FIRST NATIONAL BANK OF ATLANTA
8-K, 1998-10-22
ASSET-BACKED SECURITIES
Previous: FIRST AMERICAN FINANCIAL CORP, 8-K, 1998-10-22
Next: FORD MOTOR CREDIT CO, 424B3, 1998-10-22



                       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):
                               September 30, 1998

                       THE FIRST NATIONAL BANK OF ATLANTA
                       ----------------------------------
             (Exact name of Registrant as specified in its charter)
              (Originator of the Wachovia Credit Card Master Trust)

   United States                    33-95714                      22-2716130
   United States                    33-99442-01                   22-2716130
   -------------                  -------------             ----------------
  (State or other                  (Commission               (I.R.S. Employer
  Jurisdiction of                 File Number)              Identification No.)
   Incorporation)

                                  77 Read's Way
                          New Castle Corporate Commons
                           New Castle, Delaware 19720
                    (Address of principal executive offices)

       Registrant's telephone number, including area code: (302) 323-2359





                                   Page 1 of 4
                         Exhibit Index appears on Page 4


                                     Page 1
<PAGE>


Item 5.  Other Events

         The Registrant hereby incorporates by reference the information
contained in Exhibit 28 hereto in response to this Item 5.

Item 7.  Financial Statements, Pro Forma Financial Statements and Exhibits

         (c)  Exhibits
         28.1 Monthly Servicer's Certificate - September 30, 1998
         28.2 Monthly Series 1995-1 Certificateholders' Statement - September
              30, 1998


                                     Page 2
<PAGE>

SIGNATURES

         Pursuant to the requirements of the Securities Exchange Act of 1934,
             the registrant has duly caused this report to be signed on its
             behalf by the undersigned hereunto duly authorized.

                       THE FIRST NATIONAL BANK OF ATLANTA
                       ----------------------------------
                                  (Registrant)
              (Originator of the Wachovia Credit Card Master Trust)



      Dated: October 22, 1998                         By:  /s/ Donald K. Truslow
                                                      Name:  Donald K. Truslow
                                                      Title:  Comptroller

                                     Page 3
<PAGE>


                                INDEX TO EXHIBITS

<TABLE>
<CAPTION>
                                                                                                   Sequentially
 Exhibit                                                                                             Numbered
  Number                                          Exhibit                                            Pages
<S>             <C>                                                                                   <C>
   28.1         Monthly Servicer's Certificate - September 30, 1998                                   1-7
   28.2         Monthly Series 1995-1 Certificateholders' Statement - September 30, 1998             1-10
</TABLE>





                                     Page 4



                           Monthly servicer's report

                              WACHOVIA CORPORATION
                        WACHOVIA CREDIT CARD MASTER TRUST
                                  SERIES 1995-1
                          MONTHLY SERVICING CERTIFICATE

Pursuant to the Pooling and Servicing Agreement, dated as of Oct. 26, 1995 (as
may be amended, from time to time, the "Agreement"), as supplemented by the
Series 1995-1 Supplement (as amended and Supplemented, the "Series Supplement"),
each between The First National Bank of Atlanta as Servicer and Transferor and
The Bank of New York, as Trustee, the Servicer is required to prepare certain
information each month regarding distributions to Certificateholders and the
performance of the Trust. The information with respect to the applicable
Distribution Date and Monthly Period is set forth below.

<TABLE>
<CAPTION>
<S>                                                 <C>                                                           <C>

                                                    Monthly Period:                                                          9/30/98
                                                    Transfer Date                                                           10/14/98
                                                    Distribution Date:                                                      10/15/98
                                                    Period                                                                        35
                                                         (Revolving =  0-48,
                                                         Controlled Accumulation = 49-60)
                                                    Julian Days in Current Period                                                 30
                                                    Current LIBOR Rate                                                       5.5898%
                                                    Coupon Period                                                  9/15/98 -10/14/98






ORIGINAL DEAL PARAMETERS





Class A Initial Invested Amount                                                                                      $446,250,000.00
Class B Initial Invested Amount                                                                                       $26,250,000.00
Class C Initial Invested Amount                                                                                       $27,500,000.00
                                                                                                                     ---------------
Total Initial Invested Amount                                                                                        $500,000,000.00

Cash Collateral Amount                                                                                                $10,000,000.00
Prior Month Credit Enhancer's Portion of CCA                                                                                   $0.00
Prior Month Wachovia's Portion of CCA                                                                                 $37,500,000.00
Increase in Wachovia's Portion of CCA                                                                                          $0.00
Current Month Credit Enhancer's Portion of CCA                                                                                 $0.00
Excess Cash Over the Required Cash Collateral Amount                                                                  $27,500,000.00
                                                                                                                     ---------------
Amount on Deposit In Spread Account                                                                                   $27,500,000.00

Class A Certificate Rate                                9/15/98 -10/14/98                                                    5.7598%
Class B Certificate Rate                                9/15/98 -10/14/98                                                    5.8648%
Class C Certificate Rate                                9/15/98 -10/14/98                                                    5.9898%
Class C Certificate Rate                                9/15/98 -10/14/98                                                    5.8398%
Servicing Fee Percentage                                                                                                     2.0000%
Discount Percentage                                                                                                          0.0000%
LIBOR Rate                                              9/15/98 -10/14/98                                                    5.5898%






                                     Page 1
<PAGE>

                           Monthly servicer's report


I. RECEIVABLES IN THE TRUST

Beginning of the Period Principal Receivables                                                                      $1,703,315,973.42
Beginning of the Period Finance Charge Receivables                                                                    $21,357,211.59
Beginning of the Period Discounted Receivables                                                                                 $0.00
Beginning of the Period Total Receivables                                                                          $1,724,673,185.01

Removed Principal Receivables                                                                                                  $0.00
Removed Finance Charge Receivables                                                                                             $0.00
Removed Total Receivables                                                                                                      $0.00

Additional Principal Receivables                                                                                               $0.00
Additional Finance Charge Receivables                                                                                          $0.00
Additional Total Receivables                                                                                                   $0.00

End of Period Principal Receivables                                                                                $1,685,574,502.45
End of Period Finance Charge Receivables                                                                              $21,157,352.43
End of Period Discounted Receivables                                                                                           $0.00
End of Period Total Receivables                                                                                    $1,706,731,854.88

II. INVESTED AMOUNTS AND ALLOCATION PERCENTAGES

Class A Initial Invested Amount                                                                                      $446,250,000.00
Class B Initial Invested Amount                                                                                       $26,250,000.00
Class C Initial Invested Amount                                                                                       $27,500,000.00
Total Initial Invested Amount                                                                                        $500,000,000.00


Class A Invested Amount                                                                                              $446,250,000.00
Class B Invested Amount                                                                                               $26,250,000.00
Class C Invested Amount                                                                                               $27,500,000.00
Total Invested Amount                                                                                                $500,000,000.00

Adjusted Investor Interest                                                                                           $500,000,000.00

Floating Allocation Percentage                                                                                              29.3545%
Class A Floating Allocation Percentage                                                                                      89.2500%
Class B Floating Allocation Percentage                                                                                       5.2500%
Class C Floating Allocation Percentage                                                                                       5.5000%

Principal Allocation Percentage                                                                                             29.3545%
Class A Principal Allocation Percentage                                                                                     89.2500%
Class B Principal Allocation Percentage                                                                                      5.2500%
Class C Principal Allocation Percentage                                                                                      5.5000%

Total Servicing Fee                                                                                                      $833,333.33

Investor Defaulted Amount                                                                                              $2,156,741.77


                                     Page 2
<PAGE>

                           Monthly servicer's report


III. SELLER'S INTEREST, RETAINED INTEREST AND EXCESS FUNDING ACCOUNT

Beginning Seller's Interest                                                                                        $1,203,315,973.42
Ending Seller's Interest                                                                                           $1,185,574,502.45
Required Seller's Interest                                                                                            $85,451,620.41
Current Month Deposit into Excess Funding Account                                                                              $0.00
Amount on deposit in Excess Funding Account                                                                                    $0.00

IV. PERFORMANCE SUMMARY

COLLECTIONS:
Collections of Principal Receivables                                                                                 $162,436,309.65
Collections of Finance Charge Receivables                                                                             $21,357,211.59
Collections of Interchange                                                                                               $536,317.01
       Servicer Interchange                                                                                              $416,666.67
       Net Interchange                                                                                                   $119,650.34
Collections of Recoveries                                                                                                $787,989.87
Total Finance Charge Collections                                                                                      $22,681,518.47
Total Payment Collections                                                                                            $183,793,521.24
Total Collections                                                                                                    $185,117,828.12

DELINQUENCIES AND LOSSES:
End of the month delinquencies:
          30 days delinquent                                                                                          $19,471,645.87
          60 days delinquent                                                                                          $10,802,078.47
          90 days delinquent                                                                                           $7,213,703.33
          120 + days delinquent                                                                                        $4,994,129.29

          Total 30 + days delinquent                                                                                  $42,481,556.96

Gross Charge-Offs during the month                                                                                     $7,347,225.43
Recoveries during the month                                                                                              $787,989.87
Net Charge-Offs during the month                                                                                       $6,559,235.56

Defaulted Amount (excluding recoveries)                                                                                $7,347,225.43

                                                                                 # of Accounts                                Amount
                                                                                 -------------                                ------
Total amount/number of Accounts in Trust (at end of month)                             977,449                     $1,706,731,854.88


                                     Page 3
<PAGE>

                           Monthly servicer's report


V. AVAILABLE SERIES 1995-1 FINANCE CHARGE COLLECTIONS

Available Series 1995-1 Finance Charge Collections                                                                     $6,620,264.97

Class A Available Finance Charge Collections                                                                           $5,908,586.49

Class A Interest                                                                                                       $2,141,940.50
Class A Deficiency Amount                                                                                                      $0.00
Class A Additional Interest                                                                                                    $0.00
Class A Investor Defaulted Amount                                                                                      $1,924,892.03

Class A Servicing Fee [if Wachovia]                                                                                      $371,875.00
Accrued and Unpaid Class A Servicing Fee                                                                                       $0.00
Servicing Fee [if not Wachovia]                                                                                                $0.00

Excess Spread Class A                                                                                                  $1,469,878.96

Class B Available Finance Charge Collections                                                                             $347,563.91

Class B Interest                                                                                                         $128,293.38
Class B Deficiency Amount                                                                                                      $0.00
Class B Additional Interest                                                                                                    $0.00

Class B Servicing Fee [if Wachovia]                                                                                       $21,875.00
Accrued and Unpaid Class B Servicing Fee                                                                                       $0.00
Servicing Fee [if not Wachovia]                                                                                                $0.00

Excess Spread Class B                                                                                                    $197,395.53

Class C Available Finance Charge Collections                                                                             $364,114.57

Servicing Fee [if not Wachovia]                                                                                                $0.00

Excess Spread Class C                                                                                                    $364,114.57

Total Excess Finance Charge Collections                                                                                $2,031,389.06

Class A Required Amount                                                                                                        $0.00

Class A Investor Charge-off Reimbursement                                                                                      $0.00

Class B Required Amount                                                                                                        $0.00

Unpaid Class B Interest                                                                                                        $0.00

Class C Interest                                                                                                         $133,829.67
Class C Deficiency Amount                                                                                                      $0.00
Class C Additional Interest                                                                                                    $0.00
Class C Interest per $1,000 original principal certificate amount
Class C Accrued and unpaid collateral interest                                                                                 $0.00

Class B Investor Defaulted Amount                                                                                        $113,228.94


                                     Page 4
<PAGE>


                           Monthly servicer's report


Class C Servicing Fee [if Wachovia]                                                                                       $22,916.67

Class C Investor Defaulted Amount                                                                                        $118,620.80

Class C Investor Charge-Off Reimbursement                                                                                      $0.00

Cash Collateral Requirement                                                                                                    $0.00

Loan Agreement Interest Due                                                                                                    $0.00

Shared Excess Finance Charge Collections                                                                               $1,642,792.98

VI.  YIELD and BASE RATE

Base Rate

Base Rate (current month)                                                                                                    7.7698%
Base Rate (prior month)                                                                                                      7.6265%
Base Rate (2 months ago)                                                                                                     8.4198%

3 Month Average Base Rate                                                                                                    7.9387%

Portfolio Yield

Portfolio Yield (current month)                                                                                             11.7125%
Portfolio Yield (prior month)                                                                                               12.7701%
Portfolio Yield (2 months ago)                                                                                              12.5818%
3 Month Average Portfolio Yield                                                                                             12.3548%
Portfolio Adjusted Yield                                                                                                     3.9161%

VII.  PORTFOLIO PERFORMANCE RATES

Gross Charge-Offs ((% of Total Receivables Outstanding (at beginning of month))                                              5.1121%
Gross Charge-Offs ((% of Principal Receivables Outstanding (at beginning of month ))                                         5.1762%
Monthly Payment Rate ((% of Total Receivables Outstanding (at beginning of month))                                          10.6567%
Gross Yield (annualized)                                                                                                    16.8886%
Portfolio Yield (3 month average)                                                                                           12.3548%
Base Rate (3 month average)                                                                                                  7.9387%
Excess Finance Charge Collections % (Current Month Including Servicer Interchange)                                           3.9427%

VIII.  PRINCIPAL COLLECTIONS

Class A Principal Allocation Percentage                                                                                     89.2500%
Class A Monthly Principal                                                                                             $42,556,521.70
Class B Principal Allocation Percentage                                                                                      5.2500%
Class B Monthly Principal                                                                                              $2,503,324.81
Class C Principal Allocation Percentage                                                                                      5.5000%


                                     Page 5
<PAGE>

                           Monthly servicer's report

Class C Monthly Principal                                                                                              $2,622,530.75

Total Monthly Principal                                                                                               $47,682,377.26

Reallocated Principal Collections                                                                                              $0.00
Shared Principal Collections allocable from other Series                                                                       $0.00

IX.  INVESTOR CHARGE-OFFS
CLASS A INVESTOR CHARGE-OFFS
Class A Investor Charge-Offs                                                                                                   $0.00
Class A Investor Charge-Offs per $1,000 original certificate principal amount                                                  $0.00
Total amount reimbursed in respect of Class A Investor Charge-Offs                                                             $0.00
Total amount reimbursed in respect of Class A Investor Charge-Offs per $1,000 original
  certificate principal amount                                                                                                 $0.00
The amount, if any, by which the outstanding principal balance of the Class A Certificates
     exceeds the Class A Invested Amount after giving effect to all transactions on such
     Distribution Date.                                                                                                        $0.00
CLASS B INVESTOR CHARGE-OFFS
Class B Investor Charge-Offs                                                                                                   $0.00
Class B Investor Charge-Offs per $1,000 original certificate principal amount                                                  $0.00
Total amount reimbursed in respect of Class B Investor Charge-Offs                                                             $0.00
Total amount reimbursed in respect of Class B Investor Charge-Offs per $1,000 original
  certificate principal amount                                                                                                 $0.00
The amount, if any, by which the outstanding principal balance of the Class B Certificates
     exceeds the Class B Invested Amount after giving effect to all transactions on such
     Distribution Date.                                                                                                        $0.00
CLASS C INVESTOR CHARGE-OFFS
Class C Investor Charge-Offs                                                                                                   $0.00
Class C Investor Charge-Offs per $1,000 original certificate principal amount                                                  $0.00
Total amount reimbursed in respect of Class C Investor Charge-Offs                                                             $0.00
Total amount reimbursed in respect of Class C Investor Charge-Offs per $1,000 original
  certificate principal amount                                                                                                 $0.00
The amount, if any, by which the outstanding principal balance of the Class C Certificates
     exceeds the Class C Invested Amount after giving effect to all transactions on such
     Distribution Date.                                                                                                        $0.00

Current Month Required Draw Amount                                                                                             $0.00



X.  AMORTIZATION

Current Monthly Amount deposited in Principal Funding Account                                                                  $0.00
Cumulative Amount Deposited in Principal Funding Account prior to current month                                                $0.00
Current Month Accumulation Shortfall                                                                                           $0.00
Current Month Principal Funding Account Investment Proceeds                                                                    $0.00
Current Month Reserve Account Amount Deposited in the Finance Charge Account                                                   $0.00

                                     Page 6
<PAGE>

                           Monthly servicer's report

Cumulative Reserve Account Amount                                                                                              $0.00
Required Reserve Account Draw Amount                                                                                           $0.00
Amount Withdrawn From Principal Funding Account Deposited Into Distribution Account                                            $0.00

Cumulative Class A principal paid (as of prior distribution dates)
Class A Principal Payments                                                                                                     $0.00
Class A Principal Payments per $1,000 original principal certificate amount
Total Class A Principal Paid                                                                                                   $0.00

Cumulative Class B principal paid (as of prior distribution dates)
Class B Principal Payments                                                                                                     $0.00
Class B Principal Payments per $1,000 original principal certificate amount
Total Class B Principal Paid                                                                                                   $0.00

Cumulative Class C Principal Paid (as of prior distribution dates)
Class C Principal Payments                                                                                                     $0.00
Class C Principal Payments per $1,000 original principal certificate amount
Total Class C Principal Paid                                                                                                   $0.00

Principal Paid to Transferor Certficateholder                                                                                  $0.00

                 The First National Bank of Atlanta, as Servicer
                                                        Date: October 7, 1998
                                                        By: /s/ Cecile K. Bazaz
                                                        Name:  Cecile K. Bazaz
                                                        Title:  Senior Vice President

</TABLE>


                                     Page 7


                         Certificateholders' statement


               MONTHLY SERIES 1995-1 CERTIFICATEHOLDERS' STATEMENT

                       THE FIRST NATIONAL BANK OF ATLANTA

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

                        WACHOVIA CREDIT CARD MASTER TRUST

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






         Listed below is the information which is required to be prepared with
respect to the distribution date of October 15, 1998 and with respect to the
performance of the Trust during the related Monthly period.

         Capitalized terms used in this Statement have their respective meanings
set forth in the Pooling and Servicing Agreement.

D.       Information Regarding the Current Monthly Distribution (Stated on the
         Basis of $1,000 Original Certificate Principal Amount)



<TABLE>
<CAPTION>
<S>             <C>                                                                                                     <C>

          1.    The amount of the current monthly
                distribution in respect of Class A
                Monthly Principal                                                                                              $0.00

          2.    The amount of the currently monthly
                distribution in respect of Class B
                Monthly Principal                                                                                              $0.00

          3.    The amount of the currently monthly
                distribution in respect of Collateral
                Monthly Principal                                                                                              $0.00

          4.    The amount of the currently monthly
                distribution in respect of Class A
                Monthly Interest                                                                                               $4.80

          5.    The amount of the currently monthly
                distribution in respect of Class A
                Deficiency Amounts                                                                                             $0.00

          6.    The amount of the currently monthly
                distribution in respect of Class A
                Additional Interest                                                                                            $0.00

                                     Page 1
<PAGE>

                         Certificateholders' statement

          7.    The amount of the currently monthly
                distribution in respect of Class B                                                                             $4.89
                Monthly Interest

          8.    The amount of the currently monthly
                distribution in respect of Class B
                Deficiency Amounts                                                                                             $0.00

          9.    The amount of the currently monthly
                distribution in respect of Class B
                Additional Interest                                                                                            $0.00

          10.   The amount of the currently monthly
                distribution in respect of Collateral
                Monthly Interest                                                                                               $4.87

          11.   The amount of the currently monthly
                distribution in respect of any
                accrued and unpaid Collateral
                Monthly Interest                                                                                               $0.00

E.        Information Regarding the Performance of the Trust

          1.    Collection of Principal Receivables

                (a)     The aggregate amount of
                        Collections of Principal
                        Receivables processed during
                        the related Monthly Period
                        which were allocated in respect
                        of the Class A Certificates                                                                   $42,556,521.70

                (b)     The aggregate amount of
                        Collections of Principal
                        Receivables processed during
                        the related Monthly Period
                        which were allocated in respect
                        of the Class B Certificates                                                                    $2,503,324.81

                (c)     The aggregate amount of
                        Collections of Principal
                        Receivables processed during
                        the related Monthly Period
                        which are allocated in respect


                                     Page 2
<PAGE>

                         Certificateholders' statement


                        of the Collateral Interest                                                                     $2,622,530.75

          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
                        related Monthly Period                                                                     $1,685,574,502.45

                (b)     The amount of Principal
                        Receivables in the Trust
                        represented by the Investor
                        Interest of Series 1995-1
                        as of the end of the day on
                        the last day of the related
                        Monthly Period                                                                               $500,000,000.00

                (c)     The amount of Principal
                        Receivables in the Trust
                        represented by the Series
                        1995-1 Adjusted Investor
                        Interest as of the end of
                        the day on the last day of
                        the related Monthly Period                                                                   $500,000,000.00

                (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 related Monthly Period                                                                   $446,250,000.00

                (e)     The amount of Principal
                        Receivables in the Trust
                        represented by the Class A
                        Adjusted Investor Interest as of
                        the end of day on the last day
                        of the related Monthly Period                                                                $446,250,000.00

                (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 related Monthly Period                                                                 $26,250,000.00

                                     Page 3
<PAGE>
                         Certificateholders' statement


                (g)     The amount of Principal
                        Receivables in the Trust
                        represented by the Collateral
                        Interest as of the end of the
                        date on the last day of the
                        related Monthly Period                                                                        $27,500,000.00

                (h)     The Floating Investor Percentage
                        with respect to the related
                        Monthly Period                                                                                      29.3545%

                (i)     The Class A Floating Allocation
                        with respect to the related
                        Monthly Period                                                                                      89.2500%

                (j)     The class B Floating Allocation
                        with respect to the related
                        Monthly Period                                                                                       5.2500%

                (k)     The Collateral Floating Allocation
                        with respect to the related
                        Monthly Period                                                                                       5.5000%

                (l)     The Fixed Investor Percentage
                        with respect to the related
                        Monthly Period                                                                                      29.3545%

                (m)     The Class A Fixed Allocation
                        with respect to the related
                        Monthly Period                                                                                      89.2500%

                (n)     The Class B Fixed Allocation
                        with respect to the related
                        Monthly Period                                                                                       5.2500%

                (o)     The Collateral Fixed Allocation
                        with respect to the related
                        Monthly Period                                                                                       5.5000%


                                     Page 4
<PAGE>

                         Certificateholders' statement



          3.    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 related Monthly Period:

                                                                         Aggregate                                        Percentage
                                                                          Account                                           of Total
                                                                          Balance                                        Receivables
                                                                          -------                                        -----------

                (a)     30 - 59 days:                                      $19,471,645.87                                    1.1409%
                (b)     60 - 89 days:                                      $10,802,078.47                                    0.6329%
                (c)     90 - or more days:                                 $12,207,832.62                                    0.7153%
                                                  Total:                   $42,481,556.96                                    2.4891%


          4.    Investor Default Amount

                (a)     The Aggregate Investor Default
                        Amount for the related Monthly
                        Period                                                                                         $2,156,741.77

                (b)     The Class A Investor Default
                        Amount for the related Monthly
                        Period                                                                                         $1,924,892.03

                (c)     The Class B Investor Default
                        Amount for the related Monthly
                        Period                                                                                           $113,228.94

                (d)     The Collateral Default Amount
                        for the related Monthly Period                                                                   $118,620.80

          5.    Investor Charge Offs

                (a)     The aggregate amount of
                        Class A Investor Charge-Offs
                        for the related Monthly Period                                                                         $0.00

                (b)     The aggregate amount of
                        Class A Investor Charge-Offs
                        set forth in 5 (a) above per
                        $1,000 of original Certificate
                        principal amount                                                                                       $0.00

                (c)     The aggregate amount of Class
                        B Investor Charge-Offs for the

                                     Page 5
<PAGE>

                         Certificateholders' statement


                        related Monthly Period                                                                                 $0.00

                (d)     The aggregate amount of Class
                         B Investor Charge-Offs set forth
                        in 5 (c) above per $1,000 of
                        original certificate principal
                        amount                                                                                                 $0.00

                (e)     The aggregate amount of
                        Collateral Charge-Offs for the
                        related Monthly Period                                                                                 $0.00

                (f)     The aggregate amount of
                        Collateral Charge-Offs set
                        forth in 5 (e) above per $1,000
                        of original certificate principal
                        amount                                                                                                 $0.00

                (g)     The aggregate amount of Class A
                        Investor Charge-Offs reimbursed
                        on the Transfer Date immediately
                        preceding this Distribution Date                                                                       $0.00

                (h)     The aggregate amount of Class A
                        Investor Charge-Offs set forth
                        in 5 (g) above per $1,000 original
                        certificate principal amount re-
                        imbursed on the Transfer Date
                        immediately preceding this
                        Distribution Date                                                                                      $0.00

                (i)     The aggregate amount of Class B
                        Investor Charge-Offs reimbursed
                        on the Transfer Date immediately
                        preceding this Distribution Date                                                                       $0.00

                (j)     The aggregate amount of Class B
                        Investor Charge-Offs set forth
                        in 5 (i) above per $1,000 original
                        certificate principal amount re-
                        imbursed on the Transfer Date
                        immediately preceding this Distribution Date                                                           $0.00

                (k)     The aggregate amount of
                        Collateral Charge-Offs reimbursed
                        on the Transfer Date immediately


                                     Page 6
<PAGE>

                         Certificateholders' statement



                        preceding this Distribution Date                                                                       $0.00

                (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
                        Distribution Date                                                                                      $0.00

          6.    Investor Servicing Fee

                (a)     The amount of the Class A
                        Servicing Fee payable by the
                        Trust to the Servicer for
                        the related Monthly Period                                                                       $371,875.00

                (b)     The amount of the Class B
                        Servicing Fee payable by the
                        Trust to the Servicer for
                        the related Monthly Period                                                                        $21,875.00

                (c)     The amount of the Collateral
                        Interest Servicing Fee payable
                        by the Trust to the Servicer for
                        the related Monthly Period                                                                        $22,916.67

          7.    Reallocations

                (a)     The amount of Reallocated
                        Collateral Principal
                        Collections with respect to
                        this Distribution Date                                                                                 $0.00

                (b)     The amount of Reallocated
                        Class B Principal Collections
                        with respect to this Distri-
                        bution Date                                                                                            $0.00

                (c)     The Collateral Interest as
                        of the close of business on
                        this Distribution Date                                                                        $27,500,000.00

                (d)     The Class B Investor Interest
                        as of the close of business



                                     Page 7
<PAGE>

                         Certificateholders' statement


                        on this Distribution Date                                                                     $26,250,000.00

          8.    Collection of Finance Charge Receivables

                (a)     The aggregate amount of
                        Collections of Finance Charge
                        Receivables processed during the
                        related Monthly Period which
                        were allocated in respect of the
                        Class A Certificate                                                                            $5,908,586.49

                (b)     The aggregate amount of
                        Collections of Finance Charge
                        Receivables processed during the
                        related Monthly Period which
                        were allocated in respect of
                        the Class B Certificates                                                                         $347,563.91

                (c)     The aggregate amount of
                        Collections of Finance Charge
                        Receivables processed during the
                        related Monthly Period which
                        were allocated in respect of
                        the Collateral Interest                                                                          $364,114.57

          9.    Principal Funding Amount

                (a)     The principal amount on
                        deposit in the Principal
                        Funding Account on the
                        related Transfer Date                                                                                  $0.00

                (b)     The Accumulation Shortfall
                        with respect to the related
                        Monthly Period                                                                                         $0.00

                (c)     The Principal Funding In-
                        vestment Proceeds deposited
                        in the Finance Charge Account
                        on the related Transfer Date                                                                           $0.00

                (d)     The amount of all or the
                        portion of the Reserve Draw
                        Amount deposited in the
                        Finance Charge Account on the
                        related Transfer Date from


                                     Page 8
<PAGE>

                         Certificateholders' statement


                        the Reserve Account                                                                                    $0.00

          10.   Reserve Draw Amount                                                                                            $0.00

          11.   Cash Collateral Account

                (a)     The principal amount on deposit in
                        the Cash Collateral Account on
                        the related Transfer Date (before
                        giving effect to any deposits or
                        withdrawals                                                                                   $10,000,000.00

                (b)     The Required Draw Amount on
                        the related Transfer Date                                                                              $0.00

                (c)     The principal amount on deposit in
                        the Cash Collateral Account on
                        the related Transfer Date (after
                        giving effect to any deposits or
                        withdrawals)                                                                                  $10,000,000.00

                (d)     The Required Cash Collateral
                        Amount (after giving effect to
                        any deposits, withdrawals, or
                        payments)                                                                                     $10,000,000.00

          12.   Available Funds

                (a)     The amount of Class A
                        Available Funds on deposit
                        in the Finance Charge Account
                        on the related Transfer Date                                                                   $5,908,586.49

                (b)     The amount of Class B
                        Available Funds on deposit
                        in the Finance Charge Account
                        on the related Transfer Date                                                                     $347,563.91

                (c)     The amount of Collateral
                        Available Funds on deposit in
                        the Finance Charge Account on



                                     Page 9
<PAGE>

                         Certificateholders' statement


                        the related Transfer Date                                                                        $364,114.57

          13.   Portfolio Yield

                (a)     The portfolio yield for the
                        related Monthly Period                                                                              11.7125%

                (b)     The Portfolio Adjusted Yield
                        for the related Monthly Period                                                                       3.9161%

F.        Floating Rate Determinations

          1.    LIBOR for the interest Period
                ending on this Distribution Date                                                                             5.5898%
                9/15/98 - 10/15/98
</TABLE>

          The First National Bank
          of Atlanta
          Servicer
                                           By:______________________
                                                Name:  Cecile K. Bazaz
                                                Title:  Senior Vice President


                                    Page 10




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