| Fingerhut Receivables, Inc. |
|
|
Fingerhut Master Trust |
|
|
|
|
|
Monthly Report |
| Securityholder's Statement |
|
|
Series 1998-2 |
|
|
|
|
|
Dec-2000 |
| |
Class A |
|
Class B |
|
CTO |
|
Class D |
|
Total |
| (i) Original Security Amount |
337,500,000.00 |
|
51,136,000.00 |
|
61,364,000.00 |
|
61,364,000.00 |
|
511,364,000.00 |
| (ii) Security Principal Distributed |
0.00 |
|
0.00 |
|
0.00 |
|
|
|
0.00 |
| (iii) Security Interest Distributed |
1,752,187.50 |
|
277,412.80 |
|
417,820.66 |
|
|
|
2,447,420.96 |
| |
|
|
|
|
|
|
|
|
|
| Security Principal Distributed per $1,000 |
0.0000000 |
|
0.0000000 |
|
0.0000000 |
|
|
|
|
| Security Interest Distributed per $1,000 |
5.1916667 |
|
5.4250000 |
|
6.8088889 |
|
|
|
|
| (iv) Principal Collections |
13,905,146.35 |
|
2,106,825.37 |
|
2,528,223.41 |
|
2,528,223.41 |
|
21,068,418.54 |
| (v) Finance Collections |
10,472,714.98 |
|
1,586,763.71 |
|
1,904,141.28 |
|
1,904,141.28 |
|
15,867,761.25 |
| Recoveries |
1,438,569.93 |
|
217,963.59 |
|
261,559.72 |
|
261,559.72 |
|
2,179,652.96 |
| Defeasance Funding Acct Earnings |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
| Total Finance Collections |
11,911,284.91 |
|
1,804,727.30 |
|
2,165,701.00 |
|
2,165,701.00 |
|
18,047,414.21 |
| Total Collections |
25,816,431.26 |
|
3,911,552.67 |
|
4,693,924.41 |
|
4,693,924.41 |
|
39,115,832.75 |
| (vi) Aggregate Amount of Principal Receivables |
|
|
|
|
|
|
|
|
1,615,319,845.64 |
| Invested Amount (End of Month) |
337,500,000.00 |
|
51,136,000.00 |
|
61,364,000.00 |
|
61,364,000.00 |
|
511,364,000.00 |
| Floating Allocation Percentage |
20.8936949% |
|
3.1656888% |
|
3.7988761% |
|
3.7988761% |
|
31.6571360% |
| Fixed/Floating Allocation Percentage |
20.8936949% |
|
3.1656888% |
|
3.7988761% |
|
3.7988761% |
|
31.6571360% |
| Invested Amount (Beginning of Month) |
337,500,000.00 |
|
51,136,000.00 |
|
61,364,000.00 |
|
61,364,000.00 |
|
511,364,000.00 |
| Average Daily Invested Amount |
|
|
|
|
|
|
|
|
511,364,000.00 |
| (vii) Receivable Delinquencies |
|
|
|
|
|
|
|
|
|
| Current |
|
|
|
|
|
|
79.33% |
|
1,510,713,900.55 |
| 30 Days to 59 Days |
|
|
|
|
|
|
5.91% |
|
112,574,660.39 |
| 60 Days to 89 Days |
|
|
|
|
|
|
4.15% |
|
78,945,930.46 |
| 90 Days and Over |
|
|
|
|
|
|
10.61% |
|
202,134,215.02 |
| Total Receivables |
|
|
|
|
|
|
100.00% |
|
1,904,368,706.42 |
| (viii) Aggregate Investor Default Amount |
|
|
|
|
|
|
|
|
12,842,010.03 |
| As a % of Average Daily Invested Amount (Annualized based on 365 days/year) |
|
|
|
|
|
|
|
|
26.19% |
| (ix) Security Charge-Offs |
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
|
0.00 |
| |
|
|
|
|
|
|
|
|
|
| (x) Servicing Fee |
645,491.80 |
|
97,801.09 |
|
117,362.84 |
|
117,362.84 |
|
978,018.57 |
| |
|
|
|
|
|
|
|
|
|
| (xii) Unreimbursed Redirected Principal Collections |
|
|
0.000000 |
|
0.000000 |
|
0.000000 |
|
0.000000 |
| (xiii) Excess Funding Account Balance |
|
|
|
|
|
|
|
|
0.00 |
| (xiv) CTO Trigger Event Occurrence |
|
|
|
|
|
|
|
|
None |
| CTO Reserve Amount |
|
|
|
|
|
|
|
|
N/A |
| (xv) Number of New Accounts Added to the Trust |
|
|
|
|
|
|
|
|
65,936 |
| (xvi) Revolving Receivables Reserve Account Balance |
|
|
|
|
|
|
|
|
$ 4,884,500.00 |
| (xvii) Defeasance Funding Account Balance |
|
|
|
|
|
|
|
|
0.00 |
| Average Net Portfolio Yield |
|
|
|
|
|
|
|
|
10.62% |
| Minimum Base Rate |
|
|
|
|
|
|
|
|
8.46% |
| |
|
|
|
|
|
|
|
|
|
