<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
------------
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported) September 16, 1996
First Union National Bank of Georgia
---------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
<TABLE>
<S> <C> <C>
United States 33-98546 58-1051808
------------------------------- ------------------------ ----------------------
(State or Other Jurisdiction of (Commission File Number) (IRS Employer
Incorporation) Identification Number)
</TABLE>
<TABLE>
<S> <C>
999 Peachtree Street
Atlanta, Georgia 30309
------------------------------------- ----------
(Address of Principal Executive Office) (Zip Code)
</TABLE>
Registrant's telephone number, including area code (404) 827-7350
N/A
----------------------------------------------------------------------
(Former Name or Former Address, if Changed Since Last Report)
<PAGE> 2
INFORMATION TO BE INCLUDED IN THE REPORT
Items 1-4. Not Applicable
Item 5. The Series 1996-1 Certificateholders' Statement for the period
of August 1996 was delivered to Certificateholders on
September 16, 1996. The Series 1996-2 Certificateholders'
Statement for the period of August 1996 was delivered to
Certificateholders on September 20, 1996.
Item 6. Not Applicable.
Item 7. Exhibits.
The following are filed as Exhibits to this Report under Exhibits 20.1
and 20.2.
Exhibit 20.1 Series 1996-1 Certificateholders' Statement for the
September 16, 1996 Distribution Date.
Exhibit 20.2 Series 1996-2 Certificateholders' Statement for the
September 20, 1996 Distribution Date.
2
<PAGE> 3
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of
1934, as amended, the registrant has duly caused this report to be signed on
their behalf by the undersigned hereunto duly authorized.
FIRST UNION NATIONAL BANK
OF GEORGIA
By: /s/ James H. Gilbraith II
---------------------------
Name: James H. Gilbraith II
Title: Vice President and
Managing Director
3
<PAGE> 4
EXHIBIT INDEX
<TABLE>
<CAPTION>
Exhibit Description Page
- ------- ----------- ----
<S> <C> <C>
Exhibit 20.1 Series 1996-1 Certificateholders' Statement for the September 16, 1996
Distribution Date. 5
Exhibit 20.2 Series 1996-2 Certificateholders' Statement for the September 20, 1996
Distribution Date. 14
</TABLE>
4
<PAGE> 1
EXHIBIT C
FORM OF MONTHLY SERIES 1996-1 CERTIFICATEHOLDERS' STATEMENT
Series 1996-1
FIRST UNION NATIONAL BANK OF GEORGIA
-----------------------------------
FIRST UNION MASTER CREDIT CARD TRUST
-----------------------------------
The information which is required to be prepared with respect to the
distribution date of September 16, 1996 and with respect to the performance of
the Trust during the related Monthly Period.
Capitalized terms used in this Statement have their respective meanings
set forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution (Stated on the
---------------------------------------------------------------------
basis of $1,000 Original Certificate Principal Amount)
------------------------------------------------------
<TABLE>
<S> <C> <C>
1 The amount of the current monthly distribution in
respect of Class A Monthly Principal. . . . . . . . . . . . . 0.00
------------------
2 The amount of the current monthly distribution in
respect of Class B Monthly Principal. . . . . . . . . . . . . 0.00
------------------
3 The amount of the current monthly distribution in
respect of Collateral Monthly Principal . . . . . . . . . . . 0.00
------------------
4 The amount of the current monthly distribution in
respect of Class A Monthly Interest . . . . . . . . . . . . . 4,572,915.20
------------------
5 The amount of the current monthly distribution in
respect of Class A Deficiency Amounts . . . . . . . . . . . . 0.00
------------------
6 The amount of the current monthly distribution in
respect of Class A Additional Interest. . . . . . . . . . . . 0.00
------------------
7 The amount of the current monthly distribution in
respect of Class B Monthly Interest . . . . . . . . . . . . . 382,178.08
------------------
8 The amount of the current monthly distribution in
respect of Class B Deficiency Amounts . . . . . . . . . . . . 0.00
------------------
</TABLE>
1
<PAGE> 2
<TABLE>
<S> <C> <C>
9 The amount of the current monthly distribution in
respect of Class B Additional Interest. . . . . . . . . . . . 0.00
-------------------
10 The amount of the current monthly distribution in
respect of Collateral Monthly Interest. . . . . . . . . . . . 563,691.00
-------------------
11 The amount of the current monthly distribution in
respect of any accrued and unpaid Collateral
Monthly Interest. . . . . . . . . . . . . . . . . . . . . . . 0.00
-------------------
B. Information Regarding the Performance of the Trust
--------------------------------------------------
1 Collection of Principal Receivables
-----------------------------------
(a) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Class A Certificates . . . . . . . . . . . . . . . . . 71,143,370.39
-------------------
(b) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Class B Certificates . . . . . . . . . . . . . . . . . 5,820,842.30
-------------------
(c) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Collateral Interest . . . . . . . . . . . . . . . . . 9,270,199.31
-------------------
2 Principal Receivables in the Trust
----------------------------------
(a) The aggregate amount of Principal
Receivables in the Trust as of the end of the
day on the last day of the related Monthly
Period (ending Principal balance) . . . . . . . . . . 3,257,846,460.23
-------------------
(b) The amount of Principal Receivables in the
Trust represented by the Investor Interest of
Series 1996-1 as of the end of the day on the
last day of the related Monthly Period . . . . . . . . 1,115,151,821.00
-------------------
(c) The amount of Principal Receivables in the
Trust represented by the Series 1996-1
Adjusted Investor Interest as of the end of the
day on the last day of the related Monthly
Period . . . . . . . . . . . . . . . . . . . . . . . . 1,115,151,821.00
-------------------
</TABLE>
2
<PAGE> 3
<TABLE>
<S> <C> <C>
(d) The amount of Principal Receivables in the
Trust represented by the Class A Investor
Interest as of the end of the day on the last
day of the related Monthly Period. . . . . . . . . . . 920,000,000.00
------------------
(e) The amount of Principal Receivables in the
Trust represented by the Class A Adjusted
Investor Interest as of the end of day on the
last day of the related Monthly Period . . . . . . . . 920,000,000.00
------------------
(f) The amount of Principal Receivables in the
Trust represented by the Class B Investor
Interest as of the end of the day on the last
day of the related Monthly Period. . . . . . . . . . . 75,273,000.00
------------------
(g) The amount of Principal Receivables in the
Trust represented by the Collateral Interest as
of the end of the day on the last day of the
related Monthly Period . . . . . . . . . . . . . . . . 119,878,821.00
------------------
(h) The Floating Investor Percentage with respect
to the related Monthly Period. . . . . . . . . . . . . 34.70%
------------------
(i) The Class A Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . . 28.63%
------------------
(j) The Class B Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . . 2.34%
------------------
(k) The Collateral Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . . 3.73%
------------------
(l) The Fixed Investor Percentage with respect to
the related Monthly Period . . . . . . . . . . . . . . N/A
------------------
(m) The Class A Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . . N/A
------------------
(n) The Class B Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . . N/A
------------------
(o) The Collateral Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . . N/A
------------------
</TABLE>
3
<PAGE> 4
3 Rebate Accounts
---------------
<TABLE>
<S> <C> <C>
The aggregate amount of Aggregate Percentage of
Principal Receivables arising in Account Total
Rebate Accounts with respect Balance Receivables
to the related Monthly Account ------- -----------
Receivables 136,509,891.18 4.13%
-----------------------------------------------
</TABLE>
4 Delinquent Balances
-------------------
The aggregate amount of outstanding balances in the Accounts which were
delinquent as of the end of the day on the last day of the related
Monthly Period:
<TABLE>
<CAPTION>
Aggregate Percentage of
Account Total
Balance Receivables
------- -----------
<S> <C> <C> <C>
(a) 35 - 64 days:. . . . . . . . . . 63,632,356.24 1.92%
-------------------------------------------
(b) 65 - 94 days:. . . . . . . . . . 36,887,363.78 1.12%
-------------------------------------------
(c) 95 - 124 days: . . . . . . . . . 27,783,074.69 0.84%
-------------------------------------------
(d) 125 - 154 days:. . . . . . . . . 20,984,019.28 0.63%
-------------------------------------------
(e) 155 - or more days days: . . . . 28,110,166.66 0.85%
-------------------------------------------
Total 177,396,980.65 5.36%
-------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
5 Investor Default Amount
-----------------------
(a) The Aggregate Investor Default Amount for
the related Monthly Period. . . . . . . . . . . . . 4,288,893.46
-----------------------
(b) The Class A Investor Default Amount for
the related Monthly Period. . . . . . . . . . . . . 3,538,336.14
-----------------------
(c) The Class B Investor Default Amount for
the related Monthly Period. . . . . . . . . . . . . 289,501.28
-----------------------
(d) The Collateral Default Amount for
the related Monthly Period. . . . . . . . . . . . . 461,056.05
-----------------------
6 Investor Charge Offs
--------------------
(a) The aggregate amount of Class A Investor
Charge Offs for the related Monthly Period. . . . . 0.00
-----------------------
</TABLE>
4
<PAGE> 5
<TABLE>
<S> <C> <C>
(b) The aggregate amount of Class A Investor
Charge Offs set forth in 5(a) above per $1,000
of original certificate principal amount. . . . . . 0.00
-----------------------
(c) The aggregate amount of Class B Investor
Charge Offs for the related Monthly Period. . . . . 0.00
-----------------------
(d) The aggregate amount of Class B Investor
Charge Offs set forth in 5(c) above per $1,000
of original certificate principal amount. . . . . . 0.00
-----------------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly Period. . . . . 0.00
-----------------------
(f) The aggregate amount of Class A Investor
Charge Offs reimbursed on the Transfer Date
immediately preceding this Distribution Date. . . . 0.00
-----------------------
(g) The aggregate amount of Class A Investor
Charge Offs set forth in 5(g) above per $1,000
original certificate principal amount reimbursed
on the Transfer Date immediately preceding
this Distribution Date. . . . . . . . . . . . . . . 0.00
-----------------------
(h) The aggregate amount of Class B Investor
Charge Offs reimbursed on the Transfer
Date immediately preceding this Distribution
Date. . . . . . . . . . . . . . . . . . . . . . . . 0.00
-----------------------
(i) The aggregate amount of Class B Investor
Charge Offs set forth in 5(i) above per $1,000
original certificate principal amount
reimbursed on the Transfer Date
immediately preceding this Distribution Date. 0.00
-----------------------
(j) The aggregate amount of Collateral Charge
Offs reimbursed on the Transfer Date
immediately preceding this Distribution Date 0.00
-----------------------
7 Investor Servicing Fee
----------------------
(a) The amount of the Class A Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period. . . . . . . . . . . . . . . 958,333.33
-----------------------
</TABLE>
5
<PAGE> 6
<TABLE>
<S> <C> <C>
(b) The amount of the Class B Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period. . . . . . . . . . . . . . . 78,409.38
----------------------
(c) The amount of the Collateral Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period. . . . . . . . . . . . . . . 124,873.77
----------------------
(d) the amount of Servicer Interchange payable
by the Trust to the Servicer for the related
Monthly Period. . . . . . . . . . . . . . . . . . . 696,969.89
----------------------
8 Reallocations
-------------
(a) The amount of Reallocated Collateral
Principal Collections with respect to this
Distribution Date . . . . . . . . . . . . . . . . . 0.00
----------------------
(b) The amount of Reallocated Class B
Principal Collections with respect to this
Distribution Date . . . . . . . . . . . . . . . . . 0.00
----------------------
(c) The Collateral Interest as of the close of
business on this Distribution Date. . . . . . . . . 119,878,821.00
----------------------
(d) The Class B Investor Interest as of the close of
business on this Distribution Date. . . . . . . . . 75,273,000.00
----------------------
9 Collection of Finance Charge Receivables
----------------------------------------
(a) The aggregate amount of Collections of
Finance Charge Receivables processed
during the related Monthly Period which were
allocated in respect of the Class A Certificates 10,901,019.67
----------------------
(b) The aggregate amount of Collections of
Finance Charge Receivables processed
during the related Monthly Period which were
allocated in respect of the Class B Certificates 891,904.84
----------------------
(c) The aggregate amount of Collections of
Finance Charge Receivable processed
during the related Monthly Period which were
allocated in respect of the Collateral Interest. 1,420,436.29
----------------------
10 Principal Funding Account
-------------------------
</TABLE>
6
<PAGE> 7
<TABLE>
<S> <C> <C>
(a) The principal amount on deposit in the
Principal Funding Account on the related
Transfer Date. . . . . . . . . . . . . . . . . . . 0.00
----------------------
(b) The Accumulation Shortfall with respect to
the related Monthly Period . . . . . . . . . . . . 0.00
----------------------
(c) The Principal Funding Investment Proceeds
deposited in the Finance Charge Account on
the related Transfer Date. . . . . . . . . . . . . 0.00
----------------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the related
Transfer date from the Reserve Account . . . . . . 0.00
----------------------
11 Reserve Draw Amount . . . . . . . . . . . . . . . . . 0.00
----------------------
12 Available Funds
---------------
(a) The amount of Class A Available Funds on
deposit in the Finance Charge Account on
the related Transfer Date. . . . . . . . . . . . . 10,901,019.67
----------------------
(b) The amount of Class B Available Funds on
deposit in the Finance charge Account on
the related Transfer Date. . . . . . . . . . . . . 891,904.84
----------------------
(c) The amount of Collateral Available Funds on
deposit in the Finance Charge Account on
the related Transfer Date. . . . . . . . . . . . . 1,420,436.29
----------------------
13 Portfolio Yield
---------------
(a) The Portfolio Yield for the related Monthly
Period . . . . . . . . . . . . . . . . . . . . . . 10.35%
----------------------
(b) The Portfolio Adjusted Yield for the related
Monthly Period . . . . . . . . . . . . . . . . . . 2.27%
----------------------
C. Floating Rate Determinations
----------------------------
1 LIBOR for the Interest Period ending on this
Distribution Date . . . . . . . . . . . . . . . . . . . . . 5.4219%
----------------------
2 Number of days in this interest period . . . . . . . . . . 32
----------------------
</TABLE>
7
<PAGE> 8
<TABLE>
<S> <C> <C>
3 Interest Factor. . . . . . . . . . . . . . . . . . . . 0.59387%
----------------------
D. CUSIP Numbers
-------------
1 Class A. . . . . . . . . . . . . . . . . . . . . . . . 337365AA8
----------------------
2 Class B. . . . . . . . . . . . . . . . . . . . . . . . 337365AB6
----------------------
</TABLE>
FIRST UNION NATIONAL BANK OF
GEORGIA,
SERVICER
By: /s/ JAMES H. GILBRAITH II
-----------------------------------------
James H. Gilbraith II
Vice President and Managing Director
First Union National Bank of Georgia
8
<PAGE> 1
EXHIBIT C
FORM OF MONTHLY SERIES 1996-2 CERTIFICATEHOLDERS' STATEMENT
Series 1996-2
FIRST UNION NATIONAL BANK OF GEORGIA
-----------------------------------
FIRST UNION MASTER CREDIT CARD TRUST
-----------------------------------
The information which is required to be prepared with respect to the
distribution date of September 20, 1996 and with respect to the performance of
the Trust during the related Monthly Period.
Capitalized terms used in this Statement have their respective meanings
set forth in the Pooling and Servicing Agreement.
A. Information Regarding the Current Monthly Distribution (Stated on the
---------------------------------------------------------------------
basis of $1,000 Original Certificate Principal Amount)
------------------------------------------------------
<TABLE>
<S> <C> <C>
1 The amount of the current monthly distribution in
respect of Class A Monthly Principal. . . . . . . . . . . 0.00
------------------
2 The amount of the current monthly distribution in
respect of Class B Monthly Principal. . . . . . . . . . . 0.00
------------------
3 The amount of the current monthly distribution in
respect of Collateral Monthly Principal . . . . . . . . . 0.00
------------------
4 The amount of the current monthly distribution in
respect of Class A Monthly Interest . . . . . . . . . . . 1,433,104.17
------------------
5 The amount of the current monthly distribution in
respect of Class A Deficiency Amounts . . . . . . . . . . 0.00
------------------
6 The amount of the current monthly distribution in
respect of Class A Additional Interest. . . . . . . . . . 0.00
------------------
7 The amount of the current monthly distribution in
respect of Class B Monthly Interest . . . . . . . . . . . 120,004.37
------------------
8 The amount of the current monthly distribution in
respect of Class B Deficiency Amounts . . . . . . . . . . 0.00
------------------
</TABLE>
1
<PAGE> 2
<TABLE>
<S> <C> <C>
9 The amount of the current monthly distribution in
respect of Class B Additional Interest. . . . . . . . 0.00
----------------
10 The amount of the current monthly distribution in
respect of Collateral Monthly Interest. . . . . . . . 162,899.31
----------------
11 The amount of the current monthly distribution in
respect of any accrued and unpaid Collateral
Monthly Interest . . . . . . . . . . . . . . . . . . 0.00
----------------
B. Information Regarding the Performance of the Trust
--------------------------------------------------
1 Collection of Principal Receivables
-----------------------------------
(a) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Class A Certificates. . . . . . . . . . . . . 23,198,925.13
----------------
(b) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Class B Certificates. . . . . . . . . . . . . 1,898,136.05
----------------
(c) The aggregate amount of Principal Collections
processed during the related Monthly Period
which were allocated in respect of the
Collateral Interest . . . . . . . . . . . . . 3,022,895.34
----------------
2 Principal Receivables in the Trust
----------------------------------
(a) The aggregate amount of Principal
Receivables in the Trust as of the end of the
day on the last day of the related Monthly
Period (ending Principal balance) . . . . . . .3,257,846,460.23
----------------
(b) The amount of Principal Receivables in the
Trust represented by the Investor Interest of
Series 1996-2 as of the end of the day on the
last day of the related Monthly Period. . . . . 363,636,975.00
----------------
(c) The amount of Principal Receivables in the
Trust represented by the Series 1996-2
Adjusted Investor Interest as of the end of the
day on the last day of the related Monthly
Period. . . . . . . . . . . . . . . . . . . . 363,636,975.00
----------------
</TABLE>
2
<PAGE> 3
<TABLE>
<S> <C> <C>
(d) The amount of Principal Receivables in the
Trust represented by the Class A Investor
Interest as of the end of the day on the last
day of the related Monthly Period. . . . . . . . . . 300,000,000.00
----------------
(e) The amount of Principal Receivables in the
Trust represented by the Class A Adjusted
Investor Interest as of the end of day on the
last day of the related Monthly Period. . . . . . . 300,000,000.00
----------------
(f) The amount of Principal Receivables in the
Trust represented by the Class B Investor
Interest as of the end of the day on the last
day of the related Monthly Period. . . . . . . . . . 24,546,000.00
----------------
(g) The amount of Principal Receivables in the
Trust represented by the Collateral Interest as
of the end of the day on the last day of the
related Monthly Period . . . . . . . . . . . . . . . 39,090,975.00
----------------
(h) The Floating Investor Percentage with respect
to the related Monthly Period. . . . . . . . . . . . 11.32%
----------------
(i) The Class A Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . 9.34%
----------------
(j) The Class B Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . 0.76%
----------------
(k) The Collateral Floating Allocation with respect
to the related Monthly Period. . . . . . . . . . . . 1.22%
----------------
(l) The Fixed Investor Percentage with respect to
the related Monthly Period . . . . . . . . . . . . . N/A
----------------
(m) The Class A Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . N/A
----------------
(n) The Class B Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . N/A
----------------
(o) The Collateral Fixed Allocation with respect to
the related Monthly Period . . . . . . . . . . . . . N/A
----------------
</TABLE>
3
<PAGE> 4
3 Rebate Accounts
---------------
<TABLE>
<S> <C> <C>
The aggregate amount of Aggregate Percentage of
Principal Receivables arising in Account Total
Rebate Accounts with respect Balance Receivables
to the related Monthly Account ------- -----------
Receivables 136,509,891.18 4.13%
---------------------------------------------
</TABLE>
4 Delinquent Balances
-------------------
The aggregate amount of outstanding balances in the Accounts which were
delinquent as of the end of the day on the last day of the related
Monthly Period:
<TABLE>
<CAPTION>
Aggregate Percentage of
Account Total
Balance Receivables
--------- -------------
<S> <C> <C>
(a) 35 - 64 days:. . . . . . . . . 63,632,356.24 1.92%
-------------------------------------------
(b) 65 - 94 days:. . . . . . . . . 36,887,363.78 1.12%
-------------------------------------------
(c) 95 - 124 days: . . . . . . . . . . 27,783,074.69 0.84%
-------------------------------------------
(d) 125 - 154 days:. . . . . . . . . . 20,984,019.28 0.63%
-------------------------------------------
(e) 155 - or more days days: . . . . . 28,110,166.66 0.85%
-------------------------------------------
Total 177,396,980.65 5.36%
-------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
5 Investor Default Amount
-----------------------
(a) The Aggregate Investor Default Amount for
the related Monthly Period . . . . . . . . . . . . . 1,398,554.18
---------------------
(b) The Class A Investor Default Amount for
the related Monthly Period . . . . . . . . . . . . . 1,153,805.26
---------------------
(c) The Class B Investor Default Amount for
the related Monthly Period . . . . . . . . . . . . . 94,404.35
---------------------
(d) The Collateral Default Amount for
the related Monthly Period . . . . . . . . . . . . . 150,344.58
---------------------
6 Investor Charge Offs
--------------------
(a) The aggregate amount of Class A Investor
Charge Offs for the related Monthly Period. . . . 0.00
---------------------
(b) The aggregate amount of Class A Investor
Charge Offs set forth in 5(a) above per $1,000
of original certificate principal amount. . . . . . . 0.00
---------------------
</TABLE>
4
<PAGE> 5
<TABLE>
<S> <C> <C>
(c) The aggregate amount of Class B Investor
Charge Offs for the related Monthly Period. . . . 0.00
---------------------
(d) The aggregate amount of Class B Investor
Charge Offs set forth in 5(c) above per $1,000
of original certificate principal amount. . . . . 0.00
---------------------
(e) The aggregate amount of Collateral
Charge Offs for the related Monthly Period. . . . 0.00
---------------------
(f) The aggregate amount of Class A Investor
Charge Offs reimbursed on the Transfer Date
immediately preceding this Distribution Date. . . 0.00
---------------------
(g) The aggregate amount of Class A Investor
Charge Offs set forth in 5(g) above per $1,000
original certificate principal amount reimbursed
on the Transfer Date immediately preceding
this Distribution Date. . . . . . . . . . . . . . 0.00
---------------------
(h) The aggregate amount of Class B Investor
Charge Offs reimbursed on the Transfer
Date immediately preceding this Distribution
Date. . . . . . . . . . . . . . . . . . . . . . . 0.00
---------------------
(i) The aggregate amount of Class B Investor
Charge Offs set forth in 5(i) above per $1,000
original certificate principal amount
reimbursed on the Transfer Date
immediately preceding this Distribution Date. 0.00
---------------------
(j) The aggregate amount of Collateral Charge
Offs reimbursed on the Transfer Date
immediately preceding this Distribution Date 0.00
---------------------
7 Investor Servicing Fee
----------------------
(a) The amount of the Class A Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period . . . . . . . . . . . . . 312,500.00
---------------------
(b) The amount of the Class B Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period . . . . . . . . . . . . . 25,568.75
---------------------
</TABLE>
5
<PAGE> 6
<TABLE>
<S> <C> <C>
(c) The amount of the Collateral Servicing Fee
payable by the Trust to the Servicer for the
related Monthly Period . . . . . . . . . . . . . 40,719.77
---------------------
(d) the amount of Servicer Interchange payable
by the Trust to the Servicer for the related
Monthly Period. . . . . . . . . . . . . . . . . 227,273.11
---------------------
8 Reallocations
-------------
(a) The amount of Reallocated Collateral
Principal Collections with respect to this
Distribution Date. . . . . . . . . . . . . . . . 0.00
---------------------
(b) The amount of Reallocated Class B
Principal Collections with respect to this
Distribution Date. . . . . . . . . . . . . . . . 0.00
---------------------
(c) The Collateral Interest as of the close of
business on this Distribution Date. . . . . . . 39,090,975.00
---------------------
(d) The Class B Investor Interest as of the close of
business on this Distribution Date. . . . . . . 24,546,000.00
---------------------
9 Collection of Finance Charge Receivables
----------------------------------------
(a) The aggregate amount of Collections of
Finance Charge Receivables processed
during the related Monthly Period which were
allocated in respect of the Class A Certificates 3,554,680.33
---------------------
(b) The aggregate amount of Collections of
Finance Charge Receivables processed
during the related Monthly Period which were
allocated in respect of the Class B Certificates 290,843.94
---------------------
(c) The aggregate amount of Collections of
Finance Charge Receivable processed
during the related Monthly Period which were
allocated in respect of the Collateral Interest. 463,186.40
---------------------
10 Principal Funding Account
-------------------------
(a) The principal amount on deposit in the
Principal Funding Account on the related
Transfer Date. . . . . . . . . . . . . . . . . . 0.00
---------------------
</TABLE>
6
<PAGE> 7
<TABLE>
<S> <C> <C>
(b) The Accumulation Shortfall with respect to
the related Monthly Period . . . . . . . . . . . 0.00
---------------------
(c) The Principal Funding Investment Proceeds
deposited in the Finance Charge Account on
the related Transfer . . . . . . . . . . . . . . 0.00
---------------------
(d) The amount of all or the portion of the
Reserve Draw Amount deposited in the
Finance Charge Account on the related
Transfer date from the Reserve Account. . . . . 0.00
---------------------
11 Reserve Draw Amount . . . . . . . . . . . . . . . 0.00
---------------------
12 Available Funds
---------------
(a) The amount of Class A Available Funds on
deposit in the Finance Charge Account on
the related Transfer . . . . . . . . . . . . . . 3,554,680.33
---------------------
(b) The amount of Class B Available Funds on
deposit in the Finance charge Account on
the related Transfer . . . . . . . . . . . . . . 290,843.94
---------------------
(c) The amount of Collateral Available Funds on
deposit in the Finance Charge Account on
the related Transfer . . . . . . . . . . . . . . 463,186.40
---------------------
13 Portfolio Yield
---------------
(a) The Portfolio Yield for the related Monthly
Period . . . . . . . . . . . . . . . . . . . . . 10.35%
---------------------
(b) The Portfolio Adjusted Yield for the related
Monthly Period. . . .. . . . . . . . . . . . . . 2.33%
---------------------
C. Floating Rate Determinations
----------------------------
1 LIBOR for the Interest Period ending on this
Distribution . . . . . . . . . . . . . . . . . . . . . 5.4375%
---------------------
2 Number of days in this interest period . . . . . . . . 31
---------------------
3 Interest Factor. . . . . . . . . . . . . . . . . . . . 0.56628%
---------------------
</TABLE>
7
<PAGE> 8
<TABLE>
<S> <C> <C>
D. CUSIP Numbers
-------------
1 Class A.. . .. . . . . . . . . . . . . . . . . . . . 337365AC4
---------------------
2 Class B.. . .. . . . . . . . . . . . . . . . . . . . 337365AD2
---------------------
</TABLE>
FIRST UNION NATIONAL BANK OF
GEORGIA,
Servicer
By: /s/ JAMES H. GILBRAITH II
------------------------------------
James H. Gilbraith II
Vice President and Managing Director
First Union National Bank of Georgia
8
