FIRST UNION MASTER CREDIT CARD TRUST
8-K, 1999-08-24
ASSET-BACKED SECURITIES
Previous: LIBERTY STEIN ROE ADVISOR TRUST, 485APOS, 1999-08-24
Next: NATIONAL OILWELL INC, 8-K, 1999-08-24



<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) August 16, 1999


                          First Union Direct Bank, N.A.
         (Successor to the First Union National Bank of Georgia as Originator
                         of the First Union Master Credit Card Trust)
         --------------------------------------------------------------------
                (Exact name of registrant as specified in its charter)

                                  on behalf of

                      First Union Master Credit Card Trust

<TABLE>
<S>                                                <C>                               <C>
               United States                                33-98546                      56-2017017
- ----------------------------------------------     ------------------------          -------------
(State or Other Jurisdiction of Incorporation)     (Commission File Number)          (IRS Employer
                                                                                      Identification Number)
</TABLE>


         600 Broad Street
         Augusta, Georgia                                    30903
- ---------------------------------------                   ----------
(Address of Principal Executive Office)                   (Zip Code)


Registrant's telephone number, including area code (706) 823-2580


                                       N/A
- --------------------------------------------------------------------------------
         (Former Name or Former Address, if Changed Since Last Report)


<PAGE>   2


INFORMATION TO BE INCLUDED IN THE REPORT

Item 1.     Not Applicable.

Item 2.     Not Applicable.

Item 3.     Not Applicable.

Item 4.     Not Applicable.

Item 5.   The First Union Master Credit Card Trust, Series 1996-1
            Certificateholders' Statement for the period of July 1999 was
            delivered to Certificateholders on August 16, 1999.

          As of August 16, 1999 the Pooling and Servicing Agreement for the
            First Union Master Credit Card Trust, dated as of September 29, 1995
            between First Union Direct Bank, N.A. (successor to First Union
            National Bank of Georgia) as Transferor and Servicer, and the Bank
            of New York, as Trustee was amended by the Fifth Amendment to the
            Pooling and Servicing Agreement, dated as of August 16, 1999.

Item 6.     Not Applicable.

Item 7.     Exhibits.

The following are filed as Exhibits to this Report under Exhibits 4.1, 20.1 and
20.2.

      Exhibit 4.1  Fifth Amendment to Pooling and Servicing Agreement, dated
                   August 16, 1999.

      Exhibit 20.1 First Union Master Credit Card Trust, Series 1996-1
                   Certificateholders' Statement for the August 16, 1999
                   Distribution Date.

      Exhibit 20.2 Trust and Public Series Summary for the First Union
                   Master Credit Card Trust as of July 1999.

Item 8.     Not Applicable.


                                       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 DIRECT BANK, N.A.,
                                          on behalf of the First Union
                                          Master Credit Card Trust


                                          By:         /s/ James H. Gilbraith II
                                                      -------------------------
                                             Name:    James H. Gilbraith II
                                             Title:   Managing Director



                                       3

<PAGE>   4




<TABLE>
<CAPTION>
                                  EXHIBIT INDEX


Exhibit        Description
- -------        -----------
<S>               <C>
Exhibit 4.1       Fifth Amendment to Pooling and Servicing Agreement, dated
                  August 16, 1999.

Exhibit 20.1      First Union Master Credit Card Trust, Series 1996-1
                  Certificateholders' Statement for the August 16, 1999
                  Distribution Date.

Exhibit 20.2      Trust and Public Series Summary for the First Union Master
                  Credit Card Trust as of July 1999.
</TABLE>



                                       4

<PAGE>   1
                                                                     EXHIBIT 4.1



                                 FIFTH AMENDMENT
                                       TO
                    THE FIRST UNION MASTER CREDIT CARD TRUST
                         POOLING AND SERVICING AGREEMENT



            THIS FIFTH AMENDMENT TO THE FIRST UNION MASTER CREDIT CARD TRUST
POOLING AND SERVICING AGREEMENT, dated as of August 16, 1999 (the "Fifth
Amendment") is by and between FIRST UNION DIRECT BANK, NATIONAL ASSOCIATION, as
Transferor and Servicer, and THE BANK OF NEW YORK, as Trustee.

            WHEREAS the Transferor and Servicer and the Trustee have executed
that certain Pooling and Servicing Agreement, dated as of September 29, 1995, as
amended by the First Amendment to the Pooling and Servicing Agreement, dated as
of February 22, 1996 and as further amended by the Second Amendment to the
Pooling and Servicing Agreement, dated as of March 31, 1996 and as further
amended by the Third Amendment to the Pooling and Servicing Agreement, dated as
of June 13, 1996 and as further amended by the Fourth Amendment to the Pooling
and Servicing Agreement, dated as of September 1, 1997, and as supplemented by
the Supplemental Agreement to the Pooling and Servicing Agreement, dated as of
June 2, 1997 (as otherwise amended and supplemented from time to time, the
"Pooling and Servicing Agreement");

            WHEREAS, the Transferor, the Servicer and the Trustee wish to amend
the Pooling and Servicing Agreement (in the manner set forth below) to provide
that, beginning on or after August 16, 1999 (the "Effective Date"), Section 2.01
shall provide that the Transferor may, by written notice to the Trustee, change
the designation of the conveyed Accounts in the Pool Index File; and

            WHEREAS, pursuant to Section 13.01(a) of the Pooling and Servicing
Agreement, such amendment may be effected without the consent of any of the
Certificateholders.

            NOW, THEREFORE, pursuant to Section 13.01(a) of the Pooling and
Servicing Agreement, the Transferor, the Servicer and the Trustee hereby agree
as follows:

            SECTION 1. Amendment of Section 2.01. Section 2.01 of the Pooling
and Servicing Agreement is hereby amended by replacing the third sentence of the
third paragraph thereof with the following:

            The Transferor further agrees not to alter the file designation
            referenced in clause (i) of this paragraph in a way that would cause
            such Account not to be identified by the designation "S" during the
            term of this Agreement unless and until such Account becomes a

<PAGE>   2

            Removed Account, a Defaulted Account or a Zero Balance Account or
            unless and until (y) the Transferor shall give written notice of any
            such alteration to the Trustee, such written notice to be, as of the
            date of its receipt by the Trustee, incorporated into and made part
            of this Agreement, and (z) the Trustee and/or the Transferor shall
            execute and file any UCC financing statements or amendments thereof
            necessitated by such alteration.

            SECTION 2. Effectiveness. As contemplated by Section 13.01(a) of the
Pooling and Servicing Agreement, the amendment provided for by this Fifth
Amendment shall become effective upon the receipt by Trustee of the following,
each of which shall be reasonably satisfactory to the Trustee:

            (a) Written notification from each Rating Agency that such action
will not result in a reduction or withdrawal of the rating of any outstanding
Series or Class to which it is a Rating Agency;

            (b) An Officer's Certificate from the Transferor to the effect that
the terms of this Fifth Amendment will not adversely affect in any material
respect the interests of any Investor Certificateholder; and

            (c) Counterparts of this Fifth Amendment, duly executed by the
parties hereto.

            SECTION 3. Pooling and Servicing Agreement in Full Force and Effect
as Amended. Except as specifically amended or waived hereby, all of the terms
and conditions of the Pooling and Servicing Agreement shall remain in full force
and effect. All references to the Pooling and Servicing Agreement in any other
document or instrument shall be deemed to mean the Pooling and Servicing
Agreement as amended by this Fifth Amendment. This Fifth Amendment shall not
constitute a novation of the Pooling and Servicing Agreement, but shall
constitute an amendment thereof. The parties hereto agree to be bound by the
terms and obligations of the Pooling and Servicing Agreement, as amended by this
Fifth Amendment, as though the terms and obligations of the Pooling and
Servicing Agreement were set forth herein.

            SECTION 4. Counterparts. This Fifth Amendment may be executed in any
number of counterparts and by separate parties hereto on separate counterparts,
each of which when executed shall be deemed an original, but all such
counterparts taken together shall constitute one and the same instrument.

            SECTION 5. Governing Law. THIS FIFTH AMENDMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, 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 6.  Defined Terms.  Capitalized terms used herein and not
otherwise defined shall have the meanings assigned to such terms in the
Pooling and Servicing Agreement.


                                       2

<PAGE>   3




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


                                    FIRST UNION DIRECT BANK,
                                      NATIONAL ASSOCIATION,
                                      TRANSFEROR AND SERVICER


                                    By: /s/ James H. Gilbraith II
                                       --------------------------
                                       Name: James H. Gilbraith
                                       Title: Managing Director


                                    THE BANK OF NEW YORK,
                                      TRUSTEE



                                    By: /s/ Joyce P. Maccou
                                       ----------------------
                                       Name: Joyce P. Maccou
                                       Title: Assistant Treasurer


                                       3


<PAGE>   1

                                                                    EXHIBIT 20.1

           FORM OF MONTHLY SERIES 1996-1 CERTIFICATEHOLDERS' STATEMENT

                                  Series 1996-1

                          FIRST UNION DIRECT BANK, N.A.

                      FIRST UNION MASTER CREDIT CARD TRUST

        The information which is required to be prepared with respect to the
Distribution Date AUGUST 16, 1999 and with respect to the performance of the
Trust during the preceding 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>
        1       The amount of the current monthly distribution in
                respect of Class A Monthly Principal                                  0
                                                                         --------------

        2       The amount of the current monthly distribution in
                respect of Class B Monthly Principal                                  0
                                                                         --------------

        3       The amount of the current monthly distribution in
                respect of Collateral Monthly Principal                               0
                                                                         --------------

        4       The amount of the current monthly distribution in
                respect of CLASS A MONTHLY INTEREST                           4,375,111
                                                                         --------------

        5       The amount of the current monthly distribution in
                respect of Class A Deficiency Amounts                                 0
                                                                         --------------

        6       The amount of the current monthly distribution in
                respect of Class A Additional Interest                                0
                                                                         --------------

        7       The amount of the current monthly distribution in
                respect of CLASS B MONTHLY INTEREST                             365,994
                                                                         --------------

        8       The amount of the current monthly distribution in
                respect of Class B Deficiency Amounts                                 0
                                                                         --------------

        9       The amount of the current monthly distribution in
                respect of Class B Additional Interest                                0
                                                                         --------------

        10      The amount of the current monthly distribution in
                respect of COLLATERAL MONTHLY INTEREST                          604,805
                                                                         --------------

        11      The amount of the current monthly distribution in
                respect of any accrued and unpaid Collateral monthly
                interest                                                              0
                                                                         --------------
</TABLE>

<PAGE>   2


B       Information Regarding the Performance of the Trust

        1       COLLECTION OF PRINCIPAL RECEIVABLES

<TABLE>
<S>                                                                    <C>
                a)      The aggregate amount of Principal Collections
                        processed during the preceding Monthly
                        Period which were allocated in respect of the
                        Class A Certificates                                 87,457,497
                                                                         --------------

                b)      The aggregate amount of Principal Collections
                        processed during the preceding Monthly
                        Period which were allocated in respect of the
                        Class B Certificates                                  7,155,639
                                                                         --------------

                c)      The aggregate amount of Principal Collections
                        processed during the preceding Monthly Period
                        which were allocated in respect of the
                        Collateral Interest                                  11,395,980
                                                                         --------------

        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 preceding Monthly
                        Period (ending Principal Balance)                 1,977,731,155
                                                                         --------------

                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 preceding Monthly
                        Period                                            1,115,151,821
                                                                         --------------

                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 preceding
                        Monthly Period                                    1,115,151,821
                                                                         --------------

                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 preceding  Monthly Period           920,000,000
                                                                         --------------

                e)      The amount of Principal Receivables in the
                        Trust represented by the Class A Adjusted
                        Investor Interest as of the end of the day
                        on the last day of the preceding Monthly
                        Period                                              920,000,000
                                                                         --------------

                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 preceding Monthly Period             75,273,000
                                                                         --------------
</TABLE>


<PAGE>   3

<TABLE>
<S>                                                                    <C>
                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 preceding Monthly Period                 119,878,821
                                                                         --------------

                h)      The Floating Investor Percentage with
                        respect to the preceding Monthly Period                  56.36%
                                                                         --------------

                I)      The Class A Floating Allocation with respect
                        to the preceding Monthly Period                          46.49%
                                                                         --------------

                j)      The Class B Floating Allocation with respect
                        to the preceding Monthly Period                           3.80%
                                                                         --------------

                k)      The Collateral Floating Allocation with respect
                        to the preceding Monthly Period                           6.06%
                                                                         --------------

                l)      The Fixed Investor Percentage with respect to
                        the preceding Monthly Period                         N/A
                                                                         --------------

                m)      The Class A Fixed Allocation with respect to
                        the preceding Monthly Period                         N/A
                                                                         --------------

                n)      The Class B Fixed Allocation with respect to
                        the preceding Monthly Period                         N/A
                                                                         --------------

                o)      The Collateral Fixed Allocation with respect
                        to the preceding Monthly Period                      N/A
                                                                         --------------
</TABLE>

        3       REBATE ACCOUNTS

<TABLE>
<S>                                               <C>                      <C>
                The aggregate amount of           Aggregate            Percentage of
                Receivables arising in            Account              Total Trust
                Rebate Accounts with              Balance              Receivables
                respect to the preceding
                Monthly Account Receivable        84,406,752               4.11%
                                                  ----------           --------
</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 preceding Monthly Period:
<TABLE>
<CAPTION>
                                                  Aggregate            Percentage of
                                                  Account              Total
                                                  Balance              Receivables

<S>                                                 <C>                           <C>
                a) 35 - 64 days                     24,592,303                    1.20%
                                                   -----------             -----------
                b) 65-94 days                       12,312,141                    0.60%
                                                   -----------             -----------
                c) 95-124 days                       9,479,187                    0.46%
                                                   -----------             -----------
                d) 125-154 days                      7,987,768                    0.39%
                                                   -----------             -----------
                e) 155 or more days                  6,122,345                    0.30%
                                                   -----------             -----------
                Total                               60,493,743                    2.95%
                                                   -----------             -----------
</TABLE>



<PAGE>   4

        5       CREDIT LOSS AMOUNT (ALLOCABLE TO SERIES 1996-1)

<TABLE>
<S>                                                                    <C>
                a)      The Aggregate Credit Loss Amount for
                        the preceding Monthly Period                          4,127,818
                                                                         --------------

                b)      The Class A Credit Loss Amount for
                        the preceding Monthly Period                          3,405,449
                                                                         --------------

                c)      The Class B Credit Loss Amount for
                        the preceding Monthly Period                            278,629
                                                                         --------------

                d)      The Collateral Credit Loss Amount for
                        the preceding Monthly Period                            443,740
                                                                         --------------

        6       INVESTOR CHARGE OFFS

                a)      The aggregate amount of Class A Investor
                        Charge Offs for the preceding Monthly Period                  0
                                                                         --------------

                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
                                                                         --------------

                c)      The aggregate amount of Class B Investor
                        Charge Offs for the preceding Monthly Period                  0
                                                                         --------------

                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
                                                                         --------------

                e)      The aggregate amount of Collateral Charge
                        Offs for the preceding Monthly Period                         0
                                                                         --------------

                f)      The aggregate amount of Collateral Charge
                        Offs set forth in 5(e) above per $1,000 of
                        original certificate principal amount                         0
                                                                         --------------

                g)      The aggregate amount of Class A Investor
                        Charge Offs reimbursed on the Transfer Date
                        immediately preceding this Distribution Date                  0
                                                                         --------------

                h)      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
                                                                         --------------

                i)      The aggregate amount of Class B Investor
                        Charge Offs reimbursed on the Transfer Date
                        immediately preceding this Distribution Date                  0
                                                                         --------------
</TABLE>

<PAGE>   5

<TABLE>
<S>                                                                    <C>
                j)      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
                                                                         --------------

                k)      The aggregate amount of Collateral Charge
                        Offs reimbursed on the Transfer Date
                        immediately preceding this Distribution Date                  0
                                                                         --------------

                l)      The aggregate amount of Collateral Charge
                        Offs set forth in 5(k) above per $1,000
                        original certificate principal amount reimbursed
                        on the Transfer Date immediately preceding
                        this Distribution Date                                        0
                                                                         --------------

        7       INVESTOR SERVICING FEE - 1.25% (ALLOCABLE TO SERIES 1996-1)

                a)      The amount of the Class A Servicing Fee
                        payable by the Trust to the Servicer for
                        the preceding Monthly Period                            958,333
                                                                         --------------

                b)      The amount of the Class B Servicing Fee
                        payable by the Trust to the Servicer for
                        the preceding Monthly Period                             78,409
                                                                         --------------

                c)      The amount of the Collateral Servicing Fee
                        payable by the Trust to the Servicer for
                        the preceding Monthly Period                            124,874
                                                                         --------------

                d)      The amount of Servicer Interchange (.75%)
                        payable by the Trust to the Servicer for the
                        preceding Monthly Period                                696,970
                                                                         --------------

        8       REALLOCATIONS

                a)      The amount of Reallocated Collateral Principal
                        collections with respect to this Distribution
                        Date                                                          0
                                                                         --------------

                b)      The amount of Reallocated Class B Principal
                        collections with respect to this Distribution
                        Date                                                          0
                                                                         --------------

                c)      The COLLATERAL BALANCE as of the close of
                        business on this Distribution Date                  119,878,821
                                                                         --------------

                d)      The CLASS B INVESTOR BALANCE as of the close
                        of business on this Distribution Date                75,273,000
                                                                         --------------

        9       FINANCE CHARGE COLLECTIONS (MINUS SERVICER INTERCHANGE)
                ALLOCABLE TO SERIES 1996-1

                a)      The aggregate amount of Collections of Finance
                        Charge Receivables processed during the
                        preceding Monthly Period which were allocated
                        in respect of the Class A Certificates               15,675,215
                                                                         --------------
</TABLE>


<PAGE>   6


<TABLE>
<S>                                                                    <C>
                b)      The aggregate amount of Collections of Finance
                        Charge Receivables processed during the
                        preceding Monthly Period which were allocated
                        in respect of the Class B Certificates                1,282,522
                                                                         --------------

                c)      The aggregate amount of Collections of Finance
                        Charge Receivables processed during the
                        preceding Monthly Period which were allocated
                        in respect of the Collateral Interest                 2,042,529
                                                                         --------------

        10      PRINCIPAL FUNDING ACCOUNT

                a)      The principal amount on deposit in the Principal
                        Funding Account on or before the Transfer Date
                        of the preceding Monthly Period                               0
                                                                         --------------

                b)      The Accumulation Shortfall with respect to the
                        preceding Monthly Period                                      0
                                                                         --------------

                c)      The Principal Funding Investment Proceeds
                        deposited in the Finance Charge Account on or
                        before the Transfer Date of the preceding
                        Monthly Period                                                0
                                                                         --------------

                d)      The amount of all or the portion of the Reserve
                        Draw Amount deposited in the Finance Charge
                        Account on or before the Transfer date of the
                        preceding Monthly Period from the Reserve Account             0
                                                                         --------------

        11      RESERVE DRAW AMOUNT

        12      AVAILABLE FUNDS [FINANCE CHARGE COLLECTIONS MINUS
                SERVICER INTERCHANGE]

                a)      The amount of Class A Available Funds on deposit
                        in the Finance Charge Account on or before the
                        Transfer Date of the preceding Monthly Period        15,675,215
                                                                         --------------

                b)      The amount of Class B Available Funds on deposit
                        in the Finance Charge Account on or before the
                        Transfer Date of the preceding Monthly Period         1,282,522
                                                                         --------------

                c)      The amount of Collateral Available Funds on
                        deposit in the Finance Charge Account on the
                        preceding Transfer Date                               2,042,529
                                                                         --------------

        13      PORTFOLIO YIELD (YIELD MINUS CHARGE OFFS)

                a)      The Portfolio Yield for the preceding Monthly
                        Period                                                   16.75%
                                                                         --------------

                b)      The Portfolio Adjusted Yield for the preceding
                        Monthly Period                                             9.67%
                                                                         --------------
</TABLE>


<PAGE>   7
C       Floating Rate Determinations

<TABLE>
<S>                                                                    <C>
        1       LIBOR for the Interest Period ending on this
                Distribution Date                                              5.18000%
                                                                         --------------

        2       Number of days in this interest period                               32
                                                                         --------------

        3       Interest Factor                                               0.575266%
                                                                         --------------

D       CUSIP Numbers
        1       Class A                                                  337365AA8
                                                                         --------------
        2       Class B                                                  337365AB6
                                                                         --------------
</TABLE>




                                FIRST UNION DIRECT BANK, N.A.
                                SERVICER

                                By: /s/ JAMES H. GILBRAITH, II
                                   -------------------------------------
                                James H. Gilbraith, II
                                Managing Director
                                First Union Direct Bank, N.A.






<PAGE>   1

                                                                   EXHIBIT 20.2




                      FIRST UNION MASTER CREDIT CARD TRUST
                             TRUST & SERIES SUMMARY
                                     JUL-99

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
TOTAL TRUST                             FEBRUARY 1999                    MARCH-99                    APRIL-99
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                          <C>                        <C>
  TOTAL ENDING BALANCE                     2,060,152,370                2,040,450,131              2,044,381,980
       ENDING PRINCIPAL BALANCE            1,985,733,515                1,970,193,055              1,973,090,573
       ENDING NON-PRINCIPAL BALANCE           74,418,855                   70,257,076                 71,291,407

       YIELD                                  38,335,971      22.66%       41,748,720      25.23%     35,887,835       21.86%

       CHARGE-OFFS                            (5,035,434)     -5.26%       (8,056,359)     -4.87%     (7,752,758)      -4.72%

       NET YIELD: (YIELD - C/O)               33,300,537      17.39%       33,692,361      20.36%     28,135,077       17.14%
</TABLE>

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------------
SERIES 1996-1                           FEBRUARY 1999                    MARCH-99                    APRIL-99
- ------------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                          <C>                        <C>
  MONTH-END INVESTOR BALANCE               1,115,151,821                1,115,151,821              1,115,151,821
  INVESTOR PERCENTAGE                              54.92%                       56.16%                     56.60%
  3-MONTH AVG. EXCESS SERVICING                               10.31%                       10.88%                      11.15%

  YIELD                                       21,054,249      22.66%       23,445,322      25.23%     20,312,925       21.86%

       CHARGE-OFFS                            (4,892,441)     -5.26%       (4,524,305)     -4.87%     (4,388,150)      -4.72%
       CERTIFICATE INTEREST                   (4,306,230)     -4.63%       (4,947,186)     -5.32%     (5,094,382)      -5.48%
       SERVICING FEE                          (1,858,586)     -2.00%       (1,858,586)     -2.00%     (1,858,586)      -2.00%

  EXCESS SERVICING                             9,996,992      10.76%       12,115,425      13.04%      8,971,807        9.66%
- ------------------------------------------------------------------------------------------------------------------------------
</TABLE>




                      FIRST UNION MASTER CREDIT CARD TRUST
                             TRUST & SERIES SUMMARY
                                     JUL-99

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
TOTAL TRUST                               MAY-99                       JUN-99                                    JUL-99
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                             <C>                               <C>
  TOTAL ENDING BALANCE                 2,036,087,213                   2,050,224,358                     2,051,458,697
       ENDING PRINCIPAL BALANCE        1,963,822,921                   1,978,731,197                     1,977,731,155
       ENDING NON-PRINCIPAL BALANCE       72,264,292                      71,493,160                        73,727,542

       YIELD                              35,696,867     21.71%           38,630,890       23.61%           34,950,879      21.20%

       CHARGE-OFFS                        (8,306,577)    -5.05%           (7,558,656)      -4.62%           (7,324,422)     -4.44%

       NET YIELD: (YIELD - C/O)           27,390,290     16.66%           31,072,234       18.99%           27,626,456      16.75%
</TABLE>

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------------------------
SERIES 1996-1                             MAY-99                               JUN-99                            JUL-99
- -----------------------------------------------------------------------------------------------------------------------------------
<S>                                    <C>                             <C>                               <C>
  MONTH-END INVESTOR BALANCE           1,115,151,821                   1,115,151,821                     1,115,151,821
  INVESTOR PERCENTAGE                          56.52%                          56.78%                            56.36%
  3-MONTH AVG. EXCESS SERVICING                          10.80%                            10.39%                           10.17%

  YIELD                                   20,175,164     21.71%           21,936,452       23.61%            19,697,236     21.20%

       CHARGE-OFFS                        (4,694,736)    -5.05%           (4,292,163)      -4.62%            -4,127,818     -4.44%
       CERTIFICATE INTEREST               (4,595,448)    -4.95%           (4,832,902)      -5.20%            -5,345,910     -5.75%
       SERVICING FEE                      (1,858,586)    -2.00%           (1,858,586)      -2.00%            -1,858,586     -2.00%

  EXCESS SERVICING                         9,026,394      9.71%           10,952,800       11.79%             8,364,921      9.00%
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>




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