<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
------------
FORM 8-A
FOR REGISTRATION OF CERTAIN CLASSES OF SECURITIES
PURSUANT TO SECTION 12(b) OR (g) OF THE
SECURITIES EXCHANGE ACT OF 1934
Colonial National Bank USA
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
<TABLE>
<S> <C>
United States 51-0009000
- ---------------------------------------- -------------------
(State of incorporation or organization) (IRS Employer
Identification No.)
Brandywine Corporate Center
650 Naamans Road
Claymont, Delaware 19703
- ----------------------------------------- -------------------
(Address of principal executive offices) (Zip Code)
</TABLE>
Advanta National Bank
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
<TABLE>
<S> <C>
United States 23-2804492
- ---------------------------------------- -------------------
(State of incorporation or organization) (IRS Employer
Identification No.)
501 Carr Road
Wilmington, Delaware 19809
- ---------------------------------------- -------------------
(Address of principal executive offices) (Zip Code)
</TABLE>
Securities to be registered pursuant to Section 12(b) of the Act:
None
Securities to be registered pursuant to Section 12(g) of the Act:
ADVANTA Credit Card Mater Trust II
Class A Floating Rate Asset Backed Certificates, Series 1996-C
Class B Floating Rate Asset Backed Certificates, Series 1996-C
- --------------------------------------------------------------------------------
(Title of Class)
<PAGE> 2
INFORMATION REQUIRED IN REGISTRATION STATEMENT
Item 1. Description of Registrants' Securities to be Registered.
The description of the Floating Rate Asset Backed Certificates
appearing under the captions entitled: "Summary of Terms";
"Risk Factors"; "The Receivables"; "Maturity Assumptions";
"Receivable Yield Considerations"; and "Description of the
Certificates"; in the Prospectus Supplement dated May 1, 1996
and "Summary of Terms"; "Risk Factors"; "Certain Legal Aspects
of the Receivables"; "Description of the Certificates"; "Certain
Federal Income Tax Consequences"; and "ERISA Considerations" in
the Prospectus, dated March 15, 1996 (the Prospectus and the
Prospectus Supplement are incorporated herein by reference as
Exhibit 6).
Item 2. Exhibits.
Exhibit 1- Form of specimens of certificates representing Class A Floating
Rate Asset Backed Certificates, Series 1996-C and Class B Floating
Rate Asset Backed Certificates, Series 1996-C.
Exhibit 2- Amended and Restated Pooling and Servicing Agreement (included in
Exhibit 4.1 to the Registrant's Form 8-K, as filed with the
Securities and Exchange Commission on August 9, 1995, which is
incorporated herein by reference).
Exhibit 3- Amendment Number 1 to Amended and Restated Pooling and Servicing
Agreement (included in Exhibit 4.2 to the Registrant's Form 8-K, as
filed with the Securities and Exchange Commission on August 9,
1995, which is incorporated herein by reference).
Exhibit 4- Amendment Number 2 to Amended and Restated Pooling and Servicing
Agreement (included in the Registrants' Form 8-K, as filed with the
Securities and Exchange Commission on November 13, 1995, which is
incorporated herein by reference).
Exhibit 5- Series 1996-C Supplement.
Exhibit 6- Prospectus Supplement dated May 1, 1996 together with the
Prospectus dated March 15, 1996, as filed with the Securities and
Exchange Commission on May 2, 1996, pursuant to Rule 424(b)(5).
2
<PAGE> 3
SIGNATURE
Pursuant to the requirements of Section 12 of the Securities
Exchange Act of 1934, as amended, the Registrants has duly caused this Form 8-A
to be signed on its behalf by the undersigned, thereto duly authorized.
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
-------------------------
Michael Coco
Vice President
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
-------------------------
Michael Coco
Vice President
Date: May 13, 1996
3
<PAGE> 4
INDEX TO EXHIBITS
<TABLE>
<CAPTION>
Sequentially
Exhibit Number Exhibit Numbered Page
-------------- ------- -------------
<S> <C> <C>
1 Form of specimens of certificates representing Class A Floating Rate
Asset Backed Certificates, Series 1996-C and Class B Floating Rate
Asset Backed Certificates, Series 1996-C.
2 Amended and Restated Pooling and Servicing Agreement (included in N/A
Exhibit 4.1 to the Registrant's Form 8-K, as filed with the
Securities and Exchange Commission on August 9, 1995, which is
incorporated herein by reference).
3 Amendment Number 1 to Amended and Restated Pooling and Servicing N/A
Agreement (included in Exhibit 4.2 to the Registrant's Form 8-K, as
filed with the Securities and Exchange Commission on August 9, 1995,
which is incorporated herein by reference).
4 Amendment Number 2 to Amended and Restated Pooling and Servicing N/A
Agreement (included in the Registrants' Form 8-K, as filed with the
Securities and Exchange Commission on November 13, 1995, which is
incorporated herein by reference).
5 Series 1996-C Supplement.
6 Prospectus Supplement dated May 1, 1996 together with the Prospectus N/A
dated March 15, 1996, as filed with the Securities and Exchange
Commission on May 2, 1996, pursuant to Rule 424(b)(5).
</TABLE>
4
<PAGE> 1
EXHIBIT 1
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS A FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. 1 CUSIP NO. 007960AW7
$200,000,000
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial
<PAGE> 2
as a Seller, the "Sellers") and the Trustee (as amended from time to time, the
"Amended and Restated Pooling and Servicing Agreement") as supplemented by the
Series 1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as
Seller and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class A Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties evidenced
hereby and the rights, duties and obligations of the
- -----------------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
2
<PAGE> 3
Trustee. A copy of the Agreement may be obtained from the Trustee by writing
to the Trustee at Four Albany Street, New York, New York 10006, Attention:
Corporate Trust and Agency Group/Structured Finance Group. To the extent not
defined herein, the capitalized terms used herein have the meanings ascribed to
them in the Agreement.
This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class A Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class A
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
A Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class A Certificate and each Holder of a Class B
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class A Certificates are limited to the unpaid Class A Invested Amount,
which may be less than the unpaid principal balance of the Class A
Certificates, pursuant to the terms of the Agreement. All principal of and
interest on the Class A Certificates is scheduled to be paid by the May 2001
Distribution Date but may be paid earlier. Subject to prior termination as
provided in the Agreement, the interest of the Series 1996-C Certificateholders
in the Trust will terminate following the earliest of (i) the date on which the
Investor Amount is paid in full, (ii) the November 2003 Distribution Date and
(iii) the termination of the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class A Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class A Certificates, in part to the
Holders of the Class B Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank
3
<PAGE> 4
Certificate and the Holders of any outstanding Supplemental Certificates
outstanding from time to time. The Bank Certificate and the Holders of any
outstanding Supplemental Certificates represent the Sellers' Interest in the
Trust. The Bank Certificate and any outstanding Supplemental Certificates
represent the interest in the Principal Receivables not represented by the
Investor Certificates.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class A Initial Invested Amount is $605,500,000. The Class A
Invested Amount for any date of determination will be an amount equal to (a)
the Class A Initial Invested Amount, minus (b) the aggregate amount of
principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-offs for all prior Distribution Dates over the aggregate amount of Class
A Investor Charge-Offs reimbursed prior to such date, minus (d) the Principal
Funding Account Balance.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class A Certificate Rate, and (ii) the outstanding
principal amount of the Class A Certificates as of the preceding Record Date
(or, in the case of the first Distribution Date, as of the Closing Date). A
"Distribution Date" is the 15th day of each month, or, if such day is not a
Business Day, the next succeeding Business Day, commencing July 15, 1996.
The Class A Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .12% per annum above LIBOR
determined as set forth below (the "Class A Certificate Rate").
4
<PAGE> 5
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). A "London Business Day" is any day on which dealings in
deposits in United States dollars are transacted in the London interbank
market. The Class A Certificate Rate applicable to the then current and the
immediately preceding Interest Periods may be obtained by telephoning the
Trustee at its Corporate Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three- month period, as
applicable.
On each Distribution Date with respect to the Class A
Accumulation Period, an amount equal to the least of (a) Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (b) the Controlled Distribution Amount for such Distribution
Date and (c) the Class A Invested Amount, will be deposited in the Principal
Funding Account for payment to the Class A Certificateholders on the Class A
Expected Final Payment Date or on the first Distribution Date with respect to
the Rapid Amortization Period.
5
<PAGE> 6
On each Distribution Date during the Rapid Amortization Period
until the Class A Investor Amount has been paid in full or the Series
Termination Date occurs, the Class A Certificateholders will be entitled to
receive Available Investor Principal Collections in an amount up to the Class A
Investor Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class A Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class A Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class A Certificate is limited in right of payment to certain Collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay Out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the aggregate Investor Amount of the
Investor Certificates of all adversely affected Series, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or of modifying in any manner the rights of
Investor Certificateholders of any Series then issued and outstanding;
provided, however, that no such amendment shall (a) reduce in any manner the
amount of, or delay the timing of, distributions to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent to any such amendment of each affected
Certificateholder, (b) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (c) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each
6
<PAGE> 7
Investor Certificateholder or (d) adversely affect the rating of any Series or
Class by each Rating Agency without the consent of the Holders of Investor
Certificates of such Series or Class evidencing not less than 66-2/3% of the
aggregate Investor Amount of the Investor Certificates of such Series or Class.
The Class A Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class A Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class A Certificate is exchangeable for a
new Class A Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class A Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
Prior to due presentation of this Class A Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class A Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class A Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class A Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
7
<PAGE> 8
IN WITNESS WHEREOF, the Sellers have caused this Class A
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
------------------------
Vice President
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
------------------------
Vice President
This is one of the Class A Certificates referred to in the
within-mentioned Agreement.
BANKERS TRUST COMPANY,
as Trustee,
By: /s/ KEVIN J. HEALEY
------------------------
Authorized Officer
Dated: May 13, 1996
8
<PAGE> 9
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- --------------------------
: :
: :
: :
- -------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
9
<PAGE> 10
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS A FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. 2 CUSIP NO. 007960AW7
$200,000,000
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial
<PAGE> 11
as a Seller, the "Sellers") and the Trustee (as amended from time to time, the
"Amended and Restated Pooling and Servicing Agreement") as supplemented by the
Series 1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as
Seller and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class A Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties evidenced
hereby and the rights, duties and obligations of the
- ----------------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
2
<PAGE> 12
Trustee. A copy of the Agreement may be obtained from the Trustee by writing
to the Trustee at Four Albany Street, New York, New York 10006, Attention:
Corporate Trust and Agency Group/Structured Finance Group. To the extent not
defined herein, the capitalized terms used herein have the meanings ascribed to
them in the Agreement.
This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class A Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class A
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
A Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class A Certificate and each Holder of a Class B
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class A Certificates are limited to the unpaid Class A Invested Amount,
which may be less than the unpaid principal balance of the Class A
Certificates, pursuant to the terms of the Agreement. All principal of and
interest on the Class A Certificates is scheduled to be paid by the May 2001
Distribution Date but may be paid earlier. Subject to prior termination as
provided in the Agreement, the interest of the Series 1996-C Certificateholders
in the Trust will terminate following the earliest of (i) the date on which the
Investor Amount is paid in full, (ii) the November 2003 Distribution Date and
(iii) the termination of the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class A Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class A Certificates, in part to the
Holders of the Class B Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank
3
<PAGE> 13
Certificate and the Holders of any outstanding Supplemental Certificates
outstanding from time to time. The Bank Certificate and the Holders of any
outstanding Supplemental Certificates represent the Sellers' Interest in the
Trust. The Bank Certificate and any outstanding Supplemental Certificates
represent the interest in the Principal Receivables not represented by the
Investor Certificates.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class A Initial Invested Amount is $605,500,000. The Class A
Invested Amount for any date of determination will be an amount equal to (a)
the Class A Initial Invested Amount, minus (b) the aggregate amount of
principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-offs for all prior Distribution Dates over the aggregate amount of Class
A Investor Charge-Offs reimbursed prior to such date, minus (d) the Principal
Funding Account Balance.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class A Certificate Rate, and (ii) the outstanding
principal amount of the Class A Certificates as of the preceding Record Date
(or, in the case of the first Distribution Date, as of the Closing Date). A
"Distribution Date" is the 15th day of each month, or, if such day is not a
Business Day, the next succeeding Business Day, commencing July 15, 1996.
The Class A Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .12% per annum above LIBOR
determined as set forth below (the "Class A Certificate Rate").
4
<PAGE> 14
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). A "London Business Day" is any day on which dealings in
deposits in United States dollars are transacted in the London interbank
market. The Class A Certificate Rate applicable to the then current and the
immediately preceding Interest Periods may be obtained by telephoning the
Trustee at its Corporate Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three- month period, as
applicable.
On each Distribution Date with respect to the Class A
Accumulation Period, an amount equal to the least of (a) Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (b) the Controlled Distribution Amount for such Distribution
Date and (c) the Class A Invested Amount, will be deposited in the Principal
Funding Account for payment to the Class A Certificateholders on the Class A
Expected Final Payment Date or on the first Distribution Date with respect to
the Rapid Amortization Period.
5
<PAGE> 15
On each Distribution Date during the Rapid Amortization Period
until the Class A Investor Amount has been paid in full or the Series
Termination Date occurs, the Class A Certificateholders will be entitled to
receive Available Investor Principal Collections in an amount up to the Class A
Investor Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class A Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class A Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class A Certificate is limited in right of payment to certain Collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay Out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the aggregate Investor Amount of the
Investor Certificates of all adversely affected Series, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or of modifying in any manner the rights of
Investor Certificateholders of any Series then issued and outstanding;
provided, however, that no such amendment shall (a) reduce in any manner the
amount of, or delay the timing of, distributions to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent to any such amendment of each affected
Certificateholder, (b) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (c) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each
6
<PAGE> 16
Investor Certificateholder or (d) adversely affect the rating of any Series or
Class by each Rating Agency without the consent of the Holders of Investor
Certificates of such Series or Class evidencing not less than 66-2/3% of the
aggregate Investor Amount of the Investor Certificates of such Series or Class.
The Class A Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class A Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class A Certificate is exchangeable for a
new Class A Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class A Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
Prior to due presentation of this Class A Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class A Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class A Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class A Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
7
<PAGE> 17
IN WITNESS WHEREOF, the Sellers have caused this Class A
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
------------------------
Vice President
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
------------------------
Vice President
This is one of the Class A Certificates referred to in the
within-mentioned Agreement.
BANKERS TRUST COMPANY,
as Trustee,
By: /s/ KEVIN J. HEALEY
------------------------
Authorized Officer
Dated: May 13, 1996
8
<PAGE> 18
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- --------------------------
: :
: :
: :
- -------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
-------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
9
<PAGE> 19
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS A FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. 3 CUSIP NO. 007960AW7
$200,000,000
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial
<PAGE> 20
as a Seller, the "Sellers") and the Trustee (as amended from time to time, the
"Amended and Restated Pooling and Servicing Agreement") as supplemented by the
Series 1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as
Seller and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class A Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties evidenced
hereby and the rights, duties and obligations of the
- ----------------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
2
<PAGE> 21
Trustee. A copy of the Agreement may be obtained from the Trustee by writing
to the Trustee at Four Albany Street, New York, New York 10006, Attention:
Corporate Trust and Agency Group/Structured Finance Group. To the extent not
defined herein, the capitalized terms used herein have the meanings ascribed to
them in the Agreement.
This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class A Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class A
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
A Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class A Certificate and each Holder of a Class B
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class A Certificates are limited to the unpaid Class A Invested Amount,
which may be less than the unpaid principal balance of the Class A
Certificates, pursuant to the terms of the Agreement. All principal of and
interest on the Class A Certificates is scheduled to be paid by the May 2001
Distribution Date but may be paid earlier. Subject to prior termination as
provided in the Agreement, the interest of the Series 1996-C Certificateholders
in the Trust will terminate following the earliest of (i) the date on which the
Investor Amount is paid in full, (ii) the November 2003 Distribution Date and
(iii) the termination of the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class A Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class A Certificates, in part to the
Holders of the Class B Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank
3
<PAGE> 22
Certificate and the Holders of any outstanding Supplemental Certificates
outstanding from time to time. The Bank Certificate and the Holders of any
outstanding Supplemental Certificates represent the Sellers' Interest in the
Trust. The Bank Certificate and any outstanding Supplemental Certificates
represent the interest in the Principal Receivables not represented by the
Investor Certificates.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class A Initial Invested Amount is $605,500,000. The Class A
Invested Amount for any date of determination will be an amount equal to (a)
the Class A Initial Invested Amount, minus (b) the aggregate amount of
principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-offs for all prior Distribution Dates over the aggregate amount of Class
A Investor Charge-Offs reimbursed prior to such date, minus (d) the Principal
Funding Account Balance.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class A Certificate Rate, and (ii) the outstanding
principal amount of the Class A Certificates as of the preceding Record Date
(or, in the case of the first Distribution Date, as of the Closing Date). A
"Distribution Date" is the 15th day of each month, or, if such day is not a
Business Day, the next succeeding Business Day, commencing July 15, 1996.
The Class A Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .12% per annum above LIBOR
determined as set forth below (the "Class A Certificate Rate").
4
<PAGE> 23
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). A "London Business Day" is any day on which dealings in
deposits in United States dollars are transacted in the London interbank
market. The Class A Certificate Rate applicable to the then current and the
immediately preceding Interest Periods may be obtained by telephoning the
Trustee at its Corporate Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three- month period, as
applicable.
On each Distribution Date with respect to the Class A
Accumulation Period, an amount equal to the least of (a) Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (b) the Controlled Distribution Amount for such Distribution
Date and (c) the Class A Invested Amount, will be deposited in the Principal
Funding Account for payment to the Class A Certificateholders on the Class A
Expected Final Payment Date or on the first Distribution Date with respect to
the Rapid Amortization Period.
5
<PAGE> 24
On each Distribution Date during the Rapid Amortization Period
until the Class A Investor Amount has been paid in full or the Series
Termination Date occurs, the Class A Certificateholders will be entitled to
receive Available Investor Principal Collections in an amount up to the Class A
Investor Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class A Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class A Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class A Certificate is limited in right of payment to certain Collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay Out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the aggregate Investor Amount of the
Investor Certificates of all adversely affected Series, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or of modifying in any manner the rights of
Investor Certificateholders of any Series then issued and outstanding;
provided, however, that no such amendment shall (a) reduce in any manner the
amount of, or delay the timing of, distributions to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent to any such amendment of each affected
Certificateholder, (b) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (c) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each
6
<PAGE> 25
Investor Certificateholder or (d) adversely affect the rating of any Series or
Class by each Rating Agency without the consent of the Holders of Investor
Certificates of such Series or Class evidencing not less than 66-2/3% of the
aggregate Investor Amount of the Investor Certificates of such Series or Class.
The Class A Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class A Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class A Certificate is exchangeable for a
new Class A Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class A Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
Prior to due presentation of this Class A Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class A Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class A Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class A Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
7
<PAGE> 26
IN WITNESS WHEREOF, the Sellers have caused this Class A
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
------------------------
Vice President
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
------------------------
Vice President
This is one of the Class A Certificates referred to in the
within-mentioned Agreement.
BANKERS TRUST COMPANY,
as Trustee,
By: /s/ KEVIN J. HEALEY
------------------------
Authorized Officer
Dated: May 13, 1996
8
<PAGE> 27
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- --------------------------
: :
: :
: :
- -------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
-------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
9
<PAGE> 28
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS A FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. 4 CUSIP NO. 007960AW7
$5,500,000
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial
<PAGE> 29
as a Seller, the "Sellers") and the Trustee (as amended from time to time, the
"Amended and Restated Pooling and Servicing Agreement") as supplemented by the
Series 1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as
Seller and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class A Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties evidenced
hereby and the rights, duties and obligations of the
- -----------------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
2
<PAGE> 30
Trustee. A copy of the Agreement may be obtained from the Trustee by writing
to the Trustee at Four Albany Street, New York, New York 10006, Attention:
Corporate Trust and Agency Group/Structured Finance Group. To the extent not
defined herein, the capitalized terms used herein have the meanings ascribed to
them in the Agreement.
This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class A Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class A
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
A Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class A Certificate and each Holder of a Class B
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class A Certificates are limited to the unpaid Class A Invested Amount,
which may be less than the unpaid principal balance of the Class A
Certificates, pursuant to the terms of the Agreement. All principal of and
interest on the Class A Certificates is scheduled to be paid by the May 2001
Distribution Date but may be paid earlier. Subject to prior termination as
provided in the Agreement, the interest of the Series 1996-C Certificateholders
in the Trust will terminate following the earliest of (i) the date on which the
Investor Amount is paid in full, (ii) the November 2003 Distribution Date and
(iii) the termination of the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class A Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class A Certificates, in part to the
Holders of the Class B Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank
3
<PAGE> 31
Certificate and the Holders of any outstanding Supplemental Certificates
outstanding from time to time. The Bank Certificate and the Holders of any
outstanding Supplemental Certificates represent the Sellers' Interest in the
Trust. The Bank Certificate and any outstanding Supplemental Certificates
represent the interest in the Principal Receivables not represented by the
Investor Certificates.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class A Initial Invested Amount is $605,500,000. The Class A
Invested Amount for any date of determination will be an amount equal to (a)
the Class A Initial Invested Amount, minus (b) the aggregate amount of
principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-offs for all prior Distribution Dates over the aggregate amount of Class
A Investor Charge-Offs reimbursed prior to such date, minus (d) the Principal
Funding Account Balance.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class A Certificate Rate, and (ii) the outstanding
principal amount of the Class A Certificates as of the preceding Record Date
(or, in the case of the first Distribution Date, as of the Closing Date). A
"Distribution Date" is the 15th day of each month, or, if such day is not a
Business Day, the next succeeding Business Day, commencing July 15, 1996.
The Class A Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .12% per annum above LIBOR
determined as set forth below (the "Class A Certificate Rate").
4
<PAGE> 32
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third
Distribution Date on which such Interest Period commences (each, a "LIBOR
Determination Date"). A "London Business Day" is any day on which dealings in
deposits in United States dollars are transacted in the London interbank
market. The Class A Certificate Rate applicable to the then current and the
immediately preceding Interest Periods may be obtained by telephoning the
Trustee at its Corporate Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three-month period, as
applicable.
On each Distribution Date with respect to the Class A
Accumulation Period, an amount equal to the least of (a) Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (b) the Controlled Distribution Amount for such Distribution
Date and (c) the Class A Invested Amount, will be deposited in the Principal
Funding Account for payment to the Class A Certificateholders on the Class A
Expected Final Payment Date or on the first Distribution Date with respect to
the Rapid Amortization Period.
5
<PAGE> 33
On each Distribution Date during the Rapid Amortization Period
until the Class A Investor Amount has been paid in full or the Series
Termination Date occurs, the Class A Certificateholders will be entitled to
receive Available Investor Principal Collections in an amount up to the Class A
Investor Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class A Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class A Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class A Certificate is limited in right of payment to certain Collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay Out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the aggregate Investor Amount of the
Investor Certificates of all adversely affected Series, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or of modifying in any manner the rights of
Investor Certificateholders of any Series then issued and outstanding;
provided, however, that no such amendment shall (a) reduce in any manner the
amount of, or delay the timing of, distributions to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent to any such amendment of each affected
Certificateholder, (b) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (c) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each
6
<PAGE> 34
Investor Certificateholder or (d) adversely affect the rating of any Series or
Class by each Rating Agency without the consent of the Holders of Investor
Certificates of such Series or Class evidencing not less than 66-2/3% of the
aggregate Investor Amount of the Investor Certificates of such Series or Class.
The Class A Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class A Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class A Certificate is exchangeable for a
new Class A Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class A Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
Prior to due presentation of this Class A Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class A Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class A Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class A Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
7
<PAGE> 35
IN WITNESS WHEREOF, the Sellers have caused this Class A
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
------------------------
Vice President
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
------------------------
Vice President
This is one of the Class A Certificates referred to in the
within-mentioned Agreement.
BANKERS TRUST COMPANY,
as Trustee,
By: /s/ KEVIN J. HEALEY
------------------------
Authorized Officer
Dated: May 13, 1996
8
<PAGE> 36
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- --------------------------
: :
: :
: :
- -------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
-------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
9
<PAGE> 37
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS B FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
THIS CLASS B CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE
ACCOUNT OF A BENEFIT PLAN.
Unless this Class B Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. 1 CUSIP NO. 007960AX5
$38,500,000
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as
<PAGE> 38
seller (in such capacity, a "Seller" and together with Colonial as a Seller,
the "Sellers") and the Trustee (as amended from time to time, the "Amended and
Restated Pooling and Servicing Agreement"), as supplemented by the Series
1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as Seller
and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class B Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties
- ----------------------------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
2
<PAGE> 39
evidenced hereby and the rights, duties and obligations of the Trustee. A copy
of the Agreement may be obtained from the Trustee by writing to the Trustee at
Four Albany Street, New York, New York 10006, Attention: Corporate Trust and
Agency Group/Structured Finance Group. To the extent not defined herein, the
capitalized terms used herein have the meanings ascribed to them in the
Agreement.
This Class B Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class B Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class B
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
B Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class B Certificate, and each Holder of a Class A
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class B Certificates are limited to the unpaid Class B Invested Amount,
which may be less than the unpaid principal balance of the Class B
Certificates, pursuant to the terms of the Agreement. Principal payments on
the Class B Certificates will not be made until the Class A Certificates have
been paid in full. All principal of and interest on the Class B Certificates
is scheduled to be paid by the June 2001 Distribution Date, but may be paid
earlier. Subject to prior termination as provided in the Agreement, the
interest of the Series 1996-C Certificateholders in the Trust will terminate
following the earliest of (i) the date on which the Investor Amount is paid in
full and (ii) the November 2003 Distribution Date and (iii) the termination of
the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class B Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class B Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class B Certificates and in part to the
3
<PAGE> 40
Holders of the Class A Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank Certificate and the Holders of any
outstanding Supplemental Certificates outstanding from time to time. The Bank
Certificate and any outstanding Supplemental Certificates represent the
Sellers' Interest in the Trust. The Bank Certificate and any outstanding
Supplemental Certificates represent the interest in the Principal Receivables
not represented by the Investor Certificates.
THE CLASS B CERTIFICATES ARE SUBORDINATED TO THE CLASS A
CERTIFICATES TO THE EXTENT SET FORTH IN THE AGREEMENT.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class B Initial Invested Amount is $38,500,000. The Class B
Invested Amount for any date will be an amount equal to (a) the Class B Initial
Invested Amount, minus (b) the aggregate amount of principal payments made to
the Class B Certificateholders prior to such date, minus (c) the excess, if
any, of the aggregate amount of Class B Investor Charge-Offs for all prior
Distribution Dates over the aggregate amount of any reimbursement of Class B
Investor Charge-Offs for all Distribution Dates preceding such date, minus (d)
the amount of Reallocated Principal Collections allocated on all prior
Distribution Dates, minus (e) an amount equal to the amount by which the Class
B Invested Amount has been reduced pursuant to subsection 4.6(a) of the
Agreement on all prior Distribution Dates and plus (f) the amount of Excess
Spread and Excess Finance Charges allocated and available on all prior
Distribution Dates for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (c), (d) and (e); provided, however, that the Class B
Invested Amount may not be reduced below zero.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class B Certificate Rate, and (ii) the outstanding
principal amount of
4
<PAGE> 41
the Class B Certificates as of the preceding Record Date (or, in the case of
the first Distribution Date as of the Closing Date). A "Distribution Date" is
the 15th day of each month, or, if such day is not a Business Day, the next
succeeding Business Day, commencing July 15, 1996.
The Class B Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .25% per annum above LIBOR
determined as set forth below (the "Class B Certificate Rate").
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third Distribution
Date on which such Interest Period commences (each, a "LIBOR Determination
Date"). A "London Business Day" is any day on which dealings in deposits in
United States dollars are transacted in the London interbank market. The Class
B Certificate Rate applicable to the then current and the immediately preceding
Interest Periods may be obtained by telephoning the Trustee at its Corporate
Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three- month period, as
applicable.
5
<PAGE> 42
After the Class A Investor Amount has been paid in full on
each Distribution Date with respect to the Class B Accumulation Period, amounts
equal to the least of (a) Available Investor Principal Collection on deposit in
the Collection Account with respect to such Distribution Date, (minus the
portion of such Available Investor Principal Collections applied to Class A
Monthly Principal on such Distribution Date), (b) the Controlled Distribution
Amount for such Distribution Date and (c) the Class B Invested Amount, will be
deposited in the Principal Funding Account for payment to the Class B
Certificateholders until the Class B Invested Amount is paid in full.
On each Distribution Date during the Rapid Amortization Period
(following the payment in full of the Class A Certificates) until the Class B
Invested Amount has been paid in full or the Series Termination Date occurs,
the Class B Certificateholders will be entitled to receive Available Investor
Principal Collections (minus the portion of Available Investor Principal
Collections applied to Class A Monthly Principal on such Distribution Date) in
an amount up to the Class B Invested Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class B Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class B Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class B Certificate is limited in right of payment to certain Collections
respecting the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the
6
<PAGE> 43
aggregate Investor Amount of the Investor Certificates of all adversely
affected Series, for the purpose of adding any provisions to, changing in any
manner or eliminating any of the provisions of the Agreement or of modifying in
any manner the rights of Investor Certificateholders of any Series then issued
and outstanding; provided, however, that no such amendment shall (a) reduce in
any manner the amount of, or delay the timing of, distributions to Investor
Certificateholders or deposits of amounts to be so distributed or the amount
available under any Series Enhancement without the consent to any such
amendment of each affected Certificateholder, (b) change the definition of or
the manner of calculating the interest of any Investor Certificateholder
without the consent of each affected Investor Certificateholder, (c) reduce the
aforesaid percentage required to consent to any such amendment without the
consent of each Investor Certificateholder or (d) adversely affect the rating
of any Series or Class by each Rating Agency without the consent of the Holders
of Investor Certificates of such Series or Class evidencing not less than
66-2/3% of the aggregate Investor Amount of the Investor Certificates of such
Series or Class.
The Class B Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class B Certificate shall be registered in the Certificate Register upon
surrender of this Class B Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class B Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class B Certificate is exchangeable for a
new Class B Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class B Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
This Class B Certificate may not be acquired by or for the
account of any benefit plan, trust or account, including an individual
retirement account, that is subject to the Employee Retirement Income Security
Act of 1974, as amended, or that is described in Section 4975(e)(1) of the
Internal Revenue Code of 1986, as amended, or an entity whose underlying assets
include plan assets by reason of a plan's investment in such entity (a "Benefit
Plan"). By accepting and holding this Class B Certificate, the Holder hereof
shall be deemed to have represented and warranted that it is not a Benefit
Plan. By
7
<PAGE> 44
acquiring any interest in this Class B Certificate, the applicable Certificate
Owner or Owners shall be deemed to have represented and warranted that it or
they are not Benefit Plans.
Prior to due presentation of this Class B Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class B Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class B Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class B Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
8
<PAGE> 45
IN WITNESS WHEREOF, the Sellers have caused this Class B
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By: /s/ MICHAEL COCO
------------------------
Vice President
ADVANTA NATIONAL BANK
By: /s/ MICHAEL COCO
------------------------
Vice President
This is one of the Class B Certificates referred to in the
within-mentioned Agreement.
BANKER TRUST COMPANY,
as Trustee,
By: /s/ KEVIN J. HEALEY
------------------------
Authorized Officer
Dated: May 13, 1996
9
<PAGE> 46
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- --------------------------
: :
: :
: :
- -------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
-------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
10
<PAGE> 1
EXECUTION
COPY
================================================================================
COLONIAL NATIONAL BANK USA
Seller and Servicer
ADVANTA NATIONAL BANK
Seller
and
BANKERS TRUST COMPANY
Trustee
on behalf of the Series 1996-C Certificateholders
SERIES 1996-C SUPPLEMENT
Dated as of May 13, 1996
to
AMENDED AND RESTATED POOLING AND SERVICING AGREEMENT
Dated as of December 1, 1993,
as Amended and Restated on May 23, 1994
ADVANTA CREDIT CARD MASTER TRUST II
SERIES 1996-C
================================================================================
<PAGE> 2
TABLE OF CONTENTS
<TABLE>
<CAPTION>
Page
----
<S> <C>
ARTICLE I
Creation of the Series 1996-C Certificates
------------------------------------------
Section 1.1. Designation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
ARTICLE II
Definitions
-----------
Section 2.1. Definitions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
ARTICLE III
Servicer and Trustee
--------------------
Section 3.1. Servicing Compensation . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 18
ARTICLE IV
Rights of Series 1996-C Certificateholders and Collateral Interest
Holder and Allocation and Application of Collections
----------------------------------------------------
Section 4.1. Collections and Allocations . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19
Section 4.2. Determination of Monthly Interest . . . . . . . . . . . . . . . . . . . . . . . . . 22
Section 4.3. Determination of Monthly Principal . . . . . . . . . . . . . . . . . . . . . . . . 24
Section 4.4. Required Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
Section 4.5. Application of Class A Available Funds,
Class B Available Funds, Collateral Available Funds,
Available Investor Principal Collections and
Collateral Principal Collections . . . . . . . . . . . . . . . . . . . . . . . . . 27
Section 4.6. Default Amounts; Investor Charge-Offs . . . . . . . . . . . . . . . . . . . . . . . 29
Section 4.7. Excess Spread; Excess Finance Charges . . . . . . . . . . . . . . . . . . . . . . . 31
Section 4.8. Reallocated Principal Collections . . . . . . . . . . . . . . . . . . . . . . . . . 33
Section 4.9. Excess Finance Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 33
Section 4.10. Shared Principal Collections . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Section 4.11. Determination of LIBOR . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 34
Section 4.12. Cash Collateral Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 35
Section 4.13. Principal Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 36
Section 4.14. Class A Accumulation Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . 37
Section 4.15. Reserve Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 38
Section 4.16. Interest Funding Account . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40
</TABLE>
i
<PAGE> 3
<TABLE>
<CAPTION>
Page
----
<S> <C>
ARTICLE V
Distributions and Reports to Series 1996-C Certificateholders
-------------------------------------------------------------
Section 5.1. Distributions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41
Section 5.2. Certificates and Statements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 42
ARTICLE VI
Series 1996-C Pay Out Events
----------------------------
Section 6.1. Series 1996-C Pay Out Events . . . . . . . . . . . . . . . . . . . . . . . . . . . 43
ARTICLE VII
Optional Repurchase; Series Termination
---------------------------------------
Section 7.1. Optional Repurchase . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
Section 7.2. Series Termination . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45
ARTICLE VIII
Final Distributions
-------------------
Section 8.1. Sale of Receivables or Certificateholders'
Interest Pursuant to Section 2.06 or
10.01 of the Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 46
Section 8.2. Distribution of Proceeds of Sale, Disposition
or Liquidation of the Receivables Pursuant to
Section 9.02 of the Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . 47
Section 8.3. Instructions Pursuant to Section 9.02(a)
of the Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 48
ARTICLE IX
Certificates
------------
Section 9.1. Book-Entry Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
</TABLE>
ii
<PAGE> 4
<TABLE>
<CAPTION>
Page
----
ARTICLE X
Miscellaneous Provisions
------------------------
<S> <C>
Section 10.1. Certain Matters Regarding the Collateral Interest Holder . . . . . . . . . . . . . 49
Section 10.2. Ratification of Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Section 10.3. Counterparts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Section 10.4. Governing Law . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Section 10.5. Notices . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
Section 10.6. Amendments . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49
</TABLE>
iii
<PAGE> 5
SERIES 1996-C SUPPLEMENT, dated as of May 13, 1996 (the "Supplement"),
among COLONIAL NATIONAL BANK USA, a national banking association, as Seller and
Servicer, ADVANTA NATIONAL BANK, a national banking association, as Seller, and
BANKERS TRUST COMPANY, a New York banking corporation, as Trustee.
Pursuant to the Amended and Restated Pooling and Servicing Agreement
dated as of December 1, 1993, as Amended and Restated on May 23, 1994 (as
amended and supplemented, including by the terms of this Supplement, the
"Agreement"), among Colonial, as a Seller and Servicer, and the Trustee, the
Sellers have created ADVANTA Credit Card Master Trust II (the "Trust").
Section 6.03 of the Agreement provides that the Sellers may from time to time
direct the Trustee to authenticate one or more new Series of Investor
Certificates representing fractional undivided interests in the Trust. The
Principal Terms of any new Series are to be set forth in a Supplement to the
Agreement.
Pursuant to this Supplement, the Sellers and the Trustee shall create a
new Series of Investor Certificates and specify the Principal Terms thereof.
ARTICLE I
Creation of the Series 1996-C Certificates
Section 1.1. Designation. (a) There is hereby created a Series of
Investor Certificates to be issued pursuant to the Agreement and this
Supplement to be known as "ADVANTA Credit Card Master Trust II, Series 1996-C."
The Series 1996-C Certificates shall be issued in two Classes. The first Class
shall be known as the "Class A Floating Rate Asset Backed Certificates, Series
1996-C" and the second Class shall be known as the "Class B Floating Rate Asset
Backed Certificates, Series 1996-C." In addition, there is hereby created a
third Class of interests in the Trust which, except as expressly provided
herein, shall be deemed to be "Investor Certificates" for all purposes under
the Agreement and this Supplement and shall be in uncertificated form and which
shall be known as the "Collateral Interest, Series 1996-C." Solely for the
purposes of Section 9.02(a) of the Agreement, the holders of interests in the
Collateral Interest, the Cash Collateral Account and the Yield Supplement
Account shall each be deemed to be a separate Class. The Collateral Interest
Holder shall be the Series Enhancer for Series 1996-C. Notwithstanding
anything to the contrary in the Agreement, the institution making the initial
deposit to the Cash Collateral Account shall not be deemed to be a Series
Enhancer for Series 1996-C.
(b) Series 1996-C shall be included in Group One. Series 1996-C shall
be a Principal Sharing Series with respect to Group One only. Series 1996-C
shall not be subordinated to any other Series. Notwithstanding any provision
in the Agreement or in this Supplement to the contrary, the first Distribution
Date with respect to Series 1996-C shall be the July 1996 Distribution Date,
and references herein to the Monthly Period relating to the July 1996
Distribution Date shall mean the period from the Closing Date through the end
of June 1996.
<PAGE> 6
(c) In the event that any term or provision contained herein shall
conflict with or be inconsistent with any term or provision contained in the
Agreement, the terms and provisions of this Supplement shall govern.
(d) The Collateral Interest Holder, as holder of an "Investor
Certificate" under the Agreement, shall be entitled to the benefits of the
Agreement and this Supplement. Notwithstanding the foregoing, except as
expressly provided herein, the provisions of Article VI and Article XII of the
Agreement relating to the registration, authentication, delivery, presentation,
cancellation and surrender of Registered Certificates and clauses (a) and (c)
of the definition of "Tax Opinion" in Section 1.01 of the Agreement shall not
be applicable to the Collateral Interest.
ARTICLE II
Definitions
Section 2.1. Definitions.
(a) Whenever used in this Supplement, the following words and
phrases shall have the following meanings, and the definitions of such terms
are applicable to the singular as well as the plural forms of such terms and
the masculine as well as the feminine and neuter genders of such terms.
"Accumulation Date" shall mean August 1, 2000.
"Accumulation Period" shall mean the Class A Accumulation Period
and the Class B Accumulation Period.
"Additional Interest" shall mean, at any time of determination,
the Class A Additional Interest, the Class B Additional Interest and the
Collateral Additional Interest.
"Assignment No. 19" shall mean Assignment No. 19 of Receivables in
Additional Accounts dated as of May 13, 1996 by and between the Sellers, the
Servicer and the Trustee.
"Available Cash Collateral Amount" shall mean, with respect to any
Distribution Date, the lesser of (a) the amount on deposit in the Cash
Collateral Account on such date (beforegiving effect to any deposit to, or
withdrawal from, the Cash Collateral Account to be made with respect to such
date) and (b) the lesser of the Required Enhancement Amount and the Invested
Amount as of such date.
"Available Enhancement Amount" shall mean, for any date of
determination, the sum of (a) the Collateral Invested Amount and (b) the
aggregate amount of funds on deposit in the Cash Collateral Account, in each
case on such date.
2
<PAGE> 7
"Available Investor Principal Collections" shall mean, with
respect to any Monthly Period, an amount equal to the sum of (a) (i) an amount
equal to the Investor Principal Collections minus (ii) the amount of
Reallocated Principal Collections with respect to such Monthly Period which
pursuant to Section 4.8(a) are required to fund any deficiency in the amount to
be distributed pursuant to Sections 4.5(a)(i), (ii) and (iii) for the related
Distribution Date (excluding Reallocated Principal Collections that have
resulted in a reduction of the Collateral Invested Amount pursuant to Section
4.6(c)), plus (b) any Shared Principal Collections with respect to other Series
in Group One that are allocated to Series 1996-C in accordance with Section
4.04 of the Agreement and Section 4.10 hereof, plus (c) any other amounts which
pursuant to subsection 4.5(a)(iii) (including any amounts allocated with
respect thereto pursuant to subsection 4.7(a)) and Sections 4.7(b), (d) and (e)
hereof are to be treated as Available Investor Principal Collections with
respect to the related Distribution Date, plus (d) the excess, if any, of
Collateral Principal Collections over Collateral Monthly Principal with respect
to the related Distribution Date.
"Average Principal Balance" shall mean, for any Monthly Period in
which an Addition Date occurs, the weighted average of the sum of the Principal
Receivables in the Trust and the principal amount on deposit in the Excess
Funding Account at the end of the day on the last day of the prior Monthly
Period and the sum of the Principal Receivables in the Trust and the principal
amount on deposit in the Excess Funding Account at the end of the day on the
related Addition Date, weighted, respectively, by a fraction, the numerator of
which is the number of days from and including the first day of such Monthly
Period, to but excluding the related Addition Date, and the denominator of
which is the number of days in such Monthly Period, and by a fraction, the
numerator of which is the number of days from and including the related
Addition Date to and including the last day of such Monthly Period, and the
denominator of which is the number of days in such Monthly Period.
"Base Rate" shall mean, with respect to any Monthly Period, the
annualized percentage equivalent of a fraction, the numerator of which is equal
to the sum of the Class A Monthly Interest, the Class B Monthly Interest, the
Collateral MonthlyInterest and the Monthly Servicing Fee with respect to the
related Distribution Date and the denominator of which is the Investor Amount
as of the last day of the preceding Monthly Period; provided, however, if the
Rating Agency Condition is satisfied with respect thereto, for purposes of
determining the Base Rate, the Monthly Servicing Fee shall be replaced with an
amount equal to one-twelfth the product of (i) the Net Servicing Fee Rate and
(ii) the Servicing Base Amount.
"Cash Collateral Account" shall have the meaning specified in
Section 4.12(a).
"Cash Collateral Account Investments" shall mean Eligible
Investments.
"Cash Enhancement Surplus" shall mean, as of any date of
determination, the excess, if any, of (a) the amount on deposit in the Cash
Collateral Account over (b) the Required Cash Collateral Amount. Any Cash
Enhancement Surplus shall be applied in accordance with the Loan Agreement.
3
<PAGE> 8
"Class A Accumulation Period" shall mean, unless a Pay Out Event
with respect to Series 1996-C shall have occurred prior thereto, the period
commencing on the Accumulation Date or such later date as is determined in
accordance with Section 4.14 and ending on the first to occur of (a) the
commencement of the Rapid Amortization Period, (b) the payment in full of Class
A Certificateholders of the Class A Investor Amount or (c) the Series
Termination Date.
"Class A Accumulation Period Length" shall have the meaning
specified in Section 4.14.
"Class A Additional Interest" shall have the meaning specified in
subsection 4.2(a).
"Class A Available Funds" shall mean, with respect to any Monthly
Period, an amount equal to the sum of (a) the Class A Floating Percentage of
the Collections of Finance Charge Receivables allocated to the Series 1996-C
Certificates (including any investment earnings on amounts on deposit in the
Interest Funding Account and any other amounts that are to be treated as
Collections of Finance Charge Receivables in accordance with the Agreement),
(b) the amount of Principal Funding Investment Proceeds, if any, with respect
to such Distribution Date, (c) the amount of funds, if any, to be withdrawn
from the Reserve Account which, pursuant to Section 4.15, are required to be
included in Class A Available Funds with respect to such Distribution Date,
less (d) the Class A Floating Percentage of Servicer Interchange.
"Class A Certificate Rate" shall mean, for any Interest Period
with respect to the Class A Certificates, a per annum rate equal to LIBOR as of
the LIBOR Determination Date applicable to such Interest Period plus the Class
A Certificate Rate Spread.
"Class A Certificate Rate Spread" shall mean 0.120% per annum.
"Class A Certificateholder" shall mean the Person in whose name a
Class A Certificate is registered in the Certificate Register.
"Class A Certificates" shall mean any one of the Certificates
executed by the Sellers and authenticated by or on behalf of the Trustee,
substantially in the form of Exhibit A-1.
"Class A Expected Final Distribution Date" shall mean the May 2001
Distribution Date.
"Class A Floating Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class A Invested
Amount as of the close of business on the last day of the preceding Monthly
Period and the denominator of which is equal to the Invested Amount as of such
day; provided, however, that with respect to the first Monthly Period, the
Class A Floating Percentage shall mean the percentage equivalent of a fraction,
4
<PAGE> 9
the numerator of which is the Class A Initial Invested Amount and the
denominator of which is the Initial Invested Amount.
"Class A Initial Invested Amount" shall mean $605,500,000.
"Class A Interest Shortfall" shall have the meaning specified in
subsection 4.2(a).
"Class A Invested Amount" shall mean, on any date of
determination, an amount equal to (a) the Class A Initial Invested Amount,
minus (b) the aggregate amount of principal payments made to the Class A
Certificateholders on or prior to such date, minus (c) the excess, if any, of
the aggregate amount of Class A Investor Charge-Offs for all prior Distribution
Dates over the aggregate amount of Class A Investor Charge-Offs reimbursed
pursuant to subsection 4.6(a) prior to such date minus (d) the Principal
Funding Account Balance.
"Class A Investor Amount" shall mean, on any date of
determination, an amount equal to the sum of (a) the Class A Invested Amount
and (b) the Principal Funding Account Balance.
"Class A Investor Charge-Off" shall have the meaning specified in
subsection 4.6(a).
"Class A Investor Default Amount" shall mean, with respect to each
Distribution Date, an amount equal to the product of (i) the Investor Default
Amount for the related Monthly Period and (ii) the Class A Floating Percentage
for such Monthly Period.
"Class A Monthly Interest" shall have the meaning specified in
subsection 4.2(a).
"Class A Monthly Principal" shall have the meaning specified in
subsection 4.3(a).
"Class A Penalty Rate" shall mean the sum of the Class A
Certificate Rate and 2.0% per annum.
"Class A Principal Percentage" shall mean, with respect to any
Monthly Period (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of
which is the Class A Invested Amount as of the last day of the immediately
preceding Monthly Period and the denominator of which is the Invested Amount as
of such day and (ii) during the Accumulation Period or the Rapid Amortization
Period, the percentage equivalent (which percentage shall never exceed 100%) of
a fraction, the numerator of which is the Class A Invested Amount as of the
last day of the Revolving Period, and the denominator of which is the Invested
Amount as of such last day; provided, however, that with respect to the first
Monthly Period, the Class A Principal
5
<PAGE> 10
Percentage shall mean the percentage equivalent of a fraction, the numerator of
which is the Class A Initial Invested Amount and the denominator of which is
the Initial Invested Amount.
"Class A Required Amount" shall have the meaning specified in
Section 4.4(a).
"Class A Servicing Fee" shall have the meaning specified in
Section 3.1.
"Class B Accumulation Period" shall mean, unless a Pay Out Event
with respect to Series 1996-C shall have occurred prior thereto, the period
commencing on the first day of the Monthly Period immediately preceding the
Class B Principal Commencement Date and ending on the first to occur thereafter
of (a) the commencement of the Rapid Amortization Period, (b) the payment in
full to the Class B Certificateholders of the Class B Invested Amount or (c)
the Series Termination Date.
"Class B Additional Interest" shall have the meaning specified in
Section 4.2(b).
"Class B Available Funds" shall mean, with respect to any Monthly
Period, an amount equal to the Class B Floating Percentage of the Collections
of Finance Charge Receivables allocated to the Series 1996-C Certificates
(including any investment earnings on amounts on deposit in the Interest
Funding Account and any other amounts that are to be treated as Collections of
Finance Receivables in accordance with the Agreement), less the Class B
Floating Percentage of Servicer Interchange.
"Class B Certificate Rate" shall mean, for any Interest Period
with respect to the Class B Certificates, a per annum rate equal to LIBOR as of
the LIBOR Determination Date for such Interest Period plus the Class B
Certificate Rate Spread.
"Class B Certificate Rate Spread" shall mean 0.250% per annum.
"Class B Certificateholder" shall mean the Person in whose name a
Class B Certificate is registered in the Certificate Register.
"Class B Certificates" shall mean any one of the Certificates
executed by the Sellers and authenticated by or on behalf of the Trustee,
substantially in the form of Exhibit A-2.
"Class B Expected Final Distribution Date" shall mean the June
2001 Distribution Date.
"Class B Floating Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is equal to the Class B Invested
Amount as of the close of business on the last day of the preceding Monthly
Period and the denominator of which is equal to the
6
<PAGE> 11
Invested Amount as of such day; provided, however, that with respect to the
first Monthly Period, the Class B Floating Percentage shall mean the percentage
equivalent of a fraction, the numerator of which is the Class B Initial
Invested Amount and the denominator of which is the Initial Invested Amount.
"Class B Initial Invested Amount" shall mean $38,500,000.
"Class B Interest Shortfall" shall have the meaning specified in
Section 4.2(b).
"Class B Invested Amount" shall mean, on any date of
determination, an amount equal to (a) the Class B Initial Invested Amount,
minus (b) the aggregate amount of principal payments made to the Class B
Certificateholders prior to such date minus (c) the excess, if any, of the
aggregate amount ofClass B Investor Charge-Offs for all prior Distribution
Dates over the aggregate amount of any reimbursement of Class B Investor
Charge-Offs pursuant to subsection 4.6(b) for all Distribution Dates preceding
such date, minus (d) the amount of Reallocated Principal Collections allocated
on all prior Distribution Dates pursuant to Section 4.8(a) (excluding any
Reallocated Principal Collections that have resulted in a reduction in the
Collateral Invested Amount pursuant to Section 4.6(c)), minus (e) an amount
equal to the amount by which the Class B Invested Amount has been reduced on
all prior Distribution Dates pursuant to Section 4.6(a) and plus (f) the amount
of Excess Spread and Excess Finance Charges allocated and available on all
prior Distribution Dates pursuant to Section 4.7(e) for the purpose of
reimbursing amounts deducted pursuant to the foregoing clauses (c), (d) and
(e); provided, however, that the Class B Invested Amount may not be reduced
below zero.
"Class B Investor Charge-Off" shall have the meaning specified in
Section 4.6(b).
"Class B Investor Default Amount" shall mean, with respect to each
Distribution Date, an amount equal to the product of (i) the Investor Default
Amount for the related Monthly Period and (ii) the Class B Floating Percentage
for such Monthly Period.
"Class B Monthly Interest" shall have the meaning specified in
Section 4.2(b).
"Class B Monthly Principal" shall have the meaning specified in
Section 4.3(b).
"Class B Penalty Rate" shall mean the sum of the Class B
Certificate Rate and 2.0% per annum.
"Class B Principal Commencement Date" shall mean the Distribution
Date on which the Class A Investor Amount is paid in full or on which the
Principal Funding Account Balance is equal to the Class A Investor Amount;
provided, that if the Class A Investor Amount is paid in full on the Class A
Expected Final Distribution Date and the Rapid Amortization Period has not
commenced, the Class B Principal Commencement Date shall mean the Class B
Expected Final Distribution Date.
7
<PAGE> 12
"Class B Principal Percentage" shall mean, with respect to any
Monthly Period (i) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of
which is the Class B Invested Amount as of the last day of the immediately
preceding Monthly Period and the denominator of which is the Invested Amount as
of such day and (ii) during the Accumulation Period or the Rapid Amortization
Period, the percentage equivalent (which percentage shall never exceed 100%) of
a fraction, the numerator of which is the Class B Invested Amount as of the
last day of the RevolvingPeriod, and the denominator of which is the Invested
Amount as of such last day; provided, however, that with respect to the first
Monthly Period, the Class B Principal Percentage shall mean the percentage
equivalent of a fraction, the numerator of which is the Class B Initial
Invested Amount and the denominator of which is the Initial Invested Amount.
"Class B Required Amount" shall have the meaning specified in
Section 4.4(b).
"Class B Servicing Fee" shall have the meaning specified in
Section 3.1.
"Closing Date" shall mean May 13, 1996.
"Collateral Additional Interest" shall have the meaning specified
in Section 4.2(c).
"Collateral Available Funds" shall mean, with respect to any
Monthly Period, an amount equal to the Collateral Floating Percentage of the
Collections of Finance Charge Receivables allocated to the Series 1996-C
Certificates (including any investment earnings on amounts on deposit in the
Interest Funding Account and any other amounts that are to be treated as
Collections of Finance Charge Receivables in accordance with the Agreement),
less the Collateral Floating Percentage of Servicer Interchange.
"Collateral Default Amount" shall mean, with respect to each
Distribution Date, an amount equal to the product of (i) the Investor Default
Amount for the related Monthly Period and (ii) the Collateral Floating
Percentage for such Monthly Period.
"Collateral Floating Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is the Collateral Invested Amount
as of the close of business on the last day of the preceding Monthly Period and
the denominator of which is equal to the Invested Amount as of such day;
provided, however, that with respect to the first Monthly Period, the
Collateral Floating Percentage shall mean the percentage equivalent of a
fraction, the numerator of which is the Collateral Initial Invested Amount and
the denominator of which is the Initial Invested Amount.
"Collateral Initial Invested Amount" shall mean $56,000,000.
"Collateral Interest" shall mean a fractional undivided interest
in the Trust which shall consist of the right to receive, to the extent
necessary to make the required
8
<PAGE> 13
payments to the Collateral Interest Holder under this Supplement, the portionof
Collections allocable thereto under the Agreement and this Supplement, funds on
deposit in the Collection Account allocable thereto pursuant to the Agreement
and this Supplement.
"Collateral Interest Holder" shall mean the entity so designated
in the Loan Agreement.
"Collateral Interest Shortfall" shall have the meaning specified
in subsection 4.2(c).
"Collateral Invested Amount" shall mean, for any date of
determination, an amount equal to (a) the Collateral Initial Invested Amount,
minus (b) an amount equal to the amount by which the Collateral Invested Amount
has been reduced on all prior Distribution Dates pursuant to Section 4.6, minus
(c) the aggregate amount paid pursuant to subsections 4.5(e)(i), 4.5(f)(iii)
and 4.5(g)(i) prior to such date, and plus (d) the aggregate amount of Excess
Finance Charges and Excess Spread allocated and available on all prior
Distribution Dates pursuant to Section 4.7(i) for the purpose of reimbursing
amounts deducted pursuant to the foregoing clause (b); provided, however, that
the Collateral Invested Amount may not be reduced below zero.
"Collateral Monthly Interest" shall have the meaning specified in
Section 4.2(c).
"Collateral Monthly Principal" shall have the meaning specified in
Section 4.3(c).
"Collateral Principal Collections" shall mean, with respect to any
Monthly Period, an amount equal to (a) the Invested Principal Collections with
respect to such Monthly Period, minus (b) the amount of Investor Principal
Collections with respect to such date, plus (c) the amount, if any, of Excess
Spread and Excess Finance Charges to be distributed pursuant to Sections 4.7(h)
and (i) on the related Distribution Date and minus (d) the amount of
Reallocated Principal Collections with respect to such Monthly Period which,
pursuant to Section 4.8, are required to fund any deficiency in the amounts to
be distributed pursuant to Sections 4.5(a)(i), (ii) and (iii) and 4.5(b)(i) and
(ii) and Section 4.7(d) for the related Distribution Date (excluding
Reallocated Principal Collections which have been allocated to reduce the Class
B Invested Amount).
"Collateral Principal Shortfall" shall mean, for any Distribution
Date during the Accumulation Period or the Rapid Amortization Period, the
excess of Collateral Monthly Principal for such Distribution Date over the
amount of Collateral Principal Collections available on such date pursuant to
Section 4.5(g).
"Collateral Rate" shall mean the rate designated as such in the
Loan Agreement.
"Collateral Servicing Fee" shall have the meaning specified in
Section 3.1.
9
<PAGE> 14
"Controlled Accumulation Amount" shall mean (a) for any
Distribution Date with respect to the Class A Accumulation Period, the Class A
Initial Invested Amount divided by nine; provided, however, that, if the Class
A Accumulation Period is modified pursuant to Section 4.14, (i) the Controlled
Accumulation Amount for each Distribution Date with respect to the Class A
Accumulation Period shall mean the amount determined in accordance with Section
4.14 on the date on which the Class A Accumulation Period has most recently
been modified and (ii) the sum of the Controlled Accumulation Amounts for all
Distribution Dates with respect to the modified Class A Accumulation Period
shall not be less than the Class A Initial Invested Amount and (b) for any
Distribution Date with respect to the Class B Accumulation Period, the Class B
Initial Invested Amount.
"Controlled Deposit Amount" shall mean, for any Distribution Date
with respect to the Accumulation Period, an amount equal to the sum of the
Controlled Accumulation Amount for such Distribution Date and any Deficit
Controlled Accumulation Amount for the immediately preceding Distribution Date.
"Covered Amount" shall mean for any Distribution Date with respect
to the Class A Accumulation Period or the first Special Payment Date, if such
Special Payment Date occurs prior to the Class B Principal Commencement Date,
an amount equal to the product of (i) (A) a fraction, the numerator of which is
the actual number of days in the period from and including the preceding
Distribution Date to but excluding such Distribution Date and the denominator
of which is 360, times (B) the Class A Certificate Rate and (ii) the Principal
Funding Account Balance, if any, as of the preceding Distribution Date.
"Deficit Controlled Accumulation Amount" shall mean (a) on the
first Distribution Date with respect to the Class A Accumulation Period or the
Class B Accumulation Period, the excess, if any, of the Controlled Accumulation
Amount for such Distribution Date over the amount distributed from the
Collection Account as Class A Monthly Principal or Class B Monthly Principal,
as the case may be, for such Distribution Date and (b) on each subsequent
Distribution Date with respect to the Class A Accumulation Period or the Class
B Accumulation Period, the excess, if any, of the Controlled Deposit Amount for
such subsequent Distribution Date plus any Deficit Controlled Accumulation
Amount for the prior Distribution Date over the amount distributed from the
Collection Account as the case may be, for such subsequent Distribution Date.
"Enhancement Investor Amount" shall mean the Collateral Invested
Amount.
"Enhancement Surplus" shall mean, with respect to any Distribution
Date, the excess, if any, of (a) the amount on deposit in the Cash Collateral
Account plus the Collateral Invested Amount over (b) the Required Enhancement
Amount.
"Excess Finance Charges" shall mean, with respect to Series
1996-C, amounts allocated pursuant to Section 4.05 of the Agreement to Series
1996-C.
10
<PAGE> 15
"Excess Spread" shall mean, with respect to any Distribution Date,
the sum of the amounts, if any, specified pursuant to Sections 4.5(a)(iv),
4.5(b)(iii) and 4.5(c)(ii) with respect to such Distribution Date.
"Finance Charge Shortfall" shall have the meaning specified in
Section 4.9.
"Fitch" shall mean Fitch Investors Service, L.P., or its
successors.
"Floating Allocation Percentage" shall mean, with respect to any
Monthly Period, the percentage equivalent (which percentage shall never exceed
100%) of a fraction, the numerator of which is the Invested Amount as of the
last day of the preceding Monthly Period (or with respect to the first Monthly
Period, the Initial Invested Amount) and the denominator of which is the
greater of (1) the sum of (x) the total amount of Principal Receivables in the
Trust at the end of the day on such date (or with respect to the first Monthly
Period, at the end of the day on the Closing Date) and (y) the principal amount
on deposit in the Excess Funding Account as of the end of the day on such date
and (2) the sum of the numerators used to calculate the Series Percentages (as
such term is defined in the Agreement) with respect to Finance Charge
Receivables or Defaulted Receivables, as applicable, for all Series of
Certificates then outstanding; provided, however, that, with respect to any
Monthly Period in which an Addition Date occurs and the Servicer need not make
daily deposits of Collections into the Collection Account, the denominator in
(x) above shall be the Average Principal Balance; provided further, however,
that with respect to any Monthly Period in which an Addition Date occurs and
the Servicer is required to make daily deposits of Collections into the
Collection Account, the denominator in (x) above shall be (1) for the period
from and including the first day of such Monthly Period to but excluding the
related Addition Date, the aggregate amount of Principal Receivables in the
Trust at the end of the day on the last day of the prior Monthly Period and (2)
for the period from and including the related Addition Date to and including
the last day of such Monthly Period, the aggregateamount of Principal
Receivables in the Trust at the end of the day on the related Addition Date.
"Group One" shall mean Series 1994-B, Series 1994-D, Series
1995-A, Series 1995-C, Series 1995-D, Euro Series 1995-E, Series 1995-F, Series
1995-G, Series 1996-A, Series 1996-B, Series 1996-C and each other Series
hereafter specified in the related Supplement to be included in Group One.
"Initial Invested Amount" shall mean the sum of the Class A
Initial Invested Amount, the Class B Initial Invested Amount and the Collateral
Initial Invested Amount.
"Initial Servicing Fee" shall have the meaning specified in
Section 3.1.
"Interchange" shall mean, with respect to Series 1996-C and with
respect to each Distribution Date, an amount of Interchange (as defined in the
Agreement) equal to one-twelfth of 1.25% of the outstanding balance of the
Principal Receivables allocable to Series 1996-C on the last day of the
preceding Monthly Period.
11
<PAGE> 16
"Interest Funding Account" shall have the meaning set forth in
Section 4.16.
"Interest Funding Investment Proceeds" shall mean, with respect to
each Interest Period, the investment earnings on funds on deposit in the
Interest Funding Account (net of investment expenses and losses) for such
Interest Period.
"Interest Payment Date" shall mean September 16, 1996 and the
fifteenth day of each December, March, June and September thereafter, or if
such fifteenth day is not a Business Day, the next succeeding Business Day,
and, for the Class A Certificates only, the Class A Expected Final Distribution
Date; provided, however, that upon the commencement of the Class B Accumulation
Period or the Rapid Amortization Period, interest shall be paid on each
Distribution Date.
"Interest Period" shall mean, with respect to any Distribution
Date, the period from and including the Distribution Date immediately preceding
such Distribution Date (or, in the case of the first Distribution Date, from
and including the Closing Date) to but excluding such Distribution Date.
"Invested Amount" shall mean, as of any date of determination, an
amount equal to the sum of (a) the Class A Invested Amount as of such date, (b)
the Class B Invested Amount as of such date and (c) the Collateral Invested
Amount as of such date.
"Invested Principal Collections" shall mean, with respect to any
Monthly Period, an amount equal to the Principal Allocation Percentage of all
Collections in respect of Principal Receivables received during such Monthly
Period.
"Investor Amount" shall mean, as of any date of determination, an
amount equal to the sum of (a) the Invested Amount and (b) the Principal
Funding Account Balance.
"Investor Charge-Offs" shall mean Class A Investor Charge-Offs and
Class B Investor Charge-Offs.
"Investor Default Amount" shall mean, with respect to any
Distribution Date, an amount equal to the product of (a) the Defaulted Amount
for the related Monthly Period and (b) the Floating Allocation Percentage for
such Monthly Period.
"Investor Principal Collections" shall mean, with respect to any
Monthly Period, an amount equal to the product of (i) Invested Principal
Collections with respect to such Monthly Period and (ii) the sum of the Class A
Principal Percentage and the Class B Principal Percentage with respect to such
Monthly Period.
"LIBOR" shall mean an interest rate per annum determined by the
Trustee for each Interest Period in accordance with the provisions of Section
4.11.
"LIBOR Determination Date" shall mean May 9, 1996 with respect to
the period from the Closing Date through September 15, 1996; and, with respect
to each Interest
12
<PAGE> 17
Period thereafter, the second London Business Day prior to every third
Distribution Date, commencing with the September 16, 1996 Distribution Date.
"Loan Agreement" shall mean the Loan Agreement among the Sellers,
the Servicer, the Trustee and the Collateral Interest Holder and consented and
agreed to by Advanta Corp., dated the date hereof, as amended, supplemented or
otherwise modified from time to time in accordance with its terms.
"London Business Day" shall mean a Business Day on which dealings
in deposits in United States dollars are transacted in the London interbank
market.
"Monthly Interest" means, with respect to any Distribution Date,
the Class A Monthly Interest, the Class B Monthly Interest and Collateral
Monthly Interest for such Distribution Date.
"Monthly Servicing Fee" shall have the meaning specified in
Section 3.1.
"Net Portfolio Yield" shall mean, with respect to any Monthly
Period, the annualized percentage equivalent of a fraction, the numerator of
which is equal to (a) an amount equal to the product obtained by multiplying
the Floating Allocation Percentage with respect to such Monthly Period and the
amount of collections of Finance Charge Receivables with respect to such
Monthly Period (including any other amounts that are to be treated as
Collections of Finance Charge Receivables in accordance with the Agreement)
plus (b) the amount of any Principal Funding Investment Proceeds for the
related Distribution Date, plus (c) the amount of any Interest Funding
Investment Proceeds for the related Distribution Date, plus (d) the amount of
funds, if any, to be withdrawn from the Reserve Account which, pursuant to
Section 4.15, are required to be included in Class A Available Funds with
respect to such Distribution Date, minus (e) the Investor Default Amount for
the Distribution Date with respect to such Monthly Period, and the denominator
of which is the Investor Amount as of the last day of the preceding Monthly
Period.
"Net Servicing Fee Rate" shall mean (a) so long as Colonial is the
Servicer, 0.5% per annum, (b) if the Trustee is the Servicer, 1.0% per annum
and (c) if Colonial or the Trustee is no longer the Servicer, 2.0% per annum.
"Percentage Allocation" shall have the meaning specified in
Section 4.1(b)(ii).
"Principal Allocation Percentage" shall mean, with respect to any
Monthly Period:
(a) during the Revolving Period, the percentage equivalent
(which percentage shall never exceed 100%) of a fraction, the numerator of
which is the Invested Amount as of the last day of the immediately preceding
Monthly Period (or, in the case of the first Monthly Period, the Closing Date)
and the denominator of which is the greater of (i) the sum of (A) the total
amount of Principal Receivables in the Trust as of the last day of the
immediately preceding Monthly Period and (B) the principal amount on deposit in
the Excess
13
<PAGE> 18
Funding Account as of such last day (or, in the case of the first Monthly
Period, the Closing Date) and (ii) the sum of the numerators used to calculate
the Series Percentages applicable to Principal Receivables for all Series
outstanding as of the date as to which such determination is being made;
(b) during the Accumulation Period or the Rapid Amortization
Period, the percentage equivalent (which percentage shall never exceed 100%) of
a fraction, the numerator of which is the Invested Amount as of the last day of
the Revolving Period and the denominator of which is the greater of (i) the sum
of (A) the total amount of Principal Receivables in the Trust as of thelast day
of the immediately preceding Monthly Period and (B) the principal amount on
deposit in the Excess Funding Account as of such last day and (ii) the sum of
the numerators used to calculate the Series Percentages applicable to Principal
Receivables for all Series outstanding as of the date as to which such
determination is being made; provided however, that with respect to any Monthly
Period in which an Addition Date occurs and the Servicer need not make daily
deposits of Collections into the Collection Account, the amount in clause (i)
of paragraphs (a) and (b) above shall be the Average Principal Balance;
provided further, however, that with respect to any Monthly Period in which an
Addition Date occurs and the Servicer is required to make daily deposits of
Collections into the Collection Account, the amount in clause (i) of paragraphs
(a) and (b) above shall be (1) for the period from and including the first day
of such Monthly Period to but excluding the related Addition Date, the sum of
(x) the aggregate amount of Principal Receivables in the Trust at the end of
the day on the last day of the prior Monthly Period and (y) the principal
amount on deposit in the Excess Funding Account as of such last day and (2) for
the period from and including the related Addition Date to and including the
last day of such Monthly Period, the sum of (x) the aggregate amount of
Principal Receivables in the Trust at the end of the day on the related
Addition Date and (y) the principal amount on deposit in the Excess Funding
Account at the end of the day on the related Addition Date.
"Principal Funding Account" shall have the meaning set forth in
Section 4.13.
"Principal Funding Account Balance" shall mean, with respect to
any date of determination during the Accumulation Period, the principal amount,
if any, on deposit in the Principal Funding Account on such date of
determination.
"Principal Funding Investment Proceeds" shall have the meaning
specified in subsection 4.13(a)(ii).
"Principal Shortfall" shall have the meaning specified in Section
4.10.
"Rapid Amortization Period" shall mean, (a) if on the day on which
a Trust Pay Out Event or a Series 1996-C Pay Out Event is deemed to have
occurred the Servicer need not make daily deposits into or withdrawals from the
Collection Account pursuant to Section 4.03(a) of the Agreement, the period
commencing at the close of business on the Business Day immediately preceding
14
<PAGE> 19
the first day of the Monthly Period in which such Trust Pay Out Event or Series
1996-C Pay Out Event is deemed to have occurred or (b) otherwise, the period
commencing at the close of business on the Business Day immediately preceding
the day on which a Trust Pay Out Event or a Series 1996-C Pay Out Event is
deemed to haveoccurred, and ending on the first to occur of (i) the payment in
full to the Class A Certificateholders and the Class B Certificateholders of
the Class A Investor Amount and the Class B Invested Amount, respectively, and
the payment in full to the Collateral Interest Holder of the Collateral
Invested Amount, if any, or (ii) the Series Termination Date.
"Reallocated Principal Collections" shall mean, with respect to
any Monthly Period, the product of (a) the Principal Allocation Percentage with
respect to such Monthly Period, (b) the aggregate amount of Collections in
respect of Principal Receivables for such Monthly Period and (c) the sum of the
Class B Floating Percentage and the Collateral Floating Percentage with respect
to such Monthly Period.
"Reassignment Amount" shall mean, with respect to any Distribution
Date, after giving effect to any deposits and distributions otherwise to be
made on such Distribution Date, the sum of (i) the Invested Amount on such
Distribution Date, plus (ii) Monthly Interest for such Distribution Date and
any Monthly Interest previously due but not deposited into the Interest Funding
Account or distributed to the Series 1996-C Certificateholders, the Collateral
Interest Holder on a prior Distribution Date, plus (iii) the amount of
Additional Interest, if any, for such Distribution Date and any Additional
Interest previously due but not deposited into the Interest Funding Account or
distributed to the Series 1996-C Certificateholders, the Collateral Interest
Holder on a prior Distribution Date.
"Reference Banks" shall mean Barclays Bank plc, National
Westminster Bank PLC and Bankers Trust Company or such other major banks in the
London interbank market selected by the Servicer from time to time.
"Required Cash Collateral Amount" shall mean, with respect to any
date of determination, the Required Enhancement Amount less the Collateral
Invested Amount.
"Required Draw Amount" shall have the meaning specified in Section
4.12(c).
"Required Enhancement Amount" shall mean, with respect to any
Distribution Date, the greater of (i) the product of (a) the sum of the Class A
Invested Amount and the Class B Invested Amount, each as of such Distribution
Date after taking into account all distributions made on such Distribution
Date, minus the amount of funds on deposit in the Cash Collateral Account,
after taking into account all deposits and withdrawals on such Distribution
Date, and (b) a fraction, the numerator of which is 10% and the denominator of
which is the excess of 100% over 10% and (ii) the sum of (A) the product of (I)
$700,000,000, (II) 1.0% and (III) a fraction the numerator of which is equal to
theAvailable Cash Collateral Amount as of the immediately preceding
Distribution Date and the denominator of which is the Total Enhancement for
such Distribution Date and (B) the product of (I) $700,000,000, (II) 3.0% and
(III) a fraction the numerator of which is equal to the Collateral Invested
Amount as of the immediately preceding Distribution Date and the denominator of
which is the Total Enhancement for such Distribution Date; provided, however,
that (i) if there are any withdrawals from the Cash Collateral Account pursuant
to Section 4.12(c) or any reductions in the Collateral Invested Amount pursuant
to clause (b) of
15
<PAGE> 20
the definition of such amount, or a Pay Out Event occurs with respect to Series
1996-C, then the Required Enhancement Amount for any Distribution Date shall
equal the Required Enhancement Amount on the Distribution Date immediately
preceding such reduction or Pay Out Event, (ii) in no event shall the Required
Enhancement Amount exceed the sum of the Class A Invested Amount and the Class
B Invested Amount on any such date, and (iii) the Required Enhancement Amount
may be reduced without the consent of the Series 1996-C Certificateholders or
the Collateral Interest Holder, if the Sellers shall have received written
notice from each Rating Agency (with a copy delivered to the Trustee) that such
reduction will not result in the reduction or withdrawal of the then current
rating of the Series 1996-C Certificates and each of the Sellers shall have
delivered to the Trustee an Officer's Certificate to the effect that, based on
the facts known to such officer at such time, in the reasonable belief of such
Seller, such reduction will not cause a Pay Out Event or an event that, after
the giving of notice or the lapse of time, would constitute a Pay Out Event, to
occur with respect to Series 1996-C.
"Required Reserve Account Amount" shall mean, with respect to any
Distribution Date prior to the Reserve Account Funding Date, $0, and on or
after the Reserve Account Funding Date, an amount equal to (a) the product of
(i) .5% of the Class A Investor Amount as of the preceding Distribution Date
(after giving effect to all changes there in on such date) and (ii) a fraction,
the numerator of which is the number of Monthly Periods scheduled to be
included in the Accumulation Period as of such date and the denominator of
which is nine (except that if such numerator is one, the Required Reserve
Account Amount determined pursuant to this clause (a) shall be $0) or (b) any
other amount designated by the Sellers, provided that, if such designation is
of a lesser amount, the Sellers (i) shall have received written notice from
each Rating Agency that such designation will not result in the reduction or
withdrawal of the rating of the Series 1996-C Certificates and shall have
delivered copies of each such written notice to the Servicer and the Trustee,
and (ii) shall have delivered to the Trustee a certificate of an authorized
officer to the effect that, based on the facts known to such officer at such
time, in the reasonable belief of such Seller, such designation will not cause
a Pay Out Event or an event that,after the giving of notice or the lapse of
time, would cause a Pay Out Event, to occur with respect to Series 1996-C.
"Reserve Account" shall have the meaning specified in Section
4.15(a).
"Reserve Account Funding Date" shall mean the Distribution Date
with respect to the Monthly Period which commences three months prior to the
Monthly Period in which, as of the related Determination Date, the Accumulation
Period is scheduled to commence.
"Reserve Account Surplus" shall mean, as of any date of
determination, the amount, if any, by which the amount on deposit in the
Reserve Account exceeds the Required Reserve Account Amount.
"Reserve Draw Amount" shall have the meaning specified in Section
4.15(c).
"Revolving Period" shall mean the period beginning on the Closing
Date and ending on the earlier of (a) the close of business on the day
preceding the commencement of
16
<PAGE> 21
the Accumulation Period and (b) the close of business on the day preceding the
commencement of the Rapid Amortization Period.
"Series Invested Amount" shall mean the Invested Amount.
"Series Investor Amount" shall mean, as of any date of
determination, an amount equal to the numerator of the Principal Allocation
Percentage on such date.
"Series 1996-C" shall mean the Series of Certificates, the terms
of which are specified in this Supplement.
"Series 1996-C Certificateholder" shall mean a Class A
Certificateholder or a Class B Certificateholder.
"Series 1996-C Certificate" shall mean a Class A Certificate or a
Class B Certificate.
"Series 1996-C Pay Out Event" shall have the meaning specified in
Section 6.1.
"Series Percentage" shall mean with respect to Finance Charge
Receivables and Defaulted Receivables, the Floating Allocation Percentage, and
with respect to Principal Receivables, the Principal Allocation Percentage.
"Series Termination Date" shall mean the earlier to occur of (i)
the November 2003 Distribution Date and (ii) thetermination of the Trust
pursuant to Section 12.01 of the Agreement.
"Servicer Interchange" shall have the meaning specified in Section
3.1.
"Servicing Base Amount" shall have the meaning specified in
Section 3.1.
"Servicing Fee Rate" shall mean 2.0%.
"Special Payment Date" shall mean each Distribution Date with
respect to the Rapid Amortization Period.
"Subordinate Principal Collections" shall have the meaning
specified in Section 4.1(a)(ii).
"Telerate Page 3750" shall mean the display page currently so
designated on the Dow Jones Telerate Service (or such other page as may replace
such page on such service for the purpose of displaying comparable rates or
prices).
"Total Enhancement" shall mean, for purposes of determining the
Required Enhancement Amount with respect to any Distribution Date, an amount
equal to the sum of
17
<PAGE> 22
(i) the Available Cash Collateral Amount as of the immediately preceding
Distribution Date, and (ii) the Collateral Invested Amount as of the
immediately preceding Distribution Date.
"Yield Supplement Account" shall have the meaning specified in
Assignment No. 19.
(b) Notwithstanding anything to the contrary in this Supplement
or the Agreement, the term "Rating Agency" shall mean, whenever used in this
Supplement or the Agreement with respect to Series 1996-C, Moody's, Standard &
Poor's and Fitch; provided, however, that references to "Rating Agency" in the
definition of "Eligible Investments" shall be deemed to not include Fitch to
the extent that an investment is rated by Moody's and Standard & Poor's, but
not by Fitch. Reference to rating categories of Moody's and Standard & Poor's
in the Agreement shall be deemed to be references to the equivalent rating
categories of Fitch.
(c) All capitalized terms used herein and not otherwise
defined herein have the meanings ascribed to them in the Agreement.
(d) The words "hereof," "herein" and "hereunder" and words of
similar import when used in this Supplement shall refer to this Supplement as a
whole and not to any particular provision of this Supplement; references to any
Article, Section or Exhibit are references to Articles, Sections and Exhibits
in or to thisSupplement unless otherwise specified; and the term "including"
means "including without limitation."
ARTICLE III
Servicer and Trustee
Section 3.1. Servicing Compensation.
The share of the Servicing Fee allocable to the Series 1996-C
Certificateholders and the Collateral Interest Holder with respect to any
Distribution Date (the "Monthly Servicing Fee"), shall be equal to one-twelfth
the product of (i) the Servicing Fee Rate and (ii) the Invested Amount, if any,
as of the last day of the Monthly Period preceding such Distribution Date (the
amount calculated pursuant to this clause (ii) is referred to as the "Servicing
Base Amount"); provided, however, with respect to the July 1996 Distribution
Date, the Monthly Servicing Fee (the "Initial Servicing Fee") shall be
$1,200,000.
On each Transfer Date for which Colonial or the Trustee is the
Servicer, a portion of Interchange equal to one-twelfth of the product of (i)
1.0% and (ii) the Servicing Base Amount with respect to the related Monthly
Period that is on deposit in the Collection Account shall be withdrawn from the
Collection Account and paid to the Servicer in payment of a portion of the
Monthly Servicing Fee with respect to such Monthly Period ("Servicer
Interchange"). Should the Servicer Interchange on deposit in the Collection
Account on any
18
<PAGE> 23
Transfer Date with respect to the related Monthly Period be less than
one-twelfth of 1.0% of the Servicing Base Amount as of the last day of such
Monthly Period, the Monthly Servicing Fee with respect to such Monthly Period
will not be paid to the extent of such insufficiency of Servicer Interchange on
deposit in the Collection Account. The Servicer Interchange with respect to
the first Transfer Date shall be equal to $600,000. The share of the Monthly
Servicing Fee allocable to the Class A Certificateholders with respect to any
Distribution Date (the "Class A Servicing Fee"), shall be equal to one-twelfth
of the product of (a) the Class A Floating Percentage, (b) the Net Servicing
Fee Rate and (c) the Servicing Base Amount; provided, however, that with
respect to the July 1996 Distribution Date, the Class A Servicing Fee shall be
$259,500. The share of the Monthly Servicing Fee allocable to the Class B
Certificateholders with respect to any Distribution Date (the "Class B
Servicing Fee"), shall be equal to one-twelfth of the product of (a) the Class
B Floating Percentage, (b) the Net Servicing Fee Rate and (c) the Servicing
Base Amount; provided, however, that with respect to the July 1996 Distribution
Date, the Class B Servicing Fee shall be $16,500. The share of the Monthly
Servicing Fee allocable to the Collateral Interest Holder with respect to any
Distribution Date(the "Collateral Servicing Fee"), shall be equal to
one-twelfth of the product of (a) the Collateral Floating Percentage, (b) the
Net Servicing Fee Rate and (c) the Servicing Base Amount; provided, however,
that with respect to the July 1996 Distribution Date, the Collateral Servicing
Fee shall be $24,000. The remainder of the Servicing Fee shall be paid by the
Holders of the Seller Certificates or the Certificateholders of other Series
(as provided in the related Supplements) and in no event shall the Trust, the
Trustee, the Series 1996-C Certificateholders or the Collateral Interest Holder
be liable for the share of the Servicing Fee to be paid by the Holders of the
Seller Certificates or the Certificateholders of any other Series. The Class A
Servicing Fee shall be payable to the Servicer solely to the extent amounts are
available for distribution in respect thereof pursuant to Section 4.5(a)(ii),
4.7(a), 4.8(a) or 4.12(c); the Class B Servicing Fee shall be payable solely to
the extent amounts are available for distribution in respect thereof pursuant
to Section 4.5(b)(ii), 4.7(c), 4.8(b) or 4.12(c); and the Collateral Servicing
Fee shall be payable solely to the extent amounts are available for
distribution in respect thereof pursuant to Section 4.5(c)(i), 4.7(g) or
4.12(c).
ARTICLE IV
Rights of Series 1996-C Certificateholders and Collateral Interest
Holder and Allocation and Application of Collections
Section 4.1. Collections and Allocations. The Servicer will
apply, or will instruct the Trustee to apply, all collections and other funds
on deposit in the Collection Account that are allocated to the Series 1996-C
Certificates and the Collateral Interest as follows:
(a) Allocations During the Revolving Period. During the
Revolving Period, the Servicer shall, on or prior to the close of business on
the second Business Day following any Date of Processing, allocate the
following amounts as set forth below:
19
<PAGE> 24
(i) Allocate to the Series 1996-C Certificateholders and
the Collateral Interest Holder the product of (x) the Floating
Allocation Percentage on such Date of Processing and (y) the
aggregate amount of Collections of Finance Charge Receivables on
such Date of Processing, and of that allocation, deposit and retain
in the Collection Account (A) if such Date of Processing occurs in
a Monthly Period in which a LIBOR Determination Date occurs, prior
to the LIBOR Determination Date occurring in such Monthly Period,
an amount equal to the product of (i) the Floating Allocation
Percentage on such Date of Processing and (ii) the aggregate amount
of Collections of Finance Charge Receivables on such Date of
Processing, or (B) if such Date of Processing occurs in a Monthly
Period in which a LIBOR Determination Date occurs, on and after
such LIBOR Determination Date, or if there is no LIBOR
Determination Date occurring in the Monthly Period in which such
Date of Processing occurs, the difference between (1) Monthly
Interest for the related Distribution Date (plus, if Colonial is
not the Servicer, the Monthly Servicing Fee for such Monthly
Period) and (2) the amounts previously deposited in the Collection
Account with respect to such Monthly Period pursuant to this
subsection (a)(i);
(ii) Allocate to the Series 1996-C Certificateholders and
the Collateral Interest Holder an amount equal to the product of
(A) the Principal Allocation Percentage on such Date of Processing
and (B) the aggregate amount of Collections of Principal
Receivables on such Date of Processing and pay such amount to the
Holders of the Seller Certificates; provided, however, that the
amount to be paid to the Holders of the Seller Certificates
pursuant to this Section 4.1(a)(ii) on any Date of Processing shall
be paid to such Holders only if the Seller Amount on such Date of
Processing is greater than the Required Seller Amount (after giving
effect to all Principal Receivables transferred to the Trust on
such day and any amounts deposited in the Excess Funding Account on
such day) and otherwise shall be deposited in the Excess Funding
Account until the Seller Amount is greater than the Required Seller
Amount and applied in accordance with Section 4.02 of the Agreement
and the remainder shall be paid to the Holders of the Seller
Certificates; provided further, however, that if the Total
Enhancement is less than the Required Enhancement Amount, an amount
equal to the sum of (x) the Collateral Floating Percentage of the
product of the Principal Allocation Percentage and the aggregate
amount of Collections of Principal Receivables and (y) the Class B
Principal Percentage of the product of the Principal Allocation
Percentage and the aggregate amount of Collections of Principal
Receivables ("Subordinate Principal Collections") on each Date of
Processing with respect to a Monthly Period shall be deposited and
retained in the Collection Account during such Monthly Period.
(b) Allocations During the Accumulation Period. During the
Accumulation Period, the Servicer shall, prior to theclose of business on the
second Business Day following any Date of Processing, allocate the following
amounts as set forth below:
20
<PAGE> 25
(i) Allocate to the Series 1996-C Certificateholders
and the Collateral Interest Holder and deposit and retain in the
Collection Account an amount equal to the product of (A) the
Floating Allocation Percentage on such Date of Processing and (B)
the aggregate amount of Collections of Finance Charge Receivables
on such Date of Processing.
(ii) Allocate to the Series 1996-C Certificateholders
and the Collateral Interest Holder and deposit and retain in the
Collection Account an amount equal to the product of (x) the
Principal Allocation Percentage on such Date of Processing and (y)
the aggregate amount of Collections of Principal Receivables on
such Date of Processing (for any such date, a "Percentage
Allocation"); provided, however, that if the sum of such
Percentage Allocations with respect to the same Monthly Period
exceeds the Controlled Deposit Amount for the related Distribution
Date, then such excess shall not be treated as a Percentage
Allocation and shall be paid to the Holders of the Seller
Certificates only if the Seller Amount on such Date of Processing
is greater than the Required Seller Amount (after giving effect to
all Principal Receivables transferred to the Trust on such day and
any amounts deposited in the Excess Funding Account on such day)
and otherwise shall be deposited in the Excess Funding Account
until the Seller Amount is greater than the Required Seller Amount
and applied in accordance with Section 4.02 of the Agreement and
the remainder shall be paid to the Holders of the Seller
Certificates; provided further, however, that if the Total
Enhancement is less than the Required Enhancement Amount,
Subordinate Principal Collections with respect to each Monthly
Period shall be retained in the Collection Account during such
Monthly Period.
(c) Allocations During the Rapid Amortization Period. During
the Rapid Amortization Period, the Servicer shall, prior to the close of
business on the second Business Day following any Date of Processing, allocate
the following amounts as set forth below:
(i) Allocate to the Series 1996-C Certificateholders
and the Collateral Interest Holder and deposit and retain in the
Collection Account an amount equal to the product of (A) the
Floating Allocation Percentage on such Date of Processing and (B)
the aggregate amount of Collections of Finance Charge Receivables
on such Date of Processing.
(ii) Allocate to the Series 1996-C Certificateholders
and the Collateral Interest Holder and deposit and retain in the
Collection Account an amount equal to the product of (A) the
Principal Allocation Percentage on such Date of Processing and
(B) the aggregate amount of Collections of Principal Receivables
on such Date of Processing; provided, however, that after the date
on which an amount of such Collections equal to the Investor
Amount has been deposited into the Collection Account and
allocated to the Series 1996-C Certificateholders and the
Collateral Interest Holder, the amount determined in accordance
with this subparagraph (ii) in excess thereof shall be
21
<PAGE> 26
paid to the Holders of the Seller Certificates only if the Seller
Amount on such Date of Processing is greater than the Required
Seller Amount (after giving effect to all Principal Receivables
transferred to the Trust on such day and any amounts deposited in
the Excess Funding Account on such day) and otherwise shall be
deposited in the Excess Funding Account until the Seller Amount is
greater than the Required Seller Amount and applied in accordance
with Section 4.02 of the Agreement and the remainder shall be paid
to the Holders of the Seller Certificates.
(d) Notwithstanding anything to the contrary in this Section
4.1, if on any Date of Processing the aggregate amount of Principal Receivables
is less than the sum of the Series Investor Amounts for all Series outstanding,
all Collections of Principal Receivables on such date that are otherwise
payable to the Holders of the Seller Certificates shall, unless such
Collections are to be retained in the Collection Account, be deposited in the
Excess Funding Account and applied in accordance with Section 4.02 of the
Agreement.
(e) Notwithstanding the foregoing, the Servicer need not make
daily deposits of Collections into the Collection Account at any time when the
requirements of Section 4.03 of the Agreement are satisfied.
Section 4.2. Determination of Monthly Interest.
(a) The amount of monthly interest ("Class A Monthly Interest")
distributable from the Collection Account with respect to the Class A
Certificates on each Distribution Date shall be an amount equal to the product
of (i) (A) a fraction, the numerator of which is the actual number of days in
the related Interest Period and the denominator of which is 360, times (B) the
Class A Certificate Rate and (ii) the outstanding principal amount of the Class
A Certificates as of the close of business on the preceding Record Date;
provided, however, with respect to the July 1996 Distribution Date, Class A
Monthly Interest shall be equal to theinterest accrued on the Class A Initial
Invested Amount at the applicable Class A Certificate Rate for the periods from
the Closing Date to but excluding July 15, 1996.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine the excess, if any (the "Class A Interest Shortfall"),
of (x) the Class A Monthly Interest for such Distribution Date over (y) the
aggregate amount of funds allocated and available for deposit into the Interest
Funding Account for such Class A Monthly Interest on such Distribution Date
(after giving effect to any withdrawal from the Cash Collateral Account with
respect to such Distribution Date). If the Class A Interest Shortfall with
respect to any Distribution Date is greater than zero, an additional amount
("Class A Additional Interest") equal to the product of (i) (A) a fraction, the
numerator of which is the actual number of days from and including the
preceding Distribution Date to but excluding such Distribution Date and the
denominator of which is 360, times (B) the Class A Penalty Rate and (ii) such
Class A Interest Shortfall (or the portion thereof which has not been deposited
into the Interest Funding Account) shall be deposited into the Interest Funding
Account for payment as provided herein with respect to the Class A Certificates
on each Distribution Date following such Distribution Date to and including the
Distribution Date on
22
<PAGE> 27
which such Class A Interest Shortfall is deposited into the Interest Funding
Account. Notwithstanding anything to the contrary herein, Class A Additional
Interest shall be payable or distributed to Class A Certificateholders only to
the extent permitted by applicable law.
(b) The amount of monthly interest ("Class B Monthly
Interest") distributable from the Collection Account with respect to the Class
B Certificates on each Distribution Date shall be an amount equal to the
product of (i) (A) a fraction, the numerator of which is the actual number of
days in the related Interest Period and the denominator of which is 360, times
(B) the Class B Certificate Rate and (ii) the outstanding principal amount of
the Class B Certificates as of the close of business on the preceding Record
Date; provided, however, with respect to the July 1996 Distribution Date, Class
B Monthly Interest shall be equal to the interest accrued on the Class B
Initial Invested Amount at the applicable Class B Certificate Rate for the
periods from the Closing Date to but excluding July 15, 1996.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine the excess, if any (the "Class B Interest Shortfall"),
of (x) the Class B Monthly Interest for such Distribution Date over (y) the
aggregate amount of funds allocated and available for deposit into the Interest
Funding Account for such Class B Monthly Interest on such Distribution Date
(after giving effect to any withdrawal from the Cash Collateral Account with
respect to such Distribution Date). Ifthe Class B Interest Shortfall with
respect to any Distribution Date is greater than zero, an additional amount
("Class B Additional Interest") equal to the product of (i) (A) a fraction, the
numerator of which is the actual number of days in the period from and
including the preceding Distribution Date to but excluding such Distribution
Date and the denominator of which is 360, times (B) the Class B Penalty Rate
and (ii) such Class B Interest Shortfall (or the portion thereof which has not
been deposited into the Interest Funding Account) shall be deposited into the
Interest Funding Account for payment as provided herein with respect to the
Class B Certificates on each Distribution Date following such Distribution Date
to and including the Distribution Date on which such Class B Interest Shortfall
is deposited into the Interest Funding Account. Notwithstanding anything to the
contrary herein, Class B Additional Interest shall be payable or distributed to
Class B Certificateholders only to the extent permitted by applicable law.
(c) The amount of monthly interest ("Collateral Monthly
Interest") distributable from the Collection Account with respect to the
Collateral Interest on each Distribution Date shall be an amount equal to the
product of (i) (A) a fraction, the numerator of which is the actual number of
days in the related Interest Period and the denominator of which is 360, times
(B) the Collateral Rate and (ii) the Collateral Invested Amount as of the close
of business on the preceding Record Date; provided, however, with respect to
the July 1996 Distribution Date, Collateral Monthly Interest shall be equal to
the interest accrued on the Collateral Initial Invested Amount at the
applicable Collateral Rate for the periods from the Closing Date to but
excluding July 15, 1996.
On the Determination Date preceding each Distribution Date, the
Servicer shall determine the excess, if any (the "Collateral Interest
Shortfall"), of (x) the Collateral Monthly Interest for such Distribution Date
over (y) the aggregate amount of funds allocated
23
<PAGE> 28
and available for deposit into the Interest Funding Account for such Collateral
Monthly Interest on such Distribution Date pursuant to subsection 4.7(f) or
pursuant to the Loan Agreement. If the Collateral Interest Shortfall with
respect to any Distribution Date is greater than zero, an additional amount
("Collateral Additional Interest") equal to the product of (i) (A) a fraction,
the numerator of which is the actual number of days in the period from and
including the preceding Distribution Date to but excluding such Distribution
Date and the denominator of which is 360, times (B) the Collateral Rate and
(ii) such Collateral Interest Shortfall (or the portion thereof which has not
been deposited into the Interest Funding Account) shall be deposited into the
Interest Funding account for payment as provided herein with respect to the
Collateral Interest on each Distribution Date following such Distribution Date
to and including the Distribution Date on whichsuch Collateral Interest
Shortfall is deposited into the Interest Funding Account. Notwithstanding
anything to the contrary herein, Collateral Additional Interest shall be
payable or distributed to the Collateral Interest Holder only to the extent
permitted by applicable law.
Section 4.3. Determination of Monthly Principal.
(a) The amount of monthly principal ("Class A Monthly Principal")
distributable from the Collection Account with respect to the Class A
Certificates on each Distribution Date, beginning with the first Distribution
Date with respect to the Accumulation Period or the Rapid Amortization Period,
shall be equal to the least of (x) the Available Investor Principal Collections
on deposit in the Collection Account with respect to such Distribution Date,
(y) for each Distribution Date with respect to the Class A Accumulation Period
(and on or prior to the Class A Expected Final Distribution Date), the
Controlled Deposit Amount for such Distribution Date and (z) the Class A
Invested Amount on such Distribution Date.
(b) The amount of monthly principal ("Class B Monthly
Principal") distributable from the Collection Account with respect to the Class
B Certificates on each Distribution Date, beginning with the Class B Principal
Commencement Date, shall be equal to the least of (x) the Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date (minus the portion of such Available Investor Principal
Collections applied to Class A Monthly Principal on such Distribution Date),
(y) for each Distribution Date with respect to the Class B Accumulation Period
on or prior to the Class B Expected Final Distribution Date, the Controlled
Deposit Amount for such Distribution Date and (z) the Class B Invested Amount
on such Distribution Date.
(c) The amount, if any, of monthly principal ("Collateral
Monthly Principal") distributable with respect to the Collateral Invested
Amount on each Distribution Date shall equal the following amounts:
(i) on any Distribution Date prior to the
Distribution Date on which the Class B Invested Amount is paid in
full, shall be an amount equal to the lesser of (A) (x) Collateral
Principal Collections with respect to such Distribution Date plus
(y) Available Investor Principal Collections (not including any
amounts specified in clause (d) of the definition of "Available
24
<PAGE> 29
Investor Principal Collections") not applied to Class A Monthly
Principal or Class B Monthly Principal on such Distribution Date
and (B) the Enhancement Surplus on such Distribution Date, if any
(including, without limitation, any Enhancement Surplus resulting
from the transfer of funds to the Cash Collateral Account pursuant
to the Loan Agreement and this Supplement);
(ii) for each Distribution Date beginning on the
Distribution Date on which the Class B Invested Amount is paid in
full, shall be an amount equal to the sum of the Available
Investor Principal Collections with respect to such Distribution
Date (minus the portion of such Available Investor Principal
Collections applied to Class A Monthly Principal and Class B
Monthly Principal on such Distribution Date) and the Collateral
Principal Collections with respect to such Distribution Date; and
(iii) on any Distribution Date, in addition to the
amounts, if any, set forth in items (i) and (ii) above, at the
option of the Sellers (as evidenced by written instructions to the
Servicer and the Trustee with a copy to the Collateral Interest
Holder), and after receipt by the Servicer and the Trustee of a
written determination by each Rating Agency that such action will
not result in a reduction or withdrawal of the then current
ratings of the Class A Certificates or the Class B Certificates,
shall be an amount established by the Sellers and consistent with
any restrictions set forth in the determination of the Rating
Agency;
provided, however, with respect to any Distribution Date, Collateral Monthly
Principal shall not exceed the Collateral Invested Amount and, with respect to
any Distribution Date with respect to the Revolving Period and the Accumulation
Period, Collateral Monthly Principal shall be zero except to the extent
otherwise specified in, or pursuant to, clauses (i), (ii) and (iii) above.
Section 4.4. Required Amount.
(a) With respect to each Distribution Date, on the related
Determination Date, the Servicer shall determine the amount (the "Class A
Required Amount"), if any, by which (a) the sum of (i) Class A Monthly Interest
for such Distribution Date, (ii) any Class A Monthly Interest previously due
but not deposited in the Interest Funding Account on a prior Distribution Date,
(iii) any Class A Additional Interest for such Distribution Date and any Class
A Additional Interest previously due but not deposited in the Interest Funding
Account on a prior Distribution Date, (iv) the Class A Servicing Fee for such
Distribution Date, (v) any Class A Servicing Fee previously due but not paid to
the Servicer and (vi) the Class A Investor Default Amount, if any, for such
Distribution Date exceeds (b) the Class A AvailableFunds. In the event that
the Class A Required Amount for such Distribution
25
<PAGE> 30
Date is greater than zero, the Servicer shall give written notice to the
Trustee of such positive Class A Required Amount on the date of computation and
all or a portion of the Excess Spread and the Excess Finance Charges allocable
to Series 1996-C with respect to the related Monthly Period in an amount equal
to the Class A Required Amount for such Distribution Date shall be distributed
from the Collection Account on such Distribution Date pursuant to Section
4.7(a). In the event that the Class A Required Amount for such Distribution
Date exceeds the amount of Excess Spread and the amount of Excess Finance
Charges allocable to Series 1996-C with respect to the related Monthly Period,
all or a portion of the Available Cash Collateral Amount with respect to such
Distribution Date in an amount equal to such excess shall be applied to fund
the Class A Required Amount. In the event that the Class A Required Amount for
such Distribution Date exceeds the amount of Excess Spread, the Excess Finance
Charges allocated to Series 1996-C with respect to the related Monthly Period
and the Available Cash Collateral Amount with respect to such Distribution
Date, all or a portion of the Reallocated Principal Collections with respect to
such Monthly Period in an amount equal to such excess shall be distributed from
the Collection Account on such Distribution Date pursuant to Section 4.8(a).
(b) With respect to each Distribution Date on the related
Determination Date, the Servicer shall determine the amount (the "Class B
Required Amount"), if any, by which (a) the sum of (i) Class B Monthly Interest
for such Distribution Date, (ii) any Class B Monthly Interest previously due
but not deposited in the Interest Funding Account on a prior Distribution Date,
(iii) any Class B Additional Interest for such Distribution Date and any Class
B Additional Interest previously due but not deposited in the Interest Funding
Account on a prior Distribution Date, (iv) the Class B Servicing Fee for such
Distribution Date, (v) any Class B Servicing Fee previously due but not paid to
the Servicer and (vi) the Class B Investor Default Amount, if any, for such
Distribution Date exceeds (b) the Class B Available Funds. In the event that
the Class B Required Amount for such Distribution Date is greater than zero,
the Servicer shall give written notice to the Trustee of such positive Class B
Required Amount on the date of computation and all or a portion of Excess
Spread and the Excess Finance Charges allocable to Series 1996-C (other than
Excess Spread and Excess Finance Charges applied to fund the Class A Required
Amount with respect to such Distribution Date) with respect to the related
Monthly Period shall be applied to fund the Class B Required Amount. In the
event that the Class B Required Amount for such Distribution Date exceeds the
amount of Excess Spread and Excess Finance Charges allocable to Series 1996-C
with respect to such Monthly Period and not used to fund the Class A Required
Amount, all or a portion of the Available Cash Collateral Amount (other than
thatportion of the Available Cash Collateral Amount applied to fund the Class A
Required Amount with respect to such Distribution Date) in an amount equal to
such excess shall be applied to fund the Class B Required Amount. In the event
that the Class B Required Amount for such Distribution Date exceeds the portion
of Excess Spread and Excess Finance Charges allocated to Series 1996-C with
respect to the related Monthly Period and not used to fund the Class A Required
Amount and the portion of the Available Cash Collateral Amount with respect to
such Distribution Date withdrawn from the Cash Collateral Account to fund the
Class B Required Amount, all or a portion of the Reallocated Principal
Collections available therefor with respect to such Monthly Period in an amount
equal to such excess shall be distributed from the Collection Account on such
Distribution Date pursuant to Section 4.8(b).
26
<PAGE> 31
Section 4.5. Application of Class A Available Funds, Class B
Available Funds, Collateral Available Funds, Available Investor Principal
Collections and Collateral Principal Collections. The Servicer shall apply or
shall cause the Trustee to apply, on each Distribution Date, Class A Available
Funds, Class B Available Funds, Collateral Available Funds, Available Investor
Principal Collections and Collateral Principal Collections for the Monthly
Period with respect to such Distribution Date to make the following
distributions:
(a) On each Distribution Date, an amount equal to the Class A
Available Funds with respect to such Distribution Date will be distributed in
the following priority:
(i) an amount equal to Class A Monthly Interest for
such Distribution Date, plus the amount of any Class A Monthly
Interest previously due but not deposited in the Interest Funding
Account for the benefit of the Class A Certificateholders on a
prior Distribution Date, plus the amount of any Class A Additional
Interest for such Distribution Date and any Class A Additional
Interest previously due but not deposited in the Interest Funding
Account for the benefit of the Class A Certificateholders on a
prior Distribution Date, shall be deposited into the Interest
Funding Account for payment to the Class A Certificateholders on
each Interest Payment Date;
(ii) an amount equal to the Class A Servicing Fee for
such Distribution Date, plus the amount of any Class A Servicing
Fee previously due but not distributed to the Servicer on a prior
Distribution Date, shall be distributed to the Servicer;
(iii) an amount equal to the Class A Investor Default
Amount for such Distribution Date shall be treated as a portion of
Available Investor Principal Collections for such Distribution
Date; and
(iv) the balance, if any, shall constitute Excess
Spread and shall be allocated and distributed as set forth in
Section 4.7.
(b) On each Distribution Date, an amount equal to the Class B
Available Funds with respect to such Distribution Date will be distributed in
the following priority:
(i) an amount equal to Class B Monthly Interest for
such Distribution Date, plus the amount of any Class B Monthly
Interest previously due but not deposited in the Interest Funding
Account for the benefit of the Class B Certificateholders on a
prior Distribution Date, plus the amount of any Class B Additional
Interest for such Distribution Date and any Class B Additional
Interest previously due but not deposited in the Interest Funding
Account for the benefit of the Class B Certificateholders on a
prior Distribution Date, shall be deposited into the Interest
Funding Account for payment to the Class B Certificateholders on
each Interest Payment Date;
27
<PAGE> 32
(ii) an amount equal to the Class B Servicing Fee for
such Distribution Date, plus the amount of any Class B Servicing
Fee previously due but not distributed to the Servicer on a prior
Distribution Date, shall be distributed to the Servicer; and
(iii) the balance, if any, shall constitute Excess
Spread and shall be allocated and distributed as set forth in
Section 4.7.
(c) On each Distribution Date, an amount equal to the
Collateral Available Funds with respect to such Distribution Date will be
distributed in the following priority:
(i) if Colonial or the Trustee is no longer the
Servicer, an amount equal to the Collateral Servicing Fee for such
Distribution Date, plus the amount of any Collateral Servicing Fee
previously due but not distributed to the Servicer on a prior
Distribution Date, shall be distributed to the Servicer; and
(ii) the balance, if any, shall constitute Excess
Spread and shall be allocated and distributed as set forth in
Section 4.7.
(d) On each Distribution Date with respect to the Revolving
Period, an amount equal to the Available InvestorPrincipal Collections for the
related Monthly Period, to the extent not allocated in accordance with
subsection 4.3(c)(i) or (iii), shall be treated as Shared Principal Collections
and applied in accordance with Section 4.04 of the Agreement to other Series in
Group One.
(e) On each Distribution Date with respect to the Revolving
Period, an amount equal to the Collateral Principal Collections for the related
Monthly Period will be distributed in the following order of priority:
(i) an amount equal to Collateral Monthly Principal
for such Distribution Date, up to the Collateral Invested Amount
on such Distribution Date, shall be applied in accordance with the
Loan Agreement; and
(ii) the balance, if any, shall be treated as a
portion of Available Investor Principal Collections for such
Distribution Date.
(f) On each Distribution Date with respect to the Accumulation
Period or the Rapid Amortization Period, an amount equal to the Available
Investor Principal Collections deposited in the Collection Account for the
related Monthly Period will be distributed in the following priority:
(i) an amount equal to Class A Monthly Principal for
such Distribution Date, up to the Class A Invested Amount, on such
Distribution Date, shall be deposited in the Principal Funding
Account for payment to the
28
<PAGE> 33
Class A Certificateholders by the Paying Agent on the earlier to
occur of the Class A Expected Final Distribution Date or the first
Special Payment Date;
(ii) for each Distribution Date beginning on the Class
B Principal Commencement Date, an amount equal to Class B Monthly
Principal for such Distribution Date, up to the Class B Invested
Amount on such Distribution Date, shall be distributed to the
Paying Agent for payment to the Class B Certificateholders;
(iii) the balance, if any, of such Available Investor
Principal Collections then on deposit in the Collection Account
shall be allocated in accordance with subsection 4.3(c) and
applied in accordance with the Loan Agreement; and
(iv) for each Distribution Date, after giving effect
to paragraphs (i), (ii) and (iii) above, an amount equal to the
balance, if any, of such Available Investor Principal Collections
then on deposit in the Collection Account shall be treated as
Shared Principal Collections and applied in accordance with
Section 4.04 of the Agreement to other Series in Group One.
(g) On each Distribution Date with respect to the Accumulation
Period or the Rapid Amortization Period, an amount equal to Collateral
Principal Collections deposited in the Collection Account for the related
Monthly Period will be distributed in the following order of priority:
(i) an amount equal to Collateral Monthly Principal
for such Distribution Date, up to the Collateral Invested Amount,
shall be applied in accordance with the Loan Agreement; and
(ii) the balance, if any, of such Collateral Principal
Collections then on deposit in the Collection Account shall be
treated as a portion of Available Investor Principal Collections
for such Distribution Date.
Section 4.6. Default Amounts; Investor Charge-Offs.
(a) On each Determination Date commencing with the Determination
Date relating to the July 1996 Distribution Date, the Servicer shall calculate
the Class A Investor Default Amount, if any, for the related Distribution Date.
If, on any Distribution Date, the Class A Required Amount for the related
Monthly Period exceeds the sum of (x) the amount of Reallocated Principal
Collections with respect to such Monthly Period, (y) the amount of Excess
Spread and the Excess Finance Charges allocable to Series 1996-C with respect
to such Distribution Date and (z) the Available Cash Collateral Amount with
respect to such Distribution Date, the Collateral Invested Amount shall be
reduced by the amount of such excess, but not by more than the excess of the
Class A Investor Default Amount for such Distribution Date over the amount of
Reallocated Principal Collections, Excess Spread and Excess Finance Charges and
the amount withdrawn from the Cash Collateral Account used to
29
<PAGE> 34
fund the Class A Investor Default Amount for such Distribution Date. In the
event that such reduction would cause the Collateral Invested Amount to be a
negative number, the Collateral Invested Amount shall be reduced to zero and
the Class B Invested Amount shall be reduced by the amount by which the
Collateral Invested Amount would have been reduced below zero, but not by more
than the excess, if any, of the Class A Investor Default Amount for such
Distribution Date over the amount of such reduction, if any, of the Collateral
Invested Amount with respect to such Distribution Date and the amount of
Reallocated Principal Collections, Excess Spread and Excess Finance Charges and
the amount withdrawn from the Cash Collateral Account used to fund the Class A
Investor Default Amount for such Distribution Date. In the event that such
reduction would cause the Class B Invested Amount to be a negative number, the
Class B Invested Amount shall be reduced to zero, and the Class A Invested
Amount shall be reduced by the amount by which the Class B Invested Amount
would have been reduced below zero, but not by more than the excess, if any, of
the Class A Investor Default Amount for such Distribution Date over the
aggregate amount of the reductions, if any, of the Collateral Invested Amount
and the Class B Invested Amount for such Distribution Date and the amount of
Reallocated Principal Collections, Excess Spread and Excess Finance Charges and
the amount withdrawn from the Cash Collateral Account used to fund the Class A
Investor Default Amount for such Distribution Date (a "Class A Investor
Charge-Off"). Class A Investor Charge-Offs shall thereafter be reimbursed and
the Class A Invested Amount increased (but not by an amount in excess of the
aggregate unreimbursed Class A Investor Charge-Offs) on any Distribution Date
by the amount of Excess Spread and Excess Finance Charges allocated and
available for that purpose pursuant to Section 4.7(b).
(b) On each Determination Date, the Servicer shall calculate
the Class B Required Amount, if any, for the related Distribution Date. If, on
any Distribution Date, the Class B Required Amount for such Distribution Date
exceeds the sum of (x) the amount of Excess Spread and Excess Finance Charges
allocated to Series 1996-C with respect to the related Monthly Period which are
not used to fund the Class A Required Amount and Class A Investor Charge-Offs
on the related Distribution Date, (y) the portion, if any, of the Available
Cash Collateral Amount to be withdrawn from the Cash Collateral Account
pursuant to Section 4.12(c) which is remaining after applying such amounts to
fund any deficiency of amounts payable pursuant to Section 4.7(a) with respect
to such Distribution Date and (z) the amount of Reallocated Principal
Collections which are available to fund the Class B Required Amount on such
Distribution Date pursuant to Section 4.8(b), then the Collateral Invested
Amount shall be reduced by the amount of such excess, but not by more than the
excess of the Class B Investor Default Amount for such Distribution Date over
the amount of Reallocated Principal Collections, Excess Spread and Excess
Finance Charges and the amount withdrawn from the Cash Collateral Account used
to fund the Class B Investor Default Amount for such Distribution Date. In the
event that such reduction would cause the Collateral Invested Amount to be a
negative number, the Collateral Invested Amount shall be reduced to zero, and
the Class B Invested Amount shall be reduced by the amount by which the
Collateral Invested Amount would have been reduced below zero, but not by more
than the excess, if any, of the Class B Investor Default Amount for such
Distribution Date over the amount of such reduction, if any, of the Collateral
Invested Amount with respect to such Distribution Date and the amount of
Reallocated Principal Collections, Excess Spread and
30
<PAGE> 35
Excess Finance Charges and theamount withdrawn from the Cash Collateral Account
used to fund the Class B Investor Default Amount for such Distribution Date (a
"Class B Investor Charge-Off"). Class B Investor Charge-Offs shall thereafter
be reimbursed and the Class B Invested Amount increased (but not by an amount
in excess of the aggregate unreimbursed Class B Investor Charge-Offs) on any
Distribution Date by the amount of Excess Spread and Excess Finance Charges
allocated and available for that purpose pursuant to subsection 4.7(e).
(c) If, on any Distribution Date, Reallocated Principal
Collections for such Distribution Date are applied pursuant to Section 4.8(a)
or (b), the Collateral Invested Amount shall be reduced by the amount of such
Reallocated Principal Collections. In the event that such reduction would
cause the Collateral Invested Amount to be a negative number, the Collateral
Invested Amount shall be reduced to zero, and the Class B Invested Amount shall
be reduced by the amount by which the Collateral Invested Amount would have
been reduced below zero.
(d) If, on any Distribution Date, the Collateral Default
Amount exceeds the amount of Excess Spread and Excess Finance Charges available
to fund the Collateral Default Amount pursuant to Section 4.7(h) on such
Distribution Date, then the Collateral Invested Amount shall be reduced by the
amount of such excess.
Section 4.7. Excess Spread; Excess Finance Charges. The Servicer
shall apply or shall cause the Trustee to apply, on each Distribution Date,
Excess Spread and Excess Finance Charges allocated to Series 1996-C with
respect to the related Monthly Period, to make the following distributions in
the following priority:
(a) an amount equal to the Class A Required Amount, if any,
with respect to such Distribution Date shall be distributed by the Trustee to
fund any deficiency pursuant to Sections 4.5(a)(i), (ii) and (iii), in that
order of priority;
(b) an amount equal to the aggregate amount of Class A
Investor Charge-Offs which have not been previously reimbursed as provided in
Section 4.6(a) (after giving effect to the allocation on such Distribution Date
of any amount for that purpose pursuant to Section 4.6(a)) shall be treated as
a portion of Available Investor Principal Collections for such Distribution
Date;
(c) an amount up to the Class B Required Amount, if any, with
respect to such Distribution Date shall be distributed by the Trustee to fund
any deficiency pursuant to Sections 4.5(b)(i) and (ii), in that order of
priority;
(d) an amount equal to the Class B Investor Default Amount for
such Distribution Date shall be treated as a portion of Available Investor
Principal Collections for such Distribution Date;
(e) an amount equal to the aggregate amount by which the Class
B Invested Amount has been reduced pursuant to clauses (c), (d) and (e) of the
definition of "Class B
31
<PAGE> 36
Invested Amount" in Section 2.1 of this Supplement (but not in excess of the
aggregate amount of such reductions which have not been previously reimbursed)
shall be treated as a portion of Available Investor Principal Collections for
such Distribution Date;
(f) an amount equal to the Collateral Monthly Interest for
such Distribution Date, plus the amount of any Collateral Monthly Interest
previously due but not distributed to the Collateral Interest Holder on a prior
Distribution Date pursuant to this subsection or pursuant to the Loan Agreement
plus the amount of any Collateral Additional Interest for such Distribution
Date and any Collateral Additional Interest previously due but not distributed
to the Collateral Interest Holder on a prior Distribution Date shall be
deposited in the Interest Funding Account for distribution to the Collateral
Interest Holder on each Interest Payment Date in accordance with the Loan
Agreement;
(g) an amount equal to the Collateral Servicing Fee for such
Distribution Date (or if Colonial or the Trustee is no longer the Servicer, the
portion of the Collateral Servicing Fee for such Distribution Date not paid
pursuant to Section 4.5(c)(i)), plus the amount of any Collateral Servicing Fee
previously due but not distributed to the Servicer on a prior Distribution
Date, shall be distributed to the Servicer;
(h) an amount equal to the Collateral Default Amount for such
Distribution Date shall be treated as a portion of Collateral Principal
Collections with respect to such Distribution Date;
(i) an amount equal to the aggregate amount by which the
Collateral Invested Amount has been reduced pursuant to clause (b) of the
definition of "Collateral Invested Amount" (but not in excess of the aggregate
amount of such reductions which have not been previously reimbursed) shall be
treated as a portion of Collateral Principal Collections with respect to such
Distribution Date;
(j) an amount up to the excess, if any, of the Required Cash
Collateral Amount over the remaining Available Cash Collateral Amount (without
giving effect to any deposit made on such date hereunder) shall be deposited
into the Cash Collateral Account;
(k) (1) an amount equal to the aggregate of any other amounts
then owed pursuant to the Loan Agreement (including, without limitation, the
principal amount of and interest on any loan made under the Loan Agreement to
fund the Cash Collateral Account, but excluding amounts required to be
deposited in the Spread Account under and as defined in the Loan Agreement)
shall be applied in accordance with the Loan Agreement and (2) amounts required
to be deposited in the Spread Account under and as defined in the Loan
Agreement (A) shall be so deposited therein or (B) if and to the extent that
the Agent under and as defined in the Loan Agreement or the Sellers shall have
elected in accordance with the Loan Agreement to reduce the CIA Lender Target
Invested Amount thereunder and as defined therein, shall be deposited in the
Cash Collateral Account, provided that such deposit into the Cash Collateral
Account results in the application pursuant to the Loan Agreement of Collateral
Monthly Principal in an amount equal to the amount of such deposit;
32
<PAGE> 37
(l) an amount up to the excess, if any, of the Required
Reserve Account Amount over the amount on deposit therein, shall be deposited
into the Reserve Account; and
(m) the balance, if any, shall constitute "Excess Finance
Charges" available for allocation to other Series in Group One or to the
Holders of the Seller Certificates for such Distribution Date as described in
Section 4.05 of the Agreement.
Section 4.8. Reallocated Principal Collections. The Servicer
shall apply or shall cause the Trustee to apply on each Distribution Date,
Reallocated Principal Collections (applying all such Collections with respect
to the Collateral Invested Amount prior to applying any such Collections with
respect to the Class B Invested Amount and applying no such Collections with
respect to the Class B Invested Amount pursuant to clause (b) below) with
respect to such Distribution Date, to make the following distributions in the
following priority:
(a) an amount equal to the excess, if any, of (i) the Class A
Required Amount, if any, with respect to such Distribution Date over (ii) the
sum of (x) the amount of Excess Spread and Excess Finance Charges allocated to
Series 1996-C with respect to the related Monthly Period and (y) the Available
Cash Collateral Amount with the respect to such Distribution Date shall be
distributed by the Trustee to fund any deficiency pursuant to Sections
4.5(a)(i), (ii) and (iii), in the order of priority specified in Section
4.7(a);
(b) an amount equal to the excess, if any, of (i) the Class B
Required Amount, if any, with respect to such Distribution Date over (ii) the
sum of (x) the amount of Excess Spread and Excess Finance Charges allocated and
available to the Class B Certificates pursuant to Sections 4.7(c) and (d) on
suchDistribution Date and (y) the amount withdrawn from the Cash Collateral
Account pursuant to Section 4.12(c) which is remaining after application
pursuant to Sections 4.7(c) and (d) with respect to such Distribution Date
shall be distributed by the Trustee to fund any deficiency pursuant to Sections
4.5(b)(i) and (ii) and Section 4.7(d), in that order of priority; and
(c) the balance, if any, of such Reallocated Principal
Collections allocable to the Class B Invested Amount shall be treated as a
portion of Available Investor Principal Collections to be applied in accordance
with Sections 4.5(d) and (f), and the balance, if any, of such Reallocated
Principal Collections allocable to the Collateral Invested Amount shall be
treated as a portion of Collateral Principal Collections to be applied in
accordance with Sections 4.5(e) and (g).
Section 4.9. Excess Finance Charges. Subject to Section 4.05 of
the Agreement, Excess Finance Charges with respect to the Series in Group One
for any Distribution Date will be allocated to Series 1996-C in an amount equal
to the product of (x) the aggregate amount of Excess Finance Charges with
respect to all the Series in Group One for such Distribution Date and (y) a
fraction, the numerator of which is the Finance Charge Shortfall for Series
1996-C for such Distribution Date and the denominator of which is the aggregate
amount of Finance Charge Shortfalls (as defined in the related Supplements) for
all the Series in Group One for such Distribution Date. The "Finance Charge
Shortfall" for
33
<PAGE> 38
Series 1996-C for any Distribution Date shall be equal to the excess, if any,
of (a) the full amount required to be paid, without duplication, pursuant to
Sections 4.5(a), 4.5(b), 4.5(c) and 4.7 (except for Section 4.7(k)(2)) on such
Distribution Date over (b) the Floating Allocation Percentage of Collections of
Finance Charge Receivables with respect to the related Monthly Period.
Section 4.10. Shared Principal Collections. Subject to Section
4.04 of the Agreement, Shared Principal Collections for any Distribution Date
will be allocated to Series 1996-C in an amount equal to the product of (x) the
aggregate amount of Shared Principal Collections with respect to all Series in
Group One for such Distribution Date and (y) a fraction, the numerator of which
is the Principal Shortfall for Series 1996-C for such Distribution Date and the
denominator of which is the aggregate amount of Principal Shortfalls for all
the Series which are Principal Sharing Series in Group One for such
Distribution Date. The "Principal Shortfall" for Series 1996-C shall be equal
to (a) for any Distribution Date with respect to the Revolving Period and the
Rapid Amortization Period, zero, (b) for any Distribution Date with respect to
the Accumulation Period (on or prior to the Class B Expected Final Distribution
Date), the excess, if any, of the Controlled Deposit Amount with respect to
such Distribution Date over the amount of Available Investor Principal
Collectionsfor such Distribution Date (excluding any portion thereof
attributable to Shared Principal Collections) and (c) for each Distribution
Date with respect to the Accumulation Period after the Class B Expected Final
Distribution Date, the excess, if any, of the Invested Amount over the amount
of Available Investor Principal Collections and Collateral Principal
Collections for such Distribution Date (excluding any portion thereof
attributable to Shared Principal Collections).
Section 4.11. Determination of LIBOR.
(a) On each LIBOR Determination Date, the Trustee shall
determine LIBOR based on the rate for deposits in United States dollars for a
four-month (for the period from the Closing Date through September 15, 1996) or
three-month (for each Interest Period thereafter) period which appears on
Telerate Page 3750 as of 11:00 A.M. (London Time) on such date.
(b) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered rates
for deposits in United States dollars provided by the Reference Banks at
approximately 11:00 A.M. (London time) on such LIBOR Determination Date to
prime banks in the London interbank market for a four-month or three-month
period, as applicable. If at least two such quotations are provided, LIBOR
will be the arithmetic mean of such quotations.
(c) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference Banks
provides such offered quotations, LIBOR will be the rate per annum that the
Trustee determines to be the arithmetic mean of the offered quotations that
three major banks in The City of New York selected by the Servicer are quoting
at approximately 11:00 A.M. (New York City time) on
34
<PAGE> 39
that day for loans in United States dollars to leading European banks for a
four-month or three-month period, as applicable.
(d) The Class A Certificate Rate or Class B Certificate Rate
applicable to the then current and the immediately preceding Interest Periods
may be obtained by any Series 1996-C Certificateholder by telephoning the
Trustee at its Corporate Trust Office at (800) 735-7777.
Section 4.12. Cash Collateral Account.
(a) The Servicer shall establish and maintain, in the name of the
Trustee, on behalf of the Trust, for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder, as their interests
appear herein, an Eligible Deposit Account (the "Cash Collateral Account")
bearing a designation clearly indicating that the funds deposited therein are
held for the benefit of the Series 1996-C Certificateholders and theCollateral
Interest Holder. The Cash Collateral Account shall initially be established
with the Trustee. The Trustee shall possess all right, title and interest in
all funds on deposit from time to time in the Cash Collateral Account and in
all proceeds thereof. The Cash Collateral Account shall be under the sole
dominion and control of the Trustee for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder. The interest of the
Collateral Interest Holder in the Cash Collateral Account shall be subordinated
to the interests of the Series 1996-C Certificateholders as provided herein and
in the Loan Agreement. If at any time the Cash Collateral Account ceases to be
an Eligible Deposit Account, the Trustee (or the Servicer on its behalf) shall
within 10 Business Days (or such longer period, not to exceed 30 calendar days,
as to which each Rating Agency may consent) establish a new Cash Collateral
Account meeting the conditions specified above as an Eligible Deposit Account,
and shall transfer any cash and/or any investments to such new Cash Collateral
Account. The Trustee, at the direction of the Servicer, shall make deposits to
and withdrawals from the Cash Collateral Account in the amounts and at the
times set forth in this Supplement and the Loan Agreement. All withdrawals from
the Cash Collateral Account shall be made in the priority set forth below. The
Collateral Interest Holder shall not be entitled to reimbursement from the
Trust Assets for any withdrawals from the Cash Collateral Account except as
specifically provided in this Supplement and the Loan Agreement.
(b) On the Closing Date, the Trustee shall deposit $14,000,000
received by it in immediately available funds pursuant to the Loan Agreement
into the Cash Collateral Account. Funds on deposit in the Cash Collateral
Account shall be invested at the direction of the Servicer by the Trustee in
Cash Collateral Account Investments. Funds on deposit in the Cash Collateral
Account on any Transfer Date, after giving effect to any withdrawals from the
Cash Collateral Account on such Transfer Date, shall be invested in such
investments that will mature so that such funds will be available for
withdrawal on or prior to the following Transfer Date. No Eligible Investment
shall be disposed of prior to its maturity; provided, however, that the Trustee
may sell, liquidate or dispose of an Eligible Investment before its maturity,
if so directed by the Servicer, the Servicer having reasonably determined that
the interest of the 1996-C Certificateholders may be adversely affected if such
Eligible Investment is held to its maturity. The proceeds of any such
investments shall
35
<PAGE> 40
be invested in such investments that will mature so that such funds will be
available for withdrawal on or prior to the Transfer Date immediately following
the date of such investment. The Trustee shall maintain for the benefit of the
Series 1996-C Certificateholders and the Collateral Interest Holder possession
of the negotiable instruments or securities, if any, evidencing the Cash
Collateral Account Investments. On each Transfer Date, all interest and
earnings (net of losses andinvestment expenses) accrued since the preceding
Transfer Date on funds on deposit in the Cash Collateral Account shall be
applied in accordance with the Loan Agreement. For purposes of determining the
availability of funds or the balances in the Cash Collateral Account for any
reason under this Supplement, all investment earnings on such funds shall be
deemed not to be available or on deposit.
(c) On each Determination Date, the Servicer shall calculate
the amount (the "Required Draw Amount") by which the amounts specified in
clauses (a) through (e) and (g) of Section 4.7 with respect to the related
Distribution Date exceed the amount of Excess Spread and Excess Finance Charges
allocated with respect to the related Monthly Period. In the event that for
any Distribution Date the Required Draw Amount is greater than zero, the
Servicer shall give written notice to the Trustee and the Collateral Interest
Holder of such positive Required Draw Amount on the related Determination Date.
On the related Transfer Date, the Required Draw Amount, if any, up to the
Available Cash Collateral Amount, shall be withdrawn from the Cash Collateral
Account and distributed to fund any deficiency pursuant to Section 4.7(a)
through (e) and (g) (in the order of priority set forth in Section 4.7).
(d) In the event that the Cash Enhancement Surplus on any
Distribution Date, after giving effect to all deposits to and withdrawals from
the Cash Collateral Account with respect to such Distribution Date, and after
giving effect to any payment of Collateral Monthly Principal (or other
reduction of the Collateral Invested Amount) with respect to such Distribution
Date, is greater than zero, the Trustee, acting in accordance with the
instructions of the Servicer, shall withdraw from the Cash Collateral Account,
and apply in accordance with the Loan Agreement, an amount equal to such Cash
Enhancement Surplus.
Section 4.13. Principal Funding Account. (a)(i) The Servicer,
for the benefit of the Series 1996-C Certificateholders, shall establish and
maintain in the name of the Trustee, on behalf of the Trust, an Eligible
Deposit Account (the "Principal Funding Account"), bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Series 1996-C Certificateholders. The Principal Funding Account shall
initially be established with Bankers Trust Company.
(ii) At the direction of the Servicer, funds on deposit in the
Principal Funding Account shall be invested by the Trustee in Eligible
Investments selected by the Servicer. All such Eligible Investments
shall be held by the Trustee for the benefit of the Series 1996-C
Certificateholders; provided that on each Distribution Date all
interest and other investment income (net of losses and investment
expenses ) ("Principal Funding Investment Proceeds") on funds on
deposit therein shall be applied as set forth in paragraph (iii) below.
Funds on deposit in the Principal Funding Account shall be invested in
Eligible Investments that will mature so that
36
<PAGE> 41
such funds will be available at the close of business on the Transfer
Date preceding the following Distribution Date. No Eligible Investment
shall be disposed of prior to its maturity; provided, however, that the
Trustee may sell, liquidate or dispose of an Eligible Investment before
its maturity, if so directed in writing by the Servicer, the Servicer
having reasonably determined that the interest of the 1996-C
Certificateholders may be adversely affected if such Eligible
Investment is held to its maturity. Unless the Servicer directs
otherwise, funds deposited in the Principal Funding Account on a
Transfer Date (which immediately precedes a Distribution Date) upon the
maturity of any Eligible Investments are not required to be invested
overnight.
(iii) On each Distribution Date with respect to the Accumulation
Period, the Servicer shall direct the Trustee to withdraw from the
Principal Funding Account and deposit into the Collection Account all
Principal Funding Investment Proceeds then on deposit in the Principal
Funding Account, and such Principal Funding Investment Proceeds shall
be treated as a portion of Class A Available Funds for such
Distribution Date.
(iv) Reinvested interest and other investment income on funds
deposited in the Principal Funding Account shall not be considered to
be principal amounts on deposit therein for purposes of this
Supplement.
(b)(i) The Trustee shall possess all right, title and interest in
all funds on deposit from time to time in the Principal Funding Account
and in all proceeds thereof. The Principal Funding Account shall be
under the sole dominion and control of the Trustee for the benefit of
the Series 1996-C Certificateholders. If, at any time, the Principal
Funding Account ceases to be an Eligible Deposit Account, the Trustee
shall within 10 Business Days (or such longer period, not to exceed 30
calendar days, as to which each Rating Agency may consent) establish a
new Principal Funding Account meeting the conditions specified in
paragraph (a) (i) above as an Eligible Deposit Account and shall
transfer any cash and/or any investments to such new Principal Funding
Account.
(ii) Pursuant to the authority granted to the Servicer in
Section 3.01(b) of the Agreement, the Servicer shall have the power,
revocable by the Trustee, to make withdrawals and payments or to
instruct the Trustee to make withdrawals and payments from the
Principal Funding Account for the purposes of carrying out the
Servicer's or Trustee's duties hereunder. Pursuant to the authority
granted to the Paying Agent in Section 5.01 of this Supplement and
Section 6.07 of the Agreement, the Paying Agent shall have the power,
revocable by the Trustee, to withdraw funds from the Principal Funding
Account for the purpose of making distributions to the Series 1996-C
Certificateholders.
Section 4.14. Class A Accumulation Period. The Class A
Accumulation Period is scheduled to commence on the Accumulation Date;
provided, however, that if the Class A Accumulation Period Length on any
Determination Date determined as described
37
<PAGE> 42
below) is less than nine months, upon notice to the Trustee, the Sellers, each
Rating Agency and the Collateral Interest Holder, the Servicer, at its option,
may elect to modify the date on which the Class A Accumulation Period actually
commences to the first day of the month that is a number of months prior to the
month in which the Class A Expected Final Distribution Date occurs at least
equal to the Class A Accumulation Period Length (so that, as a result, the
number of Monthly Periods in the Class A Accumulation Period will at least
equal the Class A Accumulation Period Length); provided, however, that (i) the
length of the Class A Accumulation Period will not be less than one month; and
(ii) notwithstanding any other provision of this Supplement to the contrary, no
election to postpone the commencement of the Class A Accumulation Period shall
be made after a Pay Out Event (as defined in the related Supplement) shall have
occurred and is continuing with respect to any other Series. On each
Determination Date, the Servicer will determine the "Class A Accumulation
Period Length," which will mean a number of months such that the amount
available for distribution of principal on the Class A Certificates on the
Class A Expected Final Distribution Date will equal or exceed the Class A
Investor Amount, assuming for this purpose that (1) the payment rate with
respect to Collections of Principal Receivables remains constant at the lowest
level of such payment rate during the twelve preceding Monthly Periods (or such
lower payment rate as the Servicer may select), (2) the total amount of
Principal Receivables in the Trust (and the principal amount on deposit in the
Excess Funding Account, if any) remains constant at the level on such date of
determination, (3) no Pay Out Event with respect to any Series will
subsequently occur and (4) no additional Series (other than any Series being
issued on such date of determination) will be subsequently issued. Any notice
by the Servicer electing to modify the commencement of the Class A Accumulation
Period pursuant to this Section 4.14 shall specify (i) the Class A Accumulation
Period Length, (ii) the commencement date of the Class A Accumulation Period
and (iii) the Controlled Accumulation Amount with respect to each Monthly
Period during the Class A Accumulation Period.
Section 4.15. Reserve Account.
(a) The Servicer shall establish and maintain, in the name of the
Trustee, on behalf of the Trust, for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder, an Eligible Deposit
Account (the "Reserve Account") bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder. The Reserve Account
shall initially be established with Bankers Trust Company. The Trustee shall
possess all right, title and interest in all funds on deposit from time to time
in the Reserve Account and in all proceeds thereof. The Reserve Account shall
be under the sole dominion and control of the Trustee for the benefit of the
Series 1996-C Certificateholders and the Collateral Interest Holder. If at any
time the Reserve Account ceases to be an Eligible Deposit Account, the Trustee
(or the Servicer on its behalf) shall within 10 Business Days (or such longer
period, not to exceed 30 calendar days, as to which each Rating Agency may
consent) establish a new Reserve Account meeting the conditions specified above
as an Eligible Deposit Account, and shall transfer any cash and/or any
investments to such new Reserve Account. The Trustee, at the direction of the
Servicer, shall (i) make withdrawals from the Reserve Account from time to time
for the purposes set forth in this Supplement, and (ii) on each
38
<PAGE> 43
Distribution Date (from and after the Reserve Account Funding Date) prior to
the termination of the Reserve Account make a deposit into the Reserve Account
in the amount specified in, and otherwise in accordance with, subsection
4.7(l).
(b) Funds on deposit in the Reserve Account shall be invested
at the written direction of the Servicer by the Trustee in Eligible
Investments. Funds on deposit in the Reserve Account on any Transfer Date,
after giving effect to any withdrawals from the Reserve Account on such
Transfer Date, shall be invested in such investments that will mature so that
such funds will be available for withdrawal on or prior to the third Transfer
Date following the beginning of the Accumulation Period and on each Transfer
Date thereafter. The Trustee shall maintain for the benefit of the Series
1996-C Certificateholders and the Collateral Interest Holder possession of the
negotiable instruments or securities, if any, evidencing such Eligible
Investments. No Eligible Investment shall be disposed of prior to its
maturity; provided, however, that the Trustee may sell, liquidate or dispose of
an Eligible Investment before its maturity, if so directed by the Servicer in
writing, the Servicer having reasonably determined that the interest of the
Series 1996-C Certificateholders may be adversely affected if such Eligible
Investment is held to its maturity. On each Distribution Date, all interest
and earnings (net of losses and investment expenses) accrued since the
preceding Distribution Date on funds on deposit in the Reserve Account shall be
retainedin the Reserve Account (to the extent that the amount on deposit in the
Reserve Account is less than the Required Reserve Amount) and the balance, if
any, shall be deposited in the Collection Account and treated as Collections of
Finance Charge Receivables allocable to Series 1996-C. For purposes of
determining the availability of funds or the balance in the Reserve Account for
any reason under this Supplement, except as otherwise provided in the preceding
sentence, investment earnings on such funds shall be deemed not to be available
or on deposit.
(c) On the Determination Date preceding each Distribution Date
with respect to the Accumulation Period (prior to the Class B Expected Final
Distribution Date) and the first Special Payment Date, the Servicer shall
calculate the "Reserve Draw Amount" which shall be equal to the excess, if any,
of the Covered Amount with respect to such Distribution Date or Special Payment
Date over the Principal Funding Investment Proceeds with respect to such
Distribution Date or Special Payment Date.
(d) In the event that for any Distribution Date the Reserve
Draw Amount is greater than zero, the Reserve Draw Amount, up to the amount on
deposit in the Reserve Account, shall be withdrawn from the Reserve Account on
the related Transfer Date by the Trustee (acting in accordance with the
instructions of the Servicer), deposited into the Collection Account and
included in Class A Available Funds for such Distribution Date.
(e) In the event that the Reserve Account Surplus on any
Distribution Date, after giving effect to all deposits to and withdrawals from
the Reserve Account with respect to such Distribution Date, is greater than
zero, the Trustee, acting in accordance with the instructions of the Servicer,
shall withdraw from the Reserve Account, and pay to the Collateral Interest
Holder for application in accordance with the Loan Agreement, an amount equal
to such Reserve Account Surplus.
39
<PAGE> 44
(f) Upon the earliest to occur of (i) the termination of the
Trust pursuant to Article XII of the Agreement, (ii) the day on which the Class
A Investor Amount is paid in full to the Series 1996-C Certificateholders,
(iii) if the Accumulation Period has not commenced, the occurrence of a Pay Out
Event with respect to Series 1996-C and (iv) if the Accumulation Period has
commenced, the earlier of the first Special Payment Date and the Class A
Expected Final Distribution Date, the Trustee, acting in accordance with the
written instructions of the Servicer, after the prior payment of all amounts
owing to the Series 1996-C Certificateholders which are payable from the
Reserve Account as provided herein, shall withdraw from the Reserve Account and
pay to the Collateral Interest Holder in accordance with the Loan Agreement,
all amounts, if any, on deposit in the Reserve Account and the Reserve Account
shall be deemed to have terminated for purposes of this Supplement.
Section 4.16. Interest Funding Account. (a)(i) The Servicer,
for the benefit of the Series 1996-C Certificateholders and the Collateral
Interest Holder, as their interests appear herein, shall establish and maintain
in the name of the Trustee, on behalf of the Trust, an Eligible Deposit Account
(the "Interest Funding Account"), bearing a designation clearly indicating that
the funds deposited therein are held for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder, as their interests
appear herein. The Interest Funding Account shall initially be established
with Bankers Trust Company.
(ii) At the direction of the Servicer, funds on deposit in the
Interest Funding Account shall be invested by the Trustee in Eligible
Investments selected by the Servicer. All such Eligible Investments
shall be held by the Trustee for the benefit of the Series 1996-C
Certificateholders and the Collateral Interest Holder, as their
interests appear herein; provided that on each Distribution Date all
interest and other investment income (net of losses and investment
expenses) ("Interest Funding Investment Proceeds") on funds on deposit
therein shall be applied as set forth in paragraph (iii) below. Funds
on deposit in the Interest Funding Account shall be invested in
Eligible Investments that will mature so that such funds will be
available at the close of business on the Transfer Date preceding the
following Distribution Date. No Eligible Investment shall be disposed
of prior to its maturity; provided, however, that the Trustee may sell,
liquidate or dispose of an Eligible Investment before its maturity, if
so directed by the Servicer, the Servicer having reasonably determined
that the interest of the Series 1996-C Certificateholders and the
Collateral Interest Holder may be adversely affected if such Eligible
Investment is held to its maturity. Unless the Servicer directs
otherwise, funds deposited in the Interest Funding Account on a
Transfer Date (which immediately precedes a Distribution Date) upon the
maturity of any Eligible Investments are not required to be invested
overnight.
(iii) On each Distribution Date, the Servicer shall direct the
Trustee to withdraw from the Interest Funding Account all Interest
Funding Investment Proceeds then on deposit in the Interest Funding
Account, deposit such Interest Funding Investment Proceeds into the
Collection Account and apply them as Collections of Finance Charge
Receivables allocated to Series 1996-C.
40
<PAGE> 45
(iv) Reinvested interest and other investment income on funds
deposited in the Interest Funding Account shall not be considered to be
principal amounts on deposit therein for purposes hereof.
(b)(i) The Trustee shall possess all right, title and interest
in all funds on deposit from time to time in the Interest Funding
Account and in all proceeds thereof. The Interest Funding Account shall
be under the sole dominion and control of the Trustee for the benefit
of the Series 1996-C Certificateholders and the Collateral Interest
Holder, as their interests appear herein. If, at any time, the
Interest Funding Account ceases to be an Eligible Deposit Account, the
Trustee shall within 10 Business Days (or such longer period, not to
exceed 30 calendar days, as to which each Rating Agency may consent)
establish a new Interest Funding Account meeting the conditions
specified in paragraph (a) (i) above as an Eligible Deposit Account and
shall transfer any cash and/or any investments to such new Interest
Funding Account.
(ii) Pursuant to the authority granted to the Servicer in
Section 3.01(b) of the Agreement, the Servicer shall have the power,
revocable by the Trustee, to make withdrawals and payments or to
instruct the Trustee to make withdrawals and payments from the Interest
Funding Account for the purposes of carrying out the Servicer's or
Trustee's duties hereunder. Pursuant to the authority granted to the
Paying Agent in Section 5.1 of this Supplement and Section 6.07 of the
Agreement, the Paying Agent shall have the power, revocable by the
Trustee, to withdraw funds from the Interest Funding Account for the
purpose of making distributions to the Series 1996-C Certificateholders
and the Collateral Interest Holder. On each Interest Payment Date, the
Paying Agent shall distribute to the Collateral Interest Holder for
application in accordance with the Loan Agreement the amounts deposited
in the Interest Funding Account pursuant to subsection 4.7(f) for such
Interest Payment Date.
ARTICLE V
Distributions and Reports to Series 1996-C Certificateholders
Section 5.1. Distributions.
(a) On each Interest Payment Date, the Paying Agent shall
distribute to each Class A Certificateholder of record on the related Record
Date (other than as provided in Section 12.02 of the Agreement) such Class A
Certificateholder's pro rata share of the amounts that are allocated and
available on such Distribution Date to pay interest on the Class A Certificates
pursuant to this Supplement.
(b) On each Distribution Date, commencing with the first to
occur of the Class A Expected Final Payment Date and thefirst Special Payment
Date, the Paying Agent shall distribute to each Class A Certificateholder of
record on the related Record Date (other than as provided in Section 12.02 of
the Agreement) such Class A Certificateholder's pro
41
<PAGE> 46
rata share of the amounts that are allocated and available on such date to pay
principal of the Class A Certificates pursuant to this Supplement up to a
maximum amount on any such date equal to the Class A Investor Amount on such
date (unless there has been an optional repurchase of the Certificateholders'
Interest pursuant to Section 10.01 of the Agreement, in which event the
foregoing limitation will not apply).
(c) On each Interest Payment Date, the Paying Agent shall
distribute to each Class B Certificateholder of record on the related Record
Date (other than as provided in Section 12.02 of the Agreement) such Class B
Certificateholder's pro rata share of the amounts that are allocated and
available on such Distribution Date to pay interest on the Class B Certificates
pursuant to this Supplement.
(d) On each Distribution Date, commencing with the Class B
Principal Commencement Date, the Paying Agent shall distribute to each Class B
Certificateholder of record on the related Record Date (other than as provided
in Section 12.02 of the Agreement) such Class B Certificateholder's pro rata
share of the amounts that are allocated and available on such date to pay
principal of the Class B Certificates pursuant to this Supplement up to a
maximum amount on any such date equal to the Class B Invested Amount on such
date (unless there has been an optional repurchase of the Certificateholders'
Interest pursuant to Section 10.01 of the Agreement, in which event the
foregoing limitation will not apply).
(e) The distributions to be made pursuant to this Section 5.1
are subject to the provisions of Sections 2.06, 9.02, 10.01 and 12.02 of the
Agreement and Sections 8.1 and 8.2 of this Supplement.
(f) Except as provided in Section 12.02 of the Agreement with
respect to a final distribution, distributions to Series 1996-C
Certificateholders hereunder shall be made by check mailed to each Series
1996-C Certificateholder at such Series 1996-C Certificateholder's address
appearing in the Certificate Register without presentation or surrender of any
Series 1996-C Certificate or the making of any notation thereon; provided,
however, that with respect to Series 1996-C Certificates registered in the name
of a Clearing Agency, such distributions shall be made to such Clearing Agency
in immediately available funds.
Section 5.2. Certificates and Statements.
(a) Not later than each Determination Date, the Servicer shall
deliver to the Trustee, the Paying Agent, each Rating Agency and the Collateral
Interest Holder, a certificate substantially in the form of Exhibit B prepared
by the Servicer.
(b) On each Distribution Date, the Paying Agent, on behalf of
the Trustee, shall forward to each Series 1996-C Certificateholder a statement
substantially in the form of Exhibit C prepared by the Servicer.
42
<PAGE> 47
(c) A copy of each statement or certificate provided pursuant
to paragraph (a) or (b) may be obtained by any Series 1996-C Certificateholder
or any Certificate Owner thereof by a request in writing to the Servicer.
(d) On or before January 31 of each calendar year, beginning
with calendar year 1997, the Paying Agent, on behalf of the Trustee, shall
furnish or cause to be furnished to each Person who at any time during the
preceding calendar year was a Series 1996-C Certificateholder, a statement
prepared by the Servicer containing the information which is required to be
contained in the statement to Series 1996-C Certificateholders, as set forth in
paragraph (b) above, aggregated for such calendar year or the applicable
portion thereof during which such Person was a Series 1996-C Certificateholder,
together with other information as is required to be provided by an issuer of
indebtedness under the Internal Revenue Code. Such obligation of the Servicer
shall be deemed to have been satisfied to the extent that substantially
comparable information shall be provided by the Paying Agent pursuant to any
requirements of the Internal Revenue Code as from time to time in effect.
ARTICLE VI
Series 1996-C Pay Out Events
Section 6.1. Series 1996-C Pay Out Events. If any one of the
following events (each, a "Series Pay Out Event") shall occur with respect to
the Series 1996-C Certificates:
(a) failure on the part of the Sellers (A) to make any payment
or deposit required by the terms of the Agreement on or before the date
occurring five Business Days after the date such payment or deposit is required
to be made herein or (B) duly to observe or perform in any material respect any
other covenants or agreements of the Sellers set forth in the Agreement which
has a material adverse effect on the Series 1996-C Certificateholders (which
determination shall be made, for so long as the Collateral Invested Amount is
greater than zero, without reference to whether any funds are available
pursuant to Series Enhancement) and continues unremedied for a period of 60
days after the dateon which written notice of such failure, requiring the same
to be remedied, shall have been given to the Sellers by the Trustee, or to the
Sellers and the Trustee by Holders of Series 1996-C Certificates aggregating
not less than 50% of the outstanding principal balance of the Series 1996-C
Certificates;
(b) any representation or warranty made by the Sellers in the
Agreement or any information contained in a computer file or microfiche list
required to be delivered by the Servicer on behalf of the Sellers pursuant to
Section 2.01 or 2.08 of the Agreement (A) shall prove to have been incorrect in
any material respect when made or when delivered, which continues to be
incorrect in any material respect for a period of 60 days after the date on
which written notice of such failure, requiring the same to be remedied, shall
have been given to the Sellers by the Trustee, or to the Sellers and the
Trustee by Holders of the Series 1996-C Certificates aggregating not less than
50% of the outstanding principal balance of the
43
<PAGE> 48
Series 1996-C Certificates and (B) as a result of which the interests of the
Series 1996-C Certificateholders are materially and adversely affected (which
determination shall be made, for so long as the Collateral Invested Amount is
greater than zero, without reference to whether any funds are available
pursuant to any Series Enhancement); provided, however, that a Series Pay Out
Event pursuant to this subparagraph (b) shall not be deemed to occur hereunder
if the Sellers have accepted reassignment of the related Receivable, or all of
such Receivables, if applicable, during such period (or such longer period as
the Trustee may specify) in accordance with the provisions hereof and of the
Agreement;
(c) (1) with respect to the last day of any prior Monthly
Period during which the Seller Amount is less than the Required Seller Amount,
the failure of the Sellers to convey on or prior to the Required Designation
Date Additional Accounts to the Trust such that the Seller Amount shall be at
least equal to the Required Seller Amount; or (2) with respect to the last day
of any prior Monthly Period during which the aggregate amount of Principal
Receivables is less than the Required Principal Balance as of such day, the
failure of the Sellers to convey on or prior to the Required Designation Date
Additional Accounts to the Trust such that the aggregate amount of the
Principal Receivables shall be at least equal to the Required Principal Balance
as of the end of such preceding Monthly Period;
(d) the Net Portfolio Yield averaged over three consecutive
Monthly Periods is less than the Base Rate averaged over such period;
(e) any Servicer Default shall occur which would have a
material adverse effect on the Series 1996-C Certificateholders (which
determination shall be made, for so long as the CollateralInvested Amount is
greater than zero, without reference to whether any funds are available
pursuant to any Series Enhancement); or
(f) the Class A Investor Amount shall not be paid in full on
the Class A Expected Final Distribution Date or the Class B Invested Amount
shall not be paid in full on the Class B Expected Final Distribution Date;
then, in the case of any event described in subparagraph (a), (b) or (e), after
the applicable grace period, if any, set forth in such subparagraphs, either
the Trustee or the holders of Investor Certificates (including the Collateral
Interest Holder) of Series 1996-C evidencing more than 50% of the aggregate
unpaid principal amount of such Investor Certificates (including the Collateral
Interest) by notice then given in writing to the Sellers and the Servicer (and
to the Trustee if given by the Holders of Investor Certificates (including the
Collateral Interest Holder) of Series 1996-C) may declare that a Pay Out Event
has occurred with respect to Series 1996-C as of the date of such notice, and,
in the case of any event described in subparagraph (c), (d) or (f) a Pay Out
Event shall occur with respect to Series 1996-C without any notice or other
action on the part of the Trustee or Holders of Investor Certificates
(including the Collateral Interest Holder) of Series 1996-C immediately upon
the occurrence of such event.
44
<PAGE> 49
ARTICLE VII
Optional Repurchase; Series Termination
Section 7.1. Optional Repurchase. On any day occurring on or
after the date on which the Investor Amount is reduced to 5% or less of the
Initial Invested Amount, the Sellers shall have the option to purchase the
interest of the holders of Investor Certificates (including the Collateral
Interest), at a purchase price equal to (i) if such day is a Distribution Date,
the Reassignment Amount for such Distribution Date or (ii) if such day is not a
Distribution Date, the Reassignment Amount for the Distribution Date following
such day.
Section 7.2. Series Termination.
(a) If, on the September 2003 Distribution Date, the Investor
Amount (after giving effect to all changes therein on such date) would be
greater than zero, the Servicer, on behalf of the Trustee, shall, within the
40-day period which begins on such Distribution Date, solicit bids for the sale
of Principal Receivables and the related Finance Charge Receivables (or
interests therein) in an amount equal to the Investor Amount and accrued and
unpaid interest thereon at the close of business onthe last day of the Monthly
Period preceding the Series Termination Date (after giving effect to all
distributions required to be made on the Series Termination Date, except
pursuant to this Section 7.2; provided, however that in no event shall such
amount exceed the Series Percentage of Receivables on the Series Termination
Date). Such bids shall require that such sale shall (subject to Section
7.2(b)) occur on the Series Termination Date. The Sellers and the Collateral
Interest Holder shall be entitled to participate in, and to receive from the
Trustee a copy of each other bid submitted in connection with, such bidding
process.
(b) The Servicer, on behalf of the Trustee, shall sell such
Receivables (or interests therein) on the Series Termination Date to the bidder
who made the highest cash purchase offer. The proceeds of any such sale shall
be treated as Collections on the Receivables allocated to the Series 1996-C
Certificateholders and the Collateral Interest Holder pursuant to the Agreement
and this Supplement; provided, however, that the Servicer shall determine
conclusively the amount of such proceeds which are allocable to Finance Charge
Receivables and the amount of such proceeds which are allocable to Principal
Receivables. During the period from the September 2003 Distribution Date to
the Series Termination Date, the Servicer shall continue to collect payments on
the Receivables and allocate and deposit such collections in accordance with
the provisions of the Agreement and the Supplements.
45
<PAGE> 50
ARTICLE VIII
Final Distributions
Section 8.1. Sale of Receivables or Certificateholders' Interest
Pursuant to Section 2.06 or 10.01 of the Agreement.
(a) Purchase Price. The amount to be paid with respect to Series
1996-C in connection with (i) a reassignment of Receivables to the Sellers
pursuant to Section 2.06 of the Agreement or (ii) a repurchase of the
Certificateholders' Interest pursuant to Section 10.01 of the Agreement shall
equal the Reassignment Amount for the first Distribution Date following the
Monthly Period in which the reassignment obligation arises under the Agreement.
(b) Distributions Pursuant to Section 7.01 or 7.02 of this
Supplement and Section 10.01 of the Agreement. With respect to the
Reassignment Amount deposited into the Collection Account pursuant to Section
7.1 or 8.1(a)(ii) or any amounts allocable to Series 1996-C deposited into the
Collection Account pursuant to Section 7.2, the Trustee shall, not later than
3:00 p.m. New YorkCity time, on the related Distribution Date, make deposits or
distributions of the following amounts (in the priority set forth below and, in
each case, after giving effect to any deposits and distributions otherwise to
be made on such date) in immediately available funds: (i) (x) the Class A
Investor Amount on such Distribution Date will be distributed to the Paying
Agent for payment to the Class A Certificateholders and (y) an amount equal to
the sum of (A) Class A Monthly Interest for such Distribution Date, (B) any
Class A Monthly Interest previously due but not distributed to the Class A
Certificateholders on a prior Distribution Date and (C) the amount of Class A
Additional Interest, if any, for such Distribution Date and any Class A
Additional Interest previously due but not distributed to the Class A
Certificateholders on any prior Distribution Date, will be distributed to the
Paying Agent for payment to the Class A Certificateholders, (ii) (x) the Class
B Invested Amount on such Distribution Date will be distributed to the Paying
Agent for payment to the Class B Certificateholders and (y) an amount equal to
the sum of (A) Class B Monthly Interest for such Distribution Date, (B) any
Class B Monthly Interest previously due but not distributed to the Class B
Certificateholders on a prior Distribution Date and (C) the amount of Class B
Additional Interest, if any, for such Distribution Date and any Class B
Additional Interest previously due but not distributed to the Class B
Certificateholders on any prior Distribution Date, will be distributed to the
Paying Agent for payment to the Class B Certificateholders and (iii) the
Collateral Invested Amount on such date and the amount of accrued and unpaid
interest on the Collateral Invested Amount (including any unpaid Collateral
Additional Interest) will be distributed to the Collateral Interest Holder for
application in accordance with the Loan Agreement.
(c) Distributions Pursuant to Section 2.06 of the Agreement.
With respect to any amounts deposited into the Collection Account pursuant to
Section 8.1(a)(i), the Trustee shall, not later than 3:00 p.m., New York City
time, on the related Distribution Date, deposit the principal portion
46
<PAGE> 51
of such amounts that are allocable to the Class A Certificates and the Class B
Certificates into the Collection Account and the principal portion of such
amounts allocable to the Collateral Interest shall be distributed to the
Collateral Interest Holder for application in accordance with the Loan
Agreement.
(d) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to Section 8.1(b) for payment to the Series 1996-C Certificateholders
shall be deemed distributed in full to the Series 1996-C Certificateholders on
the date on which such funds are distributed to the Paying Agent pursuant to
this Section and shall be deemed to be a final distribution pursuant to Section
12.02 of the Agreement.
Section 8.2. Distribution of Proceeds of Sale, Disposition or
Liquidation of the Receivables Pursuant to Section 9.02 of the Agreement.
(a) Not later than 12:00 noon, New York City time, on the
Distribution Date following the date on which the Insolvency Proceeds are
deposited into the Collection Account pursuant to Section 9.02(b) of the
Agreement, the Trustee shall (in the following priority and, in each case,
after giving effect to any deposits and distributions otherwise to be made on
such Distribution Date) (i) deduct an amount equal to the Class A Invested
Amount on such Distribution Date from the portion of the Insolvency Proceeds
allocated to Collections of Principal Receivables and distribute such amount to
the Paying Agent for payment to the Class A Certificateholders, provided that
the amount of such distribution shall not exceed the product of (x) the portion
of the Insolvency Proceeds allocated to Collections of Principal Receivables
and (y) the Principal Allocation Percentage with respect to the related Monthly
Period, (ii) deduct an amount equal to the Class B Invested Amount on such
Distribution Date from the portion of the Insolvency Proceeds allocated to
Collections of Principal Receivables and distribute such amount to the Paying
Agent for payment to the Class B Certificateholders, provided that the amount
of such distribution shall not exceed (x) the product of (A) the portion of
such Insolvency Proceeds allocated to Collections of Principal Receivables and
(B) the Principal Allocation Percentage with respect to the related Monthly
Period minus (y) the amount distributed to the Paying Agent pursuant to clause
(i) of this sentence and (iii) deduct an amount equal to the Collateral
Invested Amount, if any, on such Distribution Date from the portion of the
Insolvency Proceeds allocated to Collections of Principal Receivables and
distribute such amount to the Collateral Interest Holder for application in
accordance with the Loan Agreement, provided that the amount of such
distribution shall not exceed (x) the product of (1) the portion of the
Insolvency Proceeds allocated to Collections of Principal Receivables and (2)
the Principal Allocation Percentage with respect to such Monthly Period minus
(y) the amounts distributed to the Paying Agent pursuant to clauses (i) and
(ii) of this sentence. To the extent that the product of (A) the portion of
the Insolvency Proceeds allocated to Collections of Principal Receivables and
(B) the Principal Allocation Percentage with respect to the related Monthly
Period exceeds the aggregate amounts distributed to the Paying Agent and the
Collateral Interest Holder pursuant to the preceding sentence, the excess shall
be allocated to the Sellers' Interest and shall be released to the Holders of
the Seller Certificates on such Distribution Date.
47
<PAGE> 52
(b) Not later than 12:00 noon, New York City time, on such
Distribution Date, the Trustee shall (in the followingpriority and, in each
case, after giving effect to any deposits and distributions otherwise to be
made on such Distribution Date) (i) deduct an amount equal to the sum of (w)
Class A Monthly Interest for such Distribution Date, (x) any Class A Monthly
Interest previously due but not distributed to the Class A Certificateholders
on a prior Distribution Date and (y) the amount of Class A Additional Interest,
if any, for such Distribution Date and any Class A Additional Interest
previously due but not distributed to the Class A Certificateholders on a prior
Distribution Date from the portion of the Insolvency Proceeds allocated to
Collections of Finance Charge Receivables and distribute such amount to the
Paying Agent for payment to the Class A Certificateholders, provided that the
amount of such distribution shall not exceed the product of (x) the portion of
the Insolvency Proceeds allocated to Collections of Finance Charge Receivables,
(y) the Floating Allocation Percentage with respect to the related Monthly
Period and (z) the Class A Floating Percentage with respect to such Monthly
Period and (ii) deduct an amount equal to the sum of (w) Class B Monthly
Interest for such Distribution Date, (x) Class B Monthly Interest previously
due but not distributed to the Class B Certificateholders and (y) the amount of
Class B Additional Interest, if any, for such Distribution Date and any Class B
Additional Interest previously due but not distributed to the Class B
Certificateholders on a prior Distribution Date from the portion of the
Insolvency Proceeds allocated to Collections of Finance Charge Receivables and
distribute such amount to the Paying Agent for payment to the Class B
Certificateholders, provided that the amount of such distribution shall not
exceed the product of (x) the portion of the Insolvency Proceeds allocated to
Collections of Finance Charge Receivables, (y) the Floating Allocation
Percentage with respect to the related Monthly Period and (z) the Class B
Floating Percentage with respect to such Monthly Period. To the extent that
the product of (A) the portion of the Insolvency Proceeds allocated to
Collections of Finance Charge Receivables and (B) the Floating Allocation
Percentage with respect to the related Monthly Period exceeds the aggregate
amount distributed to the Paying Agent pursuant to the preceding sentence, the
excess shall be released to the Collateral Interest Holder for application by
the Collateral Interest Holder in accordance with the Loan Agreement.
(c) Notwithstanding anything to the contrary in this
Supplement or the Agreement, all amounts distributed to the Paying Agent
pursuant to this Section for payment to the Series 1996-C Certificateholders
shall be distributed in full to the Series 1996-C Certificateholders on the
date on which funds are distributed to the Paying Agent pursuant to this
Section and shall be deemed to be a final distribution pursuant to Section
12.02 of the Agreement.
Section 8.3. Instructions Pursuant to Section 9.02(a) of the
Agreement. The Holders of Investor Certificates of Series 1996-C evidencing
more than 50% of the Investor Amount of each Class (including the Collateral
Interest) shall not be considered as having disapproved of any liquidation of
the Receivables and to continue transferring Principal Receivables to the Trust
pursuant to Section 9.02(a) of the Agreement unless Holders of more than 50% of
the Investor Amount of each of the Class A Certificates, the Class B
Certificates and the Collateral Interest instruct the Trustee to such effect in
the manner required pursuant to Section 9.02(a) of the Agreement.
48
<PAGE> 53
ARTICLE IX
Certificates
Section 9.1. Book-Entry Certificates. The Class A Certificates
and the Class B Certificates shall be delivered as Book-Entry Certificates. The
Clearing Agency for the Class A Certificates and the Class B Certificates shall
be The Depository Trust Company, and the Class A Certificates and the Class B
Certificates shall be initially registered in the name of Cede & Co., its
nominee.
ARTICLE X
Miscellaneous Provisions
Section 10.1. Certain Matters Regarding the Collateral Interest
Holder. Amounts payable to the Collateral Interest Holder hereunder shall be
applied in accordance with the provisions of the Loan Agreement.
Section 10.2. Ratification of Agreement. As supplemented by this
Supplement, the Agreement is in all respects ratified and confirmed and the
Agreement as so supplemented by this Supplement shall be read, taken and
construed as one and the same instrument.
Section 10.3. Counterparts. This Supplement may be executed in
two or more counterparts, and by different parties on separate counterparts,
each of which shall be an original, but all of which shall constitute one and
the same instrument.
Section 10.4. Governing Law. THIS SUPPLEMENT SHALL BE CONSTRUED
IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, INCLUDING THE UCC AS IN
EFFECT IN THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.
Section 10.5. Notices. All directions, notices and instructions
to the Trustee shall be in writing (which may be facsimile).
Section 10.6. Amendments. This Supplement may be amended by the
Sellers without the consent of the Servicer, the Trustee or any Investor
Certificateholder if the Sellers provide the Trustee with (i) an Opinion of
Counsel to the effect that such amendment or modification would reduce the risk
that the Trust would be treated as taxable as a publicly traded partnership
pursuant to Code section 7704 and (ii) an Officer's Certificate that such
amendment or modification would not materially and adversely affect any
Investor Certificateholder, provided that no such amendment shall be deemed
effective without (i) the
49
<PAGE> 54
Trustee's consent, if the Trustee's rights, duties and obligations hereunder
are thereby modified and (ii) the Trustee having obtained written assurance
that such amendment or modification will not, by itself, lower the then-current
ratings on the Series 1996-C Certificates. The Sellers shall provide the Rating
Agencies with prior written notice of any such amendment or modification.
50
<PAGE> 55
IN WITNESS WHEREOF, the undersigned have caused this Supplement to
be duly executed and delivered by their respective duly authorized officers on
the day and year first above written.
COLONIAL NATIONAL BANK USA,
Seller and Servicer,
By: /s/ MICHAEL COCO
----------------------------------
Name: Michael Coco
Title: Vice President
ADVANTA NATIONAL BANK,
Seller,
By: /s/ MICHAEL COCO
----------------------------------
Name: Michael Coco
Title: Vice President
BANKERS TRUST COMPANY,
Trustee
By: /s/ KEVIN J. HEALEY
----------------------------------
Name: Kevin J. Healey
Title: Assistant Vice President
<PAGE> 56
EXHIBIT A-1
TO SUPPLEMENT
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS A FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
Unless this Class A Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. _____ CUSIP NO. __________
$__________________
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial
<PAGE> 57
as a Seller, the "Sellers") and the Trustee (as amended from time to time, the
"Amended and Restated Pooling and Servicing Agreement") as supplemented by the
Series 1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as
Seller and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class A Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties
evidenced hereby and the rights, duties and obligations of the
- ---------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
A-1-2
<PAGE> 58
Trustee. A copy of the Agreement may be obtained from the Trustee by writing
to the Trustee at Four Albany Street, New York, New York 10006, Attention:
Corporate Trust and Agency Group/Structured Finance Group. To the extent not
defined herein, the capitalized terms used herein have the meanings ascribed to
them in the Agreement.
This Class A Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class A Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class A
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
A Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class A Certificate and each Holder of a Class B
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class A Certificates are limited to the unpaid Class A Invested Amount,
which may be less than the unpaid principal balance of the Class A
Certificates, pursuant to the terms of the Agreement. All principal of and
interest on the Class A Certificates is scheduled to be paid by the May 2001
Distribution Date but may be paid earlier. Subject to prior termination as
provided in the Agreement, the interest of the Series 1996-C Certificateholders
in the Trust will terminate following the earliest of (i) the date on which the
Investor Amount is paid in full, (ii) the November 2003 Distribution Date and
(iii) the termination of the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class A Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class A Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class A Certificates, in part to the
Holders of the Class B Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank
A-1-3
<PAGE> 59
Certificate and the Holders of any outstanding Supplemental Certificates
outstanding from time to time. The Bank Certificate and the Holders of any
outstanding Supplemental Certificates represent the Sellers' Interest in the
Trust. The Bank Certificate and any outstanding Supplemental Certificates
represent the interest in the Principal Receivables not represented by the
Investor Certificates.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class A Initial Invested Amount is $605,500,000. The Class A
Invested Amount for any date of determination will be an amount equal to (a)
the Class A Initial Invested Amount, minus (b) the aggregate amount of
principal payments made to the Class A Certificateholders on or prior to such
date, minus (c) the excess, if any, of the aggregate amount of Class A Investor
Charge-offs for all prior Distribution Dates over the aggregate amount of Class
A Investor Charge-Offs reimbursed prior to such date, minus (d) the Principal
Funding Account Balance.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class A Certificate Rate, and (ii) the outstanding
principal amount of the Class A Certificates as of the preceding Record Date
(or, in the case of the first Distribution Date, as of the Closing Date). A
"Distribution Date" is the 15th day of each month, or, if such day is not a
Business Day, the next succeeding Business Day, commencing July 15, 1996.
The Class A Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .12% per annum above LIBOR
determined as set forth below (the "Class A Certificate Rate").
A-1-4
<PAGE> 60
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third Distribution
Date on which such Interest Period commences (each, a "LIBOR Determination
Date"). A "London Business Day" is any day on which dealings in deposits in
United States dollars are transacted in the London interbank market. The Class
A Certificate Rate applicable to the then current and the immediately preceding
Interest Periods may be obtained by telephoning the Trustee at its Corporate
Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three-month period, as
applicable.
On each Distribution Date with respect to the Class A
Accumulation Period, an amount equal to the least of (a) Available Investor
Principal Collections on deposit in the Collection Account with respect to such
Distribution Date, (b) the Controlled Distribution Amount for such Distribution
Date and (c) the Class A Invested Amount, will be deposited in the Principal
Funding Account for payment to the Class A Certificateholders on the Class A
Expected Final Payment Date or on the first Distribution Date with respect to
the Rapid Amortization Period.
A-1-5
<PAGE> 61
On each Distribution Date during the Rapid Amortization Period
until the Class A Investor Amount has been paid in full or the Series
Termination Date occurs, the Class A Certificateholders will be entitled to
receive Available Investor Principal Collections in an amount up to the Class A
Investor Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class A Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class A Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class A Certificate is limited in right of payment to certain Collections with
respect to the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay Out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the aggregate Investor Amount of the
Investor Certificates of all adversely affected Series, for the purpose of
adding any provisions to, changing in any manner or eliminating any of the
provisions of the Agreement or of modifying in any manner the rights of
Investor Certificateholders of any Series then issued and outstanding;
provided, however, that no such amendment shall (a) reduce in any manner the
amount of, or delay the timing of, distributions to Investor Certificateholders
or deposits of amounts to be so distributed or the amount available under any
Series Enhancement without the consent to any such amendment of each affected
Certificateholder, (b) change the definition of or the manner of calculating
the interest of any Investor Certificateholder without the consent of each
affected Investor Certificateholder, (c) reduce the aforesaid percentage
required to consent to any such amendment without the consent of each
A-1-6
<PAGE> 62
Investor Certificateholder or (d) adversely affect the rating of any Series or
Class by each Rating Agency without the consent of the Holders of Investor
Certificates of such Series or Class evidencing not less than 66-2/3% of the
aggregate Investor Amount of the Investor Certificates of such Series or Class.
The Class A Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class A Certificate shall be registered in the Certificate Register upon
surrender of this Class A Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class A Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class A Certificate is exchangeable for a
new Class A Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class A Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
Prior to due presentation of this Class A Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class A Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class A Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class A Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
A-1-7
<PAGE> 63
IN WITNESS WHEREOF, the Sellers have caused this Class A
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By:
------------------------
Vice President
ADVANTA NATIONAL BANK
By:
------------------------
Vice President
This is one of the Class A Certificates referred to in the
within-mentioned Agreement.
BANKERS TRUST COMPANY,
as Trustee,
By:
------------------------
Authorized Officer
Dated: May 13, 1996
A-1-8
<PAGE> 64
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- ---------------------------
: :
: :
- --------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
-------------------------
------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
A-1-9
<PAGE> 65
EXHIBIT A-2
TO SUPPLEMENT
REGISTERED
ADVANTA CREDIT CARD MASTER TRUST II
CLASS B FLOATING RATE ASSET-BACKED CERTIFICATE,
SERIES 1996-C
THIS CLASS B CERTIFICATE MAY NOT BE ACQUIRED BY OR FOR THE
ACCOUNT OF A BENEFIT PLAN.
Unless this Class B Certificate is presented by an authorized
representative of The Depository Trust Company, a New York corporation ("DTC"),
to the Issuer or its agent for registration of transfer, exchange, or payment,
and any certificate issued is registered in the name of Cede & Co. or in such
other name as is requested by an authorized representative of DTC (and any
payment is made to Cede & Co. or to such other entity as is requested by an
authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER USE HEREOF FOR
VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL inasmuch as the registered
owner hereof, Cede & Co., has an interest herein.
Evidencing an undivided interest in a trust, the corpus of
which consists of receivables generated from time to time in the
ordinary course of business in a portfolio of revolving consumer
credit card accounts owned by Colonial National Bank USA, Advanta
National Bank (the "Sellers") or any Additional Seller.
No. ___ CUSIP NO. __________
$__________________
(Not an interest in or obligation of Colonial National Bank
USA, Advanta National Bank, or any affiliate thereof, except to the
limited extent described herein.)
This certifies that CEDE & CO. (the "Investor
Certificateholder") is the registered owner of an undivided interest in certain
assets of a trust (the "Trust"), created pursuant to the Amended and Restated
Pooling and Servicing Agreement, dated as of December 1, 1993, and as amended
and restated on May 23, 1994, and as amended by Amendment Number 1 dated as of
July 1, 1994 by and between Colonial National Bank USA, a national banking
association organized under the laws of the United States ("Colonial"), as
Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"), and
as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank, a national
banking association organized under the laws of the United States ("ANB" and,
together with Colonial, the "Banks") as
<PAGE> 66
seller (in such capacity, a "Seller" and together with Colonial as a Seller,
the "Sellers") and the Trustee (as amended from time to time, the "Amended and
Restated Pooling and Servicing Agreement"), as supplemented by the Series
1996-C Supplement, dated as of May 13, 1996, by and among Colonial, as Seller
and Servicer, ANB, as Seller, and the Trustee. The Amended and Restated
Pooling and Servicing Agreement, the Series 1996-C Supplement and any
amendments, exhibits and schedules thereto are collectively referred to herein
as the "Agreement." The corpus of the Trust consists of (i) a portfolio of
receivables (the "Receivables") arising under selected VISA and MasterCard*
consumer credit card accounts or other revolving consumer credit accounts (the
"Accounts") in portfolios of revolving consumer credit accounts owned by any of
Colonial, ANB or any Additional Seller, (ii) all monies due or to become due in
payment of the Receivables, all proceeds of the Receivables (other than
investment earnings related to such proceeds), (iii) the right to receive
certain Interchange attributed to cardholder charges for merchandise and
services in the Accounts, (iv) certain amounts recovered from Accounts in which
the Receivables have been written off as uncollectible, (v) proceeds of credit
insurance policies relating to the Receivables and (vi) all monies on deposit
in certain bank accounts of the Trust and the benefits of any type of
enhancement ("Series Enhancement") issued with respect to any Series (the
drawing on or payment of such Series Enhancement being available only to
Certificateholders of a specified Series or Class unless otherwise indicated in
the related Supplement). The Trust assets may also include participations
(including 100% participations) representing undivided interests in a pool of
assets primarily consisting of revolving credit card receivables or consumer
loan receivables (secured and unsecured), and any interests in both such types
of receivables, including securities representing or backed by both such types
of receivables, and other self-liquidating financial assets owned by a Seller
or any affiliate of any Seller and collections thereon. Colonial as Seller
conveyed to the Trust all Receivables existing under certain designated
Accounts at the time of the formation of the Trust and all Receivables arising
under such Accounts from time to time thereafter. In addition, the Sellers
have conveyed and the Sellers may convey in the future all Receivables existing
under certain designated Additional Accounts (including Automatic Additional
Accounts) and all Receivables thereafter arising in such Additional Accounts.
Although a summary of certain provisions of the Agreement is
set forth below, this Class B Certificate does not purport to summarize the
Agreement, is qualified in its entirety by the terms and provisions of the
Agreement and reference is made to that Agreement for information with respect
to the interests, rights, benefits, obligations, proceeds, and duties
- -----------------
* VISA and MasterCard are registered trademarks of VISA USA, Inc., and
MasterCard International Incorporated, respectively.
A-2-2
<PAGE> 67
evidenced hereby and the rights, duties and obligations of the Trustee. A copy
of the Agreement may be obtained from the Trustee by writing to the Trustee at
Four Albany Street, New York, New York 10006, Attention: Corporate Trust and
Agency Group/Structured Finance Group. To the extent not defined herein, the
capitalized terms used herein have the meanings ascribed to them in the
Agreement.
This Class B Certificate is issued under and is subject to the
terms, provisions and conditions of the Agreement to which the Holder of this
Class B Certificate by virtue of the acceptance hereof assents and is bound.
It is the intent of the Sellers and the Class B
Certificateholders that, for federal income taxes, state and local income and
franchise taxes and any other taxes imposed on or measured by income, the Class
B Certificates will be treated as indebtedness secured by the Receivables. The
Servicer by entering into the Agreement and the Sellers, the Holder of the Bank
Certificate, each Holder of a Class B Certificate, and each Holder of a Class A
Certificate, by acceptance of its Certificate, agrees to treat the Series
1996-C Certificates for purposes of federal income taxes, state and local
income and franchise taxes, and any other taxes imposed on or measured by
income, as indebtedness of the Sellers.
Subject to the terms of the Agreement, payments of principal
of the Class B Certificates are limited to the unpaid Class B Invested Amount,
which may be less than the unpaid principal balance of the Class B
Certificates, pursuant to the terms of the Agreement. Principal payments on
the Class B Certificates will not be made until the Class A Certificates have
been paid in full. All principal of and interest on the Class B Certificates
is scheduled to be paid by the June 2001 Distribution Date, but may be paid
earlier. Subject to prior termination as provided in the Agreement, the
interest of the Series 1996-C Certificateholders in the Trust will terminate
following the earliest of (i) the date on which the Investor Amount is paid in
full and (ii) the November 2003 Distribution Date and (iii) the termination of
the Trust pursuant to Section 12.01 of the Agreement.
The Receivables consist of Principal Receivables which arise
generally from the purchase of goods and services and cash advances and in
respect of Periodic Finance Charges, Overlimit Fees, Late Fees, annual
membership fees and annual service charges, if any, Cash Advance Fees,
transaction charges and all other fees and charges with respect to the Accounts
designated by the Seller to be included in Finance Charge Receivables. This
Certificate is one of a series of Certificates entitled "ADVANTA Credit Card
Master Trust II, Class B Floating Rate Asset Backed Certificates, Series
1996-C" (the "Class B Certificates"), each of which represents a fractional
undivided interest in certain assets of the Trust. The Trust's assets are
allocated in part to the Holders of the Class B Certificates and in part to the
A-2-3
<PAGE> 68
Holders of the Class A Certificates, in part to the Collateral Interest Holder,
in part to the Holders of Investor Certificates of all other Series and in part
to the Sellers as Holders of the Bank Certificate and the Holders of any
outstanding Supplemental Certificates outstanding from time to time. The Bank
Certificate and any outstanding Supplemental Certificates represent the
Sellers' Interest in the Trust. The Bank Certificate and any outstanding
Supplemental Certificates represent the interest in the Principal Receivables
not represented by the Investor Certificates.
THE CLASS B CERTIFICATES ARE SUBORDINATED TO THE CLASS A
CERTIFICATES TO THE EXTENT SET FORTH IN THE AGREEMENT.
The aggregate interest represented by the Series 1996-C
Certificates at any time in the Principal Receivables in the Trust shall not
exceed an amount equal to the Principal Allocation Percentage thereof (as set
forth in the Agreement) at such time. The Initial Invested Amount is
$700,000,000. The Invested Amount for any date will equal the sum of the Class
A Invested Amount, the Class B Invested Amount and the Collateral Invested
Amount. The Class B Initial Invested Amount is $38,500,000. The Class B
Invested Amount for any date will be an amount equal to (a) the Class B Initial
Invested Amount, minus (b) the aggregate amount of principal payments made to
the Class B Certificateholders prior to such date, minus (c) the excess, if
any, of the aggregate amount of Class B Investor Charge-Offs for all prior
Distribution Dates over the aggregate amount of any reimbursement of Class B
Investor Charge-Offs for all Distribution Dates preceding such date, minus (d)
the amount of Reallocated Principal Collections allocated on all prior
Distribution Dates, minus (e) an amount equal to the amount by which the Class
B Invested Amount has been reduced pursuant to subsection 4.6(a) of the
Agreement on all prior Distribution Dates and plus (f) the amount of Excess
Spread and Excess Finance Charges allocated and available on all prior
Distribution Dates for the purpose of reimbursing amounts deducted pursuant to
the foregoing clauses (c), (d) and (e); provided, however, that the Class B
Invested Amount may not be reduced below zero.
Interest will be distributed quarterly on the 15th day of each
September, December, March and June or, if such 15th day is not a Business Day,
payment will be made on the next succeeding Business Day, commencing September
16, 1996, and, for the Class A Certificates only, on the Class A Expected Final
Payment Date (each, an "Interest Payment Date"); provided, that following
payment in full of the Class A Certificates or upon the commencement of the
Rapid Amortization Period, each Distribution Date will be an Interest Payment
Date. The amount of interest to be deposited in the Interest Funding Account
in respect of the Class A Certificates on each Distribution Date will be an
amount equal to the product of (i) (a) a fraction, the numerator of which is
the actual number of days in the related Interest Period and the denominator of
which is 360, times (b) the Class B Certificate Rate, and (ii) the outstanding
principal amount of
A-2-4
<PAGE> 69
the Class B Certificates as of the preceding Record Date (or, in the case of
the first Distribution Date as of the Closing Date). A "Distribution Date" is
the 15th day of each month, or, if such day is not a Business Day, the next
succeeding Business Day, commencing July 15, 1996.
The Class B Certificates will bear interest for the period
from the Closing Date through September 15, 1996, and with respect to each
Interest Period thereafter, at the rate of .25% per annum above LIBOR
determined as set forth below (the "Class B Certificate Rate").
The Trustee will determine LIBOR on May 9, 1996 for the period
from the Closing Date through September 15, 1996 and for each Interest Period
thereafter, on the second London Business Day prior to every third Distribution
Date on which such Interest Period commences (each, a "LIBOR Determination
Date"). A "London Business Day" is any day on which dealings in deposits in
United States dollars are transacted in the London interbank market. The Class
B Certificate Rate applicable to the then current and the immediately preceding
Interest Periods may be obtained by telephoning the Trustee at its Corporate
Trust Office at (800) 735-7777.
The determination of LIBOR will be made in accordance with the
following provisions:
(i) On each LIBOR Determination Date, the Trustee will
determine LIBOR based on the rate for deposits in United States
dollars for a four-month (for the period from the Closing Date through
September 15, 1996) or three-month (for each Interest Period
thereafter) period which appears on Telerate Page 3750 as of 11:00
A.M. (London time) on such date.
(ii) If such rate does not appear on Telerate Page 3750, the
Trustee will determine LIBOR on the basis of quotations of the offered
rates for deposits in United States dollars provided by the Reference
Banks at approximately 11:00 A.M. (London time) on such LIBOR
Determination Date to prime banks in the London interbank market for a
four-month or a three-month period, as applicable. If at least two
such quotations are provided, LIBOR will be the arithmetic mean of
such quotations.
(iii) If, on the LIBOR Determination Date, such rate does not
appear on Telerate Page 3750 and only one or none of the Reference
Banks provides such offered quotations, LIBOR will be the rate per
annum that the Trustee determines to be the arithmetic mean of the
offered quotations that three major banks in The City of New York
selected by the Servicer are quoting at approximately 11:00 A.M. (New
York City time) on that day for loans in United States dollars to
leading European banks for a four-month or a three-month period, as
applicable.
A-2-5
<PAGE> 70
After the Class A Investor Amount has been paid in full on
each Distribution Date with respect to the Class B Accumulation Period, amounts
equal to the least of (a) Available Investor Principal Collection on deposit in
the Collection Account with respect to such Distribution Date, (minus the
portion of such Available Investor Principal Collections applied to Class A
Monthly Principal on such Distribution Date), (b) the Controlled Distribution
Amount for such Distribution Date and (c) the Class B Invested Amount, will be
deposited in the Principal Funding Account for payment to the Class B
Certificateholders until the Class B Invested Amount is paid in full.
On each Distribution Date during the Rapid Amortization Period
(following the payment in full of the Class A Certificates) until the Class B
Invested Amount has been paid in full or the Series Termination Date occurs,
the Class B Certificateholders will be entitled to receive Available Investor
Principal Collections (minus the portion of Available Investor Principal
Collections applied to Class A Monthly Principal on such Distribution Date) in
an amount up to the Class B Invested Amount.
On any Distribution Date occurring on or after the Investor
Amount is reduced to 5% or less of the Initial Invested Amount, the Sellers
will have the option (to be exercised in their sole discretion) to repurchase
the Certificates.
This Class B Certificate does not represent an obligation of,
or an interest in, Advanta Corp., Colonial, ANB, any Additional Seller, the
Servicer or any Affiliate of any of them. None of the Class B Certificates,
the Accounts nor the Receivables are deposits or insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. This
Class B Certificate is limited in right of payment to certain Collections
respecting the Receivables (and certain other amounts), all as more
specifically set forth herein and in the Agreement.
The Agreement may be amended under certain circumstances by
the Servicer, the Sellers and the Trustee, without Certificateholder consent,
provided that (i) each Seller shall have delivered to the Trustee an Officer's
Certificate to the effect that such Seller reasonably believes that such
amendment will not result in the occurrence of a Pay out Event or materially
adversely affect the amount or timing of distributions to be made to the
Investor Certificateholders of any Series or Class and (ii) written
confirmation from each Rating Agency that such amendment will not result in a
reduction or withdrawal of the rating of the Series 1996-C Certificates or the
rating of any other outstanding Series or Class with respect to which it is a
Rating Agency.
The Agreement may be amended by the Servicer, the Sellers and
the Trustee, with the consent of the Holders of Investor Certificates
evidencing not less than 66-2/3% of the
A-2-6
<PAGE> 71
aggregate Investor Amount of the Investor Certificates of all adversely
affected Series, for the purpose of adding any provisions to, changing in any
manner or eliminating any of the provisions of the Agreement or of modifying in
any manner the rights of Investor Certificateholders of any Series then issued
and outstanding; provided, however, that no such amendment shall (a) reduce in
any manner the amount of, or delay the timing of, distributions to Investor
Certificateholders or deposits of amounts to be so distributed or the amount
available under any Series Enhancement without the consent to any such
amendment of each affected Certificateholder, (b) change the definition of or
the manner of calculating the interest of any Investor Certificateholder
without the consent of each affected Investor Certificateholder, (c) reduce the
aforesaid percentage required to consent to any such amendment without the
consent of each Investor Certificateholder or (d) adversely affect the rating
of any Series or Class by each Rating Agency without the consent of the Holders
of Investor Certificates of such Series or Class evidencing not less than
66-2/3% of the aggregate Investor Amount of the Investor Certificates of such
Series or Class.
The Class B Certificates are issuable only in denominations of
$1,000 and integral multiples of $1,000 in excess thereof. The transfer of
this Class B Certificate shall be registered in the Certificate Register upon
surrender of this Class B Certificate for registration of transfer at any
office or agency maintained by the Transfer Agent and Registrar accompanied by
a written instrument of transfer, in a form satisfactory to the Trustee and the
Transfer Agent and Registrar, duly executed by the Holder or his attorney and
duly authorized in writing, and thereupon one or more new Class B Certificates
of authorized denominations and for the same aggregate fractional undivided
interest will be issued to the designated transferee or transferees.
As provided in the Agreement and subject to certain
limitations therein set forth, this Class B Certificate is exchangeable for a
new Class B Certificate evidencing a like aggregate fractional undivided
interest, as requested by the Holder surrendering this Class B Certificate. No
service charge may be imposed for any such exchange, but the Transfer Agent and
Registrar may require payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith.
This Class B Certificate may not be acquired by or for the
account of any benefit plan, trust or account, including an individual
retirement account, that is subject to the Employee Retirement Income Security
Act of 1974, as amended, or that is described in Section 4975(e)(1) of the
Internal Revenue Code of 1986, as amended, or an entity whose underlying assets
include plan assets by reason of a plan's investment in such entity (a "Benefit
Plan"). By accepting and holding this Class B Certificate, the Holder hereof
shall be deemed to have represented and warranted that it is not a Benefit
Plan. By
A-2-7
<PAGE> 72
acquiring any interest in this Class B Certificate, the applicable Certificate
Owner or Owners shall be deemed to have represented and warranted that it or
they are not Benefit Plans.
Prior to due presentation of this Class B Certificate for
registration of transfer, the Transfer Agent and Registrar, the Paying Agent
and the Trustee and any agent of any of them may treat the person in whose name
this Class B Certificate is registered as the owner hereof for all purposes,
and neither the Trustee, the Paying Agent or the Transfer Agent and Registrar
nor any agent of any of them shall be affected by notice to the contrary except
in certain circumstances described in the Agreement.
This Class B Certificate shall be construed in accordance with
and governed by the laws of the State of New York, without reference to its
conflict of law provisions.
Unless the certificate of authentication hereon has been
executed by or on behalf of the Trustee, by manual signature, or by an
authenticating agent appointed by the Trustee, this Class B Certificate shall
not be entitled to any benefit under the Agreement, or be valid for any
purpose.
A-2-8
<PAGE> 73
IN WITNESS WHEREOF, the Sellers have caused this Class B
Certificate to be duly executed.
COLONIAL NATIONAL BANK USA
By:
------------------------
Vice President
ADVANTA NATIONAL BANK
By:
------------------------
Vice President
This is one of the Class B Certificates referred to in the
within-mentioned Agreement.
BANKER TRUST COMPANY,
as Trustee,
By:
------------------------
Authorized Officer
Dated: May 13, 1996
A-2-9
<PAGE> 74
----------
ASSIGNMENT
----------
PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE(S)
FOR VALUE RECEIVED, the undersigned hereby sells, assigns and transfers unto
- ---------------------------
: :
: :
- --------------------------- -----------------------------
(PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS OF ASSIGNEE)
____________________ the within certificate and all rights thereunder, and
hereby irrevocably constitutes and appoints ____________________ Attorney, with
full power of substitution in the premises, to transfer said certificate on the
books kept for registration thereof.
Dated:
------------------------
------------------------------
Note: The signature(s) to this
Assignment must correspond with the
name(s) as written on the face of
the within certificate in every
particular, without alteration or
enlargement or any change whatever.
(1) An assignee which is not a
United States Person as
defined in the Internal
Revenue Code of 1986, as
amended (the "Code") must
certify to the Transfer Agent
and Registrar in writing as
to such status and such
further information as may be
required under the Code or
reasonably requested by the
Transfer Agent and Registrar.
A-2-10
<PAGE> 75
EXHIBIT B
TO SUPPLEMENT
MONTHLY PAYMENT INSTRUCTIONS AND
NOTIFICATION TO THE TRUSTEE
COLONIAL NATIONAL BANK USA
------------------------------
ADVANTA CREDIT CARD MASTER TRUST II
Series 1996-C
------------------------------
The undersigned, a duly authorized representative of Colonial
National Bank USA (the "Bank"), as Seller and Servicer pursuant to the Amended
and Restated Pooling and Servicing Agreement dated as of December 1, 1993, and
as amended and restated on May 23, 1994, and as amended by Amendment Number 1
dated as of July 1, 1994, by and between Colonial National Bank USA, a national
banking association organized under the laws of the United States ("Colonial"),
as Seller and Servicer, and Bankers Trust Company, as Trustee (the "Trustee"),
and as further amended by Amendment Number 2 dated as of October 6, 1995 by and
among Colonial, as Seller and Servicer, Advanta National Bank ("ANB" and,
together with Colonial, the "Banks") as seller (in such capacity, a "Seller"
and together with Colonial as a Seller, the "Sellers") and the Trustee (as
amended from time to time, the "Pooling and Servicing Agreement"), as
supplemented by the Series 1996-C Supplement dated as of May 13, 1996 (the
"Supplement," and together with the Pooling and Servicing Agreement, the
"Agreement"), between the Banks and the Trustee, does hereby certify as
follows:
A) Capitalized terms used in this Certificate have their
respective meanings set forth in the Agreement. References herein to certain
sections are references to the respective sections of the Agreement.
B) Colonial is Servicer under the Agreement.
C) The undersigned is a Servicing Officer.
D) The date of this notice is a Determination Date under the
Agreement.
<PAGE> 76
I. APPLICATION OF CLASS A AVAILABLE FUNDS, CLASS B AVAILABLE FUNDS,
COLLATERAL AVAILABLE FUNDS, AVAILABLE INVESTOR PRINCIPAL
COLLECTIONS, AND COLLATERAL PRINCIPAL COLLECTIONS.
Pursuant to the Supplement, the Servicer does hereby instruct the
Trustee (i) to make the following withdrawals from the Collection
Account with respect to the Distribution Date and (ii) to apply the
proceeds of such withdrawals in accordance with referenced Sections
of the Supplement:
<TABLE>
<S> <C> <C>
A) Class A Available Funds (Section 4.5(a)):
----------------------------------------
(1) Class A Monthly
Interest . . . . . . . . . . . . . . . . . . . . $__________
(2) Overdue Class A Monthly Interest . . . . . . . . $__________
(3) Class A Additional . . . . . . . . . . . . . . .
Interest $__________
(4) Class A Servicing Fee . . . . . . . . . . . . . . $__________
(5) Overdue Class A
Servicing Fee . . . . . . . . . . . . . . . . . . $__________
(6) Class A Investor Default Amount (to be treated
as Available Investor Principal Collections) . . $__________
(7) Excess Spread . . . . . . . . . . . . . . . . . . $__________
B) Class B Available Funds (Section 4.5(b)):
----------------------------------------
(1) Class B Monthly Interest . . . . . . . . . . . . $__________
(2) Overdue Class B Monthly Interest . . . . . . . . $__________
(3) Class B Additional . . . . . . . . . . . . . . .
Interest $__________
(4) Class B Servicing Fee . . . . . . . . . . . . . . $__________
(5) Overdue Class B
Servicing Fee . . . . . . . . . . . . . . . . . . $__________
(6) Excess Spread . . . . . . . . . . . . . . . . . . $__________
C) Collateral Available Funds (Section 4.5(c))
-------------------------------------------
(1) Collateral Servicing Fee, if any . . . . . . . . $__________
(2) Overdue Collateral Servicing Fee, if any . . . . $__________
(3) Excess Spread . . . . . . . . . . . . . . . . . . $__________
</TABLE>
B-2
<PAGE> 77
<TABLE>
<CAPTION>
D) Available Investor Principal Collections and Collateral Principal Collections
-----------------------------------------------------------------------------
(Sections 4.5(d), (e), (f) and (g)):
-----------------------------------
<S> <C> <C>
(1) Class A Monthly
Principal . . . . . . . . . . . . . . . . . . . . $__________
(2) Class B Monthly
Principal . . . . . . . . . . . . . . . . . . . . $__________
(3) Collateral Monthly
Principal . . . . . . . . . . . . . . . . . . . . $__________
(4) Shared Principal Collections (available for
other Series in Group One) . . . . . . . . . . . $__________
E) Excess Spread (Section 4.7):
----------------------------
(1) Class A Required Amount . . . . . . . . . . . . .
$__________
(2) Class A Investor Charge-Offs (to be treated as
Available Investor Principal Collections) . . . . $__________
(3) PORTION of Class B Required Amount payable in
respect of interest and servicing . . . . . . . . $__________
(4) Class B Investor Default Amount (to be treated
as Available Investor Principal Collections) . . $__________
(5) Reimbursement of prior reductions in Class B
Invested Amount (to be treated as Available
Investor Principal Collections) . . . . . . . . . $__________
(6) Collateral Monthly Interest, Overdue Collateral
Interest and Collateral Additional Interest . . . $__________
(7) Any unpaid Collateral Servicing Fee and any
unpaid overdue Collateral Servicing Fee . . . . . $__________
(8) Collateral Default Amount (to be treated as
Available Investor Principal Collections) . . . . $__________
</TABLE>
B-3
<PAGE> 78
<TABLE>
<S> <C> <C>
(9) Reimbursement of prior reductions in Collateral
Invested Amount (to be treated as Collateral
Principal Collections) . . . . . . . . . . . . . $__________
(10) Excess of Required Cash Collateral Amount over
Available Cash Collateral Amount . . . . . . . . $__________
(11) Aggregate of other amounts payable to the
Collateral Interest Holder . . . . . . . . . . . $__________
(12) Excess of Required Reserve Account Amount over
the amount or deposit in Reserve Account . . . . $__________
(13) Excess Finance Charges (available for other
Series in Group One) . . . . . . . . . . . . . . $__________
F) Reallocated Principal Collections (Section 4.8):
-----------------------------------------------
(1) Payable in respect of Class A Required Amount . . $__________
(2) Payable in respect of Class B Required Amount . . $__________
(3) Balance (to be treated as Available Investor
Principal Collections) . . . . . . . . . . . . . $__________
G) Excess Finance Charges (Section 4.9):
------------------------------------
(1) Finance Charge Shortfall for Series 1996-C . . . $__________
(2) Excess Finance Charges
from other Series in
Group One allocated to Series 1996-C . . . . . . $__________
H) Shared Principal Collections (Section 4.10):
-------------------------------------------
(1) Principal Shortfall for Series 1996-C . . . . . . $__________
(2) Shared Principal Collections from other Series
in Group One allocated to Series 1996-C . . . . . $__________
</TABLE>
B-4
<PAGE> 79
<TABLE>
<S> <C>
I) Yield Supplement Account Collections (Assignment No. 17):
--------------------------------------------------------
(1) Amount withdrawn from the Yield Supplement
Account allocated to Series 1996-C as
Collections of Finance Charge Receivables . . . . $__________
II. NOTIFICATION OF WITHDRAWALS
---------------------------
FROM THE CASH COLLATERAL ACCOUNT
--------------------------------
Pursuant to Section 4.12 of the Supplement, the Servicer hereby instructs the Trustee (i)
to make the following withdrawals from the Cash Collateral Account with respect to the
Distribution Date and (ii) to apply the proceeds of such withdrawals in accordance with
Section 4.12 of the Supplement.
(1) Required Draw Amount . . . . . . . . . . . . . . $__________
(2) Cash Enhancement Surplus . . . . . . . . . . . . $__________
</TABLE>
B-5
<PAGE> 80
IN WITNESS WHEREOF, the undersigned has duly executed this
certificate this ____ day of __________, 199__.
COLONIAL NATIONAL BANK USA,
as Servicer
By:
------------------------
Servicing Officer
B-6
<PAGE> 81
EXHIBIT C
TO SUPPLEMENT
FORM OF MONTHLY CERTIFICATEHOLDER'S STATEMENT
(To be delivered by the Paying Agent on behalf
of the Trustee on each Distribution Date
pursuant to Section 5.2(b) of the Supplement)
COLONIAL NATIONAL BANK USA
-------------------------------
ADVANTA CREDIT CARD MASTER TRUST II
SERIES 1996-C
-------------------------------
Under the Amended and Restated Pooling and Servicing Agreement
dated as of December 1, 1993, and as amended and restated on May 23, 1994, and
as amended by Amendment Number 1 dated as of July 1, 1994, by and between
Colonial National Bank USA, a national banking association organized under the
laws of the United States ("Colonial"), as Seller and Servicer, and Bankers
Trust Company, as Trustee (the "Trustee"), and as further amended by Amendment
Number 2 dated as of October 6, 1995 among Colonial, as Seller and Servicer,
Advanta National Bank ("ANB" and, together with Colonial, the "Banks") as
seller (in such capacity, a "Seller" and together with Colonial as Seller, the
"Sellers") and the Trustee (as amended from time to time, the "Amended and
Restated Pooling and Servicing Agreement"), as supplemented by the Series
1996-C Supplement dated as of May 13, 1996 (the "Supplement," and together with
the Pooling and Servicing Agreement, the "Agreement"), between the Banks and
the Trustee. Colonial, as Servicer, is required to prepare certain information
each month regarding current distributions to all Series 1996-C
Certificateholders. This statement relates to the ____________ Distribution
Date (the "Distribution Date") and the performance of the ADVANTA Credit Card
Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly
Period"). Certain of the information is presented on the basis of an original
principal amount of $1,000 per Series 1996-C Certificate. Certain other
information is presented based on the aggregate amounts for the Trust as a
whole. All capitalized terms used herein shall have the respective meanings
set forth in the Agreement.
<TABLE>
<S> <C> <C>
1. The total amount of the distribution on the Distribution Date per
$1,000 original principal amount of the Class A Certificates . . . . $__________
</TABLE>
<PAGE> 82
<TABLE>
<S> <C> <C>
2. The total amount of the distribution on the Distribution Date per
$1,000 original principal amount of the Class B Certificates . . . . $__________
3. The amount of the distribution set forth in paragraph 1 above in
respect of principal per $1,000 original principal amount of the
Class A Certificates . . . . . . . . . . . . . . . . . . . . . . . . $__________
4. The amount of the distribution set forth in paragraph 2 above in
respect of principal per $1,000 original principal amount of the
Class B Certificates . . . . . . . . . . . . . . . . . . . . . . . . $__________
5. The amount of the distribution set forth in paragraph 1 above in
respect of interest per $1,000 original principal amount of the Class
A Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . $___________
6. The amount of the distribution set forth in paragraph 2 above in
respect of interest per $1,000 original principal amount of the Class
B Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
7. The aggregate amount of Collections of Receivables processed for the
prior Monthly Period which were allocated in respect of Series
1996-C . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
8. The aggregate amount of Collections of Principal Receivables
processed during the prior Monthly Period and allocated
in respect of Series 1996-C . . . . . . . . . . . . . . . . . . . . . $__________
9. The aggregate amount of Reallocated Principal Collections with
respect to the prior Monthly Period . . . . . . . . . . . . . . . . . $__________
10. The aggregate amount of Collections of Finance Charge Receivables
processed during the prior Monthly Period and allocated in respect of
the Class A Certificates . . . . . . . . . . . . . . . . . . . . . . $__________
11. The aggregate amount of Collections of Finance Charge Receivables
processed during the prior Monthly Period and allocated in respect of
the Class B Certificates . . . . . . . . . . . . . . . . . . . . . . $__________
12. The Principal Allocation Percentage(s) during the prior Monthly
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ____% [Dates]
____% [Dates]
13. The Floating Allocation Percentage(s) during the prior
Monthly Period . . . . . . . . . . . . . . . . . . . . . . . . . . .
____% [Dates]
____% [Dates]
</TABLE>
C-2
<PAGE> 83
<TABLE>
<S> <C> <C>
14. The aggregate outstanding balance of Accounts which are 30, 60, 90, $__________
120, 150 and 180 or more days delinquent as of the end of the prior $__________
Monthly Period is . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
$__________
$__________
15. The Class A Investor Default Amount for the prior Monthly
Period is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
16. The Class B Investor Default Amount for the prior Monthly
Period is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
17. The Collateral Default Amount for the prior Monthly Period . . . . . $__________
18. The aggregate amount of Class A Investor Charge-Offs for
the prior Monthly Period is . . . . . . . . . . . . . . . . . . . . . $__________
19. The aggregate amount of Class B Investor Charge-Offs for
the prior Monthly Period is . . . . . . . . . . . . . . . . . . . . . $__________
20. The aggregate amount of Collateral Charge-Offs for the prior Monthly
Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
21. The aggregate amount of Class A Investor Charge-Offs reimbursed on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
22. The aggregate amount of Class B Investor Charge-Offs reimbursed on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
23. The aggregate amount of Collateral Charge-Offs reimbursed on the
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . $__________
24. The amount of the Class A Servicing Fee for the prior Monthly Period
is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
25. The amount of the Class B Servicing Fee for the prior Monthly Period
is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
26. The amount of Collateral Servicing Fee for the prior Monthly Period
is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
27. The amount of Servicer Interchange for the prior Monthly Period . . . $__________
28. The Class A Pool Factor as of the Record Date for the Distribution
Date is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
29. The Class B Pool Factor as of the Record Date for the Distribution
Date is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
</TABLE>
C-3
<PAGE> 84
<TABLE>
<S> <C> <C>
30. The Class A Investor Amount after giving effect to any payments on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
31. The Class A Invested Amount after giving effect to any payments on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
32. The Class B Investor Amount after giving effect to any payments on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
33. The Class B Invested Amount after giving effect to any payments on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
34. The amount, if any, by which the outstanding principal balance of the
Class A Certificates exceeds the Class A Investor Amount after giving
effect to any activity on the Distribution Date is . . . . . . . . . $__________
35. The amount, if any, by which the outstanding principal balance of the
Class B Certificates exceeds the Class B Investor Amount after giving
effect to any activity on the Distribution Date is $__________
36. The Available Cash Collateral Amount as of the close of business on
the Distribution Date is . . . . . . . . . . . . . . . . . . . . . . $__________
37. The Collateral Interest as of the close of business on the
Distribution Date . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
38. The amount on deposit in the Cash Collateral Account as of the close
of business on the Distribution Date is . . . . . . . . . . . . . . . $__________
39. The amount on deposit in the Principal Funding Account as of the
close of business on the Distribution Date is . . . . . . . . . . . $__________
40. The amount on deposit in the Interest Funding Account as of the close
of business on the Distribution Date is . . . . . . . . . . . . . . $__________
41. The amount on deposit in the Reserve Account as of the close of
business on the Distribution Date is . . . . . . . . . . . . . . . . $__________
42. The amount by which the Net Portfolio Yield for the prior Monthly
Period exceeds the Base Rate for such Monthly Period . . . . . . . . $__________
</TABLE>
C-4
<PAGE> 85
<TABLE>
<S> <C> <C>
43. The Net Portfolio Yield for the prior Monthly Period is . . . . . . . $__________
44. The Base Rate for the Prior Monthly Period is $__________
45. The amount of Interchange with respect to the prior Monthly
Period is . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . $__________
46. The Deficit Controlled Amortization Amount (after giving effect to
any activity on the Distribution Date) . . . . . . . . . . . . . . . $__________
</TABLE>
COLONIAL NATIONAL BANK USA,
as Servicer
By:
------------------------
Title:
C-5
