FINGERHUT MASTER TRUST
10-K, 1997-03-28
ASSET-BACKED SECURITIES
Previous: PENN NATIONAL GAMING INC, 10-K, 1997-03-28
Next: CAPSTONE CAPITAL CORP, DEF 14A, 1997-03-28



                              
             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                 33-77780
December 27, 1996                  Commission file number
                    ____________________

                   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:

   Floating Rate Accounts Receivable Certificates, Series 1994-1, Class A
   Floating Rate Accounts Receivable Certificates, Series 1994-1, Class B

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                           4

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   5

PART IV

Item 14.   Exhibits, Financial Statement Schedules         5
           and Reports on Form 8-K

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 January 12, 1997, (the P&S Agreement") by
          and among the Transferor, Fingerhut National Bank, as
          servicer (the "Servicer") and Bank of New York
          (Delaware), as trustee.  The Series 1994-1 Supplement
          dated as of June 29, 1994 to the P&S Agreement provided
          for the issuance of the Floating Rate Accounts
          Receivable Certificates, Series 1994-1 (the
          "Certificates").  The Certificates represent interests
          in the Trust only and do not represent interests in or
          obligations of Fingerhut Receivables, Inc., Fingerhut
          National Bank, Fingerhut Corporation or any affiliate
          thereof.  There are four classes of Certificates.
          Class A and Class B are registered pursuant to Section
          12(g), Class C is privately held and the Transferor
          holds Class D.  The Transferor has retained the
          subordinated transferor's interest in the Trust.


Item 2.   Properties

          The Trust's sole asset is a pool of closed-end
          consumer accounts receivable originated by Fingerhut
          Corporation, Fingerhut 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

          Each Class of the Certificates representing
          investors' interests in the Trust is represented by a
          single Certificate of such Class registered in the name
          of Cede & Co. ("Cede"), the nominee of The Depository
          Trust Company.  To the best knowledge of the
          Registrant, there is no established public trading
          market for the Certificates.
          
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

          The Certificates representing investors' interests
          in the Trust are represented by a single Certificate
          registered in the name of Cede, the nominee of DTC, and
          an investor holding an interest in the Trust is not
          entitled to receive a Certificate representing such
          interest except in certain limited circumstances.
          Accordingly, Cede is the sole holder of record of
          Certificates, which it holds on behalf of brokers,
          dealers, banks and other direct participants in the DTC
          system.  Such direct participants may hold Certificates
          for their own accounts or for the accounts of their
          customers.  The name and address of Cede is :
          
                    Cede & Co.
                    c/o The Depository Trust Company
                    Seven Hanover Square
                    New York, New York  10004
     
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 March 27, 1997.
     
          2.   Supplementary Fingerhut Master Trust Data.
     
     (b)  No reports on Form 8-K were filed during the
          fourth fiscal quarter of 1996.
     
     (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
March, 1997.

                              FINGERHUT MASTER TRUST
                              (Registrant)


                              By:  /s/James M. Wehmann
                                   James M. Wehmann
                                   President
                                   Fingerhut Receivables, Inc.,
                                   as Transferor

                     INDEX TO EXHIBITS
     
     
Exhibit          Description of 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
Fingerhut Corporation, as the prior Servicer pursuant to
the Amended and Restated Pooling and Servicing Agreement dated as of 
January 12, 1997 (the "Pooling and Servicing Agreement"), by and among 
Fingerhut Receivables, Inc. (the "Transferor"), Fingerhut National Bank, 
as Servicer and The Bank of New York (Delaware), as trustee (the "Trustee") 
does hereby certify that:

     1.   Fingerhut Corporation was Servicer under the Pooling and
Servicing Agreement until January 12, 1997.  After January 12, 1997, 
Fingerhut National Bank was appointed as Servicer but Fingerhut Corporation 
remains jointly and severally liable as 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 the Closing Date until December 27, 1996 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 March 27, 1997.


                         FINGERHUT CORPORATION


                              /s/James M. Wehmann
                         --------------------------
                         Name:     James M. Wehmann
                         Title:    Treasurer






Exhibit 20(b)
                                     
                 SUPPLEMENTARY FINGERHUT MASTER TRUST DATA
                               SERIES 1994-1
     
     
     
                                     
1.   The total amount distributed during 1996      Class A       $141.7274306 
     stated on the basis of an original            Class B       $ 61.4357639
     principal amount of $1,000 per Certificate:   Class C       $ 65.4913198
                                                 
                                            
2.   The amount of such distribution               Class A       $ 83.3333333
     allocable to Certificate Principal            Class B       $    0
     stated on the basis of an original            Class C       $    0
     principal amount of $1,000 per              
     Certificate:                                
                                            
3.   The amount of such distribution               Class A      $  58.3940973
     allocable to Certificate Interest stated      Class B      $  61.4357639
     on the basis of an original principal         Class C      $  65.4913198
     amount of $1,000 per Certificate:                
                                                 
4.   The amount of Principal Collections           Class A    $616,087,537.04
     received in the Collection Account            Class B    $ 79,216,172.40
     during the period from December 30, 1995      Class C    $ 79,216,172.40
     to December 27, 1996 and allocated in         Class D    $104,986,846.33
     respect of the Class A Certificates, the                 ---------------
     Class B Certificates, the Class C                        $879,506,728.17
     Certificates and the Class D                
     Certificates, respectively:                 
                                            
5.   The amount of Imputed Yield Collections       Class A    $228,949,133.73
     processed during the period from              Class B    $ 29,438,144.69
     December 30, 1995 to December 27, 1996 and    Class C    $ 29,438,144.69
     allocated in respect of the Class A           Class D    $ 39,033,933.92
     Certificates, the Class B Certificates,          
     the Class C Certificates and the Class D    
     Certificates, respectively:                      
                                            
6.   The aggregate amount of the:                
                                            
     Principal Receivables                                  $1,459,923,809.58
     Invested Amount                                        $1,022,728,000.00
     Class A Invested Amount                                $  715,900,000.00
     Class B Invested Amount                                $   92,050,000.00
     Class C Invested Amount                                $   92,050,000.00
     Class D Invested Amount                                $  122,728,000.00
     Floating Allocation Percentage                               70.0535188%
     Class A Floating Allocation Percentage                       49.0368056%
     Class B Floating Allocation Percentage                        6.3051236%
     Class C Floating Allocation Percentage                        6.3051236%
     Class D Floating Allocation Percentage                        8.4064661%

     each as of the end of the day on
     December 27, 1996.

7.   The aggregate outstanding balance of        
     Receivables which are :                     
                                            
               Current                                      $1,504,334,964.58
               30 Days to 59 Days                           $  105,335,001.54
               60 Days to 89 Days                           $   73,349,277.08
               90 Days and Over                             $  263,545,836.24
                                            
     as of the end of the day on
     December 27, 1996.


8.   The aggregate Investor Default Amount                  $  190,640,455.07
     for the period from December 30, 1995 to    
     December 27, 1996.


9.   The aggregate amount of Class A Investor               Class A        $0
     Charge-Offs, Class B Investor Charge                   Class B        $0
     Offs, Class C Investory Charge-Offs and                Class C        $0
     Class D Investor Charge-Offs for the                   Class D        $0
     period from December 30, 1995 to 
     December 27, 1996.


10.  The amount of the Servicing Fee for the               $    20,454,562.71
     period from December 30, 1995 to 
     December 27, 1996.


11.  The Class A Pool Factor, the Class B        
     Pool Factor and the Class C Pool Factor     
     as of December 27, 1996:                    
                                            
          Class A Pool Factor                                          1.000
          Class B Pool Factor                                          1.000
          Class C Pool Factor                                          1.000
                                            

12.  The amount of Reallocated Class B           
     Principal collections, Reallocated 
     Class C Principal Collections and Reallocated     
     Class D Principal Collections for the       
     period from December 30, 1995 to
     December 27, 1996.                                   
                                           
          Class B                                                         0
          Class C                                                         0
          Class D                                            $39,341,653.85
                                                            ---------------
                                                             $39,341,653.85


13.  The aggregate amount of funds in the                              None
     Excess Funding Account and the Pre-
     Funding Account at December 27, 1996.


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