|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: TRAINER WORTHAM FUNDS, N-30D, 2000-02-29 |
Next: FIRST NATIONAL DUAL SERIES TAX EXEMPT BOND TRUST SERIES 3, NSAR-U, 2000-02-29 |
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) February 15, 2000
-----------------
The First National Bank of Atlanta as Transferor and Servicer on behalf of
Partners First Credit Card Master Trust
---------------------------------------
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
Partners First Credit Card Master Trust
- --------------------------------------------------------------------------------
(ISSUER WITH RESPECT TO THE SECURITIES)
Delaware
- --------------------------------------------------------------------------------
(STATE OR OTHER JURISDICTION OF INCORPORATION)
333-29495 and 333-29495-01 22-2716130
- ---------------------------- ------------------------------------
(COMMISSION FILE NUMBERS) (I.R.S. EMPLOYER IDENTIFICATION NO.)
(302) 323-2359
- --------------------------------------------------------------------------------
(REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE)
Partners First Receivables Funding, LLC
- --------------------------------------------------------------------------------
(FORMER NAME OR FORMER ADDRESS, IF CHANGED SINCE LAST REPORT)
Index to Exhibits appears at page 4.
<PAGE>
ITEM 5. OTHER EVENTS.
None.
ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS.
(c) Exhibits.
EXHIBIT NO. DOCUMENT DESCRIPTION
- ----------- --------------------
20 Monthly Servicer's Certificate.
<PAGE>
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrants have duly caused this report to be signed on their behalf by the
undersigned hereunto duly authorized.
THE FIRST NATIONAL BANK OF ATLANTA
(REGISTRANT)
Dates: February 15, 2000 By: Donald K. Truslow
Title: Comptroller
PARTNERS FIRST CREDIT CARD MASTER TRUST
(CO-REGISTRANT)
Dates: February 15, 2000 By: THE FIRST NATIONAL BANK OF ATLANTA
(Originator of the Co-Registrant)
By: Donald K. Truslow
Title: Comptroller
<PAGE>
INDEX TO EXHIBITS
EXHIBIT NO. Document Description
- ----------- --------------------
20 Monthly Servicer's Certificate.
MONTHLY TRUST ACTIVITY
<TABLE>
<CAPTION>
<S> <C>
A. Trust Level Activity
Number of Days in Collection Period 31
Beginning Principal Receivables Balance 1,924,363,671.69
Beginning Special Funding Account Balance 0.00
Beginning Principal Receivables + SFA Balance 1,924,363,671.69
Special Funding Account Earnings 0.00
Finance Charge Collections 24,957,295.68
Interchange Collections 1,702,713.18
Collection Account Investment Proceeds 56,404.06
Recoveries treated as Finance Charge Collections 0.00
Total Finance Charge Receivables Collections 26,716,412.92
Principal Receivables Collections 181,697,012.24
Recoveries treated as Principal Collections 862,220.80
Total Principal Receivables Collections 182,559,233.04
Monthly Payment Rate (Principal plus Interest divided by Avg. Principal Receivables) 11.06%
Defaulted Amount (Net of Recoveries) 10,899,503.58
Annualized Default Rate 6.80%
Trust Portfolio Yield 16.66%
New Principal Receivables 129,106,398.68
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
Percentage of the Collection Period which is before the Addition/Removal Date n/a
Ending Principal Receivables Balance 1,859,826,001.37
Ending Special Funding Account (SFA) Balance 0.00
Ending Principal Receivables + SFA Balance 1,859,826,001.37
Required Minimum Principal Balance 1,605,000,000.00
Transferor Percentage 23.99%
</TABLE>
Page 1
<PAGE>
MONTHLY TRUST ACTIVITY
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
B. Series Allocations
Total 1998-2 1998-3
Group 1 1
Class A Invested Amount 528,000,000.00 528,000,000.00
Class B Invested Amount 113,000,000.00 113,000,000.00
Collateral Invested Amount 67,000,000.00 67,000,000.00
Class D Invested Amount 42,000,000.00 42,000,000.00
Total 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 13,358,206.46 13,358,206.46
Series Allocable Principal Collections 91,279,616.52 91,279,616.52
Series Allocable Defaulted Amounts 5,449,751.79 5,449,751.79
Series Allocable Servicing Fee 1,250,000.00 1,250,000.00
In Revolving Period? Y Y
Available for Shared Principal Collections 150,796,914.95 75,398,457.47 75,398,457.47
Principal Shortfall 0.00 0.00 0.00
Allocation of Shared Principal Collections 0.00 0.00 0.00
FC Available for other Excess Allocation Series 0.00 0.00 0.00
Finance Charge Shortfall 3,793,920.35 1,896,959.86 1,896,960.48
Allocation of Excess Finance Charge Collections 0.00 0.00 0.00
B. Series Allocations
Amounts Due 1998-2 1998-3
Principal Allocation Percentage 77.95% 77.95%
Floating Allocation Percentage 77.95% 77.95%
Class A Certificate Rate 5.89250% 5.92250%
Class B Certificate Rate 6.10250% 6.15250%
CIA Certificate Rate 6.66750% 6.76750%
CIA Secured Loan Spread Rate 6.41750% 6.51750%
Class D Certificate Rate 0.000% 0.000%
Class A Interest 2,419,853.33 2,432,173.33
Class B Interest 536,341.94 540,736.39
Collateral Monthly Interest 345,972.73 351,183.84
Class D Interest 0.00 0.00
Investor Monthly Interest 3,302,168.00 3,324,093.56
Investor Default Amount (Net of Recoveries) 4,247,964.04 4,247,964.04
Interchange Collections 663,614.11 663,614.11
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
Monthly Servicing Fee (After Adjustments) 1,250,000.00 1,250,000.00
C. Group 1 Allocations
Total 1998-2 1998-3
Adjusted Invested Amount for Series 1,500,000,000.00 750,000,000.00 750,000,000.00
Principal Collections 142,300,986.86 71,150,493.43 71,150,493.43
Finance Charge Collections 20,824,867.97 10,412,433.98 10,412,433.98
Investor Monthly Interest 6,626,261.56 3,302,168.00 3,324,093.56
Investor Default Amount 8,495,928.09 4,247,964.04 4,247,964.04
Monthly Servicing Fee 2,500,000.00 1,250,000.00 1,250,000.00
Total Amount Due 17,622,189.65 8,800,132.04 8,822,057.60
Excess Before Reallocation 3,202,678.32 1,612,301.94 1,590,376.38
Reallocation of Finance Charge Collections -10,962.78 10,962.78
Dollars of Excess Spread 3,202,678.32 1,601,339.16 1,601,339.16
Percentage Excess Spread 2.56% 2.56% 2.56%
Reallocated Finance Charge Collections 20,824,867.97 10,401,471.20 10,423,396.76
</TABLE>
Page 2
<PAGE>
MONTHLY TRUST ACTIVITY
C. Group 2 Allocations
Total
Beginning Invested Amount After Giving 0.00
Effect to Decrease occurring in monthly period
Principal Collections 0.00
Finance Charge Collections 0.00
Investor Monthly Interest 0.00
Investor Default Amount 0.00
Monthly Servicing Fee 0.00
Total Amount Due 0.00
Excess Before Reallocation 0.00
Reallocation of Finance Charge Collections
Dollars of Excess Spread 0.00
Percentage Excess Spread n/a
Reallocated Finance Charge Collections 0.00
D. Trust Performance
30-59 Days Delinquent 34,487,220.61
60-89 Days Delinquent 20,917,279.98
90+ Days Delinquent 42,898,861.23
Total 30+ Days Delinquent 98,303,361.82
The First National Bank of Atlanta
d/b/a Wachovia Bank Card Services
as Servicer
by:
Name: Tammy L. Joyce
Title: Assistant Vice President
Page 3
<PAGE>
Series 1998-2
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C>
Last Payment Date 18-Jan-00
Current Payment Date 15-Feb-00
Actual / 360 Days 28 28 28 28
30 / 360 Days 27 27 27 27
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D
Amount
Certificate Rate 5.89250% 6.10250% 6.66750% 0.000%
Secured Loan Spread Rate (Applies to CIA only) 6.41750%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Required Transferor Amount
Total Initial Amount
Beginning Outstanding Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Outstanding Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Beginning Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Beginning Adjusted Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Adjusted Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60%
Floating Allocation Percentage 70.40% 15.07% 8.93% 5.60%
Principal Collections 50,089,947.37 10,720,007.68 6,356,110.75 3,984,427.63
Realloc Finance Charge Collections 7,322,635.73 1,567,154.99 929,198.09 582,482.39
YSA Draw
YSA Investment Proceeds
Realloc Finance Charge plus YSA Draw 7,322,635.73 1,567,154.99 929,198.09 582,482.39
Monthly Interest 2,419,853.33 536,341.94 345,972.73 0.00
Investor Default Amount (Net) 2,990,566.69 640,026.58 379,484.79 237,885.99
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00
Total Due 6,290,420.02 1,364,701.86 837,124.18 307,885.99
Last Payment Date
Current Payment Date
Actual / 360 Days
30 / 360 Days
Fixed / Floating
Total
Certificate Rate
Secured Loan Spread Rate (Applies to CIA only)
Initial Balance 750,000,000.00
Required Transferor Amount 52,500,000.00
Total Initial Amount 802,500,000.00
Beginning Outstanding Amount 750,000,000.00
Ending Outstanding Amount 750,000,000.00
Beginning Invested Amount 750,000,000.00
Ending Invested Amount 750,000,000.00
Beginning Adjusted Invested Amount 750,000,000.00
Ending Adjusted Invested Amount 750,000,000.00
Principal Allocation Percentage 100.00%
Floating Allocation Percentage 100.00%
Principal Collections 71,150,493.43
Realloc Finance Charge Collections 10,401,471.20
YSA Draw 0.00
YSA Investment Proceeds 0.00
Realloc Finance Charge plus YSA Draw 10,401,471.20
Monthly Interest 3,302,168.00
Investor Default Amount (Net) 4,247,964.04
Monthly Servicing Fee 1,250,000.00
Total Due 8,800,132.05
Reallocated Investor Fin Charge Coll + YSA Draw +
PFA Inv Proceeds + Reserve Fund Releases 10,401,471.20
Series Adjusted Portfolio Yield 9.85%
Base Rate 7.66%
</TABLE>
Page 4
<PAGE>
<TABLE>
<CAPTION>
Series 1998-2
<S> <C> <C> <C> <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 Shortfall 0.00
Funding Accounts
Beginning Principal Funding Account Balance 0.00
Principal Funding Account Deposit 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
Funds Deposited into Reserve Account 0.00
Ending Reserve Account Balance 0.00
C. Certificate Balances and Distributions
Class A Class B CIA Class D
Beginning Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Interest Distributions 2,419,853.33 536,341.94 345,972.73 0.00
PFA Deposits 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 2,419,853.33 536,341.94 345,972.73 0.00
Ending Certificate Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Pool Factor 100.00% 100.00% 100.00% 100.00%
Total Distribution Per $1,000 4.5831 4.7464 5.1638 0.0000
Interest Distribution Per $1,000 4.5831 4.7464 5.1638 0.0000
Principal Distribution per $1,000 0.0000 0.0000 0.0000 0.0000
<CAPTION>
<C>
Total
750,000,000.00
3,302,168.00
0.00
0.00
3,302,168.00
750,000,000.00
</TABLE>
Page 5
<PAGE>
<TABLE>
<CAPTION>
Series 1998-2
D. Information regarding distributions on the Distribution Date in respect of the Class A
Certificates per $1,000 original certificate principal amount:
<S> <C> <C>
1 Total amount of the distribution: 2,419,853.33
2 Amount of the distribution in respect of Class A Monthly Interest: 2,419,853.33
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: 536,341.94
2 Amount of the distribution in respect of Class B monthly interest: 536,341.94
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:
Page 6
<PAGE>
Series 1998-2
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 345,972.73
2 Amount distributed in respect of Collateral Monthly Interest: 345,972.73
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
1 Finance Charge Collections Allocated to Series 1998-2 (including YSA) 10,401,471.20
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 8,800,132.05
3 Spread Account Requirement per Loan Agreement 3,498,299.02
4 Finance Charge Shortfall 1,896,959.86
5 Available for Other Excess Allocation Series 0.00
K. Application of Reallocated Investor Finance Charge Collections.
</TABLE>
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C> <C>
Available Due Paid Shortfall
1 Allocated Class A Available Funds 7,322,635.73
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 7,322,635.73
2 Class A Available Funds 7,322,635.73
a Class A Monthly Interest 2,419,853.33 2,419,853.33 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 2,990,566.69 2,990,566.69 0.00
d Class A Excess 1,032,215.71
3 Class B Available Funds 1,567,154.99
a Class B Monthly Interest 536,341.94 536,341.94 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 842,479.72
4 Collateral Available Funds 929,198.09
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 817,531.43
5 Class D Available Funds 582,482.39
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 512,482.39
6 Total Excess Spread 3,204,709.24
Page 7
<PAGE>
Series 1998-2
L. Application of Excess Spread and Excess Finance Charge Collections
Available Due Paid Shortfall
1 Available Excess Spread 3,204,709.24
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 3,204,709.24
4 Class A Required Amount Shortfalls 0.00 0.00 0.00
5 Class B Defaults 640,026.58 640,026.58 0.00
6 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
7 Collateral Monthly Interest 345,972.73 345,972.73 0.00
8 Collateral Default Amount 379,484.79 379,484.79 0.00
9 Reserve Account Deposit 0.00 0.00 0.00
10 Class D Monthly Interest 0.00 0.00 0.00
11 Class D Default Amount 237,885.99 237,885.99 0.00
12 Other CIA Amounts Owed 3,498,299.02 1,601,339.16 1,896,959.86
13 Excess Fin Coll for Other Series 0.00 0.00 0.00
14 Excess Spread 0.00
15 Writedowns
a Class A 0.00
b Class B 0.00
c CIA 0.00
d Class D 0.00
M. Reallocated Principal Collections
1 Total Principal Collections Allocable 71,150,493.43
2 Principal Required to Fund the Required Amount 0.00
3 Shared Principal Collections from other Series 0.00
4 Other Amounts Treated as Principal Collections 4,247,964.04
5 Available Principal Collections 75,398,457.47
N. Application of Principal Collections during Revolving Period
1 Collateral Invested Amount 67,000,000.00
2 Required Collateral Invested Amount 67,000,000.00
3 Amount used to pay Excess CIA 0.00
4 Available Principal Collections 75,398,457.47
5 Class D 42,000,000.00
6 Required Class D 42,000,000.00
7 Amount used to pay Excess Class D 0.00
8 Available Principal Collections 75,398,457.47
</TABLE>
Page 8
<PAGE>
<TABLE>
<CAPTION>
Series 1998-2
O. Application of Principal Collections during the Accumulation Period
<S> <C> <C>
1 Available Principal Collections 75,398,457.47
a Controlled Deposit Amount 0.00
b Minimum of Avail Prin Coll and CDA 0.00
c Controlled Deposit Amount Shortfall 0.00
d Amount Deposited in PFA for Class A 0.00
e Draw from PFA to pay Class A Principal 0.00
f Class A Adjusted Invested Amount 528,000,000.00
2 Remaining Principal Collections Available 75,398,457.47
a Remaining PFA Balance 0.00
b Beginning Class B Outstanding Amount 113,000,000.00
c Beginning Class B Adjusted Invested Amount 113,000,000.00
d Amount Deposited in PFA for Class B 0.00
e Draw from PFA to pay Class B Principal 0.00
f Class B Adjusted Invested Amount 113,000,000.00
3 Remaining Principal Collections Available 75,398,457.47
a Remaining CIA Amount 67,000,000.00
b Principal Paid to CIA 0.00
c CIA at the end of the Period 67,000,000.00
4 Remaining Principal Collections Available 75,398,457.47
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
c Class D at the end of the Period 42,000,000.00
Class A Principal Paid to Investors 0.00
Class B Principal Paid to Investors 0.00
CIA Principal Paid to Investors 0.00
Class D Principal Paid to Investors 0.00
Ending Class A Outstanding Amount 528,000,000.00
Ending Class B Outstanding Amount 113,000,000.00
Ending CIA Outstanding Amount 67,000,000.00
Ending Class D Outstanding Amount 42,000,000.00
5 Shared Principal Collections 75,398,457.47
Page 9
<PAGE>
Series 1998-2
P. Application of Principal Collections during Early Amortization Period
1 Principal Collections Available 0.00
a Remaining Class A Adjusted Invested Amount 528,000,000.00
b Principal Paid to Class A 0.00
c End of Period Class A Adjusted Invested Amount 528,000,000.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 113,000,000.00
b Principal Paid to Class B 0.00
c End of Period Class B Adjusted Invested Amount 113,000,000.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 67,000,000.00
b Principal Paid to CIA 0.00
c Collateral Invested Amount at the end of the Period 67,000,000.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
c Class D at the end of the Period 42,000,000.00
Q. Yield and Base Rate
1 Base Rate
a Current Monthly Period 7.66%
b Prior Monthly Period 8.30%
c Second Prior Monthly Period 7.32%
Three Month Average Base Rate 7.76%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 9.85%
b Prior Monthly Period 10.90%
c Second Prior Monthly Period 11.08%
Three Month Average Series Adjusted Portfolio Yield 10.61%
3 Excess Spread
a Current Monthly Period 2.18%
b Prior Monthly Period 2.60%
c Second Prior Monthly Period 3.76%
Three Month Average Excess Spread 2.85%
</TABLE>
Page 10
<PAGE>
Series 1998-3
<TABLE>
<CAPTION>
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 18-Jan-00
Current Payment Date 15-Feb-00
Actual / 360 Days 28 28 28 28
30 / 360 Days 27 27 27 27
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D
Amount
<S> <C> <C> <C> <C>
Certificate Rate 5.92250% 6.15250% 6.76750% 0.00000%
Secured Loan Spread Rate (Applies to CIA only) 6.51750%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Required Transferor Amount
Total Initial Amount
Beginning Outstanding Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Outstanding Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Beginning Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Beginning Adjusted Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Ending Adjusted Invested Amount 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60%
Floating Allocation Percentage 70.40% 15.07% 8.93% 5.60%
Principal Collections 50,089,947.37 10,720,007.68 6,356,110.75 3,984,427.63
Realloc Finance Charge Collections 7,338,071.32 1,570,458.45 931,156.78 583,710.22
YSA Draw
YSA Investment Proceeds
Realloc Finance Charge plus YSA Draw 7,338,071.32 1,570,458.45 931,156.78 583,710.22
Monthly Interest 2,432,173.33 540,736.39 351,183.84 0.00
Investor Default Amount (Net) 2,990,566.69 640,026.58 379,484.79 237,885.99
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00
Total Due 6,302,740.02 1,369,096.30 842,335.29 307,885.99
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date
Current Payment Date
Actual / 360 Days
30 / 360 Days
Fixed / Floating
Total
<S>
Certificate Rate
Secured Loan Spread Rate (Applies to CIA only)
Initial Balance 750,000,000.00
Required Transferor Amount 52,500,000.00
Total Initial Amount 802,500,000.00
Beginning Outstanding Amount 750,000,000.00
Ending Outstanding Amount 750,000,000.00
Beginning Invested Amount 750,000,000.00
Ending Invested Amount 750,000,000.00
Beginning Adjusted Invested Amount 750,000,000.00
Ending Adjusted Invested Amount 750,000,000.00
Principal Allocation Percentage 100.00%
Floating Allocation Percentage 100.00%
Principal Collections 71,150,493.43
Realloc Finance Charge Collections 10,423,396.76
YSA Draw 0.00
YSA Investment Proceeds 0.00
Realloc Finance Charge plus YSA Draw 10,423,396.76
Monthly Interest 3,324,093.56
Investor Default Amount (Net) 4,247,964.04
Monthly Servicing Fee 1,250,000.00
Total Due 8,822,057.60
Reallocated Investor Fin Charge Coll + YSA
Draw + PFA Inv Proceeds + Reserve
Fund Releases 10,423,396.76
Series Adjusted Portfolio Yield 9.88%
Base Rate 7.70%
</TABLE>
Page 11
<PAGE>
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 Shortfall 0.00
Funding Accounts
Beginning Principal Funding Account Balance 0.00
Principal Funding Account Deposit 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
Funds Deposited into Reserve Account 0.00
Ending Reserve Account Balance 0.00
</TABLE>
<TABLE>
<CAPTION>
C. Certificate Balances and Distributions
Class A Class B CIA Class D Total
<S> <C> <C> <C> <C> <C>
Beginning Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Interest Distributions 2,432,173.33 540,736.39 351,183.84 0.00 3,324,093.56
PFA Deposits 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00 0.00
Total Distributions 2,432,173.33 540,736.39 351,183.84 0.00 3,324,093.56
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 4.6064 4.7853 5.2415 0.0000
Interest Distribution Per $1,000 4.6064 4.7853 5.2415 0.0000
Principal Distribution Per $1,000 0.0000 0.0000 0.0000 0.0000
</TABLE>
Page 12
<PAGE>
Series 1998-3
D. Information regarding distributions on the Distribution Date in respect of
the Class A Certificates per $1,000 original certificate principal amount:
<TABLE>
<CAPTION>
<S> <C> <C>
1 Total amount of the distribution: 2,432,173.33
2 Amount of the distribution in respect of Class A Monthly Interest: 2,432,173.33
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: 540,736.39
2 Amount of the distribution in respect of Class B monthly interest: 540,736.39
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:
Page 13
<PAGE>
Series 1998-3
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 351,183.84
2 Amount distributed in respect of Collateral Monthly Interest: 351,183.84
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
1 Finance Charge Collections Allocated to Series 1998-2 (including YSA) 10,423,396.76
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 8,822,057.60
3 Spread Account Requirement per Loan Agreement 3,498,299.64
4 Finance Charge Shortfall 1,896,960.48
5 Available for Other Excess Allocation Series 0.00
</TABLE>
K. Application of Reallocated Investor Finance Charge Collections.
<TABLE>
<CAPTION>
<S> <C> <C> <C> <C> <C> <C>
Available Due Paid Shortfall
1 Allocated Class A Available Funds 7,338,071.32
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 7,338,071.32
2 Class A Available Funds 7,338,071.32
a Class A Monthly Interest 2,432,173.33 2,432,173.33 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 2,990,566.69 2,990,566.69 0.00
d Class A Excess 1,035,331.30
3 Class B Available Funds 1,570,458.45
a Class B Monthly Interest 540,736.39 540,736.39 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 841,388.72
4 Collateral Available Funds 931,156.78
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 819,490.11
5 Class D Available Funds 583,710.22
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 513,710.22
6 Total Excess Spread 3,209,920.35
Page 14
<PAGE>
Series 1998-3
L. Application of Excess Spread and Excess Finance Charge Collections
Available Due Paid Shortfall
1 Available Excess Spread 3,209,920.35
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 3,209,920.35
4 Class A Required Amount Shortfalls 0.00 0.00 0.00
5 Class B Defaults 640,026.58 640,026.58 0.00
6 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
7 Collateral Monthly Interest 351,183.84 351,183.84 0.00
8 Collateral Default Amount 379,484.79 379,484.79 0.00
9 Reserve Account Deposit 0.00 0.00 0.00
10 Class D Monthly Interest 0.00 0.00 0.00
11 Class D Default Amount 237,885.99 237,885.99 0.00
12 Other CIA Amounts Owed 3,498,299.64 1,601,339.16 1,896,960.48
13 Excess Fin Coll for Other Series 0.00 0.00 0.00
14 Excess Spread 0.00
15 Writedowns
a Class A 0.00
b Class B 0.00
c CIA 0.00
d Class D 0.00
M. Reallocated Principal Collections
1 Total Principal Collections Allocable 71,150,493.43
2 Principal Required to Fund the Required Amount 0.00
3 Shared Principal Collections from other Series 0.00
4 Other Amounts Treated as Principal Collections 4,247,964.04
5 Available Principal Collections 75,398,457.47
N. Application of Principal Collections during Revolving Period
1 Collateral Invested Amount 67,000,000.00
2 Required Collateral Invested Amount 67,000,000.00
3 Amount used to pay Excess CIA 0.00
4 Available Principal Collections 75,398,457.47
5 Class D 42,000,000.00
6 Required Class D 42,000,000.00
7 Amount used to pay Excess Class D 0.00
8 Available Principal Collections 75,398,457.47
</TABLE>
Page 15
<PAGE>
<TABLE>
<CAPTION>
Series 1998-3
O. Application of Principal Collections during the Accumulation Period
<S> <C> <C>
1 Available Principal Collections 75,398,457.47
a Controlled Deposit Amount 0.00
b Minimum of Avail Prin Coll and CDA 0.00
c Controlled Deposit Amount Shortfall 0.00
d Amount Deposited in PFA for Class A 0.00
e Draw from PFA to pay Class A Principal 0.00
f Class A Adjusted Invested Amount 528,000,000.00
2 Remaining Principal Collections Available 75,398,457.47
a Remaining PFA Balance 0.00
b Beginning Class B Outstanding Amount 113,000,000.00
c Beginning Class B Adjusted Invested Amount 113,000,000.00
d Amount Deposited in PFA for Class B 0.00
e Draw from PFA to pay Class B Principal 0.00
f Class B Adjusted Invested Amount 113,000,000.00
3 Remaining Principal Collections Available 75,398,457.47
a Remaining CIA Amount 67,000,000.00
b Principal Paid to CIA 0.00
c CIA at the end of the Period 67,000,000.00
4 Remaining Principal Collections Available 75,398,457.47
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
c Class D at the end of the Period 42,000,000.00
Class A Principal Paid to Investors 0.00
Class B Principal Paid to Investors 0.00
CIA Principal Paid to Investors 0.00
Class D Principal Paid to Investors 0.00
Ending Class A Outstanding Amount 528,000,000.00
Ending Class B Outstanding Amount 113,000,000.00
Ending CIA Outstanding Amount 67,000,000.00
Ending Class D Outstanding Amount 42,000,000.00
5 Shared Principal Collections 75,398,457.47
Page 16
<PAGE>
Series 1998-3
P. Application of Principal Collections during Early Amortization Period
1 Principal Collections Available 0.00
a Remaining Class A Adjusted Invested Amount 528,000,000.00
b Principal Paid to Class A 0.00
c End of Period Class A Adjusted Invested Amount 528,000,000.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 113,000,000.00
b Principal Paid to Class B 0.00
c End of Period Class B Adjusted Invested Amount 113,000,000.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 67,000,000.00
b Principal Paid to CIA 0.00
c Collateral Invested Amount at the end of the Period 67,000,000.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 42,000,000.00
b Principal Paid to Class D 0.00
c Class D at the end of the Period 42,000,000.00
Q. Yield and Base Rate
1 Base Rate
a Current Monthly Period 7.70%
b Prior Monthly Period 8.33%
c Second Prior Monthly Period 7.36%
Three Month Average Base Rate 7.80%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 9.88%
b Prior Monthly Period 10.94%
c Second Prior Monthly Period 11.12%
Three Month Average Series Adjusted Portfolio Yield 10.65%
3 Excess Spread
a Current Monthly Period 2.18%
b Prior Monthly Period 2.61%
c Second Prior Monthly Period 3.76%
Three Month Average Excess Spread 2.85%
</TABLE>
Page 17
|
|