FIRST BANK CORPORATE CARD MASTER TRUST
8-K, 1998-04-30
ASSET-BACKED SECURITIES
Previous: FAXSAV INC, DEF 14A, 1998-04-30
Next: ZOMAX OPTICAL MEDIA INC, S-1/A, 1998-04-30



<PAGE>






                                   UNITED STATES
                         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):   APRIL 30, 1998
                                          
                                          
                       FIRST BANK CORPORATE CARD MASTER TRUST
               (Exact name of registrant as specified in its charter)
                                          
                                          
      UNITED STATES                  000-22781              41-1881896
(State or other jurisdiction        (Commission           (I.R.S Employer
    of Incorporation)               File Number)         Identification No.)
                                          
                                        
             4325 17TH AVENUE S.W. FARGO, NORTH DAKOTA          58103
                                      
            (Address of principal executive offices)          (Zip Code)
                                          
                                          
      Registrant's telephone number, including area code:     701-461-3468


               141 NORTH MAIN AVENUE SIOUX FALLS, SOUTH DAKOTA  57117
           (Former name or former address, if changed since last report)


<PAGE>


Item 5.  OTHER EVENTS

     Pursuant to the Pooling and Servicing Agreement, dated as of February 1, 
1997 (the "Agreement"), among U.S. Bank National Association ND, as 
Transferor, U.S. Bank Card Services, Inc., as Servicer, and Citibank, N.A., as
Trustee on behalf of the Certificateholders of the First Bank Corporate Card 
Master Trust, as supplemented by the Series 1997-1 Supplement thereto, dated 
as of February 27, 1997, the Servicer has prepared and delivered to the 
Trustee the monthly servicer's certificate with respect to the Interest 
Payment Date of April 15, 1998, which monthly servicer's certificate is 
attached hereto as Exhibit 99.

Item 7.  FINANCIAL STATEMENTS AND EXHIBITS

        (c.)  Exhibits (filed herewith)

              Exhibit 99  Monthly Servicer's Certificate dated April 10, 1998.



                            SIGNATURE



Pursuant to the requirements of the Securities Exchange Act of 1934, the 
registrant has duly caused this report to be signed on its behalf by the 
undersigned hereunto duly authorized.

                             FIRST BANK CORPORATE CARD MASTER TRUST
                             By U.S. BANK NATIONAL ASSOCIATION ND, as Originator

                             By /s/ David P. Grandstrand
                                -------------------------
                                David P. Grandstrand
                                Senior Vice President & Treasurer




DATE:  April 30, 1998






<PAGE>





     FORM OF SERIES 1997-1 CERTIFICATEHOLDERS' STATEMENT

                U.S. BANK NATIONAL ASSOCIATION ND
     ____________________________________________________
              FIRST BANK CORPORATE CARD MASTER TRUST
     ____________________________________________________

     The information which is required to be prepared with respect to the
     Distribution Date of April 15, 1998 and with respect to the performance
     of the Trust during the related Collection Period(s).

     Capitalized terms used in this Statement have their respective meanings
     set forth in the Pooling and Servicing Agreement.

<TABLE>

A.   INFORMATION REGARDING THE CURRENT DISTRIBUTION (STATED ON THE BASIS OF
     $1,000 ORIGINAL CERTIFICATE PRINCIPAL BALANCE)

     <S>                                                                        <C>

     1.  Class A Monthly Principal                                               $           -
                                                                                 ---------------
     2.  Class B Monthly Principal                                               $           -
                                                                                 ---------------
     3.  Collateral Monthly Principal                                            $           -
                                                                                 ---------------
     4.  Class A Monthly Interest                                                $           -
                                                                                 ---------------
     5.  Class A Deficiency Amounts                                              $           -
                                                                                 ---------------
     6.  Class A Additional Interest                                             $           -
                                                                                 ---------------
     7.  Class B Monthly Interest                                                $           -
                                                                                 ---------------
     8.  Class B Deficiency Amounts                                              $           -
                                                                                 ---------------
     9.  Class B Additional Interest                                             $           -
                                                                                 ---------------
    10.  Collateral Monthly Interest                                             $          5.03
                                                                                 ---------------
    11.  Accrued and unpaid Collateral Monthly Interest                          $           -
                                                                                 ---------------

B.   INFORMATION REGARDING THE PERFORMANCE OF THE TRUST

1.   Principal Collections
      (a)  Principal Collections allocated to the Class A Certificates           $339,823,818.40
                                                                                 ---------------
      (b)  Principal Collections allocated to the Class B Certificates           $  5,422,720.51
                                                                                 ---------------
      (c)  Principal Collections allocated to the Collateral Investor Interest   $ 16,268,161.52
                                                                                 ---------------
2.   Trust Principal Component
      (a)  Trust Principal Component as of the end of the related Collection
           Period(s)                                                             $631,360,777.26
                                                                                 ---------------
      (b)  Series 1997-1 Invested Amount as of the end of the related Transfer
           Date(s)                                                               $420,000,000.00
                                                                                 ---------------
      (c)  Series 1997-1 Adjusted Invested Amount as of the end of the related
           Transfer Date(s)                                                      $420,000,000.00
                                                                                 ---------------
      (d)  Class A Invested Amount as of the end of the related Transfer
           Date(s)                                                               $394,800,000.00
                                                                                 ---------------
      (e)  Class A Adjusted Invested Amount as of the end of the related
           Transfer Date(s)                                                      $394,800,000.00
                                                                                 ---------------
      (f)  Class B Invested Amount as of the end of the related Transfer
           Date(s)                                                               $  6,300,000.00
                                                                                 ---------------

                                                                Page 1 of 4
<PAGE>


      (g)  Collateral Invested Amount as of the end of the related Transfer
           Date(s)                                                               $ 18,900,000.00
                                                                                 ---------------
      (h)  Floating Allocation Percentage with respect to the related
           Collection Period(s)                                                           67.94%
                                                                                 ---------------
      (i)  Class A Floating Percentage with respect to the related Collection
           Period(s)                                                                      63.86%
                                                                                 ---------------
      (j)  Class B Floating Percentage with respect to the related Collection
           Period(s)                                                                       1.02%
                                                                                 ---------------
      (k)  Collateral Floating Percentage with respect to the related
           Collection Period(s)                                                            3.06%
                                                                                 ---------------
      (l)  Fixed Allocation Percentage with respect to the related Collection
           Period(s)                                                                         N/A
                                                                                 ---------------
      (m)  Class A Fixed Percentage with respect to the related Collection
           Period(s)                                                                         N/A
                                                                                 ---------------
      (n)  Class B Fixed Percentage with respect to the related Collection
           Period(s)                                                                         N/A
                                                                                 ---------------
      (o)  Collateral Fixed Percentage with respect to the related Collection
           Period(s)                                                                         N/A
                                                                                 ---------------
3.   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 Collection
     Period(s):
                                                                                Aggregate Account
                                                                                      Balance
                                                                                -----------------
                (a) 30-59 days:                                                  $  3,602,832.84 
                (b) 60-89 days:                                                  $    949,178.37 
                (c) 90-119 days:                                                 $    349,744.08 
                (d) 120-149 days:                                                $        523.79 
                Total:                                                           $  4,902,279.08 

                                                                                   Percentage of
                                                                                 Total Receivables
                                                                                ------------------
                (a) 30-59 days:                                                             0.56%
                (b) 60-89 days:                                                             0.15%
                (c) 90-119 days:                                                            0.05%
                (d) 120-149 days:                                                           0.00%
                Total:                                                                      0.76%

4.   Investor Default Amount
      (a) Investor Default Amount for the related Collection Period(s)           $    256,277.20
                                                                                 ---------------
      (b) Class A Investor Default Amount for the related Collection Period(s)
                                                                                 $    240,900.56
                                                                                 ---------------
      (c) Class B Investor Default Amount for the related Collection Period(s)
                                                                                 $      3,844.16
                                                                                 ---------------
      (d) Collateral Investor Default Amount for the related Collection
          Period(s)                                                              $     11,532.47
                                                                                 ---------------

                                                                Page 2 of 4
<PAGE>


5.    Investor Charge-Offs
      (a) Aggregate Class A Investor Charge-Offs for the related Collection
          Period(s)                                                              $          -   
                                                                                 ---------------
      (b) Class A Charge-Offs per $1,000 of original Certificate
          Principal Balance                                                      $          -
                                                                                 ---------------
      (c) Aggregate Class B Investor Charge-Offs for the related Collection
          Period(s)                                                              $          -
                                                                                 ---------------
      (d) Class B Charge-Offs per $1,000 of original Certificate
          Principal Balance                                                      $          -   
                                                                                 ---------------
      (e) Aggregate Collateral Investor Charge-Offs for the related Collection
          Period(s)                                                              $          -   
                                                                                 ---------------
      (f) Collateral Charge-Offs per $1,000 of original Certificate
          Principal Balance                                                      $          -   
                                                                                 ---------------
      (g) Aggregate Class A Investor Charge-Offs reimbursed on the related
          Transfer Date(s)                                                       $          -   
                                                                                 ---------------
      (h) Class A Investor Charge-Offs reimbursed per $1,000 of original
          Certificate Principal Balance                                          $          -   
                                                                                 ---------------
      (i) Aggregate Class B Investor Charge-Offs reimbursed on the related
          Transfer Date(s)                                                       $          -   
                                                                                 ---------------
      (j) Class B Investor Charge-Offs reimbursed per $1,000 of original
          Certificate Principal Balance                                          $          -   
                                                                                 ---------------
      (k) Aggregate Collateral Investor Charge-Offs reimbursed on the related
          Transfer Date(s)                                                       $          -   
                                                                                 ---------------
      (l) Collateral Investor Charge-Offs reimbursed per $1,000 of original
          Certificate Principal Balance                                          $          -   
                                                                                 ---------------
6.   Monthly Investor Servicing Fee
      (a) Class A Servicing Fee payable for the related Collection Period(s)
                                                                                 $    329,000.00
                                                                                 ---------------
      (b) Class B Servicing Fee payable for the related Collection Period(s)
                                                                                 $      5,250.00
                                                                                 ---------------
      (c) Collateral Servicing Fee payable for the related Collection
          Period(s)
                                                                                 $     15,750.00
                                                                                 ---------------
7.   Reallocations
     (a) Reallocated Collateral Principal Collections with respect to
         the related Collection Period(s)                                        $          -   
                                                                                 ---------------
     (b) Reallocated Class B Principal Collections with respect to
         the related Collection Period(s)                                        $          -   
                                                                                 ---------------
     (c) Collateral Invested Amount as of this Distribution Date                 $ 18,900,000.00
                                                                                 ---------------
     (d) Class B Invested Amount as of this Distribution Date                    $  6,300,000.00
                                                                                 ---------------

                                                                Page 3 of 4
<PAGE>

8.   Yield Collections and Net Interchange
      (a) Aggregate Yield Collections (including Net Interchange)
     processed during the related Collection Period allocated
     in respect of the Class A Investor Certificate                              $ 13,397,981.56
                                                                                 ---------------
      (b) Aggregate Yield Collections (including Net Interchange)
     processed during the related Collection Period allocated
     in respect of the Class B Investor Certificate                              $    213,797.58 
                                                                                 ---------------
      (c) Aggregate Yield Collections (including Net Interchange)
     processed during the related Collection Period allocated
     in respect of the Collateral Investor Certificate                           $    641,392.73 
                                                                                 ---------------
9.   Principal Funding Amount
      (a) Principal amount in Principal Funding Account on the
     related Transfer Date                                                       $          -   
                                                                                 ---------------
      (b) Deficit Controlled Accumulation Amount with respect
     to the related Collection Period(s)                                         $          -   
                                                                                 ---------------
      (c) Principal Funding Investment Proceeds deposited in the
     Collection Account on the related Transfer Date(s)                          $          -   
                                                                                 ---------------
      (d) Reserve Draw Amount deposited in the Collection Account
     on the related Transfer Date(s) from the Reserve Account                    $          -   
                                                                                 ---------------
10.  Reserve Draw Amount on the related Transfer Date(s)                         $          -   
                                                                                 ---------------
11.  Overconcentration Draw Amount on the related Transfer Date(s)               $          -   
                                                                                 ---------------
12.  Available Funds
      (a) Class A Available Funds on deposit in the Collection Account on the
     related Transfer Date(s)                                                    $ 13,174,465.80
                                                                                 ---------------

      (a) Class B Available Funds on deposit in the Collection Account on the
     related Transfer Date(s)                                                    $    210,230.84
                                                                                 ---------------

      (a) Collateral Available Funds on deposit in the Collection Account on the
     related Transfer Date(s)                                                    $    630,692.51
                                                                                 ---------------

13.  Portfolio Yield and Base Rate
      (a) Portfolio Yield for the related Collection Period                                20.35%
                                                                                 ---------------
      (b) Base Rate for the related Collection Period                                       7.39%

14.  Monthly Payment Rate                                                                  86.07%
                                                                                 ---------------
15.  Principal Payment Rate                                                                86.07%
                                                                                 ---------------
16.  Gross Losses as a Percentage of Charge Volume & Fees                                   0.66%
                                                                                 ---------------
17.  Minimum Transferor's Percentage                                                       14.00%
                                                                                 ---------------
     U.S. Bank Card Services, Inc.
     Servicer

     By: /s/ Randy L. Ritterman
        -------------------------
     Name:  Randy L. Ritterman

     Title:  Assistant Vice President
</TABLE>
                                                                 Page 4 of 4
<PAGE>

                   SCHEDULE TO MONTHLY SERVICER'S CERTIFICATE
                    COLLECTION PERIOD ENDING MARCH 31, 1998
                       U.S. BANK NATIONAL ASSOCIATION ND
               FIRST BANK CORPORATE CARD MASTER TRUST SERIES 1997-1

<TABLE>

<S>                                                                              <C>
1.  Investor Percentage of Principal Collections                                  $ 361,514,700.43
                                                                                  ----------------
2.  Investor Percentage of Yield Collections (ex. Net Interchange)                $   7,377,851.03 
                                                                                  ----------------
3.  Investor Percentage of Net Interchange                                        $   6,875,320.84 
                                                                                  ----------------
4.  Servicer Interchange                                                          $     350,000.00 
                                                                                  ----------------
5.  The aggregate amount of funds on deposit in Collection Account allocable
    to Series 1997-1 Certificates                                                 $ 553,104,746.07 
                                                                                  ----------------
6.  Funds in Principal Funding Account allocable to Series 1997-1 Certificates
                                                                                  $           -  
                                                                                  ----------------
7.  Aggregate amount paid in accordance with the Loan Agreement pursuant to
    Section 4.11                                                                  $      95,090.63 
                                                                                  ----------------
8.  Required Collateral Invested Amount over the Collateral Invested Amount
                                                                                  $           -   
                                                                                  ----------------
9.  Collateral Invested Amount                                                    $  18,900,000.00 
                                                                                  ----------------
10. The amount of Monthly Interest, Deficiency Amounts and Additional
    Interest payable to the 
   (i)   Class A Certificateholders                                               $           -   
                                                                                  ----------------
   (ii)  Class B Certificateholders                                               $           -   
                                                                                  ----------------
   (iii) Collateral Interest Holder                                               $      95,090.63 
                                                                                  ----------------
11.  The amount of principal payable to the
   (i)   Class A Certificateholders                                               $           -   
                                                                                  ----------------
   (ii)  Class B Certificateholders                                               $           -   
                                                                                  ----------------
   (iii) Collateral Interest Holder                                               $           -   
                                                                                  ----------------
12.  The sum of all amounts payable to the
   (i)   Class A Certificateholders                                               $           -   
                                                                                  ----------------
   (ii)  Class B Certificateholders                                               $           -   
                                                                                  ----------------
   (iii) Collateral Interest Holder                                               $      95,090.63 
                                                                                  ----------------
13.  To the knowledge of the undersigned, no Early Amortization Event has
     occurred except as described below:

</TABLE>

None


In witness whereof, the undersigned has duly executed this certificate this
10th day of April, 1998.

U.S. Bank Card Services, Inc.
Servicer

By: /s/ Randy L. Ritterman
   -------------------------
Name:  Randy L. Ritterman

Title:  Assistant Vice President



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission