section 16. 
          In the event of the replacement of an Investor
          Certificateholder, such Investor Certificateholder agrees
          to assign, without recourse, its rights and obligations
          hereunder to a replacement Holder selected by the
          Transferor upon payment by the replacement Holder to such
          Investor Certificateholder in immediately available funds
          of the principal amount of such Investor
          Certificateholder's outstanding Certificates and any
          interest accrued and unpaid thereon and all other amounts
          owing to such Investor Certificateholder hereunder and to
          execute and/or deliver any certification or other
          document required to be delivered pursuant to Section 12
          of this Series Supplement.

                    SECTION 17.  FCI Note.  The Transferor has
          received a note from Fingerhut Companies, Inc. in the
          amount of $18,000,000 (such note, together with any
          additional notes of Fingerhut Companies, Inc. held by the
          Transferor at any time, the "FCI Note").  The Transferor
          hereby agrees that at no time shall aggregate the
          principal amount of the FCI Note be less than $1,000,000
          (the "FCI Note Required Amount").  The FCI Note may not
          be sold, transferred, assigned, pledged, hypothecated,
          participated or otherwise conveyed or encumbered, nor may
          the Transferor grant any security interest in the FCI
          Note.

                    SECTION 18.  GOVERNING LAW.  THIS SERIES
          SUPPLEMENT SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS
          OF THE STATE OF DELAWARE WITHOUT REFERENCE TO ITS
          CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS
          AND REMEDIES OF THE PARTIES HEREUNDER SHALL BE DETERMINED
          IN ACCORDANCE WITH SUCH LAWS.

                    SECTION 19.  Instructions in Writing.  All
          instructions or other communications given by the
          Servicer or any other person to the Trustee pursuant to
          this Series Supplement shall be in writing, and, with
          respect to the Servicer, may be included in a Daily
          Report or Settlement Statement.

                    SECTION 20.  Amendments.  Solely with respect
          to any amendment pursuant to Section 13.1(b) of the
          Agreement and any consent required pursuant thereto from
          the Holders of Investor Certificates of Series 1997-1,
          this Series Supplement and the Agreement may be amended
          from time to time by the Servicer, the Transferor and the
          Trustee with the consent of the Holders of Investor
          Certificates evidencing Undivided Interests aggregating
          not less than 66 2/3% of the Invested Amount of the 
          Series 1997-1 Certificates and (y) not less than 51% of
          the Class A Invested Amount to the extent that such Class
          would be adversely affected, for the purpose of adding
          any provisions to or changing in any manner or
          eliminating any of the provisions of this Series
          Supplement or the Agreement or of modifying in any manner
          the rights of the Certificateholders of any Class of the
          Series 1997-1 Certificates then issued and outstanding;
          provided, however, that no such amendment under this
          Section 20 shall (i) reduce in any manner the amount of,
          or delay the timing of, distributions which are required
          to be made on any Investor Certificate of such Class
          without the consent of all of the related Investor
          Certificateholders; (ii) change the definition of or the
          manner of calculating the interest of any Investor
          Certificate of such Class without the consent of the
          related Investor Certificateholders or (iii) reduce the
          aforesaid percentage required to consent to any such
          amendment, in each case without the consent of all such
          Investor Certificateholders.

                    SECTION 21.  Ratification of Agreement.  (a) As
          supplemented by this Series Supplement, the Agreement is
          in all respects ratified and confirmed and the Agreement
          as so supplemented by this Series Supplement shall be
          read, taken, and construed as one and the same
          instrument.

                         (b)  For so long as any of the Class A
          Certificates are outstanding, each of the Transferor, the
          Servicer and the Trustee agree to cooperate with each
          other to provide to any Class A Certificateholder and to
          any prospective purchaser of Class A Certificates
          designated by such a Class A Certificateholder upon the
          request of such Class A Certificateholder or prospective
          purchaser, any information required to be provided to
          such holder or prospective purchaser to satisfy the
          condition set forth in Rule 144A(d)(4) under the
          Securities Act.

                    SECTION 22.  Counterparts.  This Series
          Supplement may be executed in any number of counterparts,
          each of which so executed shall be deemed to be an
          original, but all of such counterparts shall together
          constitute but one and the same instrument.
                    IN WITNESS WHEREOF, the Transferor, the
          Servicer and the Trustee have caused this Series 1997-1
          Supplement to be duly executed by their respective
          officers as of the day and year first above written.


                                    FINGERHUT RECEIVABLES, INC.
                                       Transferor

                                    By:/s/ James M. Wehmann   
                                       ----------------------------
                                       Name:  James M. Wehmann
                                       Title:  Vice President,
                                                Assistant Treasurer


                                    FINGERHUT NATIONAL BANK
                                       Servicer

                                    By:/s/ Terry H. Hughes    
                                       ---------------------------
                                       Name:  Terry H. Hughes
                                       Title:  Chief Executive Officer


                                    THE BANK OF NEW YORK (DELAWARE)
                                       Trustee

                                    By:/s/ Joseph G. Ernst
                                       ---------------------------
                                       Name:  Joseph G. Ernst
                                       Title:  Assistant Vice President

                                                               Exhibit A

                     [FORM OF CLASS A VARIABLE FUNDING CERTIFICATE]

                         THIS CERTIFICATE HAS NOT BEEN AND WILL NOT BE
                    REGISTERED UNDER THE SECURITIES ACT OF 1933, AS
                    AMENDED (THE "SECURITIES ACT"), OR ANY STATE
                    SECURITIES LAW.  THE HOLDER HEREOF, BY PURCHASING
                    THIS CERTIFICATE, AGREES THAT THIS CERTIFICATE MAY
                    BE REOFFERED, RESOLD, PLEDGED OR OTHERWISE
                    TRANSFERRED ONLY IN COMPLIANCE WITH THE SECURITIES
                    ACT AND OTHER APPLICABLE LAWS AND ONLY PURSUANT TO
                    RULE 144A UNDER THE SECURITIES ACT TO AN
                    INSTITUTIONAL INVESTOR THAT THE HOLDER REASONABLY
                    BELIEVES IS A QUALIFIED INSTITUTIONAL BUYER WITHIN
                    THE MEANING OF RULE 144A ("QIB") PURCHASING FOR ITS
                    OWN ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF A
                    QIB, WHOM THE HOLDER HAS INFORMED, IN EACH CASE,
                    THAT THE REOFFER, RESALE, PLEDGE OR OTHER TRANSFER
                    IS BEING MADE IN RELIANCE ON RULE 144A, OR TO THE
                    TRANSFEROR.  EACH CERTIFICATE OWNER BY ACCEPTING A
                    BENEFICIAL INTEREST IN THIS CERTIFICATE IS DEEMED TO
                    REPRESENT THAT IT IS A QIB PURCHASING FOR ITS OWN
                    ACCOUNT OR A QIB PURCHASING FOR THE ACCOUNT OF
                    ANOTHER QIB.  THE TRANSFER OF THIS CERTIFICATE IS
                    SUBJECT TO CERTAIN CONDITIONS SET FORTH IN THE
                    POOLING AND SERVICING AGREEMENT REFERRED TO HEREIN.

                         NO SALE, ASSIGNMENT, PARTICIPATION, PLEDGE,
                    HYPOTHECATION, TRANSFER OR OTHER DISPOSITION OF A
                    CLASS A CERTIFICATES (OR ANY INTEREST THEREIN) SHALL
                    BE MADE UNLESS THE TRANSFEROR SHALL HAVE GRANTED ITS
                    PRIOR CONSENT THERETO, WHICH CONSENT MAY NOT BE
                    UNREASONABLY WITHHELD.  NOR MAY AN INTEREST IN THIS
                    CERTIFICATE BE MARKETED ON OR THROUGH AN
                    "ESTABLISHED SECURITIES MARKET" WITHIN THE MEANING
                    OF SECTION 7704(B)(1) OF THE CODE AND ANY PROPOSED,
                    TEMPORARY OR FINAL TREASURY REGULATION THEREUNDER,
                    INCLUDING, WITHOUT LIMITATION, AN OVER-THE-COUNTER-
                    MARKET OR AN INTERDEALER QUOTATION SYSTEM THAT
                    REGULARLY DISSEMINATES FIRM BUY OR SELL QUOTATIONS.

                         EACH PURCHASER REPRESENTS AND WARRANTS FOR THE
                    BENEFIT OF FINGERHUT RECEIVABLES, INC. THAT, UNLESS
                    SUCH PURCHASER, AT ITS EXPENSE, DELIVERS TO THE
                    TRUSTEE, THE SERVICER AND THE TRANSFEROR AN OPINION
                    OF COUNSEL SATISFACTORY TO THEM TO THE EFFECT THAT
                    THE PURCHASE OR HOLDING OF A CLASS A CERTIFICATE OR
                    CLASS B CERTIFICATE BY SUCH PURCHASER WILL NOT
                    RESULT IN THE ASSETS OF THE TRUST BEING DEEMED TO BE
                    "ASSETS OF THE BENEFIT PLAN" AND SUBJECT TO THE
                    PROHIBITED TRANSACTION PROVISIONS OF ERISA AND THE
                    CODE AND WILL NOT SUBJECT THE TRUSTEE, THE
                    TRANSFEROR OR THE SERVICER TO ANY OBLIGATION IN
                    ADDITION TO THOSE UNDERTAKEN IN THE POOLING AND
                    SERVICING AGREEMENT, SUCH PURCHASER IS NOT (I) AN
                    EMPLOYEE BENEFIT PLAN (AS DEFINED IN SECTION 3(3) OF
                    THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974,
                    AS AMENDED ("ERISA")) THAT IS SUBJECT TO THE
                    PROVISIONS OF TITLE I OF ERISA, (II) A PLAN
                    DESCRIBED IN SECTION 4975(E)(1) OF THE INTERNAL 
                    REVENUE CODE OF 1986, AS AMENDED (THE "CODE"), (III)
                    A GOVERNMENTAL PLAN, AS DEFINED IN SECTION 3(32) OF
                    ERISA, SUBJECT TO ANY FEDERAL, STATE, OR LOCAL LAW
                    WHICH IS, TO A MATERIAL EXTENT, SIMILAR TO THE
                    PROVISIONS OF SECTION 406 OF ERISA OR SECTION 4975
                    OF THE CODE, (IV) AN ENTITY WHOSE UNDERLYING ASSETS
                    INCLUDE PLAN ASSETS BY REASON OF A PLAN'S INVESTMENT
                    IN THE ENTITY OR (V) A PERSON INVESTING "PLAN
                    ASSETS" OF ANY SUCH PLAN (INCLUDING FOR PURPOSES OF
                    CLAUSES (IV) AND (V), ANDY INSURANCE COMPANY GENERAL
                    ACCOUNT, BUT EXCLUDING ANY ENTITY REGISTERED UNDER
                    THE INVESTMENT COMPANY ACT OF 1940, AS AMENDED).


               No. _____                       Percentage Interest: ___%
                                FINGERHUT MASTER TRUST 
                                VARIABLE FUNDING TRUST 
                          CERTIFICATE, SERIES 1997-1, CLASS A

                         Evidencing an undivided interest in a trust,
               the corpus of which consists of receivables generated
               from time to time in the ordinary course of business from
               a portfolio of installment sale contracts or loans
               generated or to be generated by Fingerhut Corporation
               ("Fingerhut") or Fingerhut National Bank (the "Bank" or
               the "Servicer") and other assets and interests
               constituting the Trust under the Agreement described
               below.

                         (Not an interest in or a recourse obligation
               of Fingerhut Receivables, Inc., Fingerhut, the Bank or
               any affiliate thereof.)

                         This certifies that _________ (the
               "Certificateholder") is the registered owner of a
               fractional undivided interest in the Fingerhut Master
               Trust (the "Trust") issued pursuant to the Amended and
               Restated Pooling and Servicing Agreement, dated as of
               January 12, 1997 (the "Pooling and Servicing Agreement";
               such term to include any amendment thereto) by and
               between Fingerhut Receivables, Inc., as Transferor (the
               "Transferor"), the Bank, as Servicer, and The Bank of New
               York (Delaware), as Trustee (the "Trustee"), and the
               Series 1997-1 Supplement, dated as of January 21, 1997
               (the "Series 1997-1 Supplement"), among the Transferor,
               the Bank as Servicer and the Trustee (the Pooling and
               Servicing Agreement, as supplemented by the Series 1997-1
               Supplement, is herein referred to as the "Agreement"). 
               The corpus of the Trust consists of all of the
               Transferor's right, title and interest in, to and under
               the Trust Property (as defined in the Agreement) and
               Section 4.4 of the Agreement.

                         This Certificate does not purport to summarize
               the Agreement and reference is made to the Agreement for
               information with respect to the interests, rights,
               benefits, obligations, proceeds, and duties evidenced
               hereby and the rights, duties and obligations of the
               Trustee.  To the extent not defined herein, the
               capitalized terms used herein have the meanings ascribed
               to them in the Agreement.  This Certificate is one of a
               Class of Certificates entitled the "Fingerhut Master
               Trust Variable Funding Trust Certificates, Series 1997-1,
               Class A" (the "Class A Certificates"), each of which
               represents a fractional undivided interest in the Trust,
               and is issued under and is subject to the terms,
               provisions and conditions of the Agreement, to which
               Agreement, as amended from time to time, the
               Certificateholder by virtue of the acceptance hereof
               assents and by which the Certificateholder is bound.  In
               the case of any conflict between terms specified in this
               Certificate and terms specified in the Agreement, as
               amended from time to time, the terms of the Agreement
               shall govern.

                         The Transferor has structured the Agreement and
               the Class A Certificates with the intention that the
               Class A Certificates will qualify under applicable tax 
               law as indebtedness, and both the Transferor and each
               holder of Class A Certificates (a "Class A
               Certificateholder") or any interest therein by acceptance
               of its Certificate or any interest therein, agrees to
               treat the Class A Certificates for purposes of federal,
               state and local income or franchise taxes and any other
               tax imposed on or measured by income, as indebtedness.

                         Except in limited circumstance described in the
               third succeeding paragraph no principal will be payable
               to the Class A Certificateholders before the first
               Business Day in the Amortization Period.  Except in
               connection with a payment of Class B Daily Principal, the
               Class B Certificate will not have the right to receive
               payments of principal until the Class A Invested Amount
               has been paid in full. 

                         Upon issuance, the Class A Certificates
               represents the right to receive, on each Business Day, an
               amount equal to the lesser of (x) the Available Series
               1997-1 Imputed Yield Collections for such Business Day
               and (y) the sum of (A) the product of (i) the Class A
               Certificate Rate, (ii) a fraction the numerator of which
               is the actual number of days from and including the next
               preceding Business Day to but excluding such Business Day
               and the denominator of which is 360, and (iii) the Class
               A Outstanding Principal Amount as of the closed of
               business on the preceding Business Day plus (B) the
               excess, if any, of the amount payable to the Class A
               Certificateholders pursuant to clause (A) on each prior
               Business Day over the amount which has been deposited in
               the Interest Funding Account with respect thereto on each
               prior Business Day.

                         Principal will be distributed to the Class A
               Certificateholders on each Distribution Date with respect
               to the Amortization Period following the Series 1994-1
               Funding Date.

                         On any Business Day during the Revolving
               Period, the Transferor may specify an amount, not to
               exceed the Net Revolving Principal Collections, to be
               deposited into the Defeasance Account.  Any amounts so
               deposited, shall be paid to the Class A
               Certificateholders in accordance with Section 11 of the
               Agreement and upon payment shall reduce the Class A
               Invested Amount by an amount equal to any such payment. 
               In addition the Transferor may specify, upon the issuance
               of a new Series pursuant to an Exchange made at any time
               during the Revolving Period that the proceeds of such
               issuance be deposited into the Defeasance Account for
               payment to the Class A Certificateholders pursuant to
               Section 11 of the Agreement.   The Class A Invested
               Amount will be reduced by an amount equal to the amount
               of any such payments made.

                         In addition, pursuant to Section 6.15 of the
               Agreement, the holders of this Certificate may from time
               to time be required, prior to the Pay Out Commencement
               Date, to purchase Additional Class A Invested Amounts on
               the terms and conditions specified therein.  The holder
               of this Certificate is authorized to record on the grid
               attached to its Class A Certificates (or at such 
               Certificateholder's option, in its internal books and
               records) the date and amount of any Additional Class A
               Invested Amount purchased by it, and each repayment
               thereof; provided that failure to make any such
               recordation on such grid or any error in such grid shall
               not adversely affect such Certificateholder's rights with
               respect to its Class A Invested Amount and its right to
               receive interest payments in respect of the Class A
               Invested Amount held by such Certificateholder.

                         "Class A Invested Amount" means, when used with
               respect to any Business Day, an amount equal to (a)
               $59,600,000 plus (b) the aggregate principal amount of
               any Additional Class A Invested Amounts purchased
               pursuant to Section 6.15 of the Agreement, minus (c) the
               aggregate amount of principal payments made to Class A
               Certificateholders prior to such date, and minus (d) the
               aggregate amount of Class A Investor Charge-Offs for all
               prior Distribution Dates, and plus (e) the aggregate
               amount of Available Series Imputed Yield Collections,
               Transferor Imputed Yield Collections, Excess Imputed
               Yield Collections and Reallocated Principal Collections
               applied on all prior Distribution Dates for the purpose
               of reimbursing amounts deducted pursuant to the foregoing
               clause (d).

                         Subject to the Agreement, payments of principal
               are limited to the unpaid Class A Invested Amount of the
               Class A Certificates, which may be less than the unpaid
               balance of the Class A Certificates pursuant to the terms
               of the Agreement.  All principal of and interest on the
               Class A Certificates is due and payable no later than the
               October 2002 Distribution Date, unless (i) a different
               date shall be set forth in any Extension Notice, or (ii)
               a different date shall be specified in a written notice
               from the Transferor to the Trustee as necessary to
               satisfy the Minimum Rating Condition (the "Scheduled
               Series 1997-1 Termination Date").  After the Scheduled
               Series 1997-1 Termination Date neither the Trust nor the
               Transferor will have any further obligation to distribute
               principal or interest on the Class A Certificates.  In
               the event that the Class A Invested Amount is greater
               than zero on the Scheduled Series Termination Date, the
               Trustee will sell or cause to be sold, to the extent
               necessary, an amount of interests in the Receivables or
               certain of the Receivables up to 110% of the Class A
               Invested Amount and the Class B Invested Amount at the
               close of business on such date (but not more than the
               total amount of Receivables allocable to the Investor
               Certificates), and shall pay the proceeds to the Class A
               Certificateholders pro rata in final payment of the Class
               A Certificates, then to the Class B Certificateholders
               pro rata in final payment of the Class B Certificates.

                         Unless the certificate of authentication hereon
               has been executed by or on behalf of the Trustee, by
               manual signature, this Certificate shall not be entitled
               to any benefit under the Agreement, or be valid for any
               purpose.
                         IN WITNESS WHEREOF, the Transferor has caused
               this Certificate to be duly executed.


                                        FINGERHUT RECEIVABLES, INC.

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:

               Dated:


                             CERTIFICATE OF AUTHENTICATION

                         This is the Class A Certificates referred to in
               the within-mentioned Pooling and Servicing Agreement.

                                        THE BANK OF NEW YORK

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:  
                        Beginning                              Ending
                        Principal                              Principal
           Date         Balance      Additions    Payments     Balance 
           ----         ---------    ---------    --------     ---------


 
                                                               Exhibit B

                     [FORM OF CLASS B VARIABLE FUNDING CERTIFICATE]

                         THIS CERTIFICATE (OR ITS PREDECESSOR) WAS
                    ORIGINALLY ISSUED IN A TRANSACTION EXEMPT FROM
                    REGISTRATION UNDER THE SECURITIES ACT OF 1933, AS
                    AMENDED (THE "SECURITIES ACT").  THIS CERTIFICATE
                    HAS NOT BEEN REGISTERED UNDER THE SECURITIES ACT OR
                    ANY APPLICABLE STATE SECURITIES LAW OF ANY STATE AND
                    MAY NOT BE OFFERED, SOLD, PLEDGED OR OTHERWISE
                    TRANSFERRED UNLESS REGISTERED PURSUANT TO OR EXEMPT
                    FROM REGISTRATION UNDER THE SECURITIES ACT AND ANY
                    OTHER APPLICABLE SECURITIES LAW.  FINGERHUT
                    RECEIVABLES, INC. SHALL BE PROHIBITED FROM
                    TRANSFERRING ANY INTEREST IN OR PORTION OF THIS
                    CERTIFICATE UNLESS, PRIOR TO SUCH TRANSFER, IT SHALL
                    HAVE DELIVERED TO THE TRUSTEE AN OPINION OF COUNSEL
                    TO THE EFFECT THAT SUCH PROPOSED TRANSFER WILL NOT
                    ADVERSELY AFFECT THE FEDERAL INCOME TAX
                    CHARACTERIZATION OF ANY OUTSTANDING SERIES OF
                    INVESTOR CERTIFICATES.  THE TRANSFER OF THIS
                    CERTIFICATE IS SUBJECT TO CERTAIN CONDITIONS SET
                    FORTH IN THE POOLING AND SERVICING AGREEMENT
                    REFERRED TO HEREIN.  

                         NO SALE, ASSIGNMENT, PARTICIPATION, PLEDGE,
                    HYPOTHECATION, TRANSFER OR OTHER DISPOSITION OF A
                    CLASS B CERTIFICATE (OR ANY INTEREST THEREIN) SHALL
                    BE MADE UNLESS THE TRANSFEROR SHALL HAVE GRANTED ITS
                    PRIOR CONSENT THERETO, WHICH CONSENT MAY NOT BE
                    UNREASONABLY WITHHELD.  NOR MAY AN INTEREST IN THIS
                    CERTIFICATE BE MARKETED ON OR THROUGH AN
                    "ESTABLISHED SECURITIES MARKET" WITHIN THE MEANING
                    OF SECTION 7704(B)(1) OF THE CODE AND ANY PROPOSED,
                    TEMPORARY OR FINAL TREASURY REGULATION THEREUNDER,
                    INCLUDING, WITHOUT LIMITATION, AN OVER-THE-COUNTER-
                    MARKET OR AN INTERDEALER QUOTATION SYSTEM THAT
                    REGULARLY DISSEMINATES FIRM BUY OR SELL QUOTATIONS.

                         EACH PURCHASER REPRESENTS AND WARRANTS FOR THE
                    BENEFIT OF FINGERHUT RECEIVABLES, INC. THAT, UNLESS
                    SUCH PURCHASER, AT ITS EXPENSE, DELIVERS TO THE
                    TRUSTEE, THE SERVICER AND THE TRANSFEROR AN OPINION
                    OF COUNSEL SATISFACTORY TO THEM TO THE EFFECT THAT
                    THE PURCHASE OR HOLDING OF A CLASS B CERTIFICATE BY
                    SUCH PURCHASER WILL NOT RESULT IN THE ASSETS OF THE
                    TRUST BEING DEEMED TO BE "ASSETS OF THE BENEFIT
                    PLAN" AND SUBJECT TO THE PROHIBITED TRANSACTION
                    PROVISIONS OF ERISA AND THE CODE AND WILL NOT
                    SUBJECT THE TRUSTEE, THE TRANSFEROR OR THE SERVICER
                    TO ANY OBLIGATION IN ADDITION TO THOSE UNDERTAKEN IN
                    THE POOLING AND SERVICING AGREEMENT, SUCH PURCHASER
                    IS NOT (I) AN EMPLOYEE BENEFIT PLAN (AS DEFINED IN
                    SECTION 3(3) OF THE EMPLOYEE RETIREMENT INCOME
                    SECURITY ACT OF 1974, AS AMENDED ("ERISA")) THAT IS
                    SUBJECT TO THE PROVISIONS OF TITLE I OF ERISA, (II)
                    A PLAN DESCRIBED IN SECTION 4975(E)(1) OF THE
                    INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE
                    "CODE"), (III) A GOVERNMENTAL PLAN, AS DEFINED IN
                    SECTION 3(32) OF ERISA, SUBJECT TO ANY FEDERAL, 
                    STATE, OR LOCAL LAW WHICH IS, TO A MATERIAL EXTENT,
                    SIMILAR TO THE PROVISIONS OF SECTION 406 OF ERISA OR
                    SECTION 4975 OF THE CODE, (IV) AN ENTITY WHOSE
                    UNDERLYING ASSETS INCLUDE PLAN ASSETS BY REASON OF A
                    PLAN'S INVESTMENT IN THE ENTITY OR (V) A PERSON
                    INVESTING "PLAN ASSETS" OF ANY SUCH PLAN (INCLUDING
                    FOR PURPOSES OF CLAUSES (IV) AND (V) ANY INSURANCE
                    COMPANY GENERAL ACCOUNT, BUT EXCLUDING ANY ENTITY
                    REGISTERED UNDER THE INVESTMENT COMPANY ACT OF 1940,
                    AS AMENDED).


               No.                             Percentage Interest: ___%
                                FINGERHUT MASTER TRUST 
                                VARIABLE FUNDING TRUST 
                          CERTIFICATE, SERIES 1997-1, CLASS B

                         Evidencing an undivided interest in a trust,
               the corpus of which consists of receivables generated
               from time to time in the ordinary course of business from
               a portfolio of installment sale contracts or loans
               generated or to be generated by Fingerhut Corporation
               ("Fingerhut") of Fingerhut National Bank (the "Bank" or
               the "Servicer") and other assets and interests
               constituting the Trust under the Agreement described
               below.

                         (Not an interest in or a recourse obligation of
               Fingerhut Receivables, Inc., Fingerhut, the Bank or any
               affiliate thereof.)

                         This certifies that _________ (the
               "Certificateholder") is the registered owner of a
               fractional undivided interest in the Fingerhut Master
               Trust (the "Trust") issued pursuant to the Amended and
               Restated Pooling and Servicing Agreement, dated as of
               January 12, 1997 (the "Pooling and Servicing Agreement";
               such term to include any amendment thereto) by and
               between Fingerhut Receivables, Inc., as Transferor (the
               "Transferor"), the Bank, as Servicer, and The Bank of New
               York (Delaware), as Trustee (the "Trustee"), and the
               Series 1997-1 Supplement, dated as of January 21, 1997
               (the "Series 1997-1 Supplement"), among the Transferor,
               the Bank as Servicer and the Trustee (the Pooling and
               Servicing Agreement, as supplemented by the Series 1997-1
               Supplement, is herein referred to as the "Agreement"). 
               The corpus of the Trust consists of all of the
               Transferor's right, title and interest in, to and under
               the Trust Property (as defined in the Agreement) and
               Section 4.4 of the Agreement.

                         This Certificate does not purport to summarize
               the Agreement and reference is made to the Agreement for
               information with respect to the interests, rights,
               benefits, obligations, proceeds, and duties evidenced
               hereby and the rights, duties and obligations of the
               Trustee.  To the extent not defined herein, the
               capitalized terms used herein have the meanings ascribed
               to them in the Agreement.  This Certificate is one of a
               Class of Certificates entitled "Fingerhut Master Trust
               Variable Funding Trust Certificates, Series 1997-1, Class
               B" (the "Class B Certificates"), each of which represents
               a fractional undivided interest in the Trust, and is
               issued under and is subject to the terms, provisions and
               conditions of the Agreement, to which Agreement, as
               amended from time to time, the Certificateholder by
               virtue of the acceptance hereof assents and by which the
               Certificateholder is bound.  In the case of any conflict
               between terms specified in this Certificate and terms
               specified in the Agreement, as amended from time to time,
               the terms of the Agreement shall govern.

                         [The Transferor has structured the Agreement,
               the Class B Certificates, the Fingerhut Master Trust
               Variable Funding Trust Certificate, Series 1997-1, Class
               A (the "Class A Certificates ) with the intention that 
               the Class A Certificates and the Class B Certificates
               will qualify under applicable tax law as indebtedness,
               and both the Transferor and each holder of a Class B
               Certificate (a "Class B Certificateholder") or any
               interest therein by acceptance of its Certificate or any
               interest therein, agrees to treat the Class B Certificate
               for purposes of federal, state and local income or
               franchise taxes and any other tax imposed on or measured
               by income, as indebtedness.]

                         Principal will be payable to the Class B
               Certificateholders on the Class B Principal Payment
               Commencement Date, which is the Distribution Date either
               on or following the Distribution Date, on which the Class
               A Invested Amount had been paid in full.  Except in
               connection with a payment of Class B Daily Principal,
               principal will be payable to the Class B
               Certificateholders until all principal payments have been
               made to the Class A Certificateholders.

                         "Class B Invested Amount" means an amount equal
               to (a) the aggregate principal amount of any Additional
               Class B Invested amount pursuant to Section 6.16 of the
               Agreement minus (b) the aggregate amount of principal
               payments made to Class B Certificateholders prior to such
               date minus (c) the aggregate amount of Class B Investor
               Charge-Offs for all prior Distribution Dates, minus (d)
               the aggregate amount of Reallocated Principal Collections
               for all prior Business Days and plus (e) the aggregate
               amount of Available Series Imputed Yield Collections,
               Transferor Imputed Yield Collections, Excess Imputed
               Yield Collections and Reallocated Principal Collections
               applied on all prior Distribution Dates for the purpose
               of reimbursing amounts deducted pursuant to the foregoing
               clauses (c) and (d).

                         Subject to the Agreement, payments of principal
               are limited to the unpaid Class B Invested Amount of the
               Class B Certificates, which may be less than the unpaid
               balance of the Class B Certificate pursuant to the terms
               of the Agreement.  All principal of and interest on the
               Class B Certificate is due and payable no later than the
               October 2002 Distribution Date, unless (i) a different
               date shall be set forth in any Extension Notice, or (ii)
               a different date shall be specified in a written notice
               from the Transferor to the Trustee as necessary to
               satisfy the Minimum Rating Condition (the "Scheduled
               Series 1997-1 Termination Date").  After the Scheduled
               Series 1997-1 Termination Date neither the Trust nor the
               Transferor will have any further obligation to distribute
               principal or interest on the Class B Certificates.  In
               the event that the Class B Invested Amount is greater
               than zero on the Scheduled Series 1997-1 Termination
               Date, the Trustee will sell or cause to be sold, to the
               extent necessary, an amount of interests in the
               Receivables or certain of the Receivables up to 110% of
               the Class A Invested Amount and the Class B Invested
               Amount at the close of business on such date (but not
               more than the total amount of Receivables allocable to
               the Investor Certificates), and shall pay the proceeds to
               the Class A Certificateholders pro rata in final payment
               of the Class A Certificates, then to the Class B 
               Certificateholders pro rata in final payment of the Class
               B Certificates.

                         Unless the certificate of authentication hereon
               has been executed by or on behalf of the Trustee, by
               manual signature, this Certificate shall not be entitled
               to any benefit under the Agreement, or be valid for any
               purpose.  
                         IN WITNESS WHEREOF, the Transferor has caused
               this Certificate to be duly executed.


                                        FINGERHUT RECEIVABLES, INC.

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:

               Dated:


                             CERTIFICATE OF AUTHENTICATION

                    This is one of the Class B Certificates referred to
               in the within-mentioned Pooling and Servicing Agreement.


                                        THE BANK OF NEW YORK

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:



                                                               Exhibit C

                    [Form of Monthly Certificateholders' Statement]



                                                               Exhibit D

                                                      ____________, ____

               Fingerhut Receivables, Inc.
               4400 Baker Road
               Suite F480
               Minnetonka, MN  55343

               The Bank of New York (Delaware)
               White Clay Center
               Route 273
               Newark, Delaware 19711

               Re:  Class A Certificates, Series 1997-1

               Ladies and Gentlemen:

                    In connection with our proposed purchase of
               $___________ in principal amount of Fingerhut Master
               Trust, Variable Funding Trust Certificates, Series 1997-
               1, Class A (the "Class A Certificates"), we confirm that:

                    1.   We have received such information and
               documentation as we deem necessary in order to make our
               investment decision.  We understand that such information
               and documentation speaks only as of its date and that
               such information and documentation may not be correct or
               complete as of any time subsequent to such date.

                    2.   We agree to be bound by the restrictions and
               conditions set forth in the Amended and Restated Pooling
               and Servicing Agreement, dated as of January 12, 1997, as
               supplemented by the Series 1997-1 Supplement dated as of
               January 21, 1997 (the "Series 1997-1 Supplement" and
               together with the Pooling and Servicing Agreement, each
               as amended from time to time, the "Pooling and Servicing
               Agreement"), each by and among Fingerhut Receivables,
               Inc., as Transferor, Fingerhut National Bank, as
               Servicer, and The Bank of New York (Delaware), as
               Trustee, relating to the Class A Certificates, including
               the obligation to purchase Additional Class A Invested
               Amounts, as specified in Section 6.15 of the Pooling and
               Servicing Agreement, and agree to be bound by, and not
               reoffer, resell, pledge or otherwise transfer (any such
               act, a "Transfer") the Class A Certificates except in
               compliance with, such restrictions and conditions
               including but not limited to those in Section 12 of the
               Series 1997-1 Supplement.

                    3.   We understand that the Class A Certificates
               have not been and will not be registered under the
               Securities Act of 1933, as amended (the "Securities Act")
               or any state securities law and agree that the Class A
               Certificates may be reoffered, resold, pledged or
               otherwise transferred only in compliance with the
               Securities Act and other applicable laws and only (i) to
               the Transferor or (ii) pursuant to Rule 144A under the
               Securities Act to a person that we reasonably believe is
               a qualified institutional buyer within the meaning of
               Rule 144A ("QIB") purchasing for its own account or a QIB 
               purchasing for the account of a QIB, whom we have
               informed, in each case, that the reoffer, resale, pledge
               or other transfer is being made in reliance on Rule 144A.

                    4.  We have neither acquired nor will we Transfer
               any Class A Certificate we acquire (or any interest
               therein) or cause any Class A Certificate (or any
               interest therein) to be marketed on or through an
               "established securities market" within the meaning of
               Section 7704(b)(1) of the Internal Revenue Code of 1986,
               as amended (the "Code") and any treasury regulation
               thereunder, including, without limitation, an over-the-
               counter-market or an interdealer quotation system that
               regularly disseminates firm buy or sell quotations.

                    5.   We are not and will not become, for so long as
               we hold any interest in the Class A Certificates, a
               partnership, Subchapter S corporation or grantor trust
               for United States federal income tax purposes. 

                    6.   We are a person who is either (A)(i) a citizen
               or resident of the United States, (ii) a corporation or
               other entity organized in or under the laws of the United
               States or any political subdivision thereof or (iii) a
               person not described in (i) or (ii) whose ownership of
               the Class A Certificates is effectively connected with a
               such person's conduct of a trade or business within the
               United States (within the meaning of the Code) and our
               ownership of any interest in a Class A Certificate will
               not result in any withholding obligation with respect to
               any payments with respect to the Class A Certificates by
               any person  or (B) an estate or trust the income of which
               is includible in gross income for United States federal
               income tax purposes.  We agree that if we are a person
               described in clause (A)(iii) above, we will furnish to
               the person from whom we are acquiring a Class A
               Certificate, the Servicer and the Trustee, a properly
               executed U.S. Internal Revenue Service Form 4224 and a
               new Form 4224, or any successor applicable form, upon the
               expiration or obsolescence of any previously delivered
               form (and such other certifications, representations or
               opinions of counsel as may be requested by the
               Transferor, the Servicer or the Trustee).  We recognize
               that if we are a tax-exempt entity, payments with respect
               to the Class A Certificates may constitute unrelated
               business taxable income.

                    7.   We understand that no subsequent Transfer of a
               Class A Certificate is permitted unless (i) such Transfer
               is of a Class A Certificate with a minimum principal
               amount of at least $1,000,000 and (ii) the Transferor
               consents in writing to the proposed Transfer; provided,
               that any attempted Transfer that would cause the number
               of Targeted Holders to exceed ninety-nine shall be void.

                    8.  We are a "qualified institutional buyer" (as
               defined in Rule 144A under the Securities Act) purchasing
               for our own account or for the account of a "qualified
               institutional buyer" and we understand that the sale to
               us is being made in reliance on Rule 144A under the
               Securities Act.  

                    9.   We are acquiring each of the Class A
               Certificates purchased by us for our own account or for a
               single account (each of which is a "qualified
               institutional buyer") as to which we exercise sole
               investment discretion.

                    10.  We are not (i) an employee benefit plan (as
               defined in Section 3(3) of the Employee Retirement Income
               Security Act of 1974, as amended ("ERISA") that is
               subject to the provisions of Title I of ERISA, (ii) a
               plan described in Section 4975(e)(1) of the Code, (iii) a
               governmental plan, as defined in Section 3(32) of ERISA,
               subject to any federal, state or local law which is, to a
               material extent, similar to the provisions of Section 406
               of ERISA or Section 4975 of the Code, (iv) an entity
               whose underlying assets include plan assets by reason of
               a plan's investment in the entity, or (v) a person
               investing "plan assets" of any such plan (including for
               purposes of clauses (iv) and (v) any insurance company
               general account, but excluding any entity registered
               under the Investment Company Act of 1940, as amended).

                    11.  We understand that any purported Transfer of
               any Class A Certificate in contravention of the
               restrictions and conditions in paragraphs 1 through 10
               above (including any violation of the representation in
               paragraph 5 by an investor who continues to hold a Class
               A Certificate occurring any time after the Transfer in
               which it acquired such Class A Certificate) shall be null
               and void and the purported transferee shall not be
               recognized by the Trust or any other person as a Class A
               Certificateholder for any purpose. 

                    12.  We further understand that, on any proposed
               resale, pledge or transfer of any Class A Certificates,
               we will be required to furnish to the Trustee and the
               Registrar, such certification and other information as
               the Trustee or the Registrar may reasonably require to
               confirm that the proposed sale complies with the
               foregoing restrictions and with the restrictions and
               conditions of the Class A Certificates and the Pooling
               and Servicing Agreement pursuant to which the Class A
               Certificates were issued and we agree that if we
               determine to Transfer any Class A Certificate, we will
               cause our proposed transferee to provide the Transferor,
               the Servicer and the Trustee with a letter substantially
               in the form of this letter.  We further understand that
               Class A Certificates purchased by us will bear a legend
               to the foregoing effect.

                    13.  The person signing this letter on behalf of the
               ultimate beneficial purchaser of the Class A Certificates
               has been duly authorized by such beneficial purchaser of
               the Class A Certificates to do so.

                    14.  The Class A Certificates purchased by us should
               be registered in the name and issued in the denominations
               set forth on Schedule 1 hereto.  All payments on the
               Class A Certificates held by us should be wired to us in
               accordance with the instructions set forth on Schedule 1
               hereto unless we otherwise notify the Transferor, the
               Servicer and the Trustee in writing.
                    You are entitled to rely upon this letter and are
               irrevocably authorized to produce this letter or a copy
               hereof to any interested party in any administrative or
               legal proceeding or official inquiry with respect to the
               matters covered hereby.

                                        Very truly yours

                                        [NAME OF PURCHASER]

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:


                                                              Schedule 1

                         Registration and Payment Instructions
                         -------------------------------------

               Registration Instructions:
               -------------------------
               Full Legal Name of Purchaser:__________________________
               Number and Denomination of Certificates:________________

               ________________

               Payment Instructions:
               --------------------
               Name of Bank:   ____________________
               Address of Bank:____________________
               Account Name:   ___________________
               Account Number:___________________
               ABA Number:    ___________________
               Reference:         ___________________



                                                               Exhibit E

                                FORM OF EXTENSION NOTICE

                         FINGERHUT MASTER TRUST, SERIES 1997-1

                         The undersigned, a duly authorized
               representative of Fingerhut Receivables, Inc., a Delaware
               corporation (the "Transferor"), as Transferor pursuant to
               the Amended and Restated Pooling and Servicing Agreement
               dated as of January 12, 1997 (the "Pooling and Servicing
               Agreement"), by and among the Transferor, Fingerhut
               National Bank, as servicer (the "Servicer"), and The Bank
               of New York (Delaware), as trustee (the "Trustee"), as
               supplemented by the Series 1997-1 Supplement, dated as of
               January 21, 1997 (the "Series 1997-1 Supplement"), by and
               between the Transferor, the Servicer and the Trustee (the
               Pooling and Servicing Agreement, as supplemented by the
               Series 1997-1 Supplement, and as each may from time to
               time be amended, supplemented, or modified, the
               "Agreement"), does hereby notify the Trustee (or any
               successor Trustee) and the Investor Certificateholders:

                         A.  Capitalized terms used but not defined in
               this Certificate shall have the respective meanings set
               forth in the Agreement.  References herein to certain
               sections and subsections are references to the respective
               sections and subsections of the Agreement.

                         B.  The undersigned is a [Vice President] or
               more senior officer of the Transferor who is duly
               authorized to execute and deliver this Certificate on
               behalf of the Transferor.

                         C.  This Certificate is being delivered
               pursuant to Section 6.17(a) of the Agreement.

                         D.  The Transferor is the Transferor under the
               Agreement.

                         E.  No Pay Out Event has occurred that has not
               been remedied pursuant to the provisions of the
               Agreement.

                         F.  The Certificate is being delivered to the
               Trustee on or before the date specified in subsection
               6.17(a) for delivery.

                         G.  NOTIFICATION OF EXTENSION

                         Pursuant to subsection 6.17(a) and in respect
               of [          ,    ] (the "Current Extension Date"), the
               Transferor hereby notifies the Trustee and the Investor
               Certificateholders of the Transferor's intention to
               extend the Revolving Period in respect of Series 1997-1
               on the Current Extension Date pursuant to the provisions
               of Section 6.17, until the date set forth below (such
               extension, the "Extension").
                         H.  REQUIREMENTS TO COMPLETE EXTENSION

                         (1)  Annexed hereto is an election notice (an
               "Election Notice") to be returned by any Investor
               Certificateholder electing to approve the Extension.  No
               Extension shall occur unless Investor Certificateholders
               holding at least more than fifty percent of each of the
               aggregate principal amount of Class A Certificates and
               Class B Certificates, respectively, shall return properly
               executed Election Notices approving the Extension by the
               Election Date (as defined below).  Any Investor
               Certificateholder electing to approve the Extension must
               deliver a properly executed Election Notice at the office
               of the Trustee, [ ] on or before 3:00 p.m., [] time, on
               [         ,] (the "Election Date").  Any Investor
               Certificateholder may withdraw any Election Notice
               delivered by it to the Trustee by notifying the Trustee
               in writing at the address set forth in the previous
               sentence on or prior to the Election Date.

                         (2)  THE EXTENSION SHALL NOT OCCUR UNTIL PRIOR
               SATISFACTION OF CERTAIN CONDITIONS PRECEDENT BY THE CLOSE
               OF BUSINESS ON THE ELECTION DATE, INCLUDING THE APPROVAL
               OF SUCH EXTENSION BY THE INVESTOR CERTIFICATEHOLDERS
               HOLDING THE REQUIRED AGGREGATE PRINCIPAL AMOUNT OF CLASS
               A CERTIFICATES AND CLASS B CERTIFICATES THAT NO PAY OUT
               EVENT SHALL HAVE OCCURRED AND BE CONTINUING, AND THAT
               CERTAIN LEGAL OPINIONS AND RATING AGENCY CONFIRMATIONS
               SHALL HAVE BEEN DELIVERED TO THE TRANSFEROR AND THE
               TRUSTEE PURSUANT TO SECTION 6.17(b).  THE TRANSFEROR MAY
               IN ITS SOLE DISCRETION WITHDRAW THIS EXTENSION NOTICE AT
               ANY TIME ON OR PRIOR TO THE ELECTION DATE BY DELIVERING
               NOTICE OF SUCH WITHDRAWAL IN WRITING TO THE TRUSTEE.  IF
               ANY SUCH NOTICE OF WITHDRAWAL SHALL BE SO DELIVERED, NO
               EXTENSION SHALL OCCUR.

                         I.  NEW PROVISIONS TO BECOME EFFECTIVE ON THE
               EXTENSION DATE

                         (1)  The new Amortization Period Commencement
               Date shall be the earlier of (a) [,] or (b) the Pay Out
               Commencement Date.

                         (2)  The new Extension Date shall be
               [          ,    ].

                         [(3)  The new Scheduled Series 1997-1
               Termination Date shall be [,].]

                         (4)  The new Class A Expected Payment Date is
               ______.

                         [(5)  The following are additional provisions
               that will apply to the Investor Certificates on and after
               the Extension Date:

                         INSERT PROVISIONS]

                         J.  Annexed hereto are the following:

                         (1)  the form of Extension Tax Opinion.

                         (2)  the form of Extension Opinion.
                         (3)  the Election Notice.

                         IN WITNESS WHEREOF, the undersigned has duly
               executed this certificate this [  ] day of [      ,    ].


                                        FINGERHUT RECEIVABLES, INC.

                                        By:                             
                                            ----------------------------
                                            Name:
                                            Title:




                                                               Exhibit F

                   FORM OF INVESTOR CERTIFICATEHOLDER ELECTION NOTICE

               [INSERT NAME
                AND ADDRESS OF TRUSTEE]

               Re:  Fingerhut Master Trust:
                    Election Notice to Extend Series 1997-1

               Ladies and Gentlemen:

                         The undersigned hereby elects to approve the
               extension of the Revolving Period for Series 1997-1 until
               the Amortization Period Commencement Date set forth in
               the Extension Notice dated [            ,         ] (the
               "Extension Notice") and delivered to the undersigned
               pursuant Section 6.17(a) of the Amended and Restated
               Pooling and Servicing Agreement, dated as of January 12,
               1997, including the Series 1997-1 Supplement thereto,
               dated as of January 21, 1997, each by and among Fingerhut
               Receivables, Inc., as transferor, Fingerhut National
               Bank, as servicer, and The Bank of New York (Delaware),
               as trustee (collectively, and as each may be amended,
               supplemented or modified from time to time, the "Pooling
               and Servicing Agreement").  The undersigned hereby
               acknowledges that, commencing on the Current Extension
               Date (as defined in the Extension Notice), the terms and
               provisions of the Pooling and Servicing Agreement shall
               be modified as set forth in the Extension Notice.

                         IN WITNESS WHEREOF, the undersigned registered
               owner(s) has [have] executed this Election Notice as of
               the date set forth below.

               Dated:

                              Name(s):_______________________

                              Address:_______________________
                                           (Please Print)

                              Signature(s):__________________



Exhibit 10.g(i)
                              
                          AMENDMENT
                dated as of February 4, 1997
                             to
         Fingerhut Companies, Inc. Stock Option Plan
                              
     The following amendments to the Fingerhut Companies,
Inc. Stock Option Plan (the "1990 Plan") were adopted by the
Board of Directors of Fingerhut Companies, Inc., on February
4, 1997:

     1.   Effective as of the date hereof, Section 5(c) of
the 1990 Plan is hereby amended to read in its entirety as
follows:

               "(c) Except as otherwise determined by the
          Committee or in an option or award agreement, no
          option or award granted under the Plan shall be
          transferable by an optionee or grantee, otherwise
          than by will or the laws of descent or
          distribution and during the lifetime of an
          optionee or grantee, the option shall be
          exercisable only by such optionee."
  
     2.   Effective as of the date hereof, Section 9(b) of
the 1990 Plan is hereby amended to read in its entirety as
follows:

          "(b) Except as otherwise provided in this Plan or
          in an option or award agreement, a participant's
          rights and interest under the Plan may not be
          assigned or transferred in whole or in part either
          directly or by operation of law or otherwise
          including, but not limited to, execution, levy,
          garnishment, attachment, pledge, bankruptcy or in
          any other manner and no such right or interest of
          any participant in the Plan shall be subject to
          any obligation or liability of such participant."

     3.   Effective as of the date hereof, the introductory
language set forth in Section 5(d) of the 1990 Plan is
hereby amended to read as follows:

          "Except as set forth in Section 5(h) below, the
          Option shall not be exercisable:"
     
     4.   Effective as of the date hereof, Section 5(g) of
the 1990 Plan is hereby amended to read as follows:

          "Except as otherwise set forth in Section 5(h)
          below, no Option shall be exercised during the
          first year following its grant and, except as
          otherwise determined by the Committee, any Option
          shall be exercisable, on a cumulative basis, with
          respect to twenty percent (20%) of the Common
          Shares subject to such Option on each annual
          anniversary date from the date granted."
     
     5.   Effective as of the date hereof, the 1990 Plan is
hereby amended to add a new Section 5(h) to read in its
entirety as expressly set forth below:

               (h)  Notwithstanding the vesting provisions
          contained in Section 5 hereof, but subject to the
          other terms and conditions set forth herein, an
          Option may be exercised in full immediately
          following the date of a "Change in Control" (as
          hereinafter defined).  For purposes of this Plan,
          the following terms shall have the definitions set
          forth below:
          
                    (A)  "Change in Control" shall mean:
          
                         (i)       a change in control of a
          nature that would be required to be reported in
          response to Item 6(e) of Schedule 14A of
          Regulation 14A promulgated under the Securities
          Exchange Act of 1934, as amended (the "Exchange
          Act"), whether or not the Company is then subject
          to such reporting requirement; or
          
                         (ii)      the public announcement
          (which, for purposes of this definition, shall
          include, without limitation, a report filed
          pursuant to Section 13(d) of the Exchange Act) by
          the Company or any "person" (as such term issued
          in Sections 13(d) and 14(d) of the Exchange Act)
          that such person has become the "beneficial owner"
          (as defined in Rule 13d-3 promulgated under the
          Exchange Act), directly or indirectly, of
          securities of the Company representing 30% or more
          of the combined voting power of the Company's then
          outstanding securities; provided, however, that
          notwithstanding the foregoing, no Change of
          Control shall be deemed to have occurred for
          purposes of this Plan by reason of ownership of
          30% or more of the total voting capital stock of
          the Company then issued and outstanding by any
          subsidiary of the Company or any employee benefit
          plan of the Company or of any subsidiary of the
          Company or any entity holding shares of the Common
          Stock organized, appointed or established for, or
          pursuant to the terms of, any such plan (any such
          person or entity described in this proviso is
          referred to herein as a "Company Entity"); or
          
                         (iii)     the announcement of a
          tender offer by any person or entity (other than a
          Company Entity) for 30% or more of the Company's
          voting capital stock then issued and outstanding,
          which tender offer has not been approved by the
          Board, a majority of the members of which are
          Continuing Directors (as hereinafter defined), and
          recommended to the shareholders of the Company; or
          
                         (iv)      the Continuing Directors
          (as hereinafter defined) cease to constitute a
          majority of the Company's Board of Directors; or
          
                         (v)       the shareholders of the
          Company approve (x) any consolidation or merger of
          the Company in which the Company is not the
          continuing or surviving corporation or pursuant to
          which shares of Company stock would be converted
          into cash, securities or other property, other
          than a merger of the Company in which shareholders
          immediately prior to the merger have the same
          proportionate ownership of stock of the surviving
          corporation immediately after the merger; (y) any
          sale, lease, exchange or other transfer (in one
          transaction or a series of related transactions)
          of all or substantially all of the assets of the
          Company; or (z) any plan of liquidation or
          dissolution of the Company.
          
               (B)  "Continuing Director" shall mean any
          person who is a member of the Board of Directors
          of the Company, while such person is a member of
          the Board of Directors, who is not an Acquiring
          Person (as defined below) or an Affiliate or
          Associate (as defined below) of an Acquiring
          Person, or a representative of an Acquiring Person
          or of any such Affiliate or Associate, and who (x)
          was a member of the Board of Directors on the date
          of the applicable option or award agreement or (y)
          subsequently becomes a member of the Board of
          Directors, if such person's initial nomination for
          election or initial election to the Board of
          Directors is recommended or approved by a majority
          of the Continuing Directors.  For purposes of this
          subparagraph (ii), "Acquiring Person" shall mean
          any "person" (as such term is used in Sections
          13(d) and 14(d) of the Exchange Act) who or which,
          together with all Affiliates and Associates of
          such person, is the "beneficial owner" (as defined
          in Rule 13d-3 promulgated under the Exchange Act),
          directly or indirectly of securities of the
          Company representing 30% or more of the combined
          voting power of the Company's then outstanding
          securities, but shall not include any Company
          Entity; and "Affiliate" and "Associate" shall have
          the respective meanings ascribed to such terms in
          Rule 12b-2 promulgated under the Exchange Act.


                                   __________________________
                                   Michael P. Sherman
                                   Senior Vice President,
                                   New Business Development,
                                   General Counsel and Secretary



Exhibit 10.i(i)
                               
                        AMENDMENT NO. 1
                 dated as of February 4, 1997
                              to
                   Fingerhut Companies, Inc.
        1995 Long-Term Incentive and Stock Option Plan
                               
     The following amendments to the Fingerhut Companies, Inc.
1995 Long-Term Incentive and Stock Option Plan (the "1995
Plan") were adopted by the Board of Directors of Fingerhut
Companies, Inc., on February 4, 1997:

     1.   Effective as of the date hereof, Section 14 of the
1995 Plan is hereby amended to read in its entirety as
follows:

          "14. Limits on Transferability.
          
               Except as otherwise determined by the
          Committee or in an option or award agreement, no
          option or award granted under the Plan shall be
          transferable by an optionee or grantee, otherwise
          than by will or the laws of descent or distribution
          and during the lifetime of an optionee or grantee,
          the option shall be exercisable only by such
          optionee."

     2.   Effective upon and subject to shareholder approval,
Section 2 of the 1995 Plan is amended by replacing the number
"2,500,000" therein with the number "4,500,000."


                              _____________________
                              Michael P. Sherman
                              Senior Vice President,
                              New Business Development,
                              General Counsel and Secretary




EXHIBIT 10.i(iii)
                              
                  FINGERHUT COMPANIES, INC.
       1995 LONG-TERM INCENTIVE AND STOCK OPTION PLAN
                              
              RESTRICTED STOCK AWARD AGREEMENT

     This Restricted Stock Agreement is made as of February
14, 1996 by and between Fingerhut Companies, Inc. (the
"Company") and [name] ("the Participant").

     WHEREAS, the Compensation Committee (the "Committee")
of the Board of Directors of the Company (the "Board")
desires to provide Participant with an award of restricted
shares of common stock of the Company pursuant to the
provisions of the Fingerhut Companies, Inc. 1995 Long-Term
Incentive and Stock Option Plan (the "Plan") and this
Restricted Stock Award Agreement (the "Agreement"), and
Participant desires to acquire such option.

     NOW, THEREFORE, for and in consideration of the mutual
covenants and promises contained herein, and for other
valuable consideration, the receipt and sufficiency of which
are hereby acknowledged, the parties hereto agree as
follows:

     1.   Award of Restricted Stock

     The Company hereby grants to the Participant a
restricted stock award of [number] ([no]) shares (the
"Shares") of common stock, par value $.01 per share, of the
Company (the "Common Stock"') subject to the terms and
conditions set forth herein and in the Plan.  The grant of
this award of Shares to the Participant shall become
effective upon the Participant signing and returning this
Agreement to the Senior Vice President, Human Resources of
the Company.

     2.   Vesting; Change in Control

     (a)  Subject to the terms and conditions of this
Agreement, the Shares shall vest in Participant according to
the following schedule:  25% on March 31, 1996, 25% on March
31, 1997 and 50% on August 31, 1998, if Participant remains
continuously employed by the Company or any of its
subsidiaries until such respective dates.  The portion of
the Shares that vest on March 31, 1996 shall remain subject
to the transfer restrictions set forth in Section 4(b).

     (b)  Notwithstanding the foregoing, in the event of a
Change in Control (as defined below) prior to the vesting of
the Shares, all Shares shall vest in full in Participant as
of the date of such Change in Control if Participant has
been continuously employed by the Company or any of its
subsidiaries until the date of such Change in Control.

     (c)  For purposes of this Agreement, "Change in
Control" shall mean:
     
          (i)  a change in control of a nature that would be
required to be reported in response to Item 6(e) of Schedule
14A of Regulation 14A promulgated under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"),
whether or not the Company is then subject to such reporting
requirement; or
     
          (ii) the public announcement (which, for purposes
of this definition, shall include, without limitation, a
report filed pursuant to Section 13(d) of the Exchange Act)
by the Company or any "person" (as such term is used in
Sections 13(d) and 14(d) of the Exchange Act) that such
person has become the "beneficial owner" (as defined in Rule
13d-3 promulgated under the Exchange Act), directly or
indirectly, of securities of the Company representing 30% or
more of the combined voting power of the Company's then
outstanding securities; provided, however, that
notwithstanding the foregoing, no Change of Control shall be
deemed to have occurred for purposes of this Agreement by
reason of ownership of 30% or more of the total voting
capital stock of the Company then issued and outstanding by
any subsidiary of the Company or any employee benefit plan
of the Company or of any subsidiary of the Company or any
entity holding shares of the Common Stock organized,
appointed or established for, or pursuant to the terms of,
any such plan (any such person or entity described in this
proviso is referred to herein as a "Company Entity"); or
     
          (iii)     the announcement of a tender offer by
any person or entity (other than a Company Entity) for 30%
or more of the Company's voting capital stock then issued
and outstanding, which tender offer has not been approved by
the Board, a majority of the members of which are Continuing
Directors (as hereinafter defined), and recommended to the
shareholders of the Company; or
     
          (iv) the Continuing Directors (as hereinafter
defined) cease to constitute a majority of the Company's
Board of Directors; or
     
          (v)  the shareholders of the Company approve (x)
any consolidation or merger of the Company in which the
Company is not the continuing or surviving corporation or
pursuant to which shares of Company stock would be converted
into cash, securities or other property, other than a merger
of the Company in which shareholders immediately prior to
the merger have the same proportionate ownership of stock of
the surviving corporation immediately after the merger; (y)
any sale, lease, exchange or other transfer (in one
transaction or a series of related transactions) of all or
substantially all of the assets of the Company; or (z) any
plan of liquidation or dissolution of the Company.
     
     (b)  "Continuing Director" shall mean any person who is
a member of the Board of Directors of the Company, while
such person is a member of the Board of Directors, who is
not an Acquiring Person (as defined below) or an Affiliate
or Associate (as defined below) of an Acquiring Person, or a
representative of an Acquiring Person or of any such
Affiliate or Associate, and who (x) was a member of the
Board of Directors on the date of this Agreement as first
written above or (y) subsequently becomes a member of the
Board of Directors, if such person's initial nomination for
election or initial election to the Board of Directors is
recommended or approved by a majority of the Continuing
Directors.  For purposes of this subparagraph (ii),
"Acquiring Person" shall mean any "person" (as such term is
used in Sections 13(d) and 14(d) of the Exchange Act) who or
which, together with all Affiliates and Associates of such
person, is the "beneficial owner" (as defined in Rule 13d-3
promulgated under the Exchange Act), directly or indirectly
of securities of the Company representing 30% or more of the
combined voting power of the Company's then outstanding
securities, but shall not include any Company Entity; and
"Affiliate" and "Associate" shall have the respective
meanings ascribed to such terms in Rule 12b-2 promulgated
under the Exchange Act.

     3.   Forfeiture; Early Vesting in Event of Death or
Disability

     (a)  If Participant ceases to be an employee of the
Company or any of its subsidiaries (as defined in the Plan)
for any reason other than death or Disability (as defined
below) prior to the vesting of the Shares pursuant to
Section 2 hereof, then Participant's rights to all of the
Shares not theretofore vested shall be immediately and
irrevocably forfeited.

     (b)  If Participant ceases to be an employee of the
Company or any of its subsidiaries by reason of death or
Disability prior to the vesting of the Shares pursuant to
Section 2 hereof, then Participant or Participant's
Representative (as defined below) shall become immediately
vested, as of the date of such death or Disability in all
unvested Shares.  No transfer by will or by laws of descent
and distribution of any Shares which vest by reason of
Participant's death shall be effective to bind the Company,
unless the Company shall have been furnished with written
notice of such transfer and a copy of the will or such other
evidence as the Company may deem necessary to establish the
validity of the transfer.

     (c)  For purposes of this Agreement, the following
terms shall be defined as follows:

     (i)  "Disability" shall have the meaning given to
"permanent and total disability" in Section 22(e)(3) of the
Code (as defined in the Plan) and shall be determined by the
Committee (as defined in the Plan) in its sole and absolute
discretion.

     (ii) "Representative" shall mean the person or persons
to whom Participant's rights under this Agreement shall pass
upon death, whether by will or by the applicable laws of
descent and distribution.

     (d)  A leave of absence granted in accordance with the
Company's usual procedure which does not operate to
interrupt continuous employment for other benefits granted
by the Company shall not be considered a termination of
employment under this Agreement.  A period of "related
employment" during which Participant is not employed by the
Company nor a subsidiary (as defined in the Plan) shall not
be considered a termination of employment under this
Agreement if (i) such employment is undertaken by
Participant at the request of the Company or a subsidiary,
(ii) immediately prior to the undertaking of such employment
Participant was an officer or employee of the Company or a
subsidiary or was engaged in related employment, and (iii)
such employment is recognized by the Committee, in its sole
discretion, as related employment.  The death or Disability
of Participant during a period of related employment shall
be treated, for purposes of this agreement, as if such death
or the onset of such disability had occurred while
Participant was an officer or employee of the Company or a
subsidiary.

     (e)  The Committee may accelerate the vesting schedule
provided in Section 2 at any time in its sole discretion.

     4.   Restriction on Transfer

     (a)  Except as provided in subsection 4(b) below, none
of the Shares may be sold, assigned, transferred, pledged,
hypothecated or otherwise disposed of or encumbered until
they vest pursuant to Section 2 or 3 hereof, and no attempt
to transfer the unvested Shares, whether voluntary or
involuntary, by operation of law or otherwise, shall vest
the transferee with any interest or right in or with respect
to such Shares.

     (b)  To the extent such transfers are permitted under
the Plan and are not restricted by Rule 16b-3 promulgated
under the Exchange Act, the Committee, in its sole
discretion, may establish, as permitted by applicable law,
rules and conditions under which a Participant may transfer
the unvested restricted stock granted pursuant to this
Agreement to any member of Participant's "immediate family"
(as such term is defined in Rule 16a-1(e) promulgated under
the Exchange Act), to a trust whose beneficiaries are
members of Participant's "immediate family" or to or for the
benefit of an organization exempt from federal income tax
pursuant to Section 501 of the Code.  Any such transferee
will remain subject to the vesting and forfeiture provisions
contained in  Section 2 and 3 hereof.

     (c)  Notwithstanding the foregoing, none of the Shares
may be sold, assigned, transferred, pledged, hypothecated or
otherwise disposed of or encumbered until August 15, 1996,
and no attempt to transfer the Shares, whether voluntary or
involuntary, by operation of law or otherwise, shall vest
the transferee with any interest or right in or with respect
to the Shares.

     5.   Issuance and Custody of Certificate

     (a)  The Company shall cause to be issued one or more
stock certificates, registered in the name of Participant,
evidencing the Shares.  Unvested Shares may be registered in
book entry form at the Company's transfer agent.  Each such
certificate or book entry registration shall bear one or
both of the following legends or other similar legends:

          (i)  "THE SHARES OF COMMON STOCK REPRESENTED
     BY THIS CERTIFICATE ARE SUBJECT TO FORFEITURE, AND
     THE TRANSFERABILITY OF THIS CERTIFICATE AND THE
     SHARES OF COMMON STOCK REPRESENTED HEREBY ARE
     SUBJECT TO THE RESTRICTIONS, TERMS AND CONDITIONS
     (INCLUDING RESTRICTIONS AGAINST TRANSFER)
     CONTAINED IN THE FINGERHUT COMPANIES, INC. 1995
     LONG-TERM INCENTIVE AND STOCK OPTION PLAN AND A
     RESTRICTED STOCK AWARD AGREEMENT ENTERED INTO
     BETWEEN FINGERHUT COMPANIES, INC. AND THE
     REGISTERED OWNER OF SUCH SHARES.  COPIES OF SUCH
     PLAN AND AGREEMENT ARE ON FILE IN THE OFFICE OF
     THE SECRETARY OF FINGERHUT COMPANIES, INC., 4400
     BAKER ROAD, MINNETONKA, MINNESOTA 55343."

          (ii) If required under then applicable
     securities laws:  "THE SECURITIES REPRESENTED BY
     THIS CERTIFICATE HAVE NOT BEEN REGISTERED UNDER
     THE SECURITIES ACT OF 1933 OR ANY APPLICABLE STATE
     SECURITIES LAWS.  SUCH SECURITIES MAY NOT BE SOLD,
     TRANSFERRED OR OTHERWISE DISPOSED OF WITHOUT (I)
     THE OPINION OF COUNSEL SATISFACTORY TO THE ISSUER
     OF SUCH SECURITIES THAT SUCH TRANSFER MAY LAWFULLY
     BE MADE WITHOUT REGISTRATION OR QUALIFICATION
     UNDER THE SECURITIES ACT OF 1933 AND APPLICABLE
     STATE SECURITIES LAWS OR (II) SUCH REGISTRATION OR
     QUALIFICATION."

     (b)  Participant agrees to sign stock powers relating
to the Shares from time to time and to deliver them to the
Company.  These stock powers will be used to authorize the
issuance of new certificates upon lapse of restrictions upon
vesting.

     (c)  Each certificate issued pursuant to Section 5(a)
hereof, together with the stock powers relating to the
Shares, shall be deposited by the Company with the Secretary
of the Company or a custodian designated by the Secretary.
Upon request, the Secretary or such custodian shall issue a
receipt to the Participant evidencing the certificate or
certificates held which are registered in the name of the
Participant.

     (d)  After Shares vest pursuant to Sections 2 or 3
hereof, the Company shall promptly cause to be issued a
certificate or certificates evidencing such vested Shares,
free of the legend provided in Section 5(a)(i) and, subject
to receipt of an opinion of counsel satisfactory to the
Company (which may be counsel for the Company), free of the
legend provided in Section 5(a)(ii) hereof, and shall cause
such certificate or certificates, the stock powers relating
to such vested Shares and any additional shares of Common
Stock, any securities and any other property held in custody
with respect to such vested Shares pursuant to Section 6(c)
hereof to be delivered to the Participant or the
Participant's Representative.  Only whole Shares shall be
issued to the Participant pursuant to this Agreement.

     6.   Distributions and Adjustments

     (a)  In the event that the outstanding shares of Common
Stock (other than shares held by dissenting shareholders)
shall be changed into, or exchanged for, a different number
or kind of shares of Common Stock or other securities of the
Company, or, if further changes or exchanges of any Common
Stock or other securities into which the Common Stock shall
have been changed, or for which it shall have been
exchanged, shall be made (whether by reason of merger,
consolidation, reorganization, recapitalization, stock
dividend, reclassification, split-up, combination of shares
or otherwise), then for each Share, there shall be
substituted and exchanged therefor the number and kind of
shares of Common Stock or other securities into or for which
each outstanding share of Common Stock (other than shares
held by dissenting shareholders) shall be so changed or
exchanged.  If in the event of any such changes or exchanges
in order to prevent dilution or enlargement of rights under
this Agreement, it is necessary to make an adjustment in the
number or kind of the Shares, such adjustment shall be made
by the Committee and shall be effective and binding for all
purposes of this Agreement.

     (b)  Any additional shares of Common Stock, any other
securities of the Company and any other property (except for
cash dividends or other cash distributions) distributed with
respect to the Shares prior to the date the Shares vest
shall be subject to the same restrictions, terms and
conditions as the Shares.  Any cash dividends or other cash
distributions payable with respect to the Shares shall be
distributed to Participant at the same time cash dividends
or other cash distributions are distributed to stockholders
of the Company generally.

     (c)  Any additional shares of Common Stock, any
securities and any another property (except for cash
dividends or other cash distributions) distributed with
respect to the Shares prior to the date such Shares vest
shall be promptly deposited with the Secretary or the
custodian designated by the Secretary to be held in custody
in accordance with Section 5(c) hereof.

     7.   Taxes

     The Participant shall immediately notify the Company of
any election he/she may make under Section 83 of the Code
with respect to this restricted stock award.  In order to
comply with all applicable federal or state income, social
security, payroll, withholding or other tax laws or
regulations, the Company may take such action, and may
require Participant to take such action, as it deems
appropriate to ensure that all applicable federal or state
income, social security, payroll, withholding or other
taxes, which are the sole and absolute responsibility of the
Participant, are withheld or collected from Participant.
The Company reserves the right to withhold from any transfer
or payment under the Plan or from any other payment due to
the Participant from the Company any taxes as may be
required pursuant to law and the Participant shall provide
any documentation necessary with respect to such
withholding.  The Participant shall, if required by the
Company in its discretion, pay to the Company in cash any
amount required to be withheld for any applicable employment
or withholding taxes, and the Company may condition delivery
of vested, nonrestricted stock certificates upon receipt of
such payment.

     8.   Miscellaneous

     (a)  This Agreement is subject in all respects to the
terms of the Plan.  By signing this Agreement, the
Participant acknowledges receipt of a copy of the Plan.  In
the event that any provision of this Agreement is
inconsistent with the terms of the Plan, the terms of the
Plan shall govern.  Any question of administration or
interpretation arising under this Agreement shall be
determined by the Committee or its delegates, and such
determination shall be final and conclusive upon all parties
in interest.

     (b)  Any compensation realized from the receipt or
payment of (or the lapse of restrictions relating to) this
restricted stock award shall constitute a special long-term
incentive payment to the Participant and shall not be taken
into account as compensation in determining the amount of
any benefit under any retirement or other employee benefit
plan of the Company or any of its affiliates.

     10.  Limitation of Liability.  Nothing in this
Agreement shall be construed to:

     (a)  limit in any way the right of the Company or a
subsidiary to terminate the employment of Participant; or
     
     (b)  be evidence of any agreement or understanding,
express or implied, that the Company or a subsidiary shall
employ Participant in any particular position at any
particular rate of compensation or for any particular period
of time.
          
     11.  Severability.  It is intended that each provision
of this Agreement shall be viewed as separate and divisible.
In the event that any provision hereof shall be held to be
invalid or unenforceable, the remaining provisions of this
Agreement shall continue to be in full force and effect.

     12.  Governing Law.  This Agreement shall be construed
in accordance with and governed by the internal laws of the
State of Minnesota without regard for conflicts of laws
principles thereof.

     13.  Further Assurances.  Each party hereto agrees to
execute and deliver such further instruments and to take
such other action as shall be reasonably required to carry
out the intent and purposes of this Agreement.

     14.  Counterparts.  This Agreement may be executed in
any number of counterparts, each of which shall be deemed an
original, but all of which together shall constitute one and
the same document.

     15.  Notices.  All notices that are required or may be
given pursuant to the terms of this Agreement shall be in
writing and delivered personally or by registered or
certified mail, return receipt requested, postage prepaid,
addressed as follows and shall be deemed to have been given
upon delivery to the addressee:

               To the Company:
          
               Fingerhut Companies, Inc.
               4400 Baker Road
               Minnetonka, MN 55343
               Attention:  General Counsel
          
               To Participant:
          
               At Participant's residence address listed in
               the Company's personnel records.
          
Notice of a change in address of one of the parties hereto
shall be given in writing to the other party as provided
above, but shall be effective only upon actual receipt.

     16.  Amendment.  This Agreement may not be amended or
modified by the parties hereto in any manner, except by a
written instrument signed by both parties hereto.

     17.  Binding Effect: Assignment.  This Agreement shall
be binding upon the heirs, successors and assigns of the
parties hereto.  This Agreement shall not be assigned by
either party hereto without the express written consent of
the other party.

     18.  Entire Agreement.  The Plan and this Agreement
constitute, except as to any written agreement between the
parties hereto which specifically references this Section
18, the entire understanding between the parties hereto with
respect to the matters covered herein and supersede all
previous written, oral or implied understandings between the
parties hereto with respect to the subject matter hereof.

          IN WITNESS WHEREOF, the Company and Participant
have executed this Agreement as of the day and year first
above written.

                         FINGERHUT COMPANIES, INC.


                         By
                              John D. Buck

                         PARTICIPANT SIGNATURE



                              [name]

                         Social Security #:  [ssn]

                         Date:








Exhibit 10.j(i)
                               
                        AMENDMENT NO. 1
                 dated as of February 4, 1997
                              to
                   Fingerhut Companies, Inc.
        1992 Long-Term Incentive and Stock Option Plan
                               
     The following amendment to the Fingerhut Companies, Inc.
1992 Long-Term Incentive and Stock Option Plan (the "1992
Plan") was adopted by the Board of Directors of Fingerhut
Companies, Inc., on February 4, 1997:

     1.   Effective as of the date hereof, Section 14 of the
1992 Plan is hereby amended to read in its entirety as
follows:

          "14. Limits on Transferability.
          
               Except as otherwise determined by the
          Committee or in an option or award agreement, no
          option or award granted under the Plan shall be
          transferable by an optionee or grantee, otherwise
          than by will or the laws of descent or distribution
          and during the lifetime of an optionee or grantee,
          the option shall be exercisable only by such
          optionee."



                              --------------------
                              Michael P. Sherman
                              Senior Vice President,
                              New Business Development,
                              General Counsel and Secretary



                     
  Exhibit 10.u


                     FINGERHUT CORPORATION
                      PENSION EXCESS PLAN
                         1996 REVISION

                       Table of Contents

                                                             Page


ARTICLE 1    Description                                        
             1.1            Plan Name     
             1.2            Plan Purpose     
             1.3            Plan Type     

ARTICLE 2    Definitions, Construction and Interpretation       
             2.1            Administrator     
             2.2            Board     
             2.3            Code     
             2.4            Company     
             2.5            ERISA     
             2.6            Governing Law     
             2.7            Headings     
             2.8            Number and Gender     
             2.9            Participant     
             2.10           Pension Plan     
             2.11           Plan     
             2.12           Trust     
             2.13           Trustee     

ARTICLE 3    Participation                                      

             3.1            Participation     
             3.2            Condition of Participation     

ARTICLE 4    Benefits                                           
                           
             4.1            Amount     
             4.2            Form and Time of Payment     
             4.3            Entitlement, Reductions     
             4.4            Payment in the Event of Incapacity     

ARTICLE 5    Source of Payments; Nature of Interest             

             5.1            Establishment of Trust     
             5.2            Source of Payments     
             5.3            Status of Plan     
             5.4            Non-assignability of Benefits     

ARTICLE 6    Amendment and Termination                          

             6.1            Amendment     
             6.2            Termination of Participation     
             6.3            Termination     

ARTICLE 7    Administration                                     

             7.1            Administrator     
             7.2            Rules and Regulations     
             7.3            Administrator's Discretion     
             7.4            Specialist's Assistance     
             7.5            Indemnification     
             7.6            Benefit Claim Procedure     
             7.7            Disputes    
ARTICLE 8    Miscellaneous                                    

             8.1            Withholding and Offsets    
             8.2            Other Benefits    
             8.3            No Warranties Regarding Tax Treatment    
             8.4            No Employment Rights Created    

                     FINGERHUT CORPORATION
                      PENSION EXCESS PLAN
                         1996 REVISION


                           ARTICLE 1
                      Description of Plan


1.1  Plan Name.  The name of the Plan is the "Fingerhut
     Corporation Pension Excess Plan."

1.2  Plan Purpose.    The purpose of the Plan is to ensure, to
     the extent provided in Section 4.1 of the Plan, that
     Participants will not be deprived of benefits that would
     otherwise be payable under the Pension Plan because of the
     limitation on compensation imposed by Code section
     401(a)(17).

1.3  Plan Type.  The Plan is an unfunded plan maintained
     primarily for the purpose of providing deferred compensation
     for a select group of management or highly compensated
     employees and, as such, is exempt from Parts 2, 3 and 4 of
     Subtitle B of Title I of ERISA by operation of sections
     201(2), 302(a)(3) and 401(a)(4) thereof, respectively, and
     from Title IV of ERISA by operation of section 4021(a)(6)
     thereof.  The Plan is also intended to be unfunded for tax
     purposes.  The Plan will be construed and administered in a
     manner that is consistent with and gives effect to the
     foregoing.

ARTICLE 2
          Definitions, Construction and Interpretation


The definitions and rules of construction and interpretation set
forth in this article apply in construing the Plan unless the
context otherwise indicates.

2.1  Administrator.  "Administrator" means the Company or any
     individual or committee appointed by the Board to perform
     administrative duties pursuant to Section 7.1.

2.2  Board.  "Board" means the  Company's Board of Directors or
     any individual or committee authorized to act on behalf of
     such Board of Directors.

2.3  Code.  "Code" means the Internal Revenue Code of 1986, as
     amended.  Any reference to a specific provision of the Code
     includes a reference to that provision as it may be amended
     from time to time and to any successor provision.

2.4  Company.  "Company" means Fingerhut Corporation or any
successor thereto.

2.5  ERISA.  "ERISA" means the Employee Retirement Income
     Security Act of 1974, as amended.  Any reference to a
     specific provision of ERISA includes a reference to that
     provision as it may be amended from time to time and to any
     successor provision.

2.6  Governing Law.  To the extent state law is not preempted by
     the provisions of ERISA or any other laws of the United
     States, this Plan will be administered, and all questions
     pertaining to the construction, validity, effect and
     enforcement of the Plan will be determined, in accordance
     with the internal, substantive laws of the State of
     Minnesota without regard to the conflict of law rules of the
     State of Minnesota or of any other jurisdiction.

2.7  Headings.  The headings of articles, sections, subsections
     and clauses are included solely for convenience and, if
     there is a conflict between such headings and the text of
     the Plan, the text will control.

2.8  Number and Gender.  Wherever appropriate, the singular may
     be read as the plural, the plural may be read as the
     singular and one gender may be read as the other gender.

2.9  Participant.  "Participant" means an individual described in
     Section 3.1.

2.10 Pension Plan.  "Pension Plan" means the Fingerhut
     Corporation Pension Plan, as amended from time to time.

2.11 Plan.  "Plan" means the Fingerhut Corporation Pension Excess
     Plan, as amended from time to time.

2.12 Trust.  "Trust" means any trust or trusts established by the
     Company pursuant to Section 5.1.

2.13 Trustee.  "Trustee" means the independent corporate trustee
     or trustees that at the relevant time has or have been
     appointed to act as Trustee of the Trust.

ARTICLE 3
                         Participation


3.1  Participation.  To be eligible to participate in the Plan,
     an individual must

          (a)  be an employee of the Company after 1995 who is
          eligible to participate in the Pension Plan,

          (b)  have compensation from the Company for a calendar
          year (of the type that would be taken into account in
          determining the Participant's normal retirement benefit
          under the Pension Plan but for the limitation in effect
          for the calendar year under Code section 401(a)(17))
          under the Pension Plan in excess of the limitation in
          effect for the calendar year under Code section
          401(a)(17) and

          (c)  not be a party to a separate agreement with the
          Company pursuant to which he or she is not eligible to
          receive benefits pursuant to the Plan.

     A Participant will cease to be such as of the date on which
     all benefits to which he or she is entitled under the Plan
     have been distributed in full.

3.2  Condition of Participation.  As a condition to the receipt
     of benefits pursuant to the Plan, each Participant is bound
     by all of the terms and conditions of the Plan, including
     but not limited to the reserved right of the Board to amend
     or terminate the Plan and the provisions of Section 7.7, and
     is required to furnish to the Administrator such pertinent
     information, and must execute such instruments, as the
     Administrator may require.

                           ARTICLE 4
                            Benefits


4.1  Amount.

          (A)  As of the date on which a Participant's Pension
          Plan benefit is scheduled to commence, the
          Administrator will determine the amount of the benefit
          to which the Participant is entitled pursuant to the
          Plan in accordance with Subsection (B).

          (B)  Subject to Sections 4.2 and 4.3, the amount of the
          benefit to which a Participant is entitled pursuant to
          the Plan will be computed in the following manner:

                    (1)  The Administrator will determine a
               monthly benefit amount equal to the amount by
               which the monthly benefit determined pursuant to
               clause (a) exceeds the monthly benefit determined
               pursuant to clause (b), in each case based on a
               benefit payable in the normal form under the
               Pension Plan commencing at the later of the
               Participant's normal retirement date under the
               Pension Plan or the date on which benefits under
               the Pension Plan are scheduled to commence.

                              (a)  The monthly benefit to which
                    the Participant would be entitled under the
                    Pension Plan determined as if (i) the
                    limitation in effect under Code section
                    401(a)(17) for each calendar year after 1993
                    and before 1997 were $235,840 and for each
                    calendar year after 1996 were $300,000 and
                    (ii) the limitation in effect under Code
                    section 415(b)(1)(A) were $115,641.

                              (b)  The actual amount of the
                    monthly benefit to which the Participant is
                    entitled under the Pension Plan.

                    (2)  The amount determined pursuant to clause
               (1) will be adjusted in the same manner as the
               Participant's benefit under the Pension Plan to
               reflect any early or late commencement of the
               benefit.

          (C)  If a Participant dies before his or her "annuity
          starting date," within the meaning of Code section
          417(f)(2), and the Participant's surviving spouse is
          entitled to a "qualified preretirement survivor
          annuity," within the meaning of Code section 417(c),
          from the Pension Plan or the Pension Plan provides for
          the payment of any other death benefit to the surviving
          spouse or any other person, the amount of the benefit
          to which the surviving spouse or other person is
          entitled pursuant to the Plan will be determined in
          accordance with Subsection (B) but based, for the
          purpose of clause (1), on the difference between the
          normal form of the death benefit determined under items
          (a) and (b).

4.2  Form and Time of Payment.

          (A)  Payment of a benefit to any Participant determined
          pursuant to Section 4.1(B) or surviving spouse or other
          person determined pursuant to Section 4.1(C) will be
          made or commence, as the case may be, at the same time
          and in the same form as his or her benefit under the
          Pension Plan.

          (B)  If a Participant, surviving spouse or other person
          entitled to receive a benefit under the Plan elects to
          receive his or her benefit under the Pension Plan in a
          form other than the normal form, the benefit under the
          Plan will be actuarially adjusted to reflect the form
          in which it is paid in the same manner as the benefit
          under the Pension Plan.

          (C)  If a Participant dies following the commencement
          of monthly benefit payments, any death benefits payable
          under the form of payment applicable to the
          Participant's benefit under the Plan will be paid to
          the same beneficiary or joint or contingent annuitant,
          as the case may be, as his or her benefit under the
          Pension Plan.

4.3  Entitlement, Reductions.  Notwithstanding the foregoing
provisions of this Article 4 -

          (A)  The Company has no obligation to pay a benefit
          pursuant to the Plan to any former Participant to the
          extent the obligation to pay the benefit has been
          transferred to or assumed by a successor to all or any
          portion of the business of the Company.

          (B)  If a Participant who is receiving or entitled to
          receive a benefit pursuant to the Plan is reemployed
          with the Company or an affiliate of the Company and, in
          connection with such reemployment, his or her Pension
          Plan benefit payment is suspended, his or her benefit
          under the Plan will be suspended for the same period.
          The Participant's benefit under the Plan will
          recommence at the same time as his or her benefit under
          the Pension Plan and the amount of the benefit at
          recommencement will be adjusted, based on a methodology
          and assumptions determined by the Administrator to be
          reasonable, to reflect any additional benefits earned
          and benefits previously paid.

4.4  Payment in the Event of Incapacity.  If any person entitled
     to receive any payment under the Plan is physically,
     mentally, or legally incapable of receiving or acknowledging
     receipt thereof, and no legal representative has been
     appointed for such person, the Administrator, in his or her
     discretion, may (but is not required to) cause any sum
     otherwise payable to such person to be paid to any one or
     more of the following (as may be chosen by the
     Administrator): the person's beneficiary or joint or
     contingent annuitant for purposes of his or her benefit
     under the Plan, if any, the institution maintaining such
     person, a custodian for such person under the Uniform
     Transfers to Minors Act of any state, or such person's
     spouse, children, parents or other relatives by blood or
     marriage.  Any payment so made completely discharges all
     liability under the Plan to the extent of such payment.

ARTICLE 5
             Source of Payments; Nature of Interest

5.1  Establishment of Trust.  With the prior approval of the
     Board, the Company may establish a Trust with an independent
     corporate trustee.  The Trust must (a) be a grantor trust
     with respect to which the Company is treated as grantor for
     purposes of Code section 677, (b) not cause the Plan to be
     funded for purposes of Title I of ERISA and (c) provide that
     Trust assets will, upon the insolvency of the Company, be
     used to satisfy claims of the Company's general creditors.
     The Company may from time to time transfer to the Trust
     cash, marketable securities or other property acceptable to
     the Trustee in accordance with the terms of the Trust.

5.2  Source of Payments.

          (A)  Subject to Subsection (B), a Participant's benefit
          will be paid by the Company.

          (B)  The Trustee, if any, will make distributions to
          Participants and Beneficiaries from the Trust in
          satisfaction of the Company's obligations under the
          Plan in accordance with the terms of the Trust.

5.3  Status of Plan.  Nothing contained in the Plan or Trust is
     to be construed as providing for assets to be held for the
     benefit of any Participant or any other person or persons to
     whom benefits are to be paid pursuant to the terms of this
     Plan, the Participant's or other person's only interest
     under the Plan being the right to receive the benefits set
     forth herein.  The Trust is established only for the
     convenience of the Company and the Participants, and no
     Participant has any interest in the assets of the Trust.  To
     the extent the Participant or any other person acquires a
     right to receive benefits under this Plan or the Trust, such
     right is no greater than the right of any unsecured general
     creditor of the Company.

5.4  Non-assignability of Benefits.  The benefits payable under
     the Plan and the right to receive future benefits under the
     Plan may not be anticipated, alienated, sold, transferred,
     assigned, pledged, encumbered, or subjected to any charge or
     legal process.

ARTICLE 6
                   Amendment and Termination


6.1  Amendment.

          (A)  The Company reserves the right to amend the Plan
          at any time to any extent that it may deem advisable.
          To be effective, an amendment must be stated in a
          written instrument approved in advance or ratified by
          the Board and executed in the name of the Company by
          its President or a Vice President and attested by the
          Secretary or an Assistant Secretary.

          (B)  An amendment adopted in accordance with Subsection
          (A) is binding on all interested parties as of the
          effective date stated in the amendment; provided,
          however, that no amendment will have any retroactive
          effect so as to deprive any Participant, or the
          beneficiary or joint or contingent annuitant of a
          deceased Participant, of any benefit to which he or she
          is entitled under the terms of the Plan in effect
          immediately prior to the effective date of the
          amendment, determined in the case of a Participant who
          is employed by the Company or an affiliate as if he or
          she had terminated employment immediately prior to the
          effective date of the amendment.

          (C)  The provisions of the Plan in effect at the
          termination of a Participant's employment will, except
          as otherwise expressly provided by a subsequent
          amendment, continue to apply to such Participant.

6.2  Termination of Participation.  Notwithstanding any other
     provision of the Plan to the contrary, if determined by the
     Administrator to be necessary to ensure that the Plan is
     exempt from ERISA to the extent contemplated by Section 1.3
     or upon the Administrator's determination that a
     Participant's interest in the Plan has been or is likely to
     be includable in the Participant's gross income for federal
     income tax purposes prior to the actual payment of benefits
     pursuant to the Plan, the Administrator may take any or all
     of the following steps:

          (a)  terminate the Participant's future participation
          in the Plan;

          (b)  cause the Participant's entire interest in the
          Plan to be distributed to the Participant in the form
          of an immediate lump sum calculated based on a
          methodology and assumptions determined by the
          Administrator to be reasonable; and/or

          (c)  transfer the benefits that would otherwise be
          payable pursuant to the Plan for all or any of the
          Participants to a new plan that is similar in all
          material respects (other than those which require the
          action in question to be taken.)

6.3  Termination.

          (A)  The Company reserves the right to terminate the
          Plan in its entirety or with respect to any group of
          similarly situated current or former employees.  The
          Plan will terminate in its entirety or with respect to
          a particular group of current or former employees as of
          the date specified by the Company in a written
          instrument adopted and executed in the manner of an
          amendment.

          (B)  Upon the termination of the Plan in its entirety
          or with respect to any group of current or former
          employees, the Company will either cause (1) any
          benefits to which Participants have become entitled
          prior to the effective date of the termination to
          continue to be paid in accordance with the provisions
          of Article 4 or (2) the entire interest in the Plan of
          any or all Participants, or the beneficiaries or joint
          or contingent annuitants of any or all deceased
          Participants, to be distributed in the form of an
          immediate lump sum payment calculated based on a
          methodology and assumptions determined by the
          Administrator to be reasonable.

ARTICLE 7
                         Administration


7.1  Administrator.  The Plan may be administered on behalf of
     the Company by the Board or an individual or committee
     selected by the Board.

7.2  Rules and Regulations.  The Administrator has the
     discretionary power and authority to make such rules and
     regulations as the Administrator determines to be consistent
     with the terms, and necessary or advisable in connection
     with the administration, of the Plan and to modify or
     rescind any such rules or regulations.

7.3  Administrator's Discretion.  The Administrator has the
     discretionary power and authority to make all determinations
     necessary for administration of the Plan, except those
     determinations that the Plan requires others to make, and to
     construe, interpret, apply and enforce the provisions of the
     Plan and Plan rules and regulations whenever necessary to
     carry out its intent and purpose and to facilitate its
     administration, including, without limitation, the
     discretionary power and authority to remedy ambiguities,
     inconsistencies, omissions and erroneous benefit
     calculations.  In the exercise of its discretionary power
     and authority, the Administrator will treat all persons
     determined by the Administrator to be similarly situated in
     a uniform manner.  The Administrator's interpretations,
     determinations, rules, procedures, methodologies,
     assumptions and calculations are final and binding on all
     persons and parties concerned.

7.4  Specialist's Assistance.  The Administrator may retain such
     actuarial, accounting, legal, clerical and other services as
     may reasonably be required in the administration of the
     Plan, and may pay reasonable compensation for such services.
     All costs of administering the Plan will be paid by the
     Company.

7.5  Indemnification.  The Company will indemnify and hold
     harmless, to the extent permitted by law, each director,
     officer and employee of the Company against any and all
     liabilities, losses, costs and expenses (including legal
     fees) of every kind and nature that may be imposed on,
     incurred by or asserted against such director, officer or
     employee at any time by reason of his or her services in
     connection with the Plan, but only if he or she did not act
     dishonestly or in bad faith or in willful violation of the
     law or regulations under which such liability, loss, cost or
     expense arises.  The Company has the right, but not the
     obligation, to select counsel and control the defense and
     settlement of any action for which a director, officer or
     employee may be entitled to indemnification under this
     provision.

7.6  Benefit Claim Procedure.

          (A)  If a request for a benefit by a person is denied
          in whole or in part, the person may, not later than 30
          days after the denial, file with the Administrator a
          written claim objecting to the denial.

          (B)  The Administrator, not later than 90 days after
          receipt of such claim, will render a written decision
          to the claimant on the claim.  If the claim is denied,
          in whole or in part, such decision will include the
          reason or reasons for the denial; a reference to the
          Plan provisions on which the denial is based; a
          description of any additional material or information,
          if any, necessary for the claimant to perfect his or
          her claim; an explanation as to why such information or
          material is necessary; and an explanation of the Plan's
          claim procedure.

          (C)  The claimant may file with the Administrator, not
          later than 60 days after receiving the Administrator's
          written decision, a written notice of request for
          review of the Administrator's decision, and the
          claimant or his or her representative may thereafter
          review relevant Plan documents which relate to the
          claim and may submit written comments to the
          Administrator.

          (D)  Not later than 60 days after receipt of such
          review request, the Administrator will render a written
          decision on the claim, which decision will include the
          specific reasons for the decision, including a
          reference to the Plan's specific provisions where
          appropriate.

          (E)  The foregoing 90 and 60-day periods during which
          the Administrator must respond to the claimant may be
          extended by up to an additional 90 or 60 days,
          respectively, if special circumstances beyond the
          Administrator's control so require and notice of such
          extension is given to the claimant prior to the
          expiration of such initial 90 or 60-day period, as the
          case may be.

          (F)  A person must exhaust the procedure described in
          this section before making any claim of entitlement to
          benefits pursuant to the Plan in any court or any other
          proceeding.

7.7  Disputes.

          (A)  In the case of a dispute between a Participant or
          beneficiary and the Company, Board, Administrator or
          other person relating to or arising from the Plan, the
          United States District Court for the District of
          Minnesota is a proper venue for any action initiated by
          or against the Company, Board, Administrator or other
          person and such court will have personal jurisdiction
          over any Participant or beneficiary named in the
          action.

          (B)  Regardless of where an action relating to or
          arising from the Plan is pending, the law as stated and
          applied by the United States Court of Appeals for the
          Eighth Circuit or the United States District Court for
          the District of Minnesota will apply to and control all
          actions relating to the Plan brought against the Plan,
          Company, Administrator or any other person or against
          any Participant or beneficiary.

                           ARTICLE 8
                         Miscellaneous


8.1  Withholding and Offsets.  The Company and the Trustee retain
     the right to withhold from any compensation or benefit
     payment pursuant to the Plan any and all income, employment,
     excise and other tax as the Company or Trustee deem
     necessary in connection with any benefits earned or paid
     pursuant to the Plan and the Company may offset against
     amounts payable to any person under the Plan any amounts
     then owing to the Company by such person.

8.2  Other Benefits.  Amounts paid pursuant to the Plan do not
     constitute salary or compensation for the purpose of
     computing benefits under any other benefit plan, practice,
     policy or procedure of the Company or any affiliate of the
     Company unless otherwise expressly provided thereunder.

8.3  No Warranties Regarding Tax Treatment.  The Company make no
     warranties regarding the tax treatment to any person of
     participation in the Plan or any action or omission of the
     Company or Participant in connection therewith and each
     Participant will hold the Administrator and the Company and
     their officers, directors, employees, agents and advisors
     harmless from any liability resulting from any tax position
     taken in good faith in connection with the Plan.

8.4  No Employment Rights Created.  Neither the establishment of
     nor participation in the Plan gives any employee a right to
     continued employment or limits the right of the Company or
     any affiliate of the Company to discharge, transfer, demote
     or modify the terms and conditions of employment or
     otherwise deal with any employee without regard to the
     effect such action might have on his or her with respect to
     the Plan.



 Exhibit 10.v                    
 

                     FINGERHUT CORPORATION
                   PROFIT SHARING EXCESS PLAN
                         1996 REVISION

                       Table of Contents

ARTICLE 1  Description of Plan                                     
           1.1             Plan Name  
           1.2             Plan Purpose  

ARTICLE 2  Definitions                                             

           2.1             Administrator  
           2.2             Board  
           2.3             Code   
           2.4             Company   
           2.5             Participant   
           2.6             Plan   
           2.7             Plan Year   
           2.8             Profit Sharing Plan   
                                                                    
ARTICLE 3  Participation                                            

           3.1              Participation   
           3.2              Condition of Participation   

ARTICLE 4  Payments                                                 

           4.1              Amount of Payment   
           4.2              Timing of Payment   

ARTICLE 5  Miscellaneous

           5.1              Administration   
           5.2              Status of Plan   
           5.3              Non-assignability of Benefits   
           5.4              Amendment and Termination   
           5.5              No Employment Rights Created   
           5.6              Withholding and Offsets   
           5.7              Other Benefits   
           5.8              Disputes   
           5.9              Governing Law
                                                   
                    FINGERHUT CORPORATION
                   PROFIT SHARING EXCESS PLAN
                         1996 REVISION


                           ARTICLE 1
                      Description of Plan

1.1   Plan Name.  The name of the Plan is the "Fingerhut
      Corporation Profit Sharing Excess Plan."

1.2   Plan Purpose.  The Plan provides current cash payments to
      Participants for Plan Years beginning after 1995 to
      compensate them to the extent provided in Section 4.1 of
      the Plan for the reduction in contributions made on their
      behalf under the Profit Sharing Plan due to the limitation
      on compensation imposed by Code section 401(a)(17).

                           ARTICLE 2
                          Definitions

The definitions set forth in this article apply in construing the
Plan unless the context otherwise requires.

2.1   Administrator.  "Administrator" means the Company or any
      individual or committee appointed by the Board to perform
      administrative duties pursuant to Section 5.1.

2.2   Board.  "Board" means the Company's Board of Directors or
      any individual or committee authorized to act on behalf of
      such Board of Directors.

2.3   Code.  "Code" means the Internal Revenue Code of 1986, as
      amended from time to time.  Any reference to a specific
      provision of the Code includes a reference to that
      provision as it may be amended from time to time and to any
      successor provision.

2.4   Company.  "Company" means Fingerhut Corporation or any
      successor thereto.

2.5   Participant.  "Participant" means an individual described
      in Section 3.1.

2.6   Plan.  "Plan" means the Fingerhut Corporation Profit
      Sharing Excess Plan, as amended from time to time.

2.7   Plan Year.  "Plan Year" means a calendar year.

2.8   Profit Sharing Plan.  "Profit Sharing Plan" means the
      Fingerhut Corporation Profit Sharing Plan, as amended from
      time to time.

                           ARTICLE 3
                         Participation


3.1   Participation.  To be eligible to receive payments pursuant
      to the Plan for a Plan Year after 1995, an individual must

           (a)  be eligible to share in the Company's
           contribution to the Profit Sharing Plan for the Plan
           Year,

           (b)  have compensation from the Company for the Plan
           Year (of the type that would be taken into account in
           allocating the Company's contribution to the Profit
           Sharing Plan for the Plan Year but for the limitation
           in effect for the Plan Year under Code section
           401(a)(17)) in excess of the limitation in effect for
           the Plan Year under Code section 401(a)(17) and

           (c)  not be a party to a separate agreement with the
           Company pursuant to which he or she is not eligible to
           receive payments pursuant to the Plan for the Plan
           Year.

3.2   Condition of Participation.  Each Participant is bound by
      all of the terms and conditions of the Plan, including but
      not limited to the reserved right of the Board to amend or
      terminate the Plan, and is required to furnish to the
      Administrator such pertinent information, and must execute
      such instruments, as the Administrator may require.

                           ARTICLE 4
                            Payments

4.1   Amount of Payment.  For each Plan Year beginning after 1995
      for which the Company makes a contribution to the Profit
      Sharing Plan and the Company's Chief Executive Officer
      authorizes payments pursuant to the Plan, the Company will
      make a cash payment to each Participant in an amount equal
      to the sum of

           (a)  the amount of the contribution that would have
           been made on the Participant's behalf for the Plan
           Year under the Profit Sharing Plan if the limitation
           in effect for the Plan Year under Code section
           401(a)(17) were $235,840 for Plan Years ending before
           1997 or $300,000 for Plan Years beginning after 1996,
           minus the amount of the Company contribution actually
           made on the Participant's behalf under the Profit
           Sharing Plan for the Plan Year, provided that if for
           any Plan Year the sum of the amount determined
           pursuant to this clause (a) plus the amount of the
           Company contribution actually made on the
           Participant's behalf under the Profit Sharing Plan
           would otherwise exceed $30,000, the amount determined
           pursuant to this clause (a) will be reduced to the
           extent necessary to prevent such excess, plus

           (b)  a corresponding tax "gross up" amount, as
           determined by the Administrator based on assumptions
           and calculation methodology determined by the
           Administrator to be reasonable after consultation with
           the Company's Tax Department, that reimburses the
           Participant for his or her state and federal income
           tax liability, as determined by the Administrator,
           with respect to the payment received by the
           Participant pursuant to the Plan for the Plan Year
           (including the amount received pursuant to this clause
           (b)).

4.2   Timing of Payment.  The Company's payment for a Plan Year,
      if any, will be made on a date determined by the Company
      but in no case more than 30 days following the date on
      which the Company has made its final contribution to the
      Profit Sharing Plan for the Plan Year.

                           ARTICLE 5
                         Miscellaneous

5.1   Administration.  The Plan may be administered on behalf of
      the Company by the Board or an individual or committee
      selected by the Board.  The Administrator has the
      discretionary power and authority to issue, modify and
      revoke such rules and procedures as the Administrator deems
      advisable, to construe, interpret, apply and enforce the
      terms of the Plan and Plan rules and procedures and to
      remedy ambiguities, inconsistencies, omissions and
      erroneous Account balances.  Whenever the Plan requires the
      Administrator to make a determination, the determination
      will be made by the Administrator in his, her or its sole
      discretion and without regard to whether different
      determinations have been made in the past with respect to
      other persons, whether or not similarly situated.  The
      Administrator's interpretations, determinations, rules,
      procedures and calculations are final and binding on all
      persons and parties concerned.

5.2   Status of Plan.  Nothing contained in the Plan is to be
      construed as providing for assets to be held for the
      benefit of any Participant or any other person or persons
      to whom benefits are to be paid pursuant to the terms of
      this Plan, the Participant's or other person's only
      interest under the Plan being the right to receive the
      benefits set forth herein.  To the extent the Participant
      or any other person acquires a right to receive benefits
      under this Plan, such right is no greater than the right to
      any unsecured general creditor of the Company.

5.3   Non-assignability of Benefits.  The benefits payable under
      the Plan and the right to receive future benefits under the
      Plan may not be anticipated, alienated, sold, transferred,
      assigned, pledged, encumbered or subjected to any charge.

5.4   Amendment and Termination.  The Company reserves the right
      to amend or terminate the Plan at any time by way of a
      written instrument approved or ratified by the Board and
      executed in the name of the Company by a duly authorized
      officer.  No amendment or termination may adversely affect
      a payment to which a Participant or Beneficiary became
      entitled under the Plan prior to the date of such amendment
      or termination.

5.5   No Employment Rights Created.  Nothing in this Plan gives
      any Participant a right to continued employment or limits
      the right of the Company to discharge, transfer, demote,
      modify terms and conditions of employment or otherwise deal
      with the Participant without regard to the effect such
      action might have on him or her under the Plan.

5.6   Withholding and Offsets.  The Company retains the right to
      withhold from any benefit payment under the Plan, any and
      all income, employment, excise and other tax as the Company
      may, in its sole discretion, deem necessary and the Company
      may offset against amounts payable to a Participant under
      the Plan any amounts then owing to the Company by such
      Participant.

5.7   Other Benefits. Amounts paid pursuant to the Plan do not
      constitute salary or compensation for the purpose of
      computing benefits under any other benefit plan, practice,
      policy or procedure of the Company unless otherwise
      expressly provided thereunder.

5.8   Disputes.  In the event of a dispute over whether the
      Participant is entitled to a payment under this Plan, the
      amount or timing of a payment or any other provision of
      this Plan, the Participant is responsible for paying any
      costs he or she incurs, including attorneys' fees and legal
      expenses, and the Company is responsible for paying any
      costs it incurs, including attorneys' fees and any legal
      expenses.  Any such dispute may be brought only in a court
      of competent jurisdiction in Minnesota.

5.9   Governing Law. All questions pertaining to the
      construction, validity, effect and enforcement of the Plan
      will be determined in accordance with the internal,
      substantive laws of the State of Minnesota without regard
      to the conflict of law rules of the State of Minnesota or
      of any other jurisdiction.




 EXHIBIT 11

                       FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                           COMPUTATION OF EARNINGS PER SHARE
            FOR THE FISCAL YEARS ENDED DECEMBER 27, 1996, DECEMBER 29, 1995
                                 AND DECEMBER 30, 1994
              (In thousands of dollars, except share and per share data)



<TABLE>
                                                                   1996            1995            1994   

Primary

  <S>                                                           <C>             <C>             <C>    
  Net earnings (a)                                              $   40,159      $   50,858      $   45,925
                                                                ===========     ===========     ===========

  Weighted average shares of common stock outstanding           46,210,151      45,834,575      46,237,706

  Common stock equivalents                                       2,418,157       2,644,396       4,032,713 

  Weighted average shares of common stock and common 
   stock equivalents (b)                                        48,628,308      48,478,971      50,270,419
                                                                ===========     ===========     ===========

  Primary earnings per share of common stock and 
   common stock equivalents (a / b)                                  $ .83           $1.05           $ .91
                                                                ===========     ===========     ===========



Fully Diluted
  Net earnings (c)                                              $   40,159      $   50,858      $   45,925
                                                                ===========     ===========     ===========

  Weighted average shares of common stock outstanding           46,210,151      45,834,575      46,237,706

  Common stock equivalents                                       2,457,936       2,684,995       4,054,602 

  Weighted average shares of common stock and common
   stock equivalents (d)                                        48,668,087      48,519,570      50,292,308
                                                                ===========     ===========     ===========

  Fully diluted earnings per share of common stock 
   and common stock equivalents (c / d)                              $ .83           $1.05           $ .91
                                                                ===========     ===========     ===========
</TABLE>




Common stock equivalents for primary earnings per share are computed by the 
treasury stock method using the average market price.

Common stock equivalents for fully diluted earnings per share are computed by 
the treasury stock method using the ending market price or the average of the 
fully diluted monthly amounts, whichever is higher.









                         FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                  FIVE-YEAR SUMMARY OF SELECTED CONSOLIDATED FINANCIAL DATA
                       (In thousands of dollars, except per share data)




<TABLE>
                                                                         For the fiscal year ended                          
                                              December 27,     December 29,     December 30,    December 31,    December 25,
                                                  1996             1995             1994            1993 (d)        1992    
                                              ------------     ------------     ------------    ------------    ------------ 
Earnings data:
   <S>      <C>                               <C>              <C>              <C>             <C>             <C>
   Revenues (a)                               $ 2,027,356      $ 2,077,344      $ 1,914,457     $ 1,792,595     $ 1,585,640
   Earnings before income taxes and
     minority interest (c)                    $    64,991      $    76,306      $    70,926     $   111,879     $    93,930
   Net earnings (c)                           $    40,159      $    50,858      $    45,925     $    75,328     $    61,806
   Net earnings as a percent of revenues (c)          2.0%             2.4%             2.4%            4.2%            3.9%
   Per share:
      Earnings (b) (c)                        $       .83      $      1.05      $       .91     $      1.50     $      1.19
      Dividends declared                      $       .16      $       .16      $       .16     $       .16     $       .16
                                                                                     

                                                                             At fiscal year-end                             
Financial position data:
   Total assets                               $ 1,352,049      $ 1,281,077      $ 1,097,933     $   988,302     $   925,649
   Total current debt                         $    73,084      $   215,099      $       336     $       313     $       333
   Long-term debt and capitalized leases,
     less current portion                     $   271,481      $   146,564      $   246,516     $   246,852     $   247,190
   Total stockholders' equity                 $   605,401      $   547,490      $   500,950     $   472,389     $   399,591

</TABLE>
 

(a)  Prior year revenues have been restated to reflect the reclassification of 
     customer allowances from "administrative and selling expenses" to "net 
     sales."  These amounts totaled $32.6 million, $19.9 million, $15.3 million
     and $20.5 million for the fiscal years ended December 29, 1995, 
     December 30, 1994, December 31, 1993 and December 25, 1992, respectively.

(b)  Based on a weighted average of 48,628,308; 48,478,971; 50,270,419; 
     50,101,739 and 51,937,936 shares of common stock and common stock 
     equivalents for the fiscal years ended December 27, 1996; December 29, 
     1995; December 30, 1994; December 31, 1993 and December 25, 1992, 
     respectively.

(c)  1994 earnings before income taxes and minority interest included a $29.9 
     million charge ($19.4 million after tax) relating to unusual items. 1995 
     earnings before income taxes and minority interest included an $8.0 
     million adjustment ($5.3 million after tax) to these unusual items.  See 
     Note 3 to the Consolidated Financial Statements.

(d)  In 1993, the Company sold certain assets of COMB Corporation and FDC, 
     Inc., a subsidiary of Figi's Inc.                               

Fingerhut Companies, Inc. and Subsidiaries
MANAGEMENT'S DISCUSSION AND ANALYSIS OF RESULTS OF OPERATIONS AND
FINANCIAL CONDITION

RESULTS OF OPERATIONS

Fingerhut Companies, Inc. (the "Company") experiences variances
in quarterly results from year to year that result from changes
in the timing of its promotions, the types of customers and
products promoted and, to some extent, variations in dates of
holidays and the timing of the fiscal quarter ends.  In addition,
the individual cost components (product cost, administrative and
selling expenses, and provision for uncollectible accounts) and
gross margin as a percent of net sales may vary from period to
period due to the different types of products, mail programs and
customers promoted.

1996 COMPARED WITH 1995

The Company reported revenues of $2.027 billion in 1996.
Revenues reflected a decrease in net sales as a result of the
Company's strategy to reduce mailings and improve advertising
productivity.  As a result of this initiative, sales per mailing
with respect to Fingerhut Corporation's existing customer list
increased 14 percent over 1995.  1996 revenues were positively
impacted by a significant increase in finance income and other
revenues due to the continued strong performance of Metris
Companies Inc. ("Metris").  In October 1996, Metris, a then
wholly owned subsidiary, completed an initial public offering of
its common shares, which reduced the Company's ownership interest
to approximately 83 percent.  As a result of Metris becoming a
more significant portion of the Company's overall operations,
management's discussion of 1996 results will include individual
analyses of both the Direct-to-the-Consumer Marketing Segment and
Metris.

Direct-to-the-Consumer Marketing Segment

Highlights of Operations:                For the Fiscal Year Ended

(In thousands of dollars)                   1996            1995
Net sales                                $1,638,363      $1,782,282
Finance income and other revenues        $  241,130      $  245,001
Product cost                             $  827,086      $  890,737
Administrative and selling expenses      $  633,448      $  687,789
Provision for uncollectible accounts     $  283,762      $  272,295
Discount on sale of accounts receivable  $   77,447      $   82,392
Interest expense, net                    $   25,305      $   25,213
Net earnings                             $   21,123      $   46,277

Net sales in 1996 were $1.638 billion compared to net sales of
$1.782 billion in 1995, a decrease of 8 percent.  Fingerhut
Corporation ("Fingerhut"), the Company's core business in this
segment, generated net sales of $1.538 billion in 1996 compared
to $1.639 billion in 1995, a decrease of 6 percent.  Net sales
from Fingerhut's new customer acquisition programs decreased 5
percent in 1996 to $264 million.  Net sales from Fingerhut's
existing customer list declined 6 percent to $1.274 billion.
Both decreases were primarily due to planned reductions in
mailings, partially offset by higher average order sizes and
higher sales per mailing.  Net sales from Figi's Inc. ("Figi's")
increased 13 percent in 1996 to $93 million compared to $82
million in 1995 due to an increase in mailings coupled with a
higher average order size.  Net sales from Infochoice USA, Inc.
("Infochoice") were $2 million in 1996 compared to $57 million
for 1995.  Infochoice owns 50 percent of USA Direct/Guthy Renker,
Inc. ("USA Direct"), which had 1996 net sales of $10 million.
Montgomery Ward Direct L.P. ("MWD"), a former 50 percent owned
affiliate, had net sales of $31 million for 1996 compared to $165
million for 1995.  Because USA Direct and MWD are both accounted
for under the equity method, their sales are not included as
revenues in the Company's consolidated financial statements.  In
June 1996, the Company reached an agreement with Montgomery Ward
& Co., Incorporated to withdraw as a partner in the MWD joint
venture.  This transaction did not have a material impact on the
Company's consolidated financial statements.

Finance income and other revenues for the year were $241.1
million compared to $245.0 million in 1995.  The decrease was due
primarily to the decline in net sales as a result of Fingerhut's
strategy to reduce mailings, which was partially offset by the
effect of lengthened payment plans.

Product cost for the year was $827.1 million, or 50.5 percent of
net sales, compared to $890.7 million, or 50.0 percent of net
sales, during the prior year.  The increase as a percent of net
sales was primarily due to margin reductions in the core catalog
business as a result of the full year impact of the price value
strategy implemented in mid-1995.  This strategy is designed to
optimize profitability through the trade-off of a lower sales
price for an increase in response rates.

Administrative and selling expenses in 1996 were $633.4 million,
or 38.7 percent of net sales, compared to $687.8 million, or 38.6
percent of net sales, in the prior year.  Higher sales per
mailing, coupled with Fingerhut's cost-reduction programs, offset
the impact of higher paper and depreciation costs as well as the
startup of two phone centers in Tampa, Florida.

The provision for uncollectible accounts in 1996 was $283.8
million, or 17.3 percent of net sales, compared with $272.3
million, or 15.3 percent of net sales, for the prior year.  The
increase as a percent of net sales was due primarily to the
higher ongoing delinquency levels Fingerhut experienced as a
result of the systems error reported in the third quarter.  In
addition, Fingerhut experienced a 1996 deterioration in credit
performance relating to sales booked in the fourth quarter of
1995.  This deterioration was driven by a significant increase in
bankruptcies.  Fingerhut has implemented corrective measures to
mitigate the risk of credit losses, including tighter credit
screens as well as accelerated collection programs.  Management
believes that the  reserves at December 27, 1996 are adequate to
cover future anticipated losses.

Discount on sale of accounts receivable for the year was $77.4
million compared to $82.4 million for 1995.  The decrease
resulted primarily from lower amortization expense due to the
expiration of an interest rate cap agreement in December 1995
(the premium paid for this cap was previously capitalized and
amortized over the life of the agreement) as well as lower short-
term interest rates.  These decreases were partially offset by an
increase in the amount of accounts receivable sold.

Net interest expense for the year was $25.3 million compared to
$25.2 million in 1995.  Fingerhut incurred additional interest
expense during 1996 due to a $60.0 million capital contribution
made to Metris, which resulted in the segment having to incur
additional borrowings to fund operations.  This increase was
offset by lower interest rates as well as an increase in interest
income.

The effective consolidated tax rate, which includes both the
Direct-to-the-Consumer Marketing Segment and the Financial
Services Segment, was 36.7 percent in 1996 compared with 33.3
percent in the prior year.  The increase in the effective tax
rate was due primarily to a decrease in merchandise donations as
well as additional state income taxes.  In addition, the 1995
effective tax rate included a benefit for prior years' net
favorable resolution of an Internal Revenue Service exam.

As a result of the items discussed above, the Direct-to-the-
Consumer Marketing Segment generated net earnings of $21.1
million, or $.44 per share, compared with $46.3 million, or $.96
per share, for 1995.

Financial Services Segment (Metris Companies Inc.)

Highlights of Operations:                      For the year ended December 31,

Income Statement Data (Managed Basis, in thousands)    1996         1995
Net interest income                                  $143,491     $ 26,354
Provision for loan losses                             136,305       26,234
Other operating income                                126,647       52,969
Other operating expense                               101,287       45,640
Provision for income taxes                             12,530        2,868
                                                     --------     --------
Net income                                           $ 20,016     $  4,581
                                                     ========     ========
Credit Card Data (Managed Basis)                    
Total accounts                                      1,418,062      702,891
Average managed loans (in thousands)               $1,018,856     $183,274
Net charge-off ratio                                     6.16%        2.19%
Delinquency ratio                                        5.53%        3.95%

Metris reported net income for the year ended December 31, 1996,
of $20.0 million, or $.41 per share, up from $4.6 million, or
$.09 per share for 1995.  The 337 percent increase in net income
is the result of an increase in net interest income and other
operating income partially offset by increases in the provision
for loan losses and other operating expenses.  These increases
are largely attributable to the growth in average managed loans
from $183 million at December 31, 1995 to $1 billion at December
31, 1996, an increase of 456 percent.

The provision for loan losses on a managed basis was $136.3
million in 1996, compared to $26.2 million in 1995.  The increase
primarily reflects an increase in credit card loans as well as an
increase in the net charge-offs consistent with the continued
seasoning of the portfolio and industry trends.  The managed net
charge-off rate was 6.16 percent for 1996, compared to 2.19
percent in 1995.

Other operating income on a managed basis increased $73.7 million
to $126.6 million, primarily due to credit card fees, interchange
and other credit card income which increased to $88.3 million for
1996, up 298 percent over $22.2 million for 1995.  In addition,
fee-based product revenues increased 348 percent to $29.9 million
for 1996, up from $6.7 million for 1995.  These increases were
primarily due to the growth in total accounts and outstanding
receivables in the managed credit card loan portfolio.

Other operating expenses increased to $101.3 million in 1996,
compared to $45.6 million in 1995.  However, Metris' managed
operating efficiency ratio improved to 37.5 percent in 1996 from
57.5 percent in 1995.  The increase in operating expenses is
primarily due to investments in the infrastructure to support the
growth of all three Metris businesses: consumer credit products,
extended service plans, and fee-based products and services.

1995 COMPARED WITH 1994 (CONSOLIDATED)

The Company reported record revenues of $2.077 billion in 1995.
Revenues reflected increased sales from Fingerhut's existing
customer list and new customer acquisition programs as well as a
significant increase in finance income.  The Company reduced
mailings to its existing customers in the second half of fiscal
1995 to increase sales per mailing and improve profitability.
1995 results also included higher provisions for uncollectible
accounts as well as higher administrative and selling expenses as
a result of increased paper and postage prices.

The Company's net sales in 1995 were $1.794 billion compared to
$1.699 billion in 1994, an increase of 6 percent.  Fingerhut had
net sales of $1.639 billion in 1995 compared to $1.557 billion in
1994, an increase of 5 percent.  Net sales from Fingerhut's
existing customer list increased 4 percent to $1.362 billion
primarily as a result of a higher average order size and higher
sales per mailing.  Net sales from Fingerhut's new customer
acquisition programs increased 10 percent in 1995 to $277 million
primarily due to increased mailings as well as higher average
order size.  Net sales from Figi's increased 18 percent in 1995
to $82 million compared to $70 million in 1994 due to an increase
in mailings coupled with a higher average order size and higher
sales per mailing.  Net sales from Infochoice were $57 million in
1995 compared to $58 million for 1994.  MWD had net sales of $165
million compared to $188 million for 1994.

Finance income and other revenues for the year were $283.6
million compared to $215.7 million in 1994.  The increase was due
to net revenues from MasterCardr accounts issued by the Company's
subsidiary, Direct Merchants Credit Card Bank, National
Association ("Direct Merchants Bank").  These net revenues
include finance income, net of asset backed financing expense,
loan loss provisions, and administrative and other fees related
to the sale of credit card receivables.  Fingerhut also
recognized increased finance income for the year as a result of
higher revenues from existing customers and the effect of
lengthened payment plans.

Product cost for the year was $892.8 million, or 49.8 percent of
net sales, compared to $854.5 million, or 50.3 percent of net
sales, during the prior year.  The decrease as a percent of net
sales was due to cost efficiencies partially offset by margin
reductions in the second half of the year as a result of offering
lower retail prices to improve the customer value package.

Administrative and selling expenses in 1995 were $723.3 million,
or 40.3 percent of net sales, compared to $681.7 million, or 40.1
percent of net sales, in the prior year.  Price increases for
paper and postage, increased investment in new customer
acquisition programs, as well as operating and account
acquisition expenses associated with Direct Merchants Bank
contributed to the higher ratio of expense to net sales in 1995.
These increases were partially offset by benefits realized due to
the Company's cost reduction program, the absence of operating
expenses associated with, and the cancellation of, S The Shopping
Network and provisions for corporate streamlining in 1994, as
well as the partial recovery in 1995 of these restructuring
reserves.

The provision for uncollectible accounts in 1995 was $276.7
million, or 15.4 percent of net sales, compared with $229.4
million, or 13.5 percent of net sales, for the prior year.  The
increase as a percent of net sales was due primarily to higher
delinquency levels experienced on both existing and new customer
receivables and an increase in new customer acquisitions which
have higher reserve requirements.  In addition, provisions were
established for the portion of the MasterCard receivables that
remain on the Company's balance sheet.

Discount on sale of accounts receivable for the year was $82.4
million compared to $53.7 million for 1994.  The increase
resulted primarily from higher short-term interest rates in 1995,
an increase in the amount of accounts receivable sold due to both
an increase in 1995 sales and the replacement of the Receivables
Transfer Agreement with the Fingerhut Master Trust in June 1994,
as well as the impact of extended pay plans.

Net interest expense for the year was $25.9 million compared to
$24.3 million in 1994.  The increase was primarily due to the
higher utilization of the revolving credit agreement used to fund
normal business needs and to finance the growth of the MasterCard
portfolio, partially offset by the expiration of an interest rate
swap agreement in June 1994.

The effective tax rate for 1995 was 33.3 percent compared with
35.2 percent in the prior year.  The decrease in the effective
tax rate was due to an increase in merchandise donations, as well
as a one-time benefit for prior years' net favorable resolution of
an Internal Revenue Service exam.  These factors were partially
offset by additional state income taxes in 1995.

The above factors resulted in net earnings for 1995 of $50.9
million, or $1.05 per share, compared with $45.9 million, or $.91
per share, for 1994.

LIQUIDITY AND CAPITAL RESOURCES

The Company funds its operations through internally generated
funds, the sale of accounts receivable pursuant to the Fingerhut
Master Trust and the Metris Master Trust (formerly known as the
Fingerhut Financial Services Master Trust) (the "Master Trusts"),
borrowings under the Company's Amended and Restated Revolving
Credit Facility and Metris' Revolving Credit Facility (the
"Revolving Credit Facilities") and the issuance of long-term debt
and common stock.

The proceeds from the sale of Fingerhut accounts receivable were
$1.280 billion and $1.254 billion at December 27, 1996 and
December 29, 1995, respectively.  Net proceeds received from the
sale of MasterCard receivables were $1.397 billion at December
31, 1996 and $445.3 million at December 31, 1995, of which $17.0
million and $25.8 million, respectively, was deposited in an
investor reserve account held by the trustee of the Metris Master
Trust for the benefit of the Metris Master Trust's
certificateholders.  In December 1996, the Fingerhut Master Trust
Series 1994-1 certificates commenced controlled amortization,
whereby collections on the securitized receivables are now being
used to pay down the principal portion of the underlying
certificates.  In January 1997, the Company issued Series 1997-1
variable funding certificates to refinance approximately half of
the amortizing certificates.  The Company believes the Fingerhut
Master Trust will be able to issue a new series of certificates
to replace the remaining portion of the amortizing certificates.
The Company plans to support future receivables growth through
the sale and issuance of additional certificates by the Master
Trusts and through borrowings under the Revolving Credit
Facilities.

The Revolving Credit Facilities provide for  aggregate
commitments of up to $500.0 million, of which $200.0 million
represents the Company's credit facility and $300.0 million
represents Metris' credit facility.  The expiration date for both
facilities is September 2001.  Under the Revolving Credit
Facilities, outstanding revolving credit balances totaled $73.0
million and outstanding letters of credit totaled $5.9 million,
as of year-end 1996.  As of year-end 1995, the Company had an
outstanding revolving credit balance of $115.0 million and
outstanding letters of credit of $4.6 million, under the then
existing Revolving Credit Facility.  Additional outstanding open
letters of credit under a separate agreement aggregated $23.2
million and $34.3 million at December 27, 1996 and December 29,
1995, respectively.

In September 1996, the Company sold $125.0 million of three-year
notes via a private placement.  As a result of this financing,
the Company had fixed rate notes outstanding of $270.0 million as
of December 27, 1996.  This compared to fixed rate notes
outstanding of $245.0 million as of December 29, 1995.    In
February 1997, the Company completed an exchange offer whereby
substantially all of the $125.0 million unregistered notes issued
in September 1996, were exchanged for registered notes with
substantially identical terms.

The Company generated $26.9 million in cash from operations in
1996 compared with $29.1  million used for operations in 1995.
This $56.0 million net increase in cash generated from operations
resulted from decreased working capital requirements, partially
offset by the decrease in earnings.  The most significant items
affecting working capital were increases in customer accounts
receivable and deferred income taxes and decreases in inventory,
promotional material and other current assets, and accounts
payable.  The change in customer accounts receivable from a
$112.6 million use of cash in 1995 to a $83.2 million use of cash
in 1996 resulted primarily from the decrease in the growth of
retained receivables associated with MasterCard accounts issued
by Direct Merchants Bank.  Deferred income taxes increased
primarily as a result of an increase in reserve provisions for
uncollectible accounts.  The decreases in inventory, promotional
material and other current assets were due to lower inventory
levels as a result of the planned reduction in mailings.  The
$20.9 million decrease in accounts payable compared to the $29.4
million increase in 1995 was due to a decrease in purchasing
activity as a result of reduced mailings.  In addition, 1995
accounts payable reflected a significant increase in activity
with respect to Metris.

Net cash used by investing activities was $51.9 million in 1996
compared with $94.4 million in 1995.  The lower level of spending
in 1996 was primarily due to a significant reduction in capital
expenditures relating to the western distribution center in
Spanish Fork, Utah, as well as the data and technology center in
Plymouth, Minnesota, which opened in the second quarter of 1995.
The owner of certain office and warehouse facilities leased to
the Company exercised its right to require the Company to
repurchase those facilities for approximately $14.1 million.  The
Company completed this purchase in January 1996.

Net cash provided by financing activities was $19.9 million in
1996 compared with $104.3 million  in 1995.  This net $84.4
million decrease in cash provided by financing activities was due
primarily to the decrease in borrowings under the Revolving
Credit Facilities, partially offset by a $25.1 million net
increase in long-term debt as well as $47.4 million of net
proceeds generated from the Metris initial public stock offering.

On January 23, 1997, the Company declared a cash dividend of $.04
per share, or an aggregate of $1.8 million, payable on February
20, 1997 to shareholders of record as of the close of business on
February 10, 1997.

During 1994, the Company's Board of Directors authorized the
repurchase of up to 2.5 million shares of the Company's common
stock that may be made from time to time at prevailing prices in
the open market or by block purchase and may be discontinued at
any time.  The purchases are made within certain restrictions
relating to volume, price and timing in order to minimize the
impact of the purchase on the market for the Company's common
stock.  During 1996, the Company repurchased at prevailing market
prices 358,800 shares of its common stock for an aggregate of
$4.9 million.  Total purchases through December 27, 1996 were
1,380,300 shares for an aggregate of $21.5 million.

The Company believes it will have sufficient funds available to
meet current and future commitments.  For further discussion of
the above financing arrangements, see the Notes to Consolidated
Financial Statements.

EFFECTS OF INFLATION AND FOREIGN EXCHANGE

Since the Company's inventory turns approximately four times a
year, the product cost reported in the financial statements, on a
first-in, first-out basis, would not have been materially
different from the product cost at current prices.  Also, since
the Company does not rely on any particular product group or
brand, management believes that the Company can adjust its
product mix to reduce the effects of price changes on its overall
merchandise base.

Due to the timing of the Company's promotions, the Company is
generally able to reflect cost increases and decreases resulting
from the effects of inflation and foreign currency fluctuations
in its selling prices.  In addition, most foreign purchase orders
are denominated in U.S. dollars.  Accordingly, the results of
operations for the periods discussed have not been significantly
affected by these factors.

Fingerhut Companies, Inc. and Subsidiaries
FORWARD LOOKING STATEMENTS

This annual report contains forward-looking statements within the
meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as
amended.  These statements include statements regarding intent,
belief or current expectations of the Company and its management.
Shareholders and prospective investors are cautioned that any
such forward-looking statements are not guarantees of future
performance and involve a number of risks and uncertainties that
may cause the Company's actual results to differ materially from
the results discussed in the forward-looking statements,
including:  general economic conditions affecting disposable
consumer income such as employment, business conditions, interest
rates and taxation; risks associated with unsecured credit
transactions; interest rate risks; seasonal variations in
consumer purchasing activities; increases in postal and paper
costs; competition in the retail and direct marketing industry;
dependence on the securitization of accounts receivable and
credit card loans to fund operations; state and federal laws and
regulations related to advertising, offering and extending
credit, charging and collecting state sales/use taxes; product
safety; and risks of doing business with foreign suppliers.  Each
of these factors is more fully discussed in Exhibit 99 to the
Company's Annual Report on Form 10-K for the fiscal year ended
December 27, 1996.



                               FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                                  CONSOLIDATED STATEMENTS OF EARNINGS

                   (In thousands of dollars, except share and per share data)




<TABLE>
                                                              For the fiscal year ended              
                                               December 27,         December 29,         December 30,
                                                   1996                 1995                 1994    
Revenues:                                      ------------         ------------         ------------
    <S>                                        <C>                  <C>                  <C>
    Net sales                                  $ 1,652,869          $ 1,793,727          $ 1,698,719
    Finance income and other revenues              374,487              283,617              215,738
                                               -----------          -----------         ------------
                                                 2,027,356            2,077,344            1,914,457
                                               -----------          -----------         ------------
Costs and expenses:                            
    Product cost                                   830,423              892,736              854,461
    Administrative and selling expenses            723,843              723,279              681,654
    Provision for uncollectible accounts           302,239              276,688              229,396
    Discount on sale of accounts receivable         77,447               82,392               53,736
    Interest expense, net                           28,413               25,943               24,284
                                               -----------          -----------         ------------           
                                                 1,962,365            2,001,038            1,843,531
                                               -----------          -----------         ------------
Earnings before income taxes and minority
  interest                                          64,991               76,306               70,926

Provision for income taxes                          23,852               25,448               25,001
                                               -----------          ------------         ----------- 
Net earnings before minority interest               41,139               50,858               45,925
                                                                                         
Minority interest                                     (980)                   -                    -
                                               ------------         -----------
Net earnings                                   $    40,159          $    50,858          $    45,925
                                               ============         ===========          ===========             =========== 
Earnings per share                             $       .83          $      1.05          $       .91
                                               ===========          ===========          ===========

Weighted average shares outstanding             48,628,308           48,478,971           50,270,419
                                               ===========          ===========          ===========
</TABLE>

                 See accompanying Notes to Consolidated Financial Statements.



                           FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                          CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
                                    (In thousands of dollars)



                                           A S S E T S

<TABLE>
                                                                 December 27,      December 29,
                                                                     1996              1995    
Current assets:                                                  ------------      ------------
    <S>                                                          <C>               <C> 
    Cash and cash equivalents                                    $   61,003        $   66,109
    Customer accounts receivable, net                               547,361           464,176
    Inventories, net                                                127,735           156,352
    Promotional material                                             60,871            80,357
    Deferred income taxes                                           166,879           131,035
    Other                                                            24,365            23,542
                                                                 ----------        ----------  
        Total current assets                                        988,214           921,571

Property and equipment, net                                         285,182           279,455
Excess of cost over fair value of net assets acquired, net           42,601            44,047
Customer lists, net                                                   9,801            11,201
Other assets                                                         26,251            24,803
                                                                 ----------        ----------
                                                                 $1,352,049        $1,281,077
                                                                 ==========        ==========


                                     L I A B I L I T I E S

Current liabilities:
    Accounts payable                                             $  164,557        $  185,475
    Accrued payroll and employee benefits                            46,723            39,872
    Other accrued liabilities                                        77,209            73,337
    Revolving credit facility                                        73,000           115,000
    Current portion of long-term debt                                    84           100,099
    Current income taxes payable                                     60,721            42,380
                                                                 ----------        ----------   
        Total current liabilities                                   422,294           556,163

Long-term debt, less current portion                                271,481           146,564
Deferred income taxes                                                21,744            23,096
Other non-current liabilities                                         7,692             7,764
                                                                 ----------        ----------     
                                                                    723,211           733,587
                                                                 ----------        ----------
Minority interest                                                    23,437                 -



                            S T O C K H O L D E R S '   E Q U I T Y

Preferred stock                                                           -                 -
Common stock                                                            462               459
Additional paid-in capital                                          288,793           258,917
Unearned compensation                                                (1,856)                -
Earnings reinvested                                                 318,002           288,114
                                                                  ----------       ---------- 
        Total stockholders' equity                                  605,401           547,490
                                                                  ----------       ----------
                                                                 $1,352,049        $1,281,077
                                                                 ==========        ==========

</TABLE>
                 See accompanying Notes to Consolidated Financial Statements.


                                 FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS
                                        (In thousands of dollars)


<TABLE>
                                                                  For the fiscal year ended               
                                                   December 27,         December 29,         December 30,
                                                       1996                 1995                 1994     
Cash flows from operating activities:              ------------         ------------         ------------
 <S>                                               <C>  <C>             <C>  <C>             <C>  <C>
 Net earnings                                      $    40,159          $    50,858          $    45,925
 Adjustments to reconcile net earnings to
  net cash provided (used) by operating activities:
    Depreciation and amortization                       52,464               47,103               37,693
    Amortization of unearned compensation                2,922                    -                    -
    Minority interest in earnings                          980                    -                    - 
    Change in assets and liabilities,
     excluding the effects of business
     divestitures:
        Customer accounts receivable, net              (83,185)            (112,571)               3,662 
        Inventories, net                                28,617                2,696               (7,019)
        Promotional material and
         other current assets                           18,663              (21,777)             (13,010)
        Accounts payable                               (20,918)              29,354               32,194 
        Accrued payroll and employee benefits            6,851                  (19)               1,414
        Accrued liabilities                              3,872               (6,921)              26,599 
        Current income taxes payable                    18,634                1,407               16,464
        Deferred and other income taxes                (37,196)             (12,946)             (40,664)
        Other                                           (5,010)              (6,267)             (10,869)
                                                    -----------          -----------           ----------                 
Net cash provided (used) by operating activities        26,853              (29,083)              92,389 
                                                    -----------          -----------           ----------
Cash flows from investing activities:
    Additions to property and equipment                (51,855)             (94,442)             (69,578)
    Proceeds from business divestitures                      -                    -               12,039 
                                                    -----------          -----------           ---------- 
Net cash used by investing activities                  (51,855)             (94,442)             (57,539)
                                                    -----------          -----------           ---------- 
Cash flows from financing activities:
    Proceeds from long-term debt                       125,000                    -                    -
    Repayments of long-term debt                      (100,098)                (381)                (313)
    Revolving credit facility                          (42,000)             115,000                    -
    Repurchase of common stock                          (4,877)              (7,862)              (8,706)
    Issuance of common stock                             1,881                4,829                1,930
    Sale of minority interest in subsidiary             47,384                    -                    -
    Cash dividends paid                                 (7,394)              (7,334)              (7,401)
                                                     ----------          -----------           ---------- 
Net cash provided (used) by financing activities        19,896              104,252              (14,490)
                                                     ----------          -----------           ----------
Net (decrease) increase in cash and cash
 equivalents                                            (5,106)             (19,273)              20,360

Cash and cash equivalents at beginning
 of year                                                66,109               85,382               65,022 
                                                   ------------         ------------         ------------
Cash and cash equivalents at end of year           $    61,003          $    66,109          $    85,382
                                                   ============         ============         ============
    Supplemental noncash investing and financing activities:
    Net tax benefit from exercise of non-qualified stock
     options, disqualified dispositions of ESPP
     shares, and vesting of restricted stock       $       293          $     1,354          $     1,508
    Accrued stock repurchase                       $         -          $         -          $     4,695
    Issuance of restricted stock                   $     4,778          $         -          $         - 

    The Company included in cash and cash equivalents liquid investments with maturities of 15 days 
    or less.  
</TABLE>
                See accompanying Notes to Consolidated Financial Statements.



                           FINGERHUT COMPANIES, INC. AND SUBSIDIARIES
                   CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                               (In thousands of dollars, except share data)


<TABLE>
                                       Common stock           Additional
                                   Number of       Par         paid-in          Earnings         Unearned
                                    shares         value        capital        reinvested      compensation         Total  
                                  ----------     -------      ----------       ----------      ------------      ---------- 
<S>    <C>        <C> <C>         <C>            <C>          <C>              <C>              <C>     <S>      <C>
Balance, December 31, 1993        46,148,448     $  461       $ 254,984        $ 216,944        $       -        $ 472,389         
 Stock repurchase                   (807,400)        (8)         (4,493)          (8,900)               -          (13,401)
 Exercise of stock options           211,025          2           3,033                -                -            3,035
 Employee stock purchase plan         20,582          1             402                -                -              403
 Cash dividends paid                       -          -               -           (7,401)               -           (7,401)
 Net earnings                              -          -               -           45,925                -           45,925 
                                  -----------     -------      ---------       ----------       -----------      ----------
Balance, December 30, 1994        45,572,655        456         253,926          246,568                -          500,950
 Stock repurchase                   (214,100)        (2)         (1,192)          (1,974)               -           (3,168)
 Exercise of stock options           471,599          4           4,718                -                -            4,722
 Employee stock purchase plan        119,568          1           1,465               (4)               -            1,462
 Cash dividends paid                       -          -               -           (7,334)               -           (7,334)
 Net earnings                              -          -               -           50,858                -           50,858 
                                  ----------      -------      ---------       ----------       -----------      ----------
Balance, December 29, 1995        45,949,722        459         258,917          288,114                -          547,490
 Stock repurchase                   (358,800)        (3)         (1,997)          (2,877)               -           (4,877)
 Exercise of stock options           109,900          1           1,012                -                -            1,013
 Employee stock purchase plan        100,141          1           1,160                -                -            1,161
 Issuance of restricted stock,
  net of forfeitures                 353,917          4           4,774                -           (4,778)               -
 Compensation expense                      -          -               -                -            2,922            2,922
 Excess of market value over book
  value of minority interest sold          -          -          24,927                -                -           24,927
 Cash dividends paid                       -          -               -           (7,394)               -           (7,394)
 Net earnings                              -          -               -           40,159                -           40,159 
                                  ----------     -------      ---------        ----------       -----------      ----------  
Balance, December 27, 1996        46,154,880     $  462       $ 288,793        $ 318,002        $  (1,856)       $ 605,401
                                  ==========     =======      =========        ==========       ===========      ==========

</TABLE>
                See accompanying Notes to Consolidated Financial Statements.




                 FINGERHUT COMPANIES, INC. AND SUBSIDIARIES

                 NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BUSINESS AND ORGANIZATION

    Fingerhut Companies, Inc. (the "Company") is a database marketing company 
    selling a broad range of products and services to moderate-to 
    middle-income consumers via catalogs, telemarketing, television and other 
    media.

2.  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

    Basis of Presentation

    The Consolidated Financial Statements include the accounts of the Company 
    and its wholly owned and majority owned subsidiaries, after elimination 
    of all material intercompany transactions and balances. Minority interest 
    represents minority stockholders' 17 percent share of the equity in 
    Metris Companies Inc. ("Metris") (see Note 17).  At December 27, 1996 and 
    December 29, 1995, the Company's principal subsidiaries were Fingerhut 
    Corporation ("Fingerhut"), Metris, Figi's Inc. ("Figi's") and Infochoice 
    USA, Inc. ("Infochoice").

    Reclassifications have been made to prior years' Consolidated Financial 
    Statements whenever necessary to conform to the current year's 
    presentation.

    Fiscal Year

    The Company's fiscal year ends on the last Friday in December.  The 
    fiscal years ended December 27, 1996, December 29, 1995 and December 30, 
    1994 included 52 weeks.  The accounts of Metris are on a calendar year 
    basis.

    Revenue Recognition

    Substantially all of Fingerhut's sales are made on the installment 
    contract basis.  Finance income on installment contracts (net of 
    estimated returns and exchanges, allowances, uncollectible amounts and 
    collection costs) is recognized using an effective interest method over 
    the weighted average of the contract periods (which approximates eighteen 
    months) or when collected, whichever is faster.  When accounts receivable 
    are sold (see Note 4), finance income, net, is recognized.

    Sales are recorded at the time of shipment and a provision for 
    anticipated merchandise returns and allowances, net of exchanges, is 
    recorded based upon historical experience.  The provision charged against 
    sales for 1996, 1995 and 1994 amounted to $249.9 million, $295.9 million 
    and $295.2 million, respectively.

    Amounts billed to customers for shipping and handling of orders are 
    netted against the associated costs.

    Interest income on credit card receivables is accrued and earned based on 
    the principal amount of the receivables outstanding using the effective 
    yield method.  Accrued interest is classified on the balance sheet with 
    the related credit card receivables.  Interest income is generally 
    recognized until a loan is charged off.  At that time, the accrued 
    interest portion of the charged-off balance is deducted from current 
    period interest income.

    Certain credit card receivables have been securitized and sold to 
    investors with limited recourse (see Note 4).  Upon sale, the receivables 
    are removed from the balance sheet, and a gain on sale is recognized for 
    the difference between the carrying value of the receivables and the 
    adjusted sales proceeds.  The adjusted sales proceeds are based on a 
    present value estimate of future cash flows to be received over the life 
    of the receivables, net of certain funding and servicing costs.  The 
    resulting gain is reduced by establishing a reserve for estimated 
    probable loan losses under the recourse provisions.  Gains on sale, 
    recourse provisions and servicing cash flows of credit card receivables 
    are reported in the accompanying Consolidated Statements of Earnings as 
    "Finance income and other revenues."

    Earnings Per Share

    Earnings per share is computed by dividing net earnings by the weighted 
    average shares of common stock and common stock equivalents outstanding 
    during the year.  The dilutive effect of the potential exercise of 
    outstanding options to purchase shares of common stock is calculated 
    using the treasury stock method.

    Inventories

    Inventories, principally merchandise, are stated at the lower of cost (as 
    determined on a first-in, first-out basis) or market.  The Company has 
    established a reserve for excess and obsolete inventory, which is based 
    on management's best estimates of the amount of inventory that is slow 
    moving or subject to obsolescence.  The estimates are subject to change 
    in the near term, depending on changes in economic conditions and other 
    factors.

    Promotional Material

    Promotional material primarily includes free gifts and items in inventory 
    associated with direct response advertising (paper, printing and 
    postage).

    The cost of mailed or aired direct response advertising is deferred and 
    expensed over the period during which the orders are expected, generally 
    one to four months.  The amount of mailed or aired direct response 
    advertising included in the Consolidated Statements of Financial Position 
    is not material.  The cost of non-direct response advertising is expensed 
    as incurred.

    Credit Card Origination Costs

    Metris defers direct credit card origination costs associated with 
    successful credit card solicitations that it incurs in transactions with 
    independent third parties, and certain other costs that it incurs in 
    connection with loan underwriting and the preparation and processing of 
    loan documents.  These deferred credit card origination costs are netted 
    against the related credit card annual fees, if any, and amortized on a 
    straight-line basis over the cardholder's privilege period, generally 12 
    months, as an adjustment to "Finance income and other revenues."

    Property and Equipment

    Property and equipment are stated at cost and depreciated or amortized on 
    a straight-line basis over their estimated economic useful lives (30 
    years for buildings; five years for software; three to 10 years for 
    machinery and equipment, furniture and fixtures; and over the estimated 
    useful life of the property or the life of the lease, whichever is 
    shorter, for leasehold improvements).  The Company capitalizes software 
    developed for internal use that represents major enhancements and 
    replacements of operating and management information systems.

    In March 1995, the Financial Accounting Standards Board issued Statement 
    of Financial Accounting Standards No. 121 (FAS 121), "Accounting for the 
    Impairment of Long-Lived Assets and for Long-Lived Assets to be Disposed 
    Of."  The Company adopted the provisions of FAS 121 in fiscal 1995.

    Intangible Assets

    The excess of cost over fair value of net assets acquired is amortized on 
    a straight-line basis over 40 years.

    The ongoing cost of developing and maintaining customer lists is charged 
    to operations as incurred.  Customer lists obtained by the acquisition of 
    a business are capitalized at fair market value and amortized over their 
    estimated useful lives, approximately 15 years.

    At each balance sheet date, management assesses whether there has been an 
    impairment in the carrying value of intangible assets, primarily by 
    comparing current and projected sales, operating income and annual cash 
    flows with the related annual amortization expense.  Based on this 
    assessment, management has concluded that intangible assets are fully 
    realizable.

    Income Taxes

    The Company provides for deferred taxes on the temporary differences 
    between the financial statement carrying amounts and the tax bases of 
    assets and liabilities that will result in future taxable or deductible 
    amounts.  The Company provides for deferred taxes at the enacted tax rate 
    that is expected to apply when the temporary differences reverse.

    Pervasiveness of Estimates

    The preparation of financial statements in conformity with generally 
    accepted accounting principles requires management to make estimates and 
    assumptions that affect the reported amounts of assets and liabilities 
    and disclosure of contingent assets and liabilities at the date of the 
    financial statements and the reported amounts of revenues and expenses 
    during the reporting period.  Actual results could differ from those 
    estimates.

    Stock-Based Employee Compensation

    Statement of Financial Accounting Standards No. 123 (FAS 123), 
    "Accounting for Stock-Based Compensation," encourages, but does not 
    require companies to record compensation cost for stock-based employee 
    compensation plans at fair value.  The Company has chosen to continue to 
    account for stock-based compensation using the intrinsic value method 
    prescribed in Accounting Principles Board Opinion No. 25, "Accounting for 
    Stock Issued to Employees," and related Interpretations.  Accordingly, 
    compensation cost for stock options is measured as the excess, if any, of 
    the quoted market price of the Company's stock at the date of the grant 
    over the amount an employee must pay to acquire the stock.  Compensation 
    cost for restricted stock is recorded over the vesting period of the 
    awards based on the fair market value of the Company's stock on the date 
    of grant.  See Note 15.

    Reclassifications

    Customer allowances, which were previously included in the Consolidated 
    Statements of Earnings under the caption "Administrative and selling 
    expenses," have been reclassified as a reduction of "Net sales" for all 
    periods presented.  This reclassification, which totaled $32.6 million 
    for 1995 and $19.9 million for 1994, conforms the Company's presentation 
    to industry practice.

    Newly Issued Pronouncements

    In June 1996, the FASB issued Statement of Financial Accounting Standards 
    No. 125 (FAS 125), "Accounting for Transfers and Servicing of Financial 
    Assets and Extinguishments of Liabilities."  This statement is effective 
    for all such transactions occurring after December 31, 1996, and 
    supersedes and amends several FASB Statements, including Statement of 
    Financial Accounting Standards No. 77 (FAS 77), "Reporting by Transferors 
    for Transfers of Receivables with Recourse."  The statement provides 
    consistent standards for distinguishing transfers of financial assets 
    that are sales (such as financial assets sold through a securitization) 
    from transfers that are secured borrowings with a pledge of collateral.

    The Company has reviewed this statement and believes that it will affect 
    the classification and valuation of certain financial assets and 
    liabilities on its statements of financial position relating to its 
    accounts receivable securitizations, including excess servicing assets, 
    retained interests in receivables securitized and derivative financial 
    instruments related to such financial assets and liabilities.  However, 
    the Company does not believe implementation will have an overall material 
    impact on the consolidated financial statements and the Company intends 
    to adopt this statement prospectively, in the first quarter of 1997, as 
    no early or retroactive application is permitted.

3.  UNUSUAL ITEMS

    In the fourth quarter of 1994, the Company recorded an after-tax charge 
    of $19.4 million, or $.39 per share, relating to the cancellation of its 
    proposed 24-hour cable television shopping channel.  The $29.9 million 
    pre-tax charge covered the costs of closing down S The Shopping Network 
    and substantially scaling back Infochoice, as well as provisions for 
    corporate streamlining.  The charge included $6.8 million for the cost of 
    severance and related employee benefits to approximately 100 employees 
    throughout all levels of the Company and $23.1 million for the write-off 
    and disposition of assets and anticipated costs of fulfilling contractual 
    commitments.  These activities were substantially completed at December 
    27, 1996.  A summary of the changes in the Company's reserve for unusual 
    charges is as follows:


<TABLE>
                                                                Administrative    Provision for
                                                     Product      and selling     uncollectible
    (In thousands of dollars)                         costs        expenses         accounts         Total  
                                                    ---------   --------------    -------------    ---------
    <S>                                             <C>            <C>              <C>            <C>
    Accrued unusual charges at December 30, 1994    $  5,253       $ 20,771         $  3,334       $ 29,358
    Reserves utilized                                 (2,226)       (16,287)            (431)       (18,944)
    Reserve adjustments                               (2,295)        (2,761)          (2,900)        (7,956)
                                                    ---------      ---------        ---------
    Accrued unusual charges at December 29, 1995         732          1,723                3          2,458
    Reserves utilized                                   (140)        (1,112)              (3)        (1,255)
    Reserve adjustments                                 (150)          (100)               -           (250)
                                                    ---------      ---------        ---------      --------- 
    Accrued unusual charges at December 27, 1996    $    442       $    511         $      -       $    953
                                                    =========      =========        =========      =========

</TABLE>
    In December 1993, the Company signed a letter of intent to sell certain 
    assets of Figi's.  The effects of the Figi's transaction were recorded in 
    the fourth quarter of 1993.  During the fourth quarter of 1994, the 
    intended purchaser of Figi's was unable to complete its financing.  As a 
    result, the Company reversed the effects of the sale.  This did not 
    have a material impact on 1994 net earnings.

4.  SALE OF ACCOUNTS RECEIVABLE

    Fingerhut Master Trust
    The Fingerhut Master Trust allows Fingerhut to sell, on a continuous 
    basis, an undivided interest in a pool of customer accounts receivables, 
    subject to meeting certain eligibility requirements.  In June 1994, the 
    Fingerhut Master Trust issued the Series 1994-1 certificates which raised 
    $900.0 million of proceeds.  The Series 1994-1 certificates commenced 
    controlled amortization in December 1996.  In November 1994, the 
    Fingerhut Master Trust issued the Series 1994-2 variable funding 
    certificates with maximum proceeds of $490.4 million.  In May 1995, the 
    Company amended the Series 1994-2 Supplement to extend the life of the 
    Series 1994-2 certificates with amortization periods beginning in May 1999.

    The Fingerhut Master Trust allowed Fingerhut to sell a greater percentage 
    of its receivables than the Receivables Transfer Agreement it replaced in 
    June 1994.  The proceeds from the sale of accounts receivable were $1.280 
    billion and $1.254 billion at December 27, 1996 and December 29, 1995, 
    respectively.  The Company's retained interest in the Fingerhut Master 
    Trust was approximately $171.5 million and $186.1 million as of December 
    27, 1996 and December 29, 1995, respectively.  The retained interest is 
    included in the Company's Consolidated Statements of Financial Position 
    under "Customer accounts receivable, net."

    "Discount on sale of accounts receivable" is comprised of the interest, 
    discount and administrative and other fees paid or due to the purchasers of
    the accounts receivable sold.  The discount, determined under the Fingerhut
    Master Trust and the Receivables Transfer Agreement, approximates the 
    prevailing short-term London Inter-Bank Offered Rate (LIBOR) and commercial
    paper rates for high grade unsecured notes, respectively, plus 
    administrative fees.  The rates (including administrative fees) applicable 
    to receivables sold as of December 27, 1996 and December 29, 1995 were 6.0 
    percent and 6.3 percent, respectively.

    The Company has included in "Other accrued liabilities" the estimated 
    expenses related to the subsequent collections of the receivables sold 
    ($18.1 million and $19.8 million for 1996 and 1995, respectively).

    Metris Master Trust
    In May 1995, the Company established the Metris Master Trust (formerly 
    known as the Fingerhut Financial Services Master Trust).  The Metris Master
    Trust allows the Company to sell, on a continuous basis, an undivided 
    interest in a pool of MasterCard receivables generated or acquired by 
    Direct Merchants Bank.  In May 1995, the Metris Master Trust issued the 
    Series 1995-1 variable funding certificates with maximum proceeds of $512.6
    million.  The Series 1995-1 certificates enter into amortization periods 
    beginning in May 1999.  In September 1996, the Company amended Series 
    1995-1 to increase the maximum proceeds to $1.025 billion.  In April 1996, 
    the Metris Master Trust issued the Series 1996-1 certificates with a 
    principal amount of $655.5 million, generating proceeds of $653.9 million, 
    of which $400.0 million was used to pay down asset-backed commercial paper 
    supported by Series 1995-1.  The Series 1996-1 certificates enter into 
    amortization periods beginning in August 1998.

    Net proceeds generated from the sale of MasterCard receivables to the 
    Metris Master Trust were $1.397 billion at December 31, 1996 and $445.3 
    million at December 31, 1995, of which $17.0 million and $25.8 million, 
    respectively, was deposited in an investor reserve account held by the 
    trustee of the Metris Master Trust for the benefit of the Trust's 
    certificateholders.  The Company's retained interest in the Metris Master 
    Trust was $158.4 million and $87.7 million as of December 31, 1996 and 
    December 31, 1995, respectively.  The retained interest is included in the 
    Company's Consolidated Statements of Financial Position under "Customer 
    accounts receivable, net." 

    A credit risk exists for losses on receivables in which the certificate 
    purchasers have an undivided interest, up to the amount of the Company's 
    retained interest in the Fingerhut Master Trust and the Metris
    Master Trust.  Any losses beyond that level are the responsibility of the 
    certificate purchasers.

5.  CUSTOMER ACCOUNTS RECEIVABLE

    Substantially all of the Company's customer accounts receivable were 
    generated by Fingerhut, Direct Merchants Bank and Figi's.  Fingerhut uses 
    fixed-term, fixed-payment installment plans with terms up to 36 months 
    (excluding deferred billing periods of generally four to five months) and 
    finance charge rates ranging from 18 percent to 25.9 percent.  Direct 
    Merchants Bank grants MasterCard revolving lines of credit which typically 
    include an annual fee and floating rates of interest ranging from 14.7 
    percent to 24.9 percent.  Figi's uses fixed-term, fixed-payment plans with 
    terms up to three months (excluding deferred billing periods of up to 
    approximately three months) with no finance charge.  Customer accounts 
    receivable are classified as current assets and include some which are due 
    after one year, consistent with industry practice.  Customer accounts 
    receivable, net of amounts sold, consists of the following:

    (In thousands of dollars)                            1996           1995   
                                                      ---------      ---------
    Customer installment receivables                  $ 560,931      $ 511,174
    Reserve for uncollectible accounts, net of
     anticipated recoveries                            (117,296)      (106,669)
    Reserve for returns and exchanges                   (13,319)       (13,442)
    Other reserves                                      (19,820)       (18,571)
                                                      ----------     ----------
        Net collectible amount                          410,496        372,492
    Unearned finance income                             (23,969)       (24,885)
                                                      ----------     ----------
        Customer installment receivables, net           386,527        347,607 
                                                      ----------     ----------
    Credit card and other receivables, net              176,848        122,567
    Reserve for uncollectible accounts, net of                     
     anticipated recoveries                             (12,829)        (3,679)
    Other reserves                                       (3,185)        (2,319)
                                                      ----------     ----------
        Credit card and other receivables, net          160,834        116,569 
                                                      ----------     ----------
    Customer accounts receivable, net                 $ 547,361      $ 464,176
                                                      ==========     ==========

    
    Other reserves for customer installment receivables consist primarily of 
    allowances for anticipated adjustments of finance charges billed to 
    customers (due to earlier than scheduled payment) and anticipated costs 
    required to collect customer accounts.

    Credit card and other receivables, net consist primarily of credit card 
    loans held for securitization, retained interests in securitized loans,  
    unbilled interest and fees, and other amounts due from or to the trust as a
    result of securitizations.  These amounts include interest-bearing 
    deposits, which constitute amounts subject to liens by the certificate-
    holders of the individual securitizations under the Metris Master Trust and
    amounts deposited in an investor reserve account held by the trustee for 
    the benefit of the Metris Master Trust's certificateholders.  In addition, 
    these amounts include the excess servicing asset, which represents the net 
    gain recorded at any point in time for loans sold under the asset 
    securitizations, net of recourse reserves for securitized loans.

    Other reserves for credit card receivables consist primarily of allowances 
    for anticipated adjustments of finance charges billed to certain customers 
    (due to unemployment and disability) and adjustments to principal and 
    finance charges billed to certain customers (due to death) under a debt 
    waiver plan offered by Direct Merchants Bank.  These reserves are treated 
    as a reduction of receivables in the Consolidated Statements of Financial 
    Position as payments under the plan are generally used to reduce 
    outstanding receivables.  Certain reclassifications were made to the prior 
    year credit card reserves to conform with the current year's presentation, 
    however, these reclassifications had no effect on total reserves or 
    receivables.

    The above reserves represent management's best estimates of the amounts not
    expected to be collected.  A change in economic conditions could have a 
    significant impact on the Company's target market, which consists of 
    moderate- to middle-income consumers.  As such, the reserve estimates are 
    subject to change in the near term.
    
6.  PROPERTY AND EQUIPMENT

    Property and equipment consists of the following:
 
       (In thousands of dollars)                           1996         1995   
                                                        ---------    ---------
       Land and improvements                            $   7,444    $   7,267
       Buildings and leasehold improvements               112,173       96,340
       Construction in progress                            74,828       53,679
       Machinery and equipment                            130,029      125,148
       Software                                           115,700      107,715
       Other, principally furniture and fixtures           19,988       19,377 
                                                        ---------    --------- 
                                                          460,162      409,526
           Less: Accumulated depreciation                (111,219)     (85,603)
                 Accumulated amortization of software     (63,761)     (44,468)
                                                        ----------   ---------
       Property and equipment, net                      $ 285,182    $ 279,455
                                                        ==========   ==========

    Software amortization expense recorded in 1996, 1995 and 1994 was $19.3 
    million, $16.8 million and $14.3 million, respectively.

    During 1994 through 1996, the Company capitalized $62.1 million relating to
    the construction of the new western distribution center.  The remaining 
    construction of this one million square-foot facility in 1997 is projected 
    to cost approximately $1.5 million.  Management intends to begin using this
    facility in the fourth quarter of 1997.  FAS 121 requires that long-lived 
    assets to be held and used by an entity be reviewed for impairment whenever
    events or changes in circumstances indicate that the carrying amount of an 
    asset may not be recoverable.  If the sum of the expected future cash flows
    is less than the carrying amount of the asset, an impairment loss must be 
    recognized.  Based on management's current plans and best estimates, the 
    undiscounted expected net future cash flows of the western distribution 
    center are greater than its carrying value.  Therefore, the capitalized 
    value of the western distribution center is not considered impaired in 
    accordance with FAS 121.

7.  REVOLVING CREDIT FACILITY

    In September 1996, the Company restructured its bank credit facilities.  
    The Company's existing revolving credit facility was amended and restated 
    to, among other things, reduce the aggregate commitments for revolving 
    borrowings and letters of credit from $400 million to $200 million (the 
    "Amended Revolving Credit Facility").  The Amended Revolving Credit 
    Facility will continue to be guaranteed by certain subsidiaries of the 
    Company and expires in September 2001.  The proceeds from borrowings under 
    the Amended Revolving Credit Facility are to be used by the Company to 
    provide for working capital and other general corporate purposes.  At 
    December 27, 1996, the Company had an outstanding revolving credit balance 
    of $23.0 million.  At December 29, 1995, the Company had an outstanding 
    revolving credit balance of $115.0 million.  The weighted-average interest 
    rate on borrowings was 5.9 percent and 7.1 percent at December 27, 1996 and
    December 29, 1995, respectively.  The outstanding portion of open letters 
    of credit, primarily established to facilitate international merchandise 
    purchases, was not reflected in the accompanying financial statements and 
    aggregated $29.1 million at December 27, 1996 and $39.0 million at December
    29, 1995.

    In September 1996, Metris entered into a revolving credit facility with the
    same group of lenders as in the Amended Revolving Credit Facility.  Metris'
    facility (the "Metris Revolving Credit Facility") provides for aggregate 
    commitments of $300 million and is to be used by Metris for working capital
    and other general corporate purposes.  Metris' obligations under the Metris
    Revolving Credit Facility are secured by a pledge of the capital stock of 
    all of Metris' subsidiaries except Direct Merchants Bank.  In addition, the
    Metris Revolving Credit Facility is guaranteed by Fingerhut Companies, 
    Inc., Fingerhut Corporation, and all other subsidiaries that guarantee the 
    Amended Revolving Credit Facility.  The Metris Revolving Credit Facility 
    expires in September 2001.  At December 31, 1996, Metris had an outstanding
    revolving credit balance of $50.0 million and the weighted-average interest
    rate on borrowings was 5.9 percent.

8.  LONG-TERM DEBT

    In September 1996, the Company closed the private placement of $125.0 
    million of three-year senior notes.  In connection with the sale of such 
    senior notes, the Company entered into a registration rights agreement 
    pursuant to which it agreed to file a registration statement with the 
    Securities and Exchange Commission with respect to an offer to exchange 
    such privately placed senior notes for senior notes of the Company with 
    substantially identical terms (the "Senior Notes").  In February 1997, the 
    Company completed an exchange offer whereby substantially all of such 
    unregistered notes were exchanged for registered notes.  The amount, 
    interest rate and maturity date of the Senior Notes are identical to the 
    privately placed senior notes.  The privately placed senior notes that were
    tendered in exchange for the Senior Notes have been cancelled.

    Long-term debt and related maturity dates are as follows:

<TABLE>
        (In thousands of dollars)             Maturity date    Interest rate       1996           1995   
        Privately Placed Senior Notes                                                                               
           <S>                                <C>                   <C>         <C>            <C>
           Series A                           June 1996             9.81%       $       -      $  65,000
           Series B                           December 1997        10.12%          25,000         25,000
           Series C                           August 1996           9.74%               -         20,000
           Series D                           August 1996           6.96%               -         15,000
           Series A Unsecured                 June 2002             8.92%          60,500         60,500
           Series B Unsecured                 June 2004             8.92%          14,500         14,500
           Series C Unsecured                 August 2000           6.83%          45,000         45,000
                                                                 
        Senior Notes                          September 1999        7.38%         125,000              -

        Other indebtedness (due in various installments through
         November 2014; interest at varying rates ranging from
         5.69% to 8.0% at December 27, 1996)                                        1,565          1,663 
                                                                                ----------     ----------       
                                                                                  271,565        246,663
        Current portion of long-term debt                                             (84)      (100,099)
                                                                                ----------     ----------
        Long-term debt, less current portion                                    $ 271,481      $ 146,564
                                                                                ==========     ==========
</TABLE>
    Scheduled annual maturities due on long-term debt at December 27, 1996 were
    as follows:

                         (In thousands of dollars)

                         1997           $     84
                         1998           $ 25,084
                         1999           $125,067
                         2000           $ 45,057
                         2001           $     14
                         Thereafter     $ 76,259

    The Privately Placed Senior Notes contain covenants restricting the payment
    of dividends.  The maximum amount of dividends the Company was permitted to
    pay at December 27, 1996 was $109.4 million.

9.  FINANCIAL INSTRUMENTS

    FAIR VALUE OF FINANCIAL INSTRUMENTS

    This footnote discloses the fair value of all financial instruments, both 
    assets and liabilities, recognized and not recognized, in the Consolidated 
    Statements of Financial Position for which it is practicable to estimate 
    fair value.

    Quoted market prices generally are not available for all of the Company's 
    financial instruments.  Accordingly, fair values are based on judgments 
    regarding current economic conditions, risk characteristics of various 
    financial instruments and other factors.  These estimates involve 
    uncertainties and matters of judgment, and therefore, cannot be determined 
    with precision.  Changes in assumptions could significantly affect the 
    estimates.

    A description of the methods and assumptions used to estimate the fair 
    value of each class of the Company's financial instruments is as follows:

    Cash and cash equivalents, Accounts payable, Accrued payroll and employee 
    benefits and Other accrued liabilities

    The carrying amounts approximate fair value due to the short maturity of 
    these instruments.

    Customer accounts receivable, net
    Installment receivables:  Since the average collection period exceeds 90 
    days, the discounted present value of expected future cash flows from the 
    collection of the receivables and related deferred finance income was 
    calculated and it was determined that the carrying amount approximates fair
    value.

    Credit card receivables:  Currently, credit card receivables are originated
    with variable rates of interest, with interest rate spreads that differ 
    based on the related risk of such receivables.  Thus, carrying value 
    approximates market value.  However, this valuation does not include the 
    value that relates to estimated cash flows generated from new loans from 
    existing customers over the life of the cardholder relationship.  
    Accordingly, the aggregate fair value of the credit card receivables does 
    not represent the underlying value of the established cardholder 
    relationships.

    Sale of accounts receivable
    The carrying amount of the Company's retained interest in the Fingerhut 
    Master Trust and the Metris Master Trust approximates fair value, as it was
    determined that "Customer accounts receivable, net" approximates fair 
    value.

    Long-term debt
    The fair value of the Company's long-term debt was estimated based on the 
    amount of future cash flows associated with each instrument discounted 
    using the current rates offered to the Company for similar debt instruments
    of comparable maturity.

    Interest rate cap and swap agreements
    The fair values of interest rate cap and swap agreements were obtained from
    dealer quoted prices.  These values represent the estimated amount the 
    Company would pay to terminate the agreements, taking into consideration 
    current interest rates and the current creditworthiness of the 
    counterparties.

    The estimated fair values of the Company's financial instruments are 
    summarized as follows:
<TABLE>
                                                                 1996                      1995          
                                                        Carrying     Estimated     Carrying    Estimated
         (In thousands of dollars)                       amount      fair value     amount     fair value
                                                        ---------    ----------    ---------   ---------- 
         <S>                                            <C>          <C>           <C>         <C>
         Cash and cash equivalents                      $  61,003    $  61,003     $  66,109   $  66,109
         Customer accounts receivable, net              $ 547,361    $ 547,361     $ 464,176   $ 464,176
         Long-term debt                                 $ 271,565    $ 278,218     $ 246,663   $ 259,373
         Interest rate swap agreements
          in a net receivable (payable) position        $       -    $   2,683     $       -   $ (10,598)
         Interest rate cap agreements                   $   7,291    $   2,899     $   6,748   $   2,848
</TABLE>
    DERIVATIVE FINANCIAL INSTRUMENTS HELD OR ISSUED FOR PURPOSES OTHER THAN 
    TRADING

    The Company enters into interest rate cap and swap agreements to hedge its 
    economic exposure to fluctuating interest rates previously associated with 
    the Receivables Transfer Agreement and currently associated with the 
    floating rate certificates issued by the Fingerhut Master Trust and the 
    Metris Master Trust.  Any premiums paid for these agreements are amortized 
    to "Discount on sale of accounts receivable" if related to customer 
    installment receivables or "Finance income and other revenues" if related 
    to credit card receivables, where the economic exposure to fluctuating 
    interest rates exists.  

    During 1990, the Company entered into interest rate swap agreements for 
    notional amounts totaling $260.0 million.  The agreements exchanged a 
    floating rate, which approximated the prevailing short-term commercial 
    paper rate, for a fixed interest rate of 9.5 percent.  On June 30, 1993, 
    $160.0 million of the interest rate swap agreements expired.  The remaining
    $100.0 million expired on June 30, 1994.

    The Fingerhut Master Trust Series 1994-1 floating rate certificates of 
    $900.0 million contain imbedded interest rate caps ranging from 11.0 
    percent to 11.7 percent.  In December 1994, the Company entered into a 
    $500.0 million one year corridor cap which capped LIBOR at 6.5 percent.  
    This agreement expired December 29, 1995.

    The Fingerhut Master Trust Series 1994-2 certificates, initially issued in 
    November 1994, required a six-year agreement which effectively capped LIBOR
    at 11.2 percent on a notional amount varying up to $490.4 million over the 
    life of the agreement.  In connection with the amendment of Series 1994-2 
    in May 1995, an additional two and one-half year, 11.2 percent interest 
    rate cap was required for up to a notional amount of $209.7 million.

    As a result of the issuance of the $512.6 million Metris Master Trust 
    Series 1995-1 certificates in May 1995, the Company entered into an 
    eight-year agreement effectively capping short-term LIBOR at 11.2 percent 
    for the floating notional amount of the certificates.  In connection with 
    the amendment of Series 1995-1 in September 1996, two additional six and 
    two-thirds year, 11.2 percent interest rate caps were required for up to a 
    notional amount of $513.0 million.

    In June and July 1995, the Company entered into several interest rate 
    corridor swap agreements with total notional amounts of $900.0 million.  
    These agreements exchange an obligation to pay floating LIBOR of up to 11.2
    percent for an obligation to pay fixed interest rates.  The fixed interest 
    rate obligation is approximately 5.8 percent on a $400.0 million notional 
    amount and approximately 5.7 percent on the remaining $500.0 million 
    notional amount.  These agreements expire in July 1998.

    In connection with the issuance of the $655.5 million Metris Master Trust 
    Series 1996-1 certificates in April 1996, the Company entered into two 
    interest rate corridor swap agreements with total notional amounts of 
    $605.5 million.  These agreements exchange an obligation to pay fixed 
    interest rates of approximately 6.3 percent for an obligation to pay 
    floating LIBOR rates.  These agreements expire in February 2000.

    For interest rate cap and swap transactions, the contract or notional 
    amounts do not represent exposure to credit loss.  Entering into interest 
    rate cap and swap agreements involves the risk of dealing with 
    counterparties and their ability to meet the terms of the contracts.  
    Notional principal amounts often are used to express the volume of these 
    transactions, but the amounts potentially subject to credit risk are much 
    smaller.

10. INTEREST EXPENSE

    Net interest expense was as follows:
         (In thousands of dollars)            1996          1995         1994
                                            ---------    ---------    ---------
         Interest expense                   $ 30,073     $ 27,120     $ 25,711
         Interest income                      (1,660)      (1,177)      (1,427)
                                            ---------    ---------    ---------
              Net interest expense          $ 28,413     $ 25,943     $ 24,284
                                            =========    =========    =========

    The Company paid interest of $35.0 million in 1996, $24.2 million in 1995 
    and $25.1 million in 1994.

11. OPERATING LEASES

    Rental expense for both cancelable and non-cancelable operating leases, 
    (principally for office and warehouse facilities and computer equipment) 
    for fiscal years 1996, 1995 and 1994 was $35.9 million, $38.6 million and 
    $39.8 million, respectively.  Future minimum annual rentals at December 27,
    1996, under non-cancelable operating leases are as follows:

               (In thousands of dollars)

               1997                              $ 25,552
               1998                              $ 20,698
               1999                              $ 13,707
               2000                              $  3,001
               2001                              $    480
               Thereafter                        $     93

     The Company leased certain office and warehouse facilities (the 
     "properties") from a former affiliated company.  Annual rental expense for
     the properties in 1995 and 1994 was $1.7 million.  The lessor exercised 
     its right to require the Company to purchase the properties for 
     approximately $14.1 million.  The Company completed the purchase in 
     January 1996.

     The Company also leased office space for one of its telemarketing centers 
     and warehouse space from a partnership owned by various members of the 
     immediate family of one of the Company's Directors.  Rental expense for 
     1996, 1995 and 1994 was $.6 million, $1.9 million and $2.1 million, 
     respectively.

12.  EMPLOYEE BENEFIT PLANS

     The Company maintains four non-contributory, defined benefit pension plans
     which together cover substantially all full-time non-union employees.  The
     plans provide monthly retirement benefits to eligible participants based 
     upon years of service and level of compensation.  The Company's funding 
     policy is to make an annual contribution equal to, or exceeding, the 
     minimum required by the Employee Retirement Income Security Act of 1974.  
     The actuarial present value of the benefit obligation and the funded 
     status of the plans were as follows:

        (In thousands of dollars)                           1996        1995  
                                                           -------     -------
        Actuarial present value of benefit obligations:
          Vested benefits                                  $18,932     $18,726
          Non-vested benefits                                2,097       1,676 
                                                           -------     -------
            Accumulated benefit obligation                  21,029      20,402

          Effect of future compensation increases            9,437       9,289 
                                                           -------     -------
            Projected benefit obligation                    30,466      29,691
        Plan assets at fair value                           24,770      19,855 
                                                           -------     ------- 
          Unfunded projected benefit obligation              5,696       9,836

        Unrecognized prior service cost                     (1,345)       (108)
        Unrecognized net gain (loss)                         6,170        (892)
        Additional liability                                   327          32 
                                                           --------    --------
          Accrued pension cost                             $10,848     $ 8,868
                                                           ========    ========

     Plan assets at December 27, 1996 and December 29, 1995 were primarily 
     invested in an equity fund.

     The actuarial present value of the projected benefit obligations 
     represents the present value of benefits to be paid in the future under 
     current provisions of the plan based on accumulated service to date and 
     assuming future annual pay increases of 5.5 percent in 1996 and 1995.  
     Projected benefits have been discounted using rates of 7.75 percent and 
     7.25 percent for 1996 and 1995, respectively.  In determining pension 
     expense, the assumed long-term rate of return on plan assets was 9.5 
     percent for 1996, 1995 and 1994.  The Company's non-union pension plans 
     have vesting periods of five years.

     The components of pension expense for non-union employees were as follows:

       (In thousands of dollars)                   1996       1995       1994  
                                                 -------    -------    -------
       Benefit earned during the period          $ 2,942    $ 1,990    $ 2,460
       Interest accrued on projected benefit
         obligation                                2,366      1,828      1,822
       Actual return on assets                    (4,291)    (4,360)      (262)
       Deferred gain (loss)                        2,519      2,875     (1,038)
       Amortization of prior service cost             76          7          5 
       Amortization of net (gain) loss                 1        (85)        44 
                                                 --------   --------   --------
         Pension expense for the period          $ 3,613    $ 2,255    $ 3,031
                                                 ========   ========   ========

     Additionally, the Company participates in a multi-employer pension plan 
     for all union employees.  The plan provides monthly retirement benefits to
     eligible participants based upon years of service.  The plan is funded 
     with contributions made in accordance with negotiated labor contracts.  
     The pension expense related to this plan for 1996, 1995 and 1994 was $.9 
     million, $1.5 million and $1.6 million, respectively.

     The Company also has several defined contribution plans (some of which 
     have, or are limited to, 401(k) provisions), which together cover 
     substantially all non-union employees.  Employer contributions to the 
     plans are discretionary and are determined by the board of directors for 
     each of the individual companies.  The maximum contribution allowed is 15 
     percent of each participant's eligible compensation.  The cost to the 
     Company of these plans was $10.8 million, $11.7 million and $11.2 million 
     for 1996, 1995 and 1994, respectively.

     In 1994, the Company adopted Statement of Financial Accounting Standards 
     No. 112 ("FAS 112"), "Employers' Accounting for Postemployment Benefits."
     The impact of FAS 112 was not significant to the Company's financial 
     statements.

13.  INCOME TAXES

     The provision for income taxes consisted of the following:

        (In thousands of dollars)               1996        1995        1994  
        Currently payable:                    --------    --------    --------
           Federal                            $ 65,682    $ 36,072    $ 62,645
           State                                 2,537       1,750       1,139
        Deferred                               (44,367)    (12,374)    (38,783)
                                              ---------   ---------   ---------
           Provision for income taxes         $ 23,852    $ 25,448    $ 25,001
                                              =========   =========   =========

     The Company's effective income tax rate differed from the U.S. federal 
     statutory rate as follows:

                                                        1996     1995     1994 
                                                        -----    -----    -----
        U.S. federal statutory rate                     35.0%    35.0%    35.0%
        State income taxes, net of federal tax benefit   2.0      1.4       .7
        Merchandise donations                           (1.5)    (3.1)    (2.6)
        Other, net                                       1.2        -      2.1 
                                                       ------   ------   ------
          Effective income tax rate                     36.7%    33.3%    35.2%
                                                       ======   ======   ======

     The "Other, net" tax rate in 1996, 1995 and 1994 was composed of 
     miscellaneous items, none of which were individually significant.


     The current and long-term deferred income tax assets and liabilities 
     included in the Consolidated Statements of Financial Position as of 
     December 27, 1996 and December 29, 1995 were composed of the following:

     (In thousands of dollars)                            1996         1995   
                                                                           
     Current and long-term deferred income tax assets 
      resulting from future deductible temporary 
      differences are:

        Accounts receivable reserves                    $  234,566   $  202,706
        Yield reserve                                       14,557       12,493
        Inventory obsolescence reserves                      6,635        4,611
        Other                                               18,366       21,004
                                                        ----------   ----------
            Total deferred income tax assets            $  274,124   $  240,814
                                                        ==========   ==========

     Current and long-term deferred income tax liabilities
       resulting from future taxable temporary differences are:

        Accelerated depreciation and amortization       $  (24,125)  $ (26,475)
        Deferred finance income                            (97,284)    (97,438)
        Deferred advertising                                (6,140)     (8,421)
        Other                                               (1,440)       (541)
                                                        -----------  ----------
            Total deferred income tax liabilities       $ (128,989) $ (132,875)
                                                        =========== ===========


     Management believes the Company's prior operating earnings will allow for 
     full utilization of the deferred tax assets included in its consolidated 
     financial statements.

     The Company paid income taxes (net of refunds) of $42.7 million, $37.1 
     million and $47.3 million during 1996, 1995 and 1994, respectively.

14.  RELATED PARTY TRANSACTIONS

     Related party transactions, detailed by subject and Note reference, are as
     follows:

           Operating leases                                      Note 11
           Stockholders' equity                                  Note 15


15.  STOCKHOLDERS' EQUITY

     The Company currently has 100,000,000 authorized shares of $.01 par value 
     common stock of which 46,154,880 and 45,949,722 were issued and 
     outstanding as of December 27, 1996 and December 29, 1995, respectively.  
     The Company is authorized to issue 5,000,000 shares of $.01 par value 
     preferred stock, none of which have been issued.

     During 1994, the Company's Board of Directors authorized the repurchase of
     up to 2.5 million shares of the Company's common stock that may be made 
     from time to time at prevailing prices in the open market or by block 
     purchase and may be discontinued at any time.  The purchases will be made 
     within certain restrictions relating to volume, price and timing in order 
     to minimize the impact of the purchase on the market for the Company's 
     stock.  During 1994 through 1996, the Company repurchased 1,380,300 shares
     of its common stock at prevailing market prices for an aggregate of $21.5 
     million.

     Effective July 1, 1994, the Company made available to certain employees 
     the Fingerhut 1994 Employee Stock Purchase Plan under which eligible 
     employees have the opportunity to purchase Company common stock at a 
     discounted market value determined on the first or last business day of 
     the calendar quarter, whichever is lower.  A maximum of 750,000 shares are
     authorized, of which 500,000 shares are subject to shareholder approval.  
     During 1996, 100,141 shares were issued at an average price of $11.59 per 
     share.  During 1995, 119,568 shares were issued at an average price of 
     $12.19 per share.


     The Fingerhut Companies, Inc. Stock Option Plan provides certain 
     management of the Company with options to purchase up to 7,768,000 shares 
     of common stock of which 130,925 were available for grant at December 27, 
     1996.  The options are granted at the fair market value on the date of 
     grant.  The options become exercisable in five equal annual installments 
     beginning on the first anniversary of the date of grant.  Unexercised 
     options will be canceled 10 years and one month after the date of grant.

     The Fingerhut Companies, Inc. 1995 Long-Term Incentive and Stock Option 
     Plan provides for the granting of 2,250,000 stock options (either 
     incentive stock options or non-qualified stock options), stock 
     appreciation rights or restricted stock to officers and other employees.  
     At December 27, 1996, 143,716 shares were available for grant.  The 
     Compensation Committee of the Board has the authority to determine the 
     exercise prices, vesting dates, expiration dates and other material 
     conditions upon which options or awards may be exercised, except that the 
     option price of incentive stock options may not be less than 100 percent 
     of the fair market value of the common stock on the date of grant, and not
     less than 110 percent of the fair market value in the case of an incentive
     stock option granted to any employee owning more than 10 percent of the 
     Company's common stock (a "Ten Percent Employee"), and the term of 
     non-qualified stock options may not exceed 15 years from the date of grant
     (not more than 10 years for incentive stock options and five years for 
     incentive stock options granted to a Ten Percent Employee).  During 1996 
     and 1995, the Compensation Committee granted a total of 687,973 and 
     1,401,800 non-qualified options, respectively, substantially all of which 
     become exercisable in three equal annual installments beginning on the 
     first anniversary of the date of grant and will be canceled 10 years after
     the date of grant.  In 1996, 353,917 shares of restricted stock were 
     issued.  The grant date fair value of each of these awards was $13.50.  
     Twenty-five percent of the shares vested on March 31, 1996 and, subject to
     continued employment, 25 percent vests on March 31, 1997 with the 
     remaining 50 percent vesting on August 31, 1998.  The unearned portion of 
     the awards is being amortized as compensation expense on a straight-line 
     basis over the related vesting period.  Compensation expense related to 
     the restricted stock awards totaled $3.6 million for the year ended 
     December 27, 1996, which included tax assistance payments made by the 
     Company with respect to the first 25 percent of the awards that vested.

     The Fingerhut Companies, Inc. Performance Enhancement Investment Plan 
     ("PEIP Plan") provided certain management of the Company with the right to
     purchase options to acquire up to 3,000,000 shares of common stock.  Under
     the PEIP Plan, management was offered the opportunity to purchase option 
     units, each consisting of four options to purchase common stock, with 
     exercise prices of 110 percent, 120 percent, 130 percent and 140 percent, 
     respectively, of the fair market value at the time of grant.  The options 
     were offered at prices determined by the Company on the grant date.  
     During 1995, the Company discontinued the PEIP Plan and cancelled the 
     remaining ungranted shares.  During 1996 and 1995, the Company repurchased
     251,000 and 1,724,956 options, respectively, granted under the PEIP Plan 
     at or below the original purchase price paid by the option holders, and 
     the repurchase had no impact on the Company's net earnings.  As of 
     December 27, 1996, 91,244 options remained outstanding and will be 
     repurchased, if unexercised, at an amount equal to or less than the 
     purchase price on the earlier of the optionee's termination of employment 
     or the seventh anniversary of the grant date.  The remaining obligation to
     repurchase outstanding options has been accrued and is included in 
     "Accrued payroll and employee benefits" in the Consolidated Statements of 
     Financial Position.

     The Fingerhut Companies, Inc. 1992 Stock Option and Long-Term Incentive 
     Plan provides certain management of the Company with options to purchase 
     up to 523,382 shares of common stock.  In 1992, the Company granted the 
     Chairman and Chief Executive Officer non-qualified options to purchase 
     523,382 shares of common stock with an option price of $15.00, the fair 
     market value at the date of grant.  In November 1993, 50 percent of these 
     options became exercisable, 50 percent became exercisable in November 1994
     and all expire in December 1999.


     The Company granted an executive a tandem option for either (a) 55,000 
     shares of the Company's common stock at an exercise price of $15.00 per 
     share or (b) a 3.3 percent equity interest in the Financial Services 
     Segment ("Metris") (see Note 19) at an exercise price equal to two times 
     the fair value of that interest at March 1994, adjusted for additional 
     capital contributions to Metris since the initial value date.  In 
     connection with Metris' initial public offering, Metris assumed the 
     Company's obligation with respect to the Financial Services Segment equity
     interest and provided the executive an option to purchase Metris common 
     stock, which vests over five years beginning March 1994.  The exercise of 
     either option terminates the other option.

     The Company has adopted the disclosure-only provisions of Statement of 
     Financial Accounting Standards No. 123 (FAS 123), "Accounting for Stock- 
     Based Compensation."  Accordingly, no compensation cost has been 
     recognized with respect to the Company's stock option grants or the 
     Employee Stock Purchase Plan.  Had compensation cost for these plans been 
     determined based on the fair value methodology prescribed by FAS 123, the 
     Company's net earnings and earnings per share would have been reduced to 
     the pro forma amounts indicated below:

     (In thousands of dollars, except per share data)    1996          1995  
     Net earnings - as reported                        $ 40,159      $ 50,858
     Net earnings - pro forma                          $ 37,549      $ 49,717
     Earnings per share - as reported                  $    .83      $   1.05
     Earnings per share - pro forma                    $    .77      $   1.03

     The above pro forma amounts may not be representative of the effects on 
     reported net earnings for future years.  The fair value of each option 
     grant is estimated on the date of grant using the Black-Scholes 
     option-pricing model with the following weighted-average assumptions used 
     for grants in 1996 and 1995:

                                                         1996          1995  
     Dividend yield                                         1.1%          1.1%
     Expected volatility                                  44.32%        43.42%
     Risk-free interest rate                               6.65%         6.16%
     Expected lives                                   7.38 years    7.38 years

     Information regarding the Company's stock option plans for 1996, 1995 and 
     1994 is as follows:
                                  1996                  1995             1994 
                                      Weighted-             Weighted-
                                      Average               Average
                                      Exercise              Exercise
                            Shares      Price     Shares      Price   Shares  
     Options outstanding,
      beginning of year    6,833,547  $  9.88   7,943,878   $ 13.08  8,334,778
     Options exercised      (109,900) $  6.55    (471,599)  $  7.16   (211,025)
     Options granted         968,973  $ 13.44   1,474,800   $ 15.13    484,500
     Options canceled/    
      forfeited             (667,735) $ 18.86  (2,113,532)  $ 26.20   (664,375)
                           ----------          -----------           ----------
     Options outstanding,  
      end of year          7,024,885  $  9.57   6,833,547   $  9.88  7,943,878 
                           ========== ======== ===========  ======== ==========

     Weighted-average fair
      value of options,
      granted during the year         $  7.28               $  8.09

     Weighted-average exercise
      price of options, exercisable
      at end of year                  $  7.98               $  7.87


     The following table summarizes information about stock options outstanding
     at December 27, 1996:
                                     Options Outstanding    Options Exercisable
                                    Weighted-
                                    Average      Weighted-            Weighted-
                         Number     Remaining     Average    Number    Average
     Range of          Outstanding  Contractual  Exercise  Exercisable Exercise
     Exercise Prices   at 12/27/96     Life       Price    at 12/27/96   Price 
     $ 5.455             3,754,996  3.0 Years    $ 5.455    3,754,996   $ 5.455
     $ 6.750 to $10.875    314,075  3.3 Years    $ 8.659      314,075   $ 8.659
     $11.250 to $14.813  1,202,422  8.8 Years    $13.461      226,197   $13.504
     $15.000             1,540,648  6.6 Years    $15.000      907,063   $15.000
     $15.063 to $19.938     86,125  6.2 Years    $18.070       40,440   $17.958
     $21.140 to $35.690    126,619  5.5 Years    $24.816       73,004   $24.919
                         ---------                          ---------
     $ 5.455 to $35.690  7,024,885                          5,315,775    
                         =========                          =========
16.  OTHER DISCLOSURES

     Administrative and selling expenses included promotional material and 
     advertising expenses of $413.1 million, $488.6 million and $434.2 million 
     for 1996, 1995 and 1994, respectively.

     Amortization expense relating to the excess of cost over fair value of net
     assets acquired was $1.4 million for 1996 and $1.3 million for 1995 and 
     1994.  Accumulated amortization was $10.5 million and $9.1 million at 
     December 27, 1996 and December 29, 1995, respectively.

     Amortization expense relating to customer lists was $1.4 million for 1996,
     1995 and 1994. Accumulated amortization was $11.2 million and $9.8 million
     at December 27, 1996 and December 29, 1995, respectively.

17.  SALE OF STOCK BY SUBSIDIARY

     In October 1996, Metris, a then wholly owned subsidiary, completed an 
     initial public offering of 3,258,333 of its common shares at $16 a share.
     The transaction reduced the Company's ownership interest to approximately 
     83 percent.  Metris realized net cash proceeds of approximately $47.4 
     million from the sale of shares, after underwriting discounts and 
     commissions and expenses of the offering.  The sale resulted in an 
     increase of approximately $24.9 million in the Company's proportionate 
     share of Metris' equity, which is included in "Additional paid-in capital"
     in the Company's 1996 Consolidated Statement of Financial Position.

18.  CONTINGENCIES

     The Company is a party to various claims, legal actions, sales tax 
     disputes and other complaints arising in the ordinary course of business.
     In the opinion of management, any losses which may occur are adequately 
     covered by insurance, are provided for in the consolidated financial 
     statements, or are without merit and the ultimate outcome of these matters
     will not have a material effect on the consolidated financial position or 
     operations of the Company.

     At December 31, 1996, Metris had unused credit line commitments on open 
     credit card accounts of $1.2 billion.  The Company does not anticipate 
     that all of its customers will exercise this entire available credit at 
     any one time.  Commitments on credit card lines are cancelable at any 
     time.

19.  SEGMENT OF BUSINESS REPORTING

     The operations of the Company are divided into the following business 
     segments for financial reporting purposes:

     Direct-to-the-Consumer Marketing:  Sells a broad range of products and 
     services directly to consumers via catalogs, television and other media.

     Financial Services (Metris Companies Inc.):  Metris is an information- 
     based direct marketer of consumer credit products, extended service plans 
     and fee-based products and services to moderate income consumers.  
     Currently, the segment operates three core business lines:  (1) consumer 
     credit products, which presently consist of credit card lending through 
     various MasterCard credit card products issued by Direct Merchants Bank, 
     (2) sales of extended service plans to the Company's customers, and (3) 
     fee-based products and services, which presently include debt waiver 
     programs, card registration, third-party insurance and membership clubs.

     Revenues, earnings before income taxes, identifiable assets, capital 
     expenditures and depreciation and amortization pertaining to the business 
     segments in which the Company operates are presented below:

     (In thousands of dollars)             1996         1995         1994   
     Revenues
      Direct-to-the-Consumer Marketing  $1,879,493   $2,027,283   $1,898,795
      Metris                               155,434       58,212       14,725
                                        ----------   ----------   ----------
                                        $2,034,927   $2,085,495   $1,913,520
                                        ==========   ==========   ==========
     Earnings before income taxes
      Direct-to-the-Consumer Marketing  $   32,445   $   68,857   $   67,423
      Metris                                32,546        7,449        3,503
                                        ----------   ----------   ----------
                                        $   64,991   $   76,306   $   70,926
                                        ==========   ==========   ==========
     Identifiable assets
      Direct-to-the-Consumer Marketing  $1,100,382   $1,109,135   $1,088,077
      Metris                               251,667      171,942        9,856
                                        ----------   ----------   ----------
                                        $1,352,049   $1,281,077   $1,097,933
                                        ==========   ==========   ==========
     Capital expenditures
      Direct-to-the-Consumer Marketing  $   47,742   $   93,089   $   69,339
      Metris                                 4,113        1,353          239
                                        ----------   ----------   ----------
                                        $   51,855   $   94,442   $   69,578
                                        ==========   ==========   ==========
     Depreciation and amortization
      Direct-to-the-Consumer Marketing  $   54,960   $   46,976   $   37,667
      Metris                                   426          127           26
                                        ----------   ----------   ----------
                                        $   55,386   $   47,103   $   37,693
                                        ==========   ==========   ==========

20.  SUBSEQUENT EVENTS

     On January 23, 1997, the Company declared a cash dividend of $.04 per 
     share, or an aggregate of $1.8 million, payable on February 20, 1997 to 
     shareholders of record as of the close of business on February 10, 1997.

     In January 1997, the Fingerhut Master Trust issued Series 1997-1 variable 
     funding certificates with maximum proceeds of $417.6 million.  The Series 
     1997-1 certificates enter into amortization periods beginning in May 1998.

     In February 1997, the Company completed an exchange offer whereby 
     substantially all of the $125.0 million of privately placed notes, which 
     were issued in September 1996, were exchanged for registered notes. 



Fingerhut Companies, Inc. and Subsidiaries
REPORT OF MANAGEMENT


To the Shareholders of Fingerhut Companies, Inc.:

The Company is responsible for the information presented in this annual report.
The consolidated financial statements contained herein were prepared in 
accordance with generally accepted accounting principles and were based on 
informed judgments and management's best estimates where appropriate.  
Financial information elsewhere in this annual report is consistent with that 
contained in the consolidated financial statements.

The Company maintains a system of internal controls designed to provide 
reasonable assurance, at suitable costs, that assets are safeguarded and 
transactions are executed in accordance with established procedures.  The 
system of internal controls includes Standards of Ethical Business Conduct, 
widely communicated to employees, which are designed to require them to 
maintain high ethical standards in their conduct of Company affairs, written 
procedures that provide for appropriate evidence of authority and a program of 
internal audit with management follow-up.

The Company's consolidated financial statements have been audited by KPMG Peat 
Marwick LLP, independent certified public accountants.  Their audit was 
conducted in accordance with generally accepted auditing standards.  As part of
their audit of the Company's 1996 consolidated financial statements, our 
independent accountants considered the Company's internal controls to the 
extent they deemed necessary to determine the nature, timing and extent of 
their audit tests.

The Audit Committee of the Board of Directors is composed entirely of 
independent directors.  This Committee supervises and reviews the Company's 
accounting practices; recommends to the Board the independent auditors; reviews
the audit plans, scope, findings, reports and recommendations; and reviews the 
Company's financial controls, procedures and practices.  The independent public
accountants and the internal auditors have free access to the Audit Committee 
without management present.


Theodore Deikel
Chairman of the Board,
Chief Executive Officer and President


Peter G. Michielutti
Senior Vice President and
Chief Financial Officer




                      INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of Fingerhut Companies, Inc.:

We have audited the accompanying consolidated statements of financial position 
of Fingerhut Companies, Inc. and Subsidiaries (the "Company") as of December 
27, 1996 and December 29, 1995 and the related consolidated statements of 
earnings, changes in stockholders' equity and cash flows for each of the fiscal
years in the three-year period ended December 27, 1996.  These consolidated 
financial statements are the responsibility of the Company's management.  Our 
responsibility is to express an opinion on these consolidated financial 
statements based on our audits.

We conducted our audits in accordance with generally accepted auditing 
standards.  Those standards require that we plan and perform the audit to 
obtain reasonable assurance about whether the financial statements are free of 
material misstatement.  An audit includes examining, on a test basis, evidence 
supporting the amounts and disclosures in the financial statements.  An audit 
also includes assessing the accounting principles used and significant 
estimates made by management, as well as evaluating the overall financial 
statement presentation.  We believe that our audits provide a reasonable basis 
for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the consolidated financial position of 
Fingerhut Companies, Inc. and Subsidiaries as of December 27, 1996 and December
29, 1995, and the results of their operations and their cash flows for each of 
the fiscal years in the three-year period ended December 27, 1996 in conformity
with generally accepted accounting principles.

                      

                                         /KPMG Peat Marwick LLP/
Minneapolis, Minnesota
January 22, 1997





     Quarterly Financial -- Fiscal Year Summaries
        
<TABLE>
        (In thousands of dollars,                                  1996                                 
        except per share data)       First         Second         Third          Fourth         Total   
        <S>                       <C>            <C>            <C>            <C>            <C>
        Revenues                  $  402,941     $  440,043     $  441,877     $  742,495     $2,027,356
        Gross margin (a)          $  160,192     $  168,364     $  170,769     $  323,121     $  822,446
        Net (loss) earnings       $   (2,051)    $    2,145     $    8,565     $   31,500     $   40,159
        (Loss) earnings per share $     (.04)    $      .04     $      .18     $      .65     $      .83

                                                                   1995                                 
                                     First         Second         Third          Fourth         Total   
        Revenues                  $  402,869     $  464,587     $  469,532     $  740,356     $2,077,344
        Gross margin (a)          $  180,695     $  196,296     $  194,365     $  329,635     $  900,991
        Net earnings (b)          $    6,184     $    5,794     $    8,553     $   30,327     $   50,858
        Earnings per share        $      .13     $      .12     $      .18     $      .63     $     1.05

</TABLE>
     (a) Gross margin is equal to net sales less product cost.
     (b) Net earnings during 1995 included reserve adjustments for unusual 
         items of $4.5 million, $1.0 million and $2.5 million for the first, 
         third and fourth quarters, respectively.

     Stock Data

     The Company's common stock is traded under the symbol "FHT" on the New 
     York Stock Exchange.  As of February 28, 1997, there were 685 holders of 
     record of the Company's common stock.


                                                     1996                  
                                First    Second     Third    Fourth     Year   
        Common stock price:
           High               $ 15-1/8  $ 17-1/8  $     16  $ 14-7/8  $ 17-1/8
           Low                $ 12-1/8  $ 12-3/8  $ 12-3/4  $ 11-1/4  $ 11-1/4

        Dividends paid        $    .04  $    .04  $    .04  $    .04  $    .16

                                                    1995                    
                                First    Second     Third    Fourth     Year   
        Common stock price:  
           High               $     17  $ 16-5/8  $ 17-7/8  $ 16-1/8  $ 17-7/8
           Low                $ 10-7/8  $ 10-7/8  $ 14-7/8  $ 11-1/2  $ 10-7/8

        Dividends paid        $    .04  $    .04  $    .04  $    .04  $    .16



     Dividend Policy

     The Company intends to pay regular quarterly cash dividends and expects to
     retain a substantial portion of its net earnings to fund future growth.  
     The declaration and payment of dividends will be subject to the discretion
     of the Board of Directors, and there can be no assurance that any 
     dividends will be paid in the future.  In determining whether to pay 
     dividends (as well as the amount and timing thereof), the Board of 
     Directors will consider a number of factors including the Company's 
     results of operations, financial condition, future capital requirements 
     and any applicable restrictive provisions in any financing agreements.  
     See Note 8 for dividend restrictions.



Schedule II

Fingerhut Companies, Inc. and Subsidiaries
Valuation and Qualifying Accounts
For the Years Ended December 27, 1996, December 29, 1995 
     and December 30, 1994
(In thousands of dollars)
                                  Additions
                                  charged to                         
                    Balance at      cost,                      Balance at     
                    beginning      expenses,                      end
  Description       of period      revenues     Deductions      of period
- --------------      ----------    ----------    ----------     ----------
Accounts receivable
   reserves:
      1996           $144,680      $845,595     $823,826 (a)    $166,449 
   
      1995           $113,383      $851,229     $819,932 (a)    $144,680

      1994           $112,533      $749,900     $749,050 (a)    $113,383


Inventory reserves:

      1996           $ 12,303      $ 28,175     $ 21,858 (b)    $ 18,620

      1995           $ 18,102      $ 22,756     $ 28,555 (b)    $ 12,303

      1994           $ 19,328      $ 27,913     $ 29,139 (b)    $ 18,102


(a)  Primarily represents reductions in the reserves for actual returns and
     exchanges, allowances, uncollectible amounts (net of recoveries) and
     collection costs.  And also, includes the reserves related to the 
     accounts receivable sold under the Fingerhut Master Trust, the Metris 
     Master Trust, and the Receivables Transfer Agreement.

(b)  Primarily represents inventory sold to liquidators and returned to 
     vendors.

Independent Auditors' Report

The Board of Directors and Stockholders
Fingerhut Companies, Inc.:

Under date of January 22, 1997, we reported on the consolidated statements of 
financial position of Fingerhut Companies, Inc. and subsidiaries as of 
December 27, 1996 and December 29, 1995, and the related consolidated 
statements of earnings, changes in stockholders' equity and cash flows for 
each of the years in the three-year period ended December 27, 1996, as 
contained in the 1996 annual report to stockholders.  These consolidated
financial statements and our report thereon are incorporated by reference
in the annual report on Form 10-K for the year 1996.  In connection with
our audits of the aforementioned consolidated financial statements, we have 
also audited the related financial statement schedule as listed in the 
accompanying index.  This financial statement schedule is the responsibility 
of the Company's management.  Our responsibility is to express an opinion on
this financial statement schedule based on our audits.

In our opinion, such financial statements schedule, when considered in 
relation to the basic consolidated financial statements taken as a whole, 
presents fairly, in all material respects, the information set forth therein.

/KPMG Peat Marwick LLP/
Minneapolis, Minnesota
January 22, 1997




Exhibit 21

SUBSIDIARIES OF THE REGISTRANT

Name                                    State of Incorporation

Andy's Garage Sale, Inc.                          Minnesota
Customer Communications Center, Inc.              Minnesota
Figi's Inc.                                       Wisconsin
Fingerhut Corporation                             Minnesota
Distribution Specialists, Inc.                    Minnesota
FFS Holdings, Inc.                                Minnesota
Metris Companies Inc.(83%)                        Delaware
Direct  Merchants  Credit  Card Bank,  
  National  Association                           National Bank
Metris Direct, Inc.                               Minnesota
Metris Receivables, Inc.                          Delaware
Fingerhut Company Store, Inc.                     Minnesota
Wiman Corporation                                 Minnesota
Fingerhut National Bank                           Minnesota
Fingerhut Receivables, Inc.                       Delaware
Infochoice USA, Inc.                              Minnesota
USA Direct/Guthy-Renker, Inc.(50%)                Minnesota
Minnesota Telemarketing, Inc.                     Minnesota
Tennessee Distribution, Inc.                      Minnesota
Tennessee Telemarketing, Inc.                     Minnesota
Western Distribution, Inc.                        Minnesota

The above list omits the names of certain subsidiaries that,
considered in the aggregate as a single subsidiary, would
not constitute a significant subsidiary as of December 27, 1996.


Exhibit 23



     Consent of Independent Certified Public Accountants
                              
                              
                              
The Board of Directors
Fingerhut Companies, Inc.:


We consent to incorporation by reference in the registration
statement (No. 33-38988 and 33-55871) on Form S-8 of
Fingerhut Companies, Inc. and subsidiaries of our reports
dated January 22, 1997 relating to the consolidated
statements of financial position of Fingerhut Companies,
Inc. as of December 27, 1996 and December 29, 1995 and the
related consolidated statements of earnings, changes in
stockholders' equity and cash flows and the related
financial statement schedule for each of the years in the
three-year period ended December 27, 1996, which reports
appear in or are incorporated by reference in the December
27, 1996 annual report on Form 10-K of Fingerhut Companies,
Inc.


KPMG Peat Marwick LLP

Minneapolis, Minnesota
March 26, 1997


<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the
consolidated financial statements of Fingerhut Companies, Inc. for the fiscal
year ended December 27, 1996 and is qualified in its entirety by reference to
such financial statements.
</LEGEND>
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-27-1996
<PERIOD-END>                               DEC-27-1996
<CASH>                                          61,003
<SECURITIES>                                         0
<RECEIVABLES>                                  737,779
<ALLOWANCES>                                   190,418
<INVENTORY>                                    127,735
<CURRENT-ASSETS>                               988,214
<PP&E>                                         460,162
<DEPRECIATION>                                 174,980
<TOTAL-ASSETS>                               1,352,049
<CURRENT-LIABILITIES>                          422,294
<BONDS>                                        271,481
                                0
                                          0
<COMMON>                                           462
<OTHER-SE>                                     604,939
<TOTAL-LIABILITY-AND-EQUITY>                 1,352,049
<SALES>                                      1,652,869
<TOTAL-REVENUES>                             2,027,356
<CGS>                                          830,423
<TOTAL-COSTS>                                1,856,505
<OTHER-EXPENSES>                                78,427
<LOSS-PROVISION>                               302,239
<INTEREST-EXPENSE>                              28,413
<INCOME-PRETAX>                                 64,011
<INCOME-TAX>                                    23,852
<INCOME-CONTINUING>                             40,159
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    40,159
<EPS-PRIMARY>                                      .83
<EPS-DILUTED>                                      .83
        

</TABLE>

Exhibit 99

CAUTIONARY STATEMENT
REGARDING FORWARD-LOOKING STATEMENTS

     Fingerhut Companies, Inc. (the "Company") desires to take
advantage of the "safe harbor" provisions of the Private
Securities Litigation Reform Act of 1995 and is filing this
cautionary statement in connection with such safe harbor
legislation.  The Company's Form 10-K, the Company's Annual
Report to Shareholders, any Form 10-Q or Form 8-K filed by the
Company or any other written or oral statements made by or on
behalf of the Company may also include forward-looking statements
that reflect the Company's current views with respect to future
events and financial performance.  The words "believe," "expect,"
"anticipate," "intends," "estimate," "forecast," "project" and
similar expressions identify forward-looking statements.

     The Company wishes to caution investors that any forward-
looking statements made by or on behalf of the Company are
subject to uncertainties and other factors that could cause
actual results to differ materially from such statements.  These
uncertainties and other factors include, but are not limited to
the factors listed below (many of which have been discussed in
the Company's prior filings with the Securities and Exchange
Commission).  Though the Company has attempted to list
comprehensively these important factors, the Company wishes to
caution investors that other factors may in the future prove to
be important in affecting the Company's results of operations and
financial condition.  New factors emerge from time to time and it
is not possible for management to predict all of such factors,
nor can it assess the impact of each such factor on the business
or the extent to which any factor, or combination of factors, may
cause actual results to differ materially from those contained in
any forward-looking statements.

     Investors are further cautioned not to place undue reliance
on such forward-looking statements as they speak only of the
Company's views as of the date the statement was made.  The
Company undertakes no obligation to publicly update or revise any
forward-looking statements, whether as a result of new
information, future events or otherwise.

Importance of Fourth Quarter; Fluctuations in Quarterly Operating
Results

     The Company's business is subject to seasonal variations in
demand that the Company believes are generally associated with
the direct marketing and retail industries. Historically, the
Company has realized a significant portion of its sales and net
earnings during the fourth quarter. Over the past several years,
the Company has observed that customers waited until later in the
fourth quarter to order merchandise from the Company's catalogs,
following a trend that has affected the retail industry as a
whole. The Company's annual results could be adversely affected
if the Company's sales were to be substantially below seasonal
norms during the fourth quarter of any year. In addition to
seasonal variations, the Company experiences variances in
quarterly results from year to year that result from changes in
the timing of its promotions and the types of customers and
products promoted and, to some extent, variations in dates of
holidays and the timing of quarter ends.

Holding Company Structure; Effective Subordination

     The Company is a holding company and substantially all of
its consolidated assets are held by its subsidiaries.
Accordingly, the cash flow of the Company and the consequent
ability to service its debt, are dependent upon the earnings of
such subsidiaries.  Furthermore, the Company's rights and the
rights of its creditors to participate in the assets of any
subsidiary upon the subsidiary's liquidation or reorganization
will be subject to the prior claims of such subsidiary's
creditors, except to the extent that the Company may itself be a
creditor with recognized claims against the subsidiary, in which
case the claims of the Company would still be effectively
subordinate to any security interest in, or mortgages or other
liens on, the assets of such subsidiary and would be subordinate
to any indebtedness of such subsidiary senior to that held by the
Company.  The Company may borrow up to $200 million under its
existing amended credit facility.  All of the available $200
million under this credit facility is guaranteed by Fingerhut
Corporation ("Fingerhut").  Metris Companies Inc. ("Metris"), an
83% owned subsidiary of the Company, may borrow up to $300
million under its revolving credit facility.  All of the
available $300 million under this facility is also guaranteed by
Fingerhut.  In addition, as of December 27, 1996, the Company had
outstanding $270 million aggregate principal amount of
outstanding senior notes, which are also guaranteed by Fingerhut.

Increases in Postal, Paper and Freight Costs

     The Company mails its catalogs and ships most of its
merchandise through the United States Postal Service. The Company
experienced a significant increase in postage costs in fiscal
1995. In addition, the Company experienced price increases in
1995 for paper used in the production of its catalogs, which
further increased the Company's cost of doing business in 1995
and 1996. Additional increases in postal rates or paper costs may
have a material adverse impact on the Company's results of
operations to the extent that the Company is unable to offset
such increase by raising selling prices or by implementing more
efficient mailing, delivery and order fulfillment systems.
Increases in fuel costs could also adversely affect the Company's
costs of incoming and outgoing freight.

Funding and Securitization Considerations

     The Company depends heavily upon the securitization of its
subsidiaries' accounts receivable and credit card loans to fund
its operations and to date has been able to complete
securitization transactions on terms that it believes are
favorable. There can be no assurance, however, that the
securitization market will continue to offer attractive funding
alternatives. In addition, the Company's ability to securitize
the assets of its subsidiaries depends on the continued
availability of credit enhancement on acceptable terms and the
continued favorable legal, regulatory, accounting and tax
environment for securitization transactions. While the Company
does not at present foresee any significant problems in any of
these areas, any such adverse change could force the Company to
rely on other potentially more expensive funding sources. Adverse
changes in the performance of the securitized assets of the
Company's subsidiaries, including increased delinquencies and
losses, could result in a downgrade or withdrawal of the ratings
on the outstanding certificates under these securitization
transactions or cause early amortization of such certificates.
This could jeopardize the ability of the Company's subsidiaries
to effect other securitization transactions on acceptable terms,
thereby decreasing the Company's liquidity and forcing the
Company to rely on other funding sources to the extent available.

Consumer Spending

     The Company is not immune to the cyclical nature of consumer
spending and payments.  The success of the Company's operations
depends upon a number of economic conditions affecting disposable
consumer income such as employment, business conditions, interest
rates and taxation. Adverse changes in these economic conditions
may restrict consumer spending. There can be no assurance that
weak economic conditions or changes in the retail environment or
other economic factors that have an impact on the level of
consumer spending would not have a material adverse impact on the
Company. In addition, the Company's business depends on customer
response to its solicitations and marketing programs. A material
decrease in response levels would have a significant impact on
profitability.

Credit Risks

     The Company is subject to all of the risks associated with
unsecured credit transactions, including (1) the risk of
increasing delinquencies and credit losses during economic
downturns, (2) the risk that an increasing number of customers
will default on the payment of their outstanding balances or seek
protection under bankruptcy laws, resulting in accounts being
charged off as uncollectible, (3) the risk of fraud and (4) in
the case of revolving credit accounts, the risk that increases in
discretionary repayment of account balances by customers will
result in diminished finance charges or other income. Also,
general economic factors, such as the rate of inflation,
unemployment levels and interest rates may affect the Company's
target market customers (moderate income consumers) more severely
than other market segments. In addition, Metris' credit card
portfolio, as of the date hereof, consists primarily of accounts
that have been generated in the last 24 months and, as a result,
there can be no assurance as to the levels of delinquencies and
losses that can be expected over time with respect to such
portfolio.

Interest Rate Risk

     Fingerhut National Bank's closed-end credit card loans and
Fingerhut's existing closed-end installment sales contracts are
fixed-priced, fixed-term contracts. Fingerhut National Bank's
revolving credit card accounts currently have finance charges set
at a fixed rate. The Company intends to manage interest rate risk
through asset and liability management. Fluctuations in interest
rates may adversely affect the Company's cost of funds.

Regulatory Matters

     The Company's business is subject to regulation by a variety
of state and federal laws and regulations related to advertising,
offering and extending credit, charging and collecting state
sales/use taxes and product safety. The Company's practices in
certain of these areas are subject to periodic inquiries and
proceedings by various regulatory agencies. None of these actions
has had a material adverse effect upon the Company. While the
Company believes it is in material compliance with all such laws
and regulations, if the Company is found not to be in compliance
with any such laws and regulations, it could become subject to
cease and desist orders, injunctive proceedings, obligations to
collect additional sales and use taxes, obligations for prior
uncollected sales and use taxes, civil fines and other penalties.
The occurrence of any of the foregoing could adversely affect the
Company's results of operations and financial condition.

     Fingerhut relies on the Minnesota "time-price" doctrine in
establishing and collecting installment payments on products sold
in many states.  Under this doctrine, the difference between the
time price and cash price for the same goods is not treated as
interest subject to regulation under laws governing the extension
of credit.  Certain individuals who purchased goods from
Fingerhut filed suit challenging the applicability of the
time-price doctrine to Fingerhut's business.  The court entered
summary judgment in favor of Fingerhut and dismissed the case,
which is subject to appeal.

     Direct Merchants Credit Card Bank, National Association
("Direct Merchants Bank") and Fingerhut National Bank are subject
to numerous federal and state consumer protection laws that
impose requirements related to offering and extending credit. The
United States Congress and the states may enact laws and
amendments to existing laws to regulate further the credit card
industry or to reduce finance charges or other fees or charges
applicable to credit card and other consumer revolving loan
accounts. Such laws, as well as any new laws or rulings that may
be adopted, may adversely affect the ability of Direct Merchants
Bank and Fingerhut National Bank to collect on account balances
or maintain previous levels of periodic rate finance charges and
other fees and charges with respect to the accounts. Any failure
by the Company to comply with such legal requirements also could
adversely affect its ability to collect the full amount of the
account balances. Fingerhut National Bank and Direct Merchants
Bank are also subject to regulation by the Federal Reserve Board,
the Federal Deposit Insurance Corporation and the Office of the
Comptroller of the Currency. Such regulations include limitations
on the extent to which Fingerhut National Bank or Direct
Merchants Bank can finance or otherwise supply funds to their
respective affiliates through dividends, loans or otherwise.

     Changes in federal and state bankruptcy and debtor relief
laws also could adversely affect the Company if such changes
result in, among other things, additional administrative expenses
and accounts being written off as uncollectible.

Foreign Suppliers

     Fingerhut purchases, directly or indirectly, a significant
portion (approximately 42% in fiscal 1996) of its merchandise
from foreign suppliers. Although substantially all of the
Company's foreign purchases are denominated in U.S. dollars, the
Company is subject to the risks of doing business abroad,
including increases in import duties, decreases in quotas,
adverse fluctuations in currency exchange rates, increased
customs regulations and political turmoil. The occurrence of any
of the foregoing could adversely affect the Company's earnings.

Competition

     The direct marketing industry includes a wide variety of
specialty and general merchandise retailers and is both highly
fragmented and highly competitive. The Company's Direct-to-the
Consumer Marketing segment sells its products to customers in all
states of the United States and competes in the purchase and sale
of merchandise with all retailers, including general and
specialty catalog marketers, television shopping marketers,
retail department stores, discount department stores and variety
stores, many of which are national chains. The loss of any
significant portion of the Company's market share to other
retailers could adversely affect the Company's earnings.

     As a marketer of consumer credit products, Metris faces
increasing competition from numerous providers of financial
services, many of which have greater resources than Metris. In
particular, Metris' credit card business competes with national,
regional and local bank card issuers as well as issuers of other
general purpose credit cards, such as American Express, Discover
Card and Diners Club. Many of these issuers are substantially
larger and have more seasoned credit card portfolios than the
Company and often compete for customers by offering lower
interest rates or fee levels. In general, customers are attracted
to credit card issuers largely on the basis of price, credit
limit and other product features and customer loyalty is often
limited.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission