<PAGE> 1
FIRST UNION MASTER CREDIT CARD TRUST
TRUST AND SERIES SUMMARY
JUN-00
<TABLE>
<CAPTION>
---------------------------------------------------------------------------------------------------------------
TOTAL TRUST JAN-00 FEB-00 MAR-00
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
TOTAL ENDING BALANCE 2,050,296,068 2,019,788,569 1,999,964,228
ENDING PRINCIPAL BALANCE 1,972,883,707 1,943,604,997 1,925,793,720
ENDING NON-PRINCIPAL BALANCE 77,412,360 76,183,572 74,170,508
YIELD 35,875,566 21.43% 37,474,738 22.79% 38,771,196 23.94%
CHARGE-OFFS (8,267,714) -4.94% (8,164,578) -4.97% (7,197,110) -4.44%
NET YIELD: (YIELD - C/O) 27,607,851 16.49% 29,310,160 17.83% 31,574,085 19.49%
<CAPTION>
---------------------------------------------------------------------------------------------------------------
SERIES 1996-1 JAN-00 FEB-00 MAR-00
---------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
MONTH-END INVESOR BALANCE 1,115,151,821 1,115,151,821 1,115,151,821
INVESTOR PERCENTAGE 55.51% 56.52% 57.38%
-------- -------- --------
3-MONTH AVG. EXCESS SERVICING 9.92% 9.40% 9.83%
-------- -------- --------
YIELD 19,913,861 21.43% 21,182,202 22.79% 22,245,142 23.94%
CHARGE-OFFS (4,589,255) -4.94% (4,614,942) -4.97% (4,129,373) -4.44%
CERTIFICATE INTEREST (5,199,160) -5.59% (5,478,045) -5.89% (6,355,026) -6.84%
SERVICING FEE (1,858,586) -2.00% (1,858,586) -2.00% (1,858,586) -2.00%
EXCESS SERVICING 8,266,860 8.90% 9,230,630 9.93% 9,902,157 10.66%
---------------------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------------------
TOTAL TRUST APR-00 MAY-00 JUN-00
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
TOTAL ENDING BALANCE 2,009,330,661 1,997,098,756 1,989,650,511
ENDING PRINCIPAL BALANCE 1,932,556,297 1,922,509,190 1,915,560,381
ENDING NON-PRINCIPAL BALANCE 76,774,364 74,589,566 74,090,130
YIELD 34,136,229 21.27% 39,771,616 24.70% 37,468,820 23.39%
CHARGE-OFFS (6,720,067) -4.19% (7,468,454) -4.64% (7,242,448) -4.52%
NET YIELD: (YIELD - C/O) 27,416,162 17.08% 32,303,162 20.06% 30,226,372 18.87%
<CAPTION>
--------------------------------------------------------------------------------------------------------------
SERIES 1996-1 APR-00 MAY-00 JUN-00
--------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
MONTH-END INVESOR BALANCE 1,115,151,821 1,115,151,821 1,115,151,821
INVESTOR PERCENTAGE 57.91% 57.70% 58.01%
------- --------- --------
3-MONTH AVG. EXCESS SERVICING 9.92% 10.31% 9.95%
------- --------- --------
YIELD 19,766,955 21.27% 22,949,598 24.70% 21,780,596 23.44%
CHARGE-OFFS (3,891,328) -4.19% (4,309,556) -4.64% (4,200,983) -4.52%
CERTIFICATE INTEREST (5,501,645) -5.92% (6,468,013) -6.96% (6,804,281) -7.32%
SERVICING FEE (1,858,586) -2.00% (1,858,586) -2.00% (1,858,586) -2.00%
EXCESS SERVICING 8,515,396 9.16% 10,313,442 11.10% 8,916,745 9.60%
--------------------------------------------------------------------------------------------------------------
</TABLE>
