|
|
|
|
|
|
|
|
|
|
|
|
|
Partners First Credit Card Master Trust
Monthly Trust Activity
<TABLE>
<CAPTION>
<S> <C>
A. Trust Level Activity
Number of Days in Monthly Period 30
Beginning Principal Receivables Balance 1,959,025,506.24
Beginning Special Funding Account Balance 0.00
Beginning Principal Receivables + SFA Balance 1,959,025,506.24
Beginning Finance Charge Receivables 58,560,409.95
Beginning Total Receivables 2,017,585,916.19
Special Funding Account Earnings 0.00
Finance Charge Collections 30,101,900.99
Interest/Fee Reversals (Wachovia accounts only) -359,042.04
Interchange Collections 2,108,871.34
Collection Account Investment Proceeds 0.00
Recoveries treated as Finance Charge Collections 0.00
Total Finance Charge Receivables Collections 31,851,730.29
Principal Receivables Collections 177,759,083.71
Recoveries treated as Principal Collections 1,095,726.66
Total Principal Receivables Collections 178,854,810.37
Monthly Payment Rate (Principal plus Interest divided by Beg. Total Receivables) 10.30%
Defaulted Amount (Net of Recoveries) 12,771,453.39
Annualized Default Rate 7.82%
Trust Portfolio Yield 19.51%
Aggregate Account Addition or Removal (Y/N)? N
Date of Addition/Removal N/A
Principal Receivables at the end of the day of Addition/Removal N/A
SFA Balance at the end of the day of Addition/Removal N/A
Principal Receivables + SFA Balance at the end of the day of Addition/Removal N/A
Ending Principal Receivables Balance 1,933,156,625.18
Ending Special Funding Account (SFA) Balance 0.00
Ending Principal Receivables + SFA Balance 1,933,156,625.18
Ending Finance Charge Receivables 58,737,189.07
Ending Total Receivables 1,991,893,814.25
Required Minimum Principal Balance 1,605,000,000.00
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Monthly Trust Activity
<TABLE>
<CAPTION>
B. Series Allocations
Total 1998-2 1998-3
<S> <C> <C> <C>
Group 1 1
Class A Beginning Invested Amount 1,056,000,000.00 528,000,000.00 528,000,000.00
Class B Beginning Invested Amount 226,000,000.00 113,000,000.00 113,000,000.00
Collateral Beginning Invested Amount 134,000,000.00 67,000,000.00 67,000,000.00
Class D Beginning Invested Amount 84,000,000.00 42,000,000.00 42,000,000.00
Total Beginning Invested Amount 1,500,000,000.00 750,000,000.00 750,000,000.00
Required Transferor Amount 105,000,000.00 52,500,000.00 52,500,000.00
Invested Amount + Req Transf Amount 1,605,000,000.00 802,500,000.00 802,500,000.00
Series Allocation Percentage 100.00% 50.00% 50.00%
Series Allocable Finance Charge Collections 31,851,730.29 15,925,865.14 15,925,865.14
Series Allocable Principal Collections 178,854,810.37 89,427,405.18 89,427,405.18
Series Allocable Defaulted Amounts 12,771,453.39 6,385,726.70 6,385,726.70
Series Allocable Servicing Fee 2,500,000.00 1,250,000.00 1,250,000.00
In Revolving Period? Y Y
Available for Principal Sharing Series 146,724,085.85 73,362,042.92 73,362,042.92
Principal Shortfall 0.00 0.00 0.00
Allocation of Shared Principal Collections 0.00 0.00 0.00
Available for Excess Allocation Series 7,778,597.63 5,677,788.14 2,100,809.49
Finance Charge Shortfall 0.00 0.00 0.00
Allocation of Excess Finance Charge Collections 0.00 0.00 0.00
B. Series Allocations
Amounts Due 1998-2 1998-3
Transferor's Percentage 23.43% 23.43%
Principal Allocation Percentage 76.57% 76.57%
Floating Allocation Percentage 76.57% 76.57%
Class A Certificate Rate 6.72000% 6.75000%
Class B Certificate Rate 6.93000% 6.98000%
CIA Certificate Rate 7.49500% 7.59500%
CIA Secured Loan Spread Rate 7.24500% 7.34500%
Class D Certificate Rate 0.00000% 0.00000%
Class A Interest 2,956,800.00 2,970,000.00
Class B Interest 652,575.00 657,283.33
Collateral Monthly Interest 418,470.83 424,054.17
Class D Interest 0.00 0.00
Investor Monthly Interest 4,027,845.83 4,051,337.50
Investor Default Amount (Net of Recoveries) 4,888,657.89 4,888,657.89
Interchange Collections 807,367.49 807,367.49
0.75% of Interchange 468,750.00 468,750.00
Servicer Interchange 468,750.00 468,750.00
Monthly Servicing Fee (Before Adjustments) 1,250,000.00 1,250,000.00
Interchange Adjustment 0.00 0.00
SFA Adjustment 0.00 0.00
Previous Period Adjustment 0.00 0.00
Total Monthly Servicing Fee (After all adjustments) 1,250,000.00 1,250,000.00
C. Calculation of Redirected Investor Finance Charge Collections ("Socialism")
Group I 1998-2 1998-3
Beginning Invested Amount (Month) 1,500,000,000.00 750,000,000.00 750,000,000.00
Finance Charge Collections 24,388,449.90 12,194,224.95 12,194,224.95
Reserve Account Interest 16,739.62 16,739.62 0.00
PFA Proceeds 0.00 0.00 0.00
Total Finance Charge Collections 24,405,189.52 12,210,964.57 12,194,224.95
Investor Monthly Interest 8,079,183.33 4,027,845.83 4,051,337.50
Investor Default Amount 9,777,315.78 4,888,657.89 4,888,657.89
Monthly Servicing Fee 2,500,000.00 1,250,000.00 1,250,000.00
Additional Amounts 0.00 0.00 0.00
Total Amount Due 20,356,499.11 10,166,503.72 10,189,995.39
Group Excess? Y
Amount per 4.10(A)| 4,027,845.83 4,051,337.50
Amount per 4.10(B)| used in a 4,888,657.89 4,888,657.89
Amount per 4.10(C)|> shortfall scenario only 1,250,000.00 1,250,000.00
Amount per 4.10(D)| 0.00 0.00
Redirected Finance Charge Collections 24,405,189.52 12,190,848.93 12,214,340.59
Amount of funds redistributed per 4.10 -20,115.64 20,115.64
Redirected Finance Charge Collections - PFA Proceeds (Class A available funds) 12,190,848.93 12,214,340.59
D. Trust Performance
30-59 Days Delinquent 35,595,731.72 1.84%
60-89 Days Delinquent 22,235,193.02 1.15%
90+ Days Delinquent 43,885,202.40 2.27%
Total 30+ Days Delinquent 101,716,127.14 5.26%
THE FIRST NATIONAL BANK OF ATLANTA
d/b/a Wachovia Bank Card Services
as Servicer
By: Michael L. Scheuerman
Title: Senior Vice President
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 15-Nov-00
Current Payment Date 15-Dec-00
Actual / 360 Days 30 30 30 30
30 / 360 Days 30 30 30 30
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D Total
Amount
<S> <C> <C> <C> <C>
Certificate Rate 6.72000% 6.93000% 7.49500% 0.00000%
Secured Loan Spread Rate (Applies to CIA only) 7.24500%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Required Transferor Amount 52,500,000.00
Total Initial Amount 802,500,000.00
Beginning Outstanding Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Outstanding Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Adjusted Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Adjusted Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Floating Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Principal Collections 48,205,263.06 10,316,656.68 6,116,955.73 3,834,509.56 68,473,385.03
Redirected Finance Charge Collections 8,582,357.64 1,836,754.57 1,089,049.17 682,687.54 12,190,848.93
PFA Proceeds (Class A Available Funds) 0.00 0.00
Redirected Finance Charge plus PFA Proceeds 8,582,357.64 1,836,754.57 1,089,049.17 682,687.54 12,190,848.93
Monthly Interest 2,956,800.00 652,575.00 418,470.83 0.00 4,027,845.83
Investor Default Amount (Net) 3,441,615.16 736,557.79 436,720.10 273,764.84 4,888,657.89
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00 1,250,000.00
Total Due 7,278,415.16 1,577,466.12 966,857.60 343,764.84 10,166,503.72
Redirected Investor Fin Charge Coll + YSA Draw + PFA Inv Proceeds + Reserve Fund Releases 12,190,848.93
Series Adjusted Portfolio Yield 11.68%
Base Rate 8.44%
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
<S> <C> <C>
Series Parameters
Revolving Period (Y/N) Y
Accumulation Period (Y/N) N
Early Amortization (Y/N) N
Controlled Accumulation Period 6.00
FNBA is Servicer Y
Paydown Excess CIA (Y/N) Y
Paydown Excess Class D (Y/N) Y
Controlled Accumulation Amount 106,833,333.33
Controlled Deposit Amount 106,833,333.33
Ending Controlled Deposit Amount Shortfalll 0.00
Funding Accounts
Beginning Principal Funding Account Balance 0.00
Principal Funding Account Deposit 0.00
Principal Funding Account Withdrawal 0.00
Ending Principal Funding Account Balance 0.00
Principal Funding Investment Proceeds 0.00
Yield Supplement Account Beginning Balance 0.00
Yield Supplement Account Release 0.00
Yield Supplement Account Ending Balance 0.00
Reserve Account Beginning Balance 3,205,000.00
Required Reserve Account Amount 3,205,000.00
Available Reserve Account Amount 3,205,000.00
Interest Retained in Reserve Account 0.00
Funds Deposited into Reserve Account (out of Excess Spread) 0.00
Ending Reserve Account Balance 3,205,000.00
Covered Amount 0.00
Reserve Draw Amount 0.00
C. Certificate Balances and Distrubutions
Class A Class B CIA Class D Total
Beginning Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Interest Distributions 2,956,800.00 652,575.00 418,470.83 0.00 4,027,845.83
PFA Deposits 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00 0.00
Total Distributions 2,956,800.00 652,575.00 418,470.83 0.00 4,027,845.83
Ending Certificate Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Pool Factor 100.00% 100.00% 100.00% 100.00%
Total Distribution Per $1,000 5.6000 5.7750 6.2458 0.0000
Interest Distribution Per $1,000 5.6000 5.7750 6.2458 0.0000
Principal Distribution Per $1,000 0.0000 0.0000 0.0000 0.0000
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
<S> <C> <C>
D. Information regarding distributions on the Distribution Date in respect of the Class A
Certificates per $1,000 original certificate principal amount:
1 Total amount of the distribution: 5.6000
2 Amount of the distribution in respect of Class A Monthly Interest: 5.6000
3 Amount of the distribution in respect of Class A Outstanding Monthly Interest: 0.00
4 Amount of the distribution in respect of Class A Additional Interest: 0.00
5 Amount of the distribution in respect of Class A Principal: 0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs
on such Distribution Date.
1 Total amount of Class A Investor Charge-Offs: 0.00
2 Amount of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
3 Total amount reimbursed in respect of Class A Investor Charge-Offs: 0.00
4 Amount reimbursed in respect of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
5 The amount, if any, by which the outstanding principal 0.00
balance of the Class A Certificate exceeds the Class A Invested
Amount after giving effect to all transactions on such Distribution Date:
F. Information regarding distributions in respect of the Class B Certificates, per $1,000
original certificate principal amount.
1 The total amount of the distribution: 5.7750
2 Amount of the distribution in respect of Class B monthly interest: 5.7750
3 Amount of the distribution in respect of Class B outstanding monthly interest: 0.00
4 Amount of the distribution in respect of Class B additional interest: 0.00
5 Amount of the distribution in respect of Class B principal: 0.00
G. Amount of reductions in Class B Invested Amount on such Distribution Date.
1 The amount of reductions in Class B Invested Amount 0.00
2 The amount of reductions in the Class B Invested Amount set forth in 0.00
paragraph 1 above, per $1,000 original certificate principal amount:
3 The total amount reimbursed in respect of such reductions 0.00
in the Class B Invested Amount:
4 The total amount set forth in paragraph 3 above, per $1,000 0.00
original certificate principal amount:
5 The amount, if any, by which the outstanding principal balance 0.00
of the Class B Certificates exceeds the Class B Invested Amount
after giving effect to all transactions on such Distribution Date:
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
<S> <C> <C>
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 418,470.83
2 Amount distributed in respect of Collateral Monthly Interest: 418,470.83
3 Amount distributed in respect of Collateral Additional Interest: 0.00
4 The amount distributed to the Collateral Interest Holder in respect 0.00
of principal on the Collateral Invested Amount:
I. Amount of reductions in Collateral Invested Amount.
1 The amount of reductions in the Collateral Invested Amount. 0.00
2 The total amount reimbursed in respect of such reductions in the 0.00
Collateral Invested Amount
J. Finance Charge Shortfall Amount/Reallocated Finance Charge Collections
1 Finance Charge Collections Allocated to Series 1998-2 (incl.YSA,
Res Draw & Int and PFA Proceeds) 12,190,848.93
2 Full amount required to be paid pursuant to sections 4.5 and
4.7(excl. Spread Acct.) 10,166,503.72
3 Spread Account Requirement per Loan Agreement -3,653,442.93
4 Finance Charge Shortfall 0.00
5 Available for Other Excess Allocation Series 5,677,788.14
K. Application of Reallocated Investor Finance Charge Collections.
Available Due Paid Shortfall
1 Allocated Class A Available Funds 8,582,357.64
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 8,582,357.64
2 Class A Available Funds 8,582,357.64
a Class A Monthly Interest 2,956,800.00 2,956,800.00 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 3,441,615.16 3,441,615.16 0.00
d Class A Excess 1,303,942.49
3 Class B Available Funds 1,836,754.57
a Class B Monthly Interest 652,575.00 652,575.00 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 995,846.24
4 Collateral Available Funds 1,089,049.17
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 977,382.50
5 Class D Available Funds 682,687.54
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 612,687.54
6 Total Excess Spread 3,889,858.77
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
[zz]
<TABLE>
<CAPTION>
L. Application of Excess Spread and Excess Finance Charge Collections
<S> <C> <C> <C> <C>
Available Due Paid Shortfall
1 Available Excess Spread 3,889,858.77
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 3,889,858.77
4 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Class A Charge Offs not Previously Reimbursed 0.00 0.00 0.00
6a Class B Required Amount in accordance with 4.5(b)(i)(ii)
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
6b Class B Default Amount 736,557.79 736,557.79 0.00
7 Reductions in Class B not previously reimbursed 0.00 0.00 0.00
8 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
9 Collateral Monthly Interest 418,470.83 418,470.83 0.00
10 Collateral Default Amount 436,720.10 436,720.10 0.00
11 Reductions in CIA not previously reimbursed 0.00 0.00 0.00
12 Reserve Account Deposit 0.00 0.00 0.00
13 Class D Monthly Interest 0.00 0.00 0.00
14 Class D Default Amount 273,764.84 273,764.84 0.00
15 Reductions in Class D not previously reimbursed 0.00 0.00 0.00
16 Other CIA Amounts Owed 0.00 0.00 0.00
17 Excess Fin Coll for Other Series 0.00 0.00 0.00
18 Excess Spread (after reallocation) 2,024,345.20
19 Writedowns
Total Redirected Principal Charge-Offs
a Class A 0.00 0.00 0.00
in respect of A 0.00
b Class B 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
c CIA 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
d Class D 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
in respect of D 0.00
M. Application of Redirected Principal Collections
Available Due Paid Shortfall
1 Redirected Principal Collections 20,268,121.97
2 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
3 Class B Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
4 Collateral Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Available for Available Principal Collections 20,268,121.97
N. Principal Shortfall Amount/Shared Principal Collections
1 Principal Allocation % of the Series 1998-2 Allocable
Principal Collections 68,473,385.03
2 Other amounts treated as Principal Collections per Section 4.5 & 4.7 4,888,657.89
3 Full amount required to be distributed pursuant to Section 4.5 0.00
4 Principal required to fund the Required Amount per Section 4.8 0.00
5 Principal Shortfall 0.00
6 Available for Shared Principal Collections 73,362,042.92
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
<S> <C> <C>
O. Available Principal Collections
1 Available Principal Collections (per the definition thereof) 73,362,042.92
2 Principal Collections allocation to other Principal Sharing Series 0.00
3 Available Principal Collections (after Sharing) 73,362,042.92
P. Application of Principal Collections during Revolving Period
1 Available Principal Collections 73,362,042.92
2 Collateral Invested Amount 67,000,000.00
3 Required Collateral Invested Amount 67,000,000.00
4 Amount used to pay Excess CIA 0.00
5 Available Principal Collections 73,362,042.92
6 Class D 42,000,000.00
7 Required Class D 42,000,000.00
8 Amount used to pay Excess Class D 0.00
Q. Application of Principal Collections during the Accumulation Period
1 Available Principal Collections 0.00
2 Controlled Deposit Amount 0.00
3 Class A Adjusted Invested Amount + Class B Adjusted Invested Amount 641,000,000.00
4 Principal Funding Account Deposit (minimum of items 1, 2 & 3 above) 0.00
5 Required Enhancement Amount $108,750,000
6 Remaining Principal Collections Available 0.00
7 Remaining Collateral Invested Amount 67,000,000.00
8 Collateral Monthly Principal (Principal paid to CIA) (min of items a & b below) 0.00
a Excess of CIA and Class D over Required Enhancement Amt 250,000.00
b Excess of Available Principal Collections over PFA deposit 0.00
9 Remaining Principal Collections Available 0.00
10 Remaining Class D Amount 42,000,000.00
11 Principal Paid to Class D 0.00
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-2
<TABLE>
<CAPTION>
<S> <C> <C>
R. Application of Principal Collections during Early Amortization Period
1 Available Principal Collections 0.00
a Remaining Class A Adjusted Invested Amount 528,000,000.00
b Principal Paid to Class A - Current Period's Collections 0.00
c Principal Paid to Class A - PFA per 5.1 0.00
d Total Principal Paid to Class A 0.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 113,000,000.00
b Principal Paid to Class B - Current Period's Collections 0.00
c Principal Paid to Class B - PFA per 5.1 0.00
d Total Principal Paid to Class B 0.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 67,000,000.00
b Principal Paid to CIA 0.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
S. Yield and Base Rate
1 Base Rate
a Current Monthly Period 8.44%
b Prior Monthly Period 8.44%
c Second Prior Monthly Period 8.45%
Three Month Average Base Rate 8.44%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 11.68%
b Prior Monthly Period 14.09%
c Second Prior Monthly Period 9.89%
Three Month Average Series Adjusted Portfolio Yield 11.89%
3 Excess Spread
a Current Monthly Period 3.24%
b Prior Monthly Period 5.65%
c Second Prior Monthly Period 1.44%
Three Month Average Excess Spread 3.44%
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 15-Nov-00
Current Payment Date 15-Dec-00
Actual / 360 Days 30 30 30 30
30 / 360 Days 30 30 30 30
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D Total
Amount
<S> <C> <C> <C> <C> <C>
Certificate Rate 6.75000% 6.98000% 7.59500% 0.00000%
Secured Loan Spread Rate (Applies to CIA only) 7.34500%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Required Transferor Amount 52,500,000.00
Total Initial Amount 802,500,000.00
Beginning Outstanding Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Outstanding Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Adjusted Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Adjusted Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Floating Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Principal Collections 48,205,263.06 10,316,656.68 6,116,955.73 3,834,509.56 68,473,385.03
Redirected Finance Charge Collections 8,598,895.78 1,840,293.98 1,091,147.76 684,003.07 12,214,340.59
PFA Proceeds (Class A Available Funds) 0.00 0.00
Redirected Finance Charge plus PFA Proceeds 8,598,895.78 1,840,293.98 1,091,147.76 684,003.07 12,214,340.59
Monthly Interest 2,970,000.00 657,283.33 424,054.17 0.00 4,051,337.50
Investor Default Amount (Net) 3,441,615.15 736,557.79 436,720.10 273,764.84 4,888,657.89
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00 1,250,000.00
Total Due 7,291,615.15 1,582,174.45 972,440.94 343,764.84 10,189,995.39
Redirected Investor Fin Charge Coll + YSA Draw + PFA Inv Proceeds + Reserve Fund Releases 12,214,340.59
Series Adjusted Portfolio Yield 11.72%
Base Rate 8.48%
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
Series Parameters
Revolving Period (Y/N) Y
Accumulation Period (Y/N) N
Early Amortization (Y/N) N
Controlled Accumulation Period 12.00
FNBA is Servicer Y
Paydown Excess CIA (Y/N) Y
Paydown Excess Class D (Y/N) Y
Controlled Accumulation Amount 53,416,666.67
Controlled Deposit Amount 53,416,666.67
Ending Controlled Deposit Amount Shortfalll 0.00
Funding Accounts
Beginning Principal Funding Account Balance 0.00
Principal Funding Account Deposit 0.00
Principal Funding Account Withdrawal 0.00
Ending Principal Funding Account Balance 0.00
Principal Funding Investment Proceeds 0.00
Yield Supplement Account Beginning Balance 0.00
Yield Supplement Account Release 0.00
Yield Supplement Account Ending Balance 0.00
Reserve Account Beginning Balance 0.00
Required Reserve Account Amount 0.00
Available Reserve Account Amount 0.00
Interest Retained in Reserve Account 0.00
Funds Deposited into Reserve Account (out of Excess Spread) 0.00
Ending Reserve Account Balance 0.00
Covered Amount 0.00
Reserve Draw Amount 0.00
C. Certificate Balances and Distrubutions
Class A Class B CIA Class D Total
Beginning Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Interest Distributions 2,970,000.00 657,283.33 424,054.17 0.00 4,051,337.50
PFA Deposits 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00 0.00
Total Distributions 2,970,000.00 657,283.33 424,054.17 0.00 4,051,337.50
Ending Certificate Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Pool Factor 100.00% 100.00% 100.00% 100.00%
Total Distribution Per $1,000 5.6250 5.8167 6.3292 0.0000
Interest Distribution Per $1,000 5.6250 5.8167 6.3292 0.0000
Principal Distribution Per $1,000 0.0000 0.0000 0.0000 0.0000
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
D. Information regarding distributions on the Distribution Date in respect of the Class A
Certificates per $1,000 original certificate principal amount:
1 Total amount of the distribution: 5.6250
2 Amount of the distribution in respect of Class A Monthly Interest: 5.6250
3 Amount of the distribution in respect of Class A Outstanding Monthly Interest: 0.00
4 Amount of the distribution in respect of Class A Additional Interest: 0.00
5 Amount of the distribution in respect of Class A Principal: 0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs
on such Distribution Date.
1 Total amount of Class A Investor Charge-Offs: 0.00
2 Amount of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
3 Total amount reimbursed in respect of Class A Investor Charge-Offs: 0.00
4 Amount reimbursed in respect of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
5 The amount, if any, by which the outstanding principal 0.00
balance of the Class A Certificate exceeds the Class A Invested
Amount after giving effect to all transactions on such Distribution Date:
F. Information regarding distributions in respect of the Class B Certificates, per $1,000
original certificate principal amount.
1 The total amount of the distribution: 5.8167
2 Amount of the distribution in respect of Class B monthly interest: 5.8167
3 Amount of the distribution in respect of Class B outstanding monthly interest: 0.00
4 Amount of the distribution in respect of Class B additional interest: 0.00
5 Amount of the distribution in respect of Class B principal: 0.00
G. Amount of reductions in Class B Invested Amount on such Distribution Date.
1 The amount of reductions in Class B Invested Amount 0.00
2 The amount of reductions in the Class B Invested Amount set forth in 0.00
paragraph 1 above, per $1,000 original certificate principal amount:
3 The total amount reimbursed in respect of such reductions 0.00
in the Class B Invested Amount:
4 The total amount set forth in paragraph 3 above, per $1,000 0.00
original certificate principal amount:
5 The amount, if any, by which the outstanding principal balance 0.00
of the Class B Certificates exceeds the Class B Invested Amount
after giving effect to all transactions on such Distribution Date:
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 424,054.17
2 Amount distributed in respect of Collateral Monthly Interest: 424,054.17
3 Amount distributed in respect of Collateral Additional Interest: 0.00
4 The amount distributed to the Collateral Interest Holder in respect 0.00
of principal on the Collateral Invested Amount:
I. Amount of reductions in Collateral Invested Amount.
1 The amount of reductions in the Collateral Invested Amount. 0.00
2 The total amount reimbursed in respect of such reductions in the 0.00
Collateral Invested Amount
J. Finance Charge Shortfall Amount/Reallocated Finance Charge Collections
1 Finance Charge Collections Allocated to Series 1998-3 (incl. YSA, Res Draw & Int and PFA Proceeds) 12,214,340.59
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 10,189,995.39
3 Spread Account Requirement per Loan Agreement -76,464.29
4 Finance Charge Shortfall 0.00
5 Available for Other Excess Allocation Series 2,100,809.49
K. Application of Reallocated Investor Finance Charge Collections.
Available Due Paid Shortfall
1 Allocated Class A Available Funds 8,598,895.78
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 8,598,895.78
2 Class A Available Funds 8,598,895.78
a Class A Monthly Interest 2,970,000.00 2,970,000.00 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 3,441,615.15 3,441,615.15 0.00
d Class A Excess 1,307,280.62
3 Class B Available Funds 1,840,293.98
a Class B Monthly Interest 657,283.33 657,283.33 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 994,677.32
4 Collateral Available Funds 1,091,147.76
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 979,481.09
5 Class D Available Funds 684,003.07
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 614,003.07
6 Total Excess Spread 3,895,442.11
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
L. Application of Excess Spread and Excess Finance Charge Collections
Available Due Paid Shortfall
1 Available Excess Spread 3,895,442.11
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 3,895,442.11
4 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Class A Charge Offs not Previously Reimbursed 0.00 0.00 0.00
6a Class B Required Amount in accordance with 4.5(b)(i)(ii)
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
6b Class B Default Amount 736,557.79 736,557.79 0.00
7 Reductions in Class B not previously reimbursed 0.00 0.00 0.00
8 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
9 Collateral Monthly Interest 424,054.17 424,054.17 0.00
10 Collateral Default Amount 436,720.10 436,720.10 0.00
11 Reductions in CIA not previously reimbursed 0.00 0.00 0.00
12 Reserve Account Deposit 0.00 0.00 0.00
13 Class D Monthly Interest 0.00 0.00 0.00
14 Class D Default Amount 273,764.84 273,764.84 0.00
15 Reductions in Class D not previously reimbursed 0.00 0.00 0.00
16 Other CIA Amounts Owed 0.00 0.00 0.00
17 Excess Fin Coll for Other Series 0.00 0.00 0.00
18 Excess Spread (after reallocation) 2,024,345.20
19 Writedowns
Total Redirected Principal Charge-Offs
a Class A 0.00 0.00 0.00
in respect of A 0.00
b Class B 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
c CIA 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
d Class D 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
in respect of D 0.00
M. Application of Redirected Principal Collections
Available Due Paid Shortfall
1 Redirected Principal Collections 20,268,121.97
2 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
3 Class B Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
4 Collateral Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Available for Available Principal Collections 20,268,121.97
N. Principal Shortfall Amount/Shared Principal Collections
1 Principal Allocation % of the Series 1998-3 Allocable Principal Collections 68,473,385.03
2 Other amounts treated as Principal Collections per Section 4.5 & 4.7 4,888,657.89
3 Full amount required to be distributed pursuant to Section 4.5 0.00
4 Principal required to fund the Required Amount per Section 4.8 0.00
5 Principal Shortfall 0.00
6 Available for Shared Principal Collections 73,362,042.92
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
O. Available Principal Collections
1 Available Principal Collections (per the definition thereof) 73,362,042.92
2 Principal Collections allocation to other Principal Sharing Series 0.00
3 Available Principal Collections (after Sharing) 73,362,042.92
P. Application of Principal Collections during Revolving Period
1 Available Principal Collections 73,362,042.92
2 Collateral Invested Amount 67,000,000.00
3 Required Collateral Invested Amount 67,000,000.00
4 Amount used to pay Excess CIA 0.00
5 Available Principal Collections 73,362,042.92
6 Class D 42,000,000.00
7 Required Class D 42,000,000.00
8 Amount used to pay Excess Class D 0.00
Q. Application of Principal Collections during the Accumulation Period
1 Available Principal Collections 0.00
2 Controlled Deposit Amount 0.00
3 Class A Adjusted Invested Amount + Class B Adjusted Invested Amount 641,000,000.00
4 Principal Funding Account Deposit (minimum of items 1, 2 & 3 above) 0.00
5 Required Enhancement Amount $108,750,000
6 Remaining Principal Collections Available 0.00
7 Remaining Collateral Invested Amount 67,000,000.00
8 Collateral Monthly Principal (Principal paid to CIA) (min of items a & b below) 0.00
a Excess of CIA and Class D over Required Enhancement Amt 250,000.00
b Excess of Available Principal Collections over PFA deposit 0.00
9 Remaining Principal Collections Available 0.00
10 Remaining Class D Amount 42,000,000.00
11 Principal Paid to Class D 0.00
</TABLE>
<PAGE>
Partners First Credit Card Master Trust
Series 1998-3
<TABLE>
<CAPTION>
<S> <C> <C>
R. Application of Principal Collections during Early Amortization Period
1 Available Principal Collections 0.00
a Remaining Class A Adjusted Invested Amount 528,000,000.00
b Principal Paid to Class A - Current Period's Collections 0.00
c Principal Paid to Class A - PFA per 5.1 0.00
d Total Principal Paid to Class A 0.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 113,000,000.00
b Principal Paid to Class B - Current Period's Collections 0.00
c Principal Paid to Class B - PFA per 5.1 0.00
d Total Principal Paid to Class B 0.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 67,000,000.00
b Principal Paid to CIA 0.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
S. Yield and Base Rate
1 Base Rate
a Current Monthly Period 8.48%
b Prior Monthly Period 8.48%
c Second Prior Monthly Period 8.48%
Three Month Average Base Rate 8.48%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 11.72%
b Prior Monthly Period 14.13%
c Second Prior Monthly Period 9.90%
Three Month Average Series Adjusted Portfolio Yield 11.92%
3 Excess Spread
a Current Monthly Period 3.24%
b Prior Monthly Period 5.65%
c Second Prior Monthly Period 1.42%
Three Month Average Excess Spread 3.44%
</TABLE>
|
|