FINGERHUT RECEIVABLES INC
10-K, 2000-04-27
ASSET-BACKED SECURITIES
Previous: EDUCATIONAL INSIGHTS INC, DEF 14A, 2000-04-27
Next: TRACK DATA CORP, SC 13D, 2000-04-27





             SECURITIES AND EXCHANGE COMMISSION
                   WASHINGTON, D.C.  20549
                    ____________________

                          FORM 10-K

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

For the fiscal year ended       333-45599 and 333-45611
January 28, 2000                Commission file numbers
____________________

                   FINGERHUT MASTER TRUST
         Fingerhut Receivables, Inc., as Transferor
   (Exact name of registrant as specified in its charter)

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

  4400 Baker Road, Suite F-480, Minnetonka, Minnesota 55343
          (Address of principal executive offices)

                       (612) 936-5035
    (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:
None

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


The Registrant has no voting stock or class of common stock
outstanding as of the date of this report.

Indicate by check mark whether the Registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding 12
months and (2) has been subject to such filing requirements
for the past 90 days.  Yes X  No





                      TABLE OF CONTENTS

PART I
                                                              Page

Item 1. Business                                                 3

Item 2. Properties                                               3

Item 3. Legal Proceedings                                        3

Item 4.  Submission of Matters to a Vote of Security Holders     3

PART II

Item 5. Market for Registrant's Common Equity and
        Related Stockholder Matters                              3

Item 6. Selected Financial Data                                  3

Item 7. Management's Discussion and Analysis of Financial
        Condition and Results of Operations                      4

Item 8. Financial Statements and Supplementary Data              4

Item 9. Changes in and Disagreements with Accountants on
        Accounting and Financial Disclosure                      4

PART III

Item 10. Directors and Executive Officers of the Registrant      4

Item 11. Executive Compensation                                  4

Item 12. Security Ownership of Certain Beneficial
         Owners and Management                                   4

Item 13. Certain Relationships and Related Transactions          4

PART IV

Item 14. Exhibits, Financial Statement Schedules
         and Reports on Form 8-K                                 4

Signatures                                                       5

PART I

Item 1.   Business

          The Fingerhut Master Trust (the "Trust" or the
     "Registrant") was originated by Fingerhut Receivables,
     Inc. (the "Transferor"), as Transferor under the
     Amended and Restated Pooling and Servicing Agreement
     dated as of March 18, 1998, (the "P&S Agreement") by
     and among the Transferor, Axsys National Bank (formerly
     known as Fingerhut National Bank), as servicer (the
     "Servicer") and Bank of New York (Delaware), as
     trustee.  The Series 1998-1 Supplement and the Series
     1998-2 Supplement both dated as of April 28, 1998 to
     the P&S Agreement provided for the issuance of the
     Fixed Rate Accounts Receivable Certificates, Series
     1998-1 and Series 1998-2 (the "Certificates").  The
     Certificates represented interests in the Trust only
     and did not represent interests in or obligations of
     Fingerhut Receivables, Inc., Axsys National Bank,
     Fingerhut Corporation or any affiliate thereof.


Item 2.   Properties

          The Trust's sole asset is a pool of closed-end and
     revolving consumer accounts receivable originated by
     Fingerhut Corporation, Axsys National Bank and certain
     affiliates.

Item 3.   Legal Proceedings

          None.

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

          Not applicable.

PART II

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

          Not applicable.

Item 6.   Selected Financial Data

          Not applicable.

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

          Not applicable.

Item 8.   Financial Statements and Supplementary Data

          Not applicable.

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

          Not applicable.

PART III

Item 10.  Directors and Executive Officers of the Registrant

          Not applicable.

Item 11.  Executive Compensation

          Not applicable.

Item 12.  Security Ownership of Certain Beneficial Owners
          and Management

          None.

Item 13.  Certain Relationships and Related Transactions

          Not applicable.

PART IV

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

     (a)  1.   Annual Servicer's Certificate dated April 27,
               2000.

          2.   Supplementary Fingerhut Master Trust Data.

     (b)  Each month the Company files a Current Report on
          Form 8-K which includes, as an exhibit, a copy of
          the settlement statement relating to the preceding
          monthly period required under the P&S Agreement to
          be delivered to the Trustee.

     (c)  Not applicable.

     (d)  Not applicable.

SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of
the Securities Exchange Act of 1934, the Registrant has duly
caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized, on this 27th day of
April, 2000.

                              FINGERHUT MASTER TRUST
                              (Registrant)


                              By:  /s/Thomas W. Spence, Jr.
                                   Thomas W. Spence, Jr.
                                   Corporate Controller
                                   Fingerhut Receivables Inc.,
                                   as Transferor



                      INDEX TO EXHIBITS


Exhibit       Description of                 Sequential Page
Number        Exhibit                        Number

20(a)         Annual Servicer's Certificate

20(b)         Supplementary Master Trust Data





Exhibit 20(a)
                ANNUAL SERVICER'S CERTIFICATE
                   FINGERHUT MASTER TRUST


     The undersigned, a duly authorized representative of
Axsys National Bank (formerly known as Fingerhut National
Bank), as the Servicer pursuant to the Amended and Restated
Pooling and Servicing Agreement dated as of March 18, 1998,
(the "Pooling and Servicing Agreement"), by and among
Fingerhut Receivables, Inc. (the "Transferor"), Axsys
National Bank, as Servicer and The Bank of New York
(Delaware), as trustee (the "Trustee") does hereby certify
that:

     1.   Since January 12, 1997, Axsys National Bank has
been the Servicer.

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

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

     4.   A review of the activities of the Servicer during
the period from January 23, 1999 until January 28, 2000 was
conducted under my supervision.

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

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

          None.

     IN WITNESS WHEREOF, the undersigned has duly executed
this certificate on April 27, 2000.


                         AXSYS NATIONAL BANK

                                   /s/Thomas W. Spence, Jr.

                         Name:     Thomas W. Spence, Jr.
                         Title:    Chief Financial Officer




Exhibit 20(b)
                 SUPPLEMENTARY FINGERHUT MASTER TRUST DATA
                               SERIES 1998-1


1.   The total amount distributed during 1999    Class A   $60.6999996
     stated on the basis of an original          Class B   $62.9000004
     principal amount of $1,000 per              Class C   $61.7615837
     Certificate:


2.   The amount of such distribution             Class A   $0.0000000
     allocable to Certificate Principal          Class B   $0.0000000
     stated on the basis of an original          Class C   $0.0000000
     principal amount of $1,000 per
     Certificate:


3.   The amount of such distribution             Class A   $60.6999996
     allocable to Certificate Interest stated    Class B   $62.9000004
     on the basis of an original principal       Class C   $61.7615837
     amount of $1,000 per Certificate:


4.   The amount of Principal Collections         Class A   $240,220,029.95
     received in the Collection Account          Class B   $ 36,396,715.43
     during the period from January 23, 1999     Class C   $ 43,676,627.92
     to January 28, 2000 and allocated in        Class D   $ 43,676,627.92
     respect of the Class A Certificates, the
     Class B Certificates, the Class C
     Certificates and the Class D
     Certificates, respectively:


5.   The amount of Finance Charge Collections    Class A   $103,305,039.19
     processed during the period from January    Class B   $ 15,652,167.35
     23, 1999 to January 28, 2000 and            Class C   $ 18,782,845.70
     allocated in respect of the Class A         Class D   $ 18,782,845.70
     Certificates, the Class B Certificates,
     the Class C Certificates and the Class D
     Certificates, respectively:



6.   The aggregate amount of the:

     Principal Receivables                           $1,568,068,680.75
     Invested Amount                                 $  511,364,000.00
     Class A Invested Amount                         $  337,500,000.00
     Class B Invested Amount                        $    51,136,000.00
     Class C Invested Amount                        $    61,364,000.00
     Class D Invested Amount                        $    61,364,000.00
     Floating Allocation Percentage                        32.6110716%
     Class A Floating Allocation Percentage                21.5232919%
     Class B Floating Allocation Percentage                 3.2610816%
     Class C Floating Allocation Percentage                 3.9133490%
     Class D Floating Allocation Percentage                 3.9133490%

     each as of the end of the day on January
     28, 2000.


7.   The aggregate outstanding balance of
     Receivables which are:

               Current                               $1,430,089,481.16
               30 Days to 59 Days                    $  137,086,018.48
               60 Days to 89 Days                    $   72,574,019.77
               90 Days and Over                      $  252,887,858.64

     as of the end of the day on January 28,
     2000.


8.   The aggregate Investor Default         $ 88,608,954.85
     Amount for the period from January 23,
     1999 to January 28, 2000



9.   The aggregate amount of Class A Investor    Class A   $0.00
     Charge-Offs, Class B Investor Charge-       Class B   $0.00
     Offs, Class C Investor Charge-Offs and      Class C   $0.00
     Class D Investor Charge-Offs for the        Class D   $0.00
     period from January 23, 1999 to January
     28, 2000.


10.  The amount of the Servicing Fee for the     $ 10,393,256.02
     period from January 23, 1999 to January
     28, 2000.


11.  The Class A Pool Factor, the Class B     Class A Pool Factor 1.000000
     Pool Factor and the Class C Pool Factor  Class B Pool Factor 1.000000
     as of January 28, 2000:                  Class C Pool Factor 1.000000



12.  The amount of Reallocated Class A           Class A        $0.000
     Principal Collections, Reallocated Class    Class B        $0.000
     B Principal Collections, Reallocated        Class C        $0.000
     Class C Principal Collections and           Class D        $0.000
     Reallocated Class D Principal
     Collections for the period from January
     23, 1999 to January 28, 2000.

13.  The aggregate amount of funds in the        None
     Excess Funding Account and the Pre-
     Funding Account at January 28, 2000.


14.  Whether a Class C Trigger Event has         None
     occurred and if so the Specified Class C
     Reserve Amount.


                 SUPPLEMENTARY FINGERHUT MASTER TRUST DATA
                               SERIES 1998-2


1.   The total amount distributed during 1999    Class A   $62.3000004
     stated on the basis of an original          Class B   $65.1000000
     principal amount of $1,000 per              Class C   $63.2782503
     Certificate:


2.   The amount of such distribution             Class A   $ 0.0000000
     allocable to Certificate Principal          Class B   $ 0.0000000
     principal amount of $1,000 per              Class C   $ 0.0000000
     Certificate:


3.   The amount of such distribution             Class A   $62.3000004
     allocable to Certificate Interest stated    Class B   $65.1000000
     on the basis of an original principal       Class C   $63.2782503
     amount of $1,000 per Certificate:


4.   The amount of Principal Collections         Class A   $240,220,029.95
     received in the Collection Account          Class B   $ 36,396,715.43
     during the period from January 23, 1999     Class C   $ 43,676,627.92
     to January 28, 2000 and allocated in        Class D   $ 43,676,627.92
     respect of the Class A Certificates, the
     Class B Certificates, the Class C
     Certificates and the Class D
     Certificates, respectively:


5.   The amount of Finance Charge Collections    Class A  $103,305,039.19
     processed during the period from January    Class B  $ 15,652,167.35
     23, 1999 to January 28, 2000 and            Class C  $ 18,782,845.70
     allocated in respect of the Class A         Class D  $ 18,782,845.70
     Certificates, the Class B Certificates,
     the Class C Certificates and the Class D
     Certificates, respectively:



6.   The aggregate amount of the:

     Principal Receivables                           $1,568,068,680.75
     Invested Amount                                 $  511,364,000.00
     Class A Invested Amount                         $  337,500,000.00
     Class B Invested Amount                         $   51,136,000.00
     Class C Invested Amount                         $   61,364,000.00
     Class D Invested Amount                         $   61,364,000.00
     Floating Allocation Percentage                        32.6110716%
     Class A Floating Allocation Percentage                21.5232919%
     Class B Floating Allocation Percentage                 3.2610816%
     Class C Floating Allocation Percentage                 3.9133490%
     Class D Floating Allocation Percentage                 3.9133490%

     each as of the end of the day on January
     28, 2000.


7.   The aggregate outstanding balance of
     Receivables which are:

               Current                               $1,430,089,481.16
               30 Days to 59 Days                    $  137,086,018.48
               60 Days to 89 Days                    $   72,574,019.77
               90 Days and Over                      $  252,887,858.64

     as of the end of the day on January 28,
     2000.


8.   The aggregate Investor Default Amount       $ 88,608,954.85
     for the period from January 23, 1999 to
      January 28, 2000.


9.   The aggregate amount of Class A Investor    Class A   $0.00
     Charge-Offs, Class B Investor Charge-       Class B   $0.00
     Offs, Class C Investor Charge-Offs and      Class C   $0.00
     Class D Investor Charge-Offs for the        Class D   $0.00
     period from January 23, 1999 to January
     28, 2000.


10.  The amount of the Servicing Fee for the     $ 10,393,256.02
     period from January 23, 1999 to January
     28, 2000.


11.  The Class A Pool Factor, the Class B    Class A Pool Factor 1.000000
     Pool Factor and the Class C Pool Factor Class B Pool Factor 1.000000
     as of January 28, 2000:                 Class C Pool Factor 1.000000



12.  The amount of Reallocated Class A           Class A        $0.000
     Principal Collections, Reallocated Class    Class B        $0.000
     B Principal collections, Reallocated        Class C        $0.000
     Class C Principal Collections and           Class D        $0.000
     Reallocated Class D Principal
     Collections for the period from January
     23, 1999 to January 28, 2000.

13.  The aggregate amount of funds in the        None
     Excess Funding Account and the Pre-
     Funding Account at January 28, 2000.


14.  Whether a Class C Trigger Event has         None
     occurred and if so the Specified Class C
     Reserve Amount.




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