|
|
|
|
|
|
|
|
|
|
Previous: MACE SECURITY INTERNATIONAL INC, 4, 1998-08-31 |
Next: MONTGOMERY FUNDS II, N-30D, 1998-08-31 |
<PAGE>
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
DATE OF REPORT (DATE OF EARLIEST EVENT REPORTED): AUGUST 14, 1998
NATIONSBANK OF DELAWARE, N.A.
--------------------------------
(EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)
(ORIGINATOR OF THE NATIONSBANK CREDIT CARD MASTER TRUST)
UNITED STATES 33-69572 51-0313900
-------------- -------- ----------
(STATE OR OTHER (COMMISSION FILE (I.R.S. EMPLOYER
JURISDICTION OF NUMBER) IDENTIFICATION NO.)
INCORPORATION
BLUE HEN CORPORATE CENTER, ROUTE 113
DOVER, DELAWARE 19901
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)
--------------------------------------------
REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE: (302) 672-4321
<PAGE>
EXHIBIT INDEX APPEARS ON PAGE 4
ITEM 5. OTHER EVENTS
-------------
THE REGISTRANT HEREBY INCORPORATES BY REFERENCE THE INFORMATION
CONTAINED IN EXHIBIT 99 HERETO IN RESPONSE TO THIS ITEM 5.
ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL STATEMENTS AND EXHIBITS
-------------------------------------------------------------------
(C) EXHIBITS
99A MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$500,000,000 CLASS A 6.0% ASSET BACKED
CERTIFICATES, SERIES 1993-2
99B MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$31,915,000 CLASS B 6.25% ASSET BACKED
CERTIFICATES, SERIES 1993-2
99C MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$1,000,000,000 CLASS A 6.45% ASSET BACKED
CERTIFICATES, SERIES 1995-1
99D MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$51,137,000 CLASS B 6.625% ASSET BACKED
CERTIFICATES, SERIES 1995-1
99E MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$756,000,000 CLASS A 5.8375% ASSET BACKED
CERTIFICATES, SERIES 1996-1
99F MONTHLY CERTIFICATEHOLDER'S STATEMENT --
NATIONSBANK CREDIT CARD MASTER TRUST
$58,500,000 CLASS B 5.9675% ASSET BACKED
CERTIFICATES, SERIES 1996-1
<PAGE>
SIGNATURES
PURSUANT TO THE REQUIREMENTS OF THE SECURITIES EXCHANGE ACT OF 1934,
THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY
THE UNDERSIGNED HEREUNTO DULY AUTHORIZED.
NATIONSBANK OF DELAWARE, N.A.
--------------------------------
(REGISTRANT)
DATED: August 31, 1998
BY: /s/Suzanne W. Castleberry
-------------------------
NAME: SUZANNE W. CASTLEBERRY
TITLE: VICE PRESIDENT
(DULY AUTHORIZED OFFICER)
<PAGE>
SEQUENTIALLY
EXHIBIT NUMBERED
NUMBER EXHIBIT PAGE_
- ------ ------- --------
99A MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST A & B
$500,000,000 CLASS A 6.0% ASSET BACKED 5 - 10
CERTIFICATES, SERIES 1993-2
99B MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST A & B
$31,915,000 CLASS B 6.25% ASSET BACKED 5 - 10
CERTIFICATES, SERIES 1993-2
99C MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST C, D, & E
$1,000,000,000 CLASS A 6.45% ASSET BACKED 11 - 16
CERTIFICATES, SERIES 1995-1
99D MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST C, D, & E
$51,137,000 CLASS B 6.625% ASSET BACKED 11 - 16
CERTIFICATES, SERIES 1995-1
99E MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST F, G, & H
$756,000,000 CLASS A 5.8375% ASSET BACKED 17 - 23
CERTIFICATES, SERIES 1996-1
99F MONTHLY CERTIFICATEHOLDER'S STATEMENT -- EXHIBIT 99
NATIONSBANK CREDIT CARD MASTER TRUST F, G, & H
$58,500,000 CLASS B 5.9675% ASSET BACKED 17 - 23
CERTIFICATES, SERIES 1996-1
<PAGE>
<TABLE>
<CAPTION>
MONTHLY CERTIFICATEHOLDERS STATEMENT
NATIONSBANK OF DELAWARE, N.A.
NATIONSBANK CREDIT CARD MASTER TRUST
SERIES 1996-1
Pursuant to the Master Pooling and Servicing Agreement, dated as of December 1, 1993
(as amended or supplemented, the "Pooling and Servicing Agreement"), as supplemented by the
Series 1996-1 Supplement, dated as of June11, 1996 (the "Supplement" and, together with
the Pooling and Servicing Agreement, the "Agreement"), each between NationsBank of Delaware,
N.A. as Transferor and Servicer, and The Bank of New York, as Trustee, the Servicer is
required to prepare certain information each month regarding distributions to Certificateholders
and the performance of the Trust. The information with respect to the applicable Distribution Date
and Due Period is set forth below.
Due Period Jul-98
Determination Date 10-Aug-98
Transfer Date 14-Aug-98
Distribution Date 17-Aug-98
Interest Period 6/15/98 - 9/14/98
Interest Payment Date 15-Sept-98
Amortization Period? No
Class A Accumulation Period? No
Class B Accumulation Period? No
Early Amortization Period? No
A Receivables for Due Period
<S> <C> <C>
A(1) Beginning Principal Receivables 3,552,369,317.90
Beginning Finance Charge Receivables (excluding Interchange) 37,731,060.02
Beginning Discount Receivables 0.00
-----------------
Beginning Receivables 3,590,100,377.92
A(2) Removed Principal Receivables 0.00
Removed Finance Charge Receivables (excluding Interchange) 0.00
-----------------
Removed Receivables 0.00
A(3) Principal Receivables with respect to Additional Accounts 0.00
Finance Charge Receivables with respect to Additional Accounts 0.00
-----------------
(excluding INTERCHANGE)
Receivables with respect to Additional Accounts 0.00
A(4) Principal Receivables billed 645,472,348.25
Finance Charge Receivables billed (excluding Interchange) 50,154,802.56
-----------------
Receivables billed 695,627,150.81
A(5) Discount Receivables Generated 0.00
A(6) Collections of Principal Receivables 653,482,978.41
Collections of Finance Charge Receivables (excluding Interchange) 50,286,206.87
Total Collections 703,769,185.28
A(7) Default Amount (excluding Recoveries) 21,785,751.85
A(8) Ending Principal Receivables 3,522,572,935.89
Ending Finance Charge Receivables (excluding Interchange) 37,599,655.71
Ending Discount Receivables 0.00
Ending Receivables 3,560,172,591.60
A(9) Beginning Aggregate Invested Amount 2,559,279,375.00
Beginning Aggregate Invested Percentage 72.04%
A(10) Beginning Transferor Amount 993,089,942.90
Net Change in Transferor Amount (29,796,382.01)
Ending Transferor Amount 963,293,560.89
Beginning Transferor Interest Percentage 27.96%
A(11) Collections of Finance Charge Receivables allocable to Interchange 9,458,000.70
B Delinquencies and Losses for Due Period
B(1) Delinquent Accounts
30-59 Days Delinquent 13599
60-89 Days Delinquent 8825
90-119 Days Delinquent 6562
120+ Days Delinquent 9887
B(2) Defaulted Accounts 5290
B(3) Delinquent Receivables
30-59 Days Delinquent 48,024,607.92
60-89 Days Delinquent 33,296,911
90-119 Days Delinquent 26,336,021
120+ Days Delinquent 41,830,760.00
B(4) Default Amount 16,373,176.83
C Base Rate and Portfolio Yield
C(1) Base Rate (Current Due Period) 8.47%
Base Rate (Prior Due Period) 7.88%
Base Rate (Two Due Periods Ago) 8.08%
Three Month Average Base Rate 8.14%
C(2) Portfolio Yield (Current Due Period) 14.74%
Portfolio Yield (Prior Due Period) 13.35%
Portfolio Yield (Two Due Periods Ago) 13.30%
Three Month Average Portfolio Yield 13.80%
D Series 1996-1 Invested Amount
D(1) Class A Initial Invested Amount 756,000,000.00
Class B Initial Invested Amount 58,500,000.00
Collateral Initial Indebtedness Amount 85,500,000.00
-----------------
Initial Invested Amount 900,000,000.00
D(2) Class A Investor Amount as of the beginning of the Due Period 756,000,000.00
Class B Investor Amount as of the beginning of the Due Period 58,500,000.00
-----------------
Investor Amount 891,000,000.00
D(3) Class A Invested Amount at the end of revolving period N/A
Class B Invested Amount at the end of revolving period N/A
Collateral Indebtedness Amount at the end of revolving period N/A
-----------------
Invested Amount at the end of revolving period N/A
D(4) Principal Funding Account Balance as of end of day on preceding 0.00
Distribution Date
Deposits to Principal Funding Account 0.00
Principal Funding Investment Proceeds 0.00
Withdrawals from Principal Funding Account 0.00
Allocation of Principal Funding Investment Proceeds 0.00
Principal Funding Account Balance as of end of day on current Distribution Date 0.00
D(5) Class A Invested Amount as of the beginning of the Due Period 756,000,000.00
Class B Invested Amount as of the beginning of the Due Period 58,500,000.00
Collateral Indebtedness Amount as of the beginning of the Due Period 76,500,000.00
Invested Amount as of the beginning of the Due Period 891,000,000.00
D(6) Required Enhancement Amount 84,645,000.00
Enhancement Surplus 855,000.00
Available Enhancement Amount 84,645,000.00
D(7) Floating Allocation Percentage 25.08%
D(8) Fixed Allocation Percentage N/A
E Servicing Fee Calculation
E(1) Servicing Base Amount 891,000,000.00
E(2) Servicer Interchange 556,875.00
Class A Servicing Fee 787,500.00
Class B Servicing Fee 60,937.50
Collateral Servicing Fee 79,687.50
-----------------
Subtotal 1,485,000.00
Investor Monthly Servicing Fee 1,485,000.00
-----------------
Shortfall of Servicer Interchange 0.00
E(3) Investor Default Amount 4,106,392.75
E(4)
F Reserve Account
F(1) Reserve Account Balance as of end of day on preceding Distribution Date 0.00
Deposits to Reserve Account 0.00
Interest earnings on Reserve Account 0.00
Withdrawals from Reserve Account 0.00
Reserve Account Balance as of end of day on current Distribution Date 0.00
F(2) Required Reserve Account Amount 0.00
F(3) Available Reserve Account Amount 0.00
F(4) Reserve Draw Amount 0.00
F(5) Reserve Account Surplus 0.00
F(6) Covered Amount N/A
G Cash Collateral Account
G(1) Initial Cash Collateral Amount 0.00
G(2) Cash Collateral Account balance as of end of day on preceding Distribution Date 9,000,000.00
Deposits to Cash Collateral Account (Net of Investment Earnings) 0.00
Investment Earnings on Cash Collateral Account 44,374.96
Withdrawals from Cash Collateral Account 44,374.96
Cash Collateral Account balance as of end of day on current 9,000,000.00
Distribution Date
G(3) Cash Enhancement Surplus 0.00
G(4) Available Cash Collateral Amount 9,000,000.00
Required Cash Collateral Amount 9,000,000.00
Required Cash Collateral Percentage 1.00%
G(5) Required Draw Amount 0.00
H Interest Funding Account
H(1) Interest Funding Account balance as of end of day on preceding 3,968,540.63
Distribution Date
Deposits to Interest Funding Account 4,365,394.69
Interest Funding Investment Proceeds 20,180.19
Withdrawals from Interest Funding Account (20,180.19)
-----------------
Interest Funding Account balance as of end of day on current 8,333,935.32
Distribution Date
I Class A Available Funds
I(1) Class A Floating Percentage 21.28%
I(2) Principal Funding Investment Proceeds (if applicable to Class A) 0.00
Cash Collateral Account Investment Proceeds 37,651.50
Interest Funding Account Investment Proceeds 17,122.59
Class A Finance Charge Collections (excluding Interchange) 10,700,904.82
Class A allocation of Servicer Interchange 2,012,662.55
Reserve Draw Amount (if applicable to Class A) 0.00
Class A Available Funds 12,768,341.46
I(3) Class A Monthly Interest 4,045,387.50
Class A Interest Shortfall 0.00
I(4) Class A Additional Interest 0.00
Class A Servicing Fee 787,500.00
Class A allocation of Servicer Interchange 472,500.00
Class A Investor Default Amount 3,484,212.04
I(5) Distribution of Class A Available Funds
Class A Monthly Interest plus amounts previously due but not distributed 4,045,387.50
Class A Additional Interest plus amounts previously due but not distributed 0.00
Class A Servicing Fee plus amounts previously due but not distributed 787,500.00
Class A allocation of Servicer Interchange 472,500.00
Class A Investor Default Amount 3,484,212.04
-----------------
Total Class A Excess Spread 3,978,741.92
I(6) Class A Required Amount 0.00
J Class B Available Funds
J(1) Class B Floating Percentage 1.65%
J(2) Principal Funding Investment Proceeds (if applicable to Class B) 0.00
Cash Collateral Account Investment Proceeds 2,919.41
Interest Funding Account Investment Proceeds 1,327.64
Class B Finance Charge Collections (excluding Interchange) 829,722.41
Class B allocation of Servicer Interchange 156,057.01
Reserve Draw Amount (if applicable to Class B) 0.00
Class B Available Funds 990,026.47
J(3) Class B Monthly Interest 320,007.19
Class B Interest Shortfall 0.00
J(4) Class B Additional Interest 0.00
Class B Servicing Fee 60,937.50
Class B allocation of Servicer Interchange 36,562.50
J(5) Distribution of Class B Available Funds
Class B Monthly Interest plus amounts previously due but not distributed 320,007.19
Class B Additional Interest plus amounts previously due but not distributed 0.00
Class B Servicing Fee plus amounts previously due but not distributed 60,937.50
Class B allocation of Servicer Interchange 36,562.50
Total Class B Excess Spread 572,519.28
J(6) Class B Investor Default Amount 270,157.42
Class B Required Amount 0.00
K Collateral Available Funds
K(1) Collateral Floating Percentage 2.15%
K(2) Collateral Finance Charge Collections 1,081,153.45
Collateral allocation of Interest Funding Account Proceeds 1,729.96
Collateral allocation of Servicer Interchange 203,347.02
Collateral allocation of Cash Collateral Account Investment Proceeds 3,804.07
Collateral Available Funds 1,290,034.50
K(3) Collateral Monthly Interest 438,719.53
Collateral Interest Shortfall 0.00
K(4) Collateral Additional Interest 0.00
Collateral Servicing Fee 79,687.50
Collateral allocation of Servicer Interchange 47,812.50
K(5) Distribution of Collateral Available Funds
Collateral Servicing Fee plus amounts previously due but not distributed 79,687.50
Collateral allocation of Servicer Interchange 47,812.50
Total Collateral Excess Spread 1,162,534.50
K(6) Collateral Investor Default Amount 352,023.30
K(7) Collateral Required Amount 0.00
L Excess Spread and Excess Finance Charge Collections
L(1) Total Excess Spread 5,713,795.70
Excess Finance Charge Collections allocated from other series 0.00
Subtotal 5,713,795.70
L(2) Applied to Class A Monthly Interest & Additional Interest 0.00
Applied to Class A Servicing Fee 0.00
Applied to Class A Investor Default Amount 0.00
Applied to Class A Investor Charge Offs 0.00
Applied to Class B Monthly Interest & Additional Interest 0.00
Applied to Class B Servicing Fee 0.00
Applied to Class B Investor Default Amount 270,157.42
Applied to Class B Invested Amount reductions 0.00
Applied to Collateral Servicing Fee 0.00
Applied to Collateral Monthly Interest & Additional Interest 438,719.53
Applied to Collateral Default Amount 352,023.30
Applied to Collateral Indebtedness Amount reductions 0.00
Applied to Cash Collateral Account 0.00
Applied to Other Amount Due to Collateral Indebtedness Holder 0.00
Applied to Reserve Account 0.00
Applied to Cash Collateral Depositor 0.00
Total Excess Finance Charge Collections 4,652,895.45
L(3) Finance Charge Shortfall 0.00
L(4) Portion of Reallocated Principal Collections applied to Required Amount 0.00
M Principal Collections
M(1) Collections of Principal Receivables allocable to Series 1996-1 163,893,530.99
Excess Principal Collections with respect to other Series 0.00
-----------------
Subtotal 163,893,530.99
M(2) Class A Fixed Percentage N/A
Class A Monthly Principal 0.00
M(3) Class B Fixed Percentage N/A
Class B Monthly Principal 0.00
M(4) Collateral Fixed Percentage N/A
Collateral Monthly Principal 0.00
M(5) Allocation of Principal Collections
Deposit to Principal Funding Account 0.00
Distribution to Collateral Indebtedness Holder 0.00
Excess Principal Collections 163,893,530.99
Principal Shortfall 0.00
M(6) Class B Subordinated Principal Collections 11,052,626.56
Collateral Subordinated Principal Collections 14,401,907.34
-----------------
Total Subordinated Principal Collections 25,454,533.90
M(7) Reallocated Principal Collections pursuant to Section 4.9(a) 0.00
Reallocated Principal Collections pursuant to Section 4.9(b) 0.00
Reallocated Principal Collections pursuant to Section 4.9(c) 0.00
Total Reallocated Principal Collections 0.00
N Accumulation Period
N(1) Controlled Accumulation Amount (Class A) N/A
Deficit Controlled Accumulation Amount (Class A) N/A
Controlled Deposit Amount (Class A) 0.00
N(2) Controlled Accumulation Amount (Class B) N/A
Deficit Controlled Accumulation Amount (Class B) N/A
Controlled Deposit Amount (Class B) 0.00
N(3) Accumulation Period Factor 1.00
Monthly Payment Rate 18.3957%
Required Accumulation Factor Number 12.00
Accumulation Period Length N/A
O Investor Charge Offs
O(1) Class A Investor Charge Offs 0.00
Class B Investor Charge Offs 0.00
O(2) The amount of reimbursed Class A Investor Charge Offs 0.00
The amount of reimbursed Class B Investor Charge Offs 0.00
O(3) The amount, if any, by which the outstanding principal balance of the
Certificates exceeds the Invested Amount after giving effect to all
transactions on the Distribution Date
Class A 0.00
Class B 0.00
P Distributions to Class A Certificateholders (per $1,000
original principal amount)
P(1) Total distribution to Class A Certificateholders 5.35
Amount with respect to interest 5.35
Amount with respect to principal 0.00
P(2) Class A Investor Charge Offs 0.00
P(3) The amount of reimbursed Class A Investor Charge Offs 0.00
Q Distributions to Class B Certificateholders (per $1,000 original
principal amount)
Q(1) Total distribution to Class B Certificateholders 5.47
Amount with respect to interest 5.47
Amount with respect to principal 0.00
Q(2) Class B Investor Charge Offs 0.00
Q(3) The amount of reimbursed Class B Investor Charge Offs 0.00
R Distributions to Collateral Indebtedness Holders (per $1,000 original
principal amount)
R(1) Total distribution to Collateral Indebtednness Holders 5.13
Amount with respect to interest 5.13
Amount with respect to principal 0.00
R(2) Collateral Investor Charge Offs 0.00
R(3) The amount of reimbursed Collateral Investor Charge Offs 0.00
<FN>
NATIONSBANK OF DELAWARE, N.A.
as Servicer
By: /s/Suzanne Castleberry
----------------------
Name: Suzanne Castleberry
Title: Vice President
</TABLE>
<TABLE>
<CAPTION>
MONTHLY CERTIFICATEHOLDERS STATEMENT
NATIONSBANK OF DELAWARE, N.A.
NATIONSBANK CREDIT CARD MASTER TRUST
SERIES 1995-1
Pursuant to the Master Pooling and Servicing Agreement, dated as of December 1, 1993
(as amended or supplemented, the "Pooling and Servicing Agreement"), as supplemented by the
Series 1995-1 Supplement, dated as of August 8, 1995 (the "Supplement" and, together with
the Pooling and Servicing Agreement, the "Agreement"), each between NationsBank of
Delaware, N.A. as Transferor and Servicer, and The Bank of New York, as Trustee, the Servicer is
required to prepare certain information each month regarding distributions to
Certificateholders and the performance of the Trust. The information with respect to the applicable
Distribution Date and Due Period is set forth below.
Due Period Jul-98
Determination Date 10-Aug-98
Transfer Date 14-Aug-98
Distribution Date 17-Aug-98
Amortization Period? No
Class A Accumulation Period? No
Class B Accumulation Period? No
Early Amortization Period? No
A Receivables for Due Period
<S> <C> <C>
A(1) Beginning Principal Receivables 3,552,369,317.90
Beginning Finance Charge Receivables (excluding Interchange) 37,731,060.02
Beginning Discount Receivables 0.00
-----------------
Beginning Receivables 3,590,100,377.92
A(2) Removed Principal Receivables 0.00
Removed Finance Charge Receivables (excluding Interchange) 0.00
-----------------
Removed Receivables 0.00
A(3) Principal Receivables with respect to Additional Accounts 0.00
Finance Charge Receivables with respect to Additional Accounts 0.00
-----------------
(excluding Interchange) 0.00
Receivables with respect to Additional Accounts
A(4) Principal Receivables billed 645,472,348.25
Finance Charge Receivables billed (excluding Interchange) 50,154,802.56
-----------------
Receivables billed 695,627,150.81
A(5) Discount Receivables Generated 0.00
A(6) Collections of Principal Receivables 653,482,978.41
Collections of Finance Charge Receivables (excluding Interchange) 50,286,206.87
Total Collections 703,769,185.28
A(7) Default Amount (excluding Recoveries) 21,785,751.85
A(8) Ending Principal Receivables 3,522,572,935.89
Ending Finance Charge Receivables (excluding Interchange) 37,599,655.71
Ending Discount Receivables 0.00
Ending Receivables 3,560,172,591.60
A(9) Beginning Aggregate Invested Amount 2,559,279,375.00
Beginning Aggregate Invested Percentage 72.04%
A(10) Beginning Transferor Amount 993,089,942.90
Net Change in Transferor Amount (29,796,382.01)
Ending Transferor Amount 963,293,560.89
Beginning Transferor Interest Percentage 27.96%
A(11) Collections of Finance Charge Receivables allocable to Interchange 9,458,000.70
B Delinquencies and Losses for Due Period
B(1) Delinquent Accounts
30-59 Days Delinquent 13599
60-89 Days Delinquent 8825
90-119 Days Delinquent 6562
120+ Days Delinquent 9,887
B(2) Defaulted Accounts 5290
B(3) Delinquent Receivables
30-59 Days Delinquent 48,024,607.92
60-89 Days Delinquent 33,296,910.75
90-119 Days Delinquent 26,336,021.39
120+ Days Delinquent 41,830,759.90
B(4) Default Amount 16,373,176.83
C Base Rate and Portfolio Yield
C(1) Base Rate (Current Due Period) 8.49%
Base Rate (Prior Due Period) 8.44%
Base Rate (Two Due Periods Ago) 8.46%
Three Month Average Base Rate 8.46%
C(2) Portfolio Yield (Current Due Period) 14.71%
Portfolio Yield (Prior Due Period) 13.30%
Portfolio Yield (Two Due Periods Ago) 13.23%
Three Month Average Portfolio Yield 13.75%
D Series 1995-1 Invested Amount
D(1) Class A Initial Invested Amount 1,000,000,000.00
Class B Initial Invested Amount 51,137,000.00
Collateral Initial Indebtedness Amount 85,228,000.00
Initial Invested Amount 1,136,365,000.00
D(2) Class A Investor Amount as of the beginning of the Due Period 1,000,000,000.00
Class B Investor Amount as of the beginning of the Due Period 51,137,000.00
Investor Amount 1,136,364,375.00
D(3) Class A Invested Amount at the end of revolving period N/A
Class B Invested Amount at the end of revolving period N/A
Collateral Indebtedness Amount at the end of revolving period N/A
Invested Amount at the end of revolving period N/A
D(4) Principal Funding Account Balance as of end of day on preceding 0.00
Distribution Date
Deposits to Principal Funding Account 0.00
Principal Funding Investment Proceeds 0.00
Withdrawals from Principal Funding Account 0.00
Allocation of Principal Funding Investment Proceeds 0.00
Principal Funding Account Balance as of end of day on current 0.00
Distribution Date
D(5) Class A Invested Amount as of the beginning of the Due Period 1,000,000,000.00
Class B Invested Amount as of the beginning of the Due Period 51,137,000.00
Collateral Indebtedness Amount as of the beginning of the Due Period 85,227,375.00
Invested Amount as of the beginning of the Due Period 1,136,364,375.00
D(6) Required Enhancement Amount 85,227,328.10
Enhancement Surplus 11,363,696.90
Available Enhancement Amount 85,227,328.10
D(7) Floating Allocation Percentage 31.99%
D(8) Fixed Allocation Percentage N/A
E Servicing Fee Calculation
E(1) Servicing Base Amount 1,136,364,375.00
E(2) Servicer Interchange 710,227.74
Class A Servicing Fee 1,041,666.67
Class B Servicing Fee 53,267.71
Collateral Servicing Fee 88,778.52
-----------------
Subtotal 1,893,940.64
Investor Monthly Servicing Fee 1,893,940.64
-----------------
Shortfall of Servicer Interchange 0.00
E(3) Investor Default Amount 5,237,779.27
F Reserve Account
F(1) Reserve Account Balance as of end of day on preceding 0.00
Distribution Date
Deposits to Reserve Account 0.00
Interest earnings on Reserve Account 0.00
Withdrawals from Reserve Account 0.00
Reserve Account Balance as of end of day on current 0.00
Distribution Date
F(2) Required Reserve Account Amount 0.00
F(3) Available Reserve Account Amount 0.00
F(4) Reserve Draw Amount 0.00
F(5) Reserve Account Surplus 0.00
F(6) Covered Amount N/A
G Cash Collateral Account
G(1) Initial Cash Collateral Amount 0.00
G(2) Cash Collateral Account balance as of end of day on preceding 11,363,650.00
Distribution Date
Deposits to Cash Collateral Account (Net of Investment Earnings) 0.00
Investment Earnings on Cash Collateral Account 54,230.89
Withdrawals from Cash Collateral Account 11,417,880.89
-----------------
Cash Collateral Account balance as of end of day on current 0.00
Distribution Date
G(3) Cash Enhancement Surplus 0.00
G(4) Available Cash Collateral Amount 0.00
Required Cash Collateral Amount 0.00
Required Cash Collateral Percentage 0.00%
G(5) Required Draw Amount 0.00
H Class A Available Funds 28.15%
H(1) Class A Floating Percentage
H(2) Principal Funding Investment Proceeds (if applicable to Class A) 0.00
Cash Collateral Account Investment Proceeds 47,721.16
Class A Finance Charge Collections (excluding Interchange) 14,155,567.23
Class A allocation of Servicer Interchange 2,662,427.20
Reserve Draw Amount (if applicable to Class A) 0.00
Class A Available Funds 16,865,715.59
H(3) Class A Monthly Interest 5,375,000.00
Class A Interest Shortfall 0.00
H(4) Class A Additional Interest 0.00
Class A Servicing Fee 1,041,666.67
Class A allocation of Servicer Interchange 625,000.00
Class A Investor Default Amount 4,609,049.28
H(5) Distribution of Class A Available Funds
Class A Monthly Interest plus amounts previously due 5,375,000.00
but not distributed
Class A Additional Interest plus amounts 0.00
previously due but not distributed
Class A Servicing Fee plus amounts previously due 1,041,666.67
but not distributed
Class A allocation of Servicer Interchange 625,000.00
Class A Investor Default Amount 4,609,049.28
Total Class A Excess Spread 5,214,999.64
H(6) Class A Required Amount 0.00
I Class B Available Funds
I(1) Class B Floating Percentage 1.44%
I(2) Principal Funding Investment Proceeds (if applicable to Class B) 0.00
Cash Collateral Account Investment Proceeds 2,441.15
Class B Finance Charge Collections (excluding Interchange) 724,121.38
Class B allocation of Servicer Interchange 136,195.21
Reserve Draw Amount (if applicable to Class B) 0.00
Class B Available Funds 862,757.74
I(3) Class B Monthly Interest 282,318.85
Class B Interest Shortfall 0.00
I(4) Class B Additional Interest 0.00
Class B Servicing Fee 53,267.71
Class B allocation of Servicer Interchange 31,960.63
I(5) Distribution of Class B Available Funds
Class B Monthly Interest plus amounts previously due 282,318.85
but not distributed
Class B Additional Interest plus amounts 0.00
previously due but not distributed
Class B Servicing Fee plus amounts previously due 53,267.71
but not distributed
Class B allocation of Servicer Interchange 31,960.63
Total Class B Excess Spread 495,210.55
I(6) Class B Investor Default Amount 235,773.75
Class B Required Amount 0.00
J Collateral Available Funds
J(1) Collateral Floating Percentage 2.40%
J(2) Collateral Finance Charge Collections 1,206,868.96
Collateral Allocation of Cash Collateral Account Investment Proceeds 4,068.58
Collateral allocation of Servicer Interchange 226,992.02
Collateral Available Funds 1,437,929.56
J(3) Collateral Monthly Interest 485,352.14
Collateral Interest Shortfall 0.00
J(4) Collateral Additional Interest 0.00
Collateral Servicing Fee 88,778.52
Collateral allocation of Servicer Interchange 53,267.11
J(5) Distribution of Collateral Available Funds
Collateral Servicing Fee plus amounts previously due 88,778.52
but not distributed
Collateral allocation of Servicer Interchange 53,267.11
Total Collateral Excess Spread 1,295,883.93
J(6) Collateral Investor Default Amount 392,956.24
J(7) Collateral Required Amount 0.00
K Excess Spread and Excess Finance Charge Collections
K(1) Total Excess Spread 7,006,094.12
Excess Finance Charge Collections allocated from other series 0.00
Subtotal 7,006,094.12
K(2) Applied to Class A Monthly Interest & Additional Interest 0.00
Applied to Class A Servicing Fee 0.00
Applied to Class A Investor Default Amount 0.00
Applied to Class A Investor Charge Offs 0.00
Applied to Class B Monthly Interest & Additional Interest 0.00
Applied to Class B Servicing Fee 0.00
Applied to Class B Investor Default Amount 235,773.75
Applied to Class B Invested Amount reductions 0.00
Applied to Collateral Servicing Fee 0.00
Applied to Collateral Monthly Interest & Additional Interest 485,352.14
Applied to Collateral Default Amount 392,956.24
Applied to Collateral Indebtedness Amount reductions 0.00
Applied to Cash Collateral Account 0.00
Applied to Other Amount Due to Collateral Indebtedness Holder 0.00
Applied to Reserve Account 0.00
Applied to Cash Collateral Depositor 0.00
Total Excess Finance Charge Collections 5,892,011.99
K(3) Finance Charge Shortfall 0.00
K(4) Portion of Reallocated Principal Collections applied to 0.00
Required Amount
L Principal Collections
L(1) Collections of Principal Receivables allocable to Series 1995-1 209,049,204.79
Excess Principal Collections with respect to other Series 0.00
Subtotal 209,049,204.79
L(2) Class A Fixed Percentage N/A
Class A Monthly Principal 0.00
L(3) Class B Fixed Percentage N/A
Class B Monthly Principal 0.00
L(4) Collateral Fixed Percentage N/A
Collateral Monthly Principal 0.00
L(5) Allocation of Principal Collections
Deposit to Principal Funding Account 0.00
Distribution to Collateral Indebtedness Holder 0.00
Excess Principal Collections 209,049,204.79
Principal Shortfall 0.00
L(6) Class B Subordinated Principal Collections 9,645,928.64
Collateral Subordinated Principal Collections 16,076,547.73
Total Subordinated Principal Collections 25,722,476.36
L(7) Reallocated Principal Collections pursuant to Section 4.9(a) 0.00
Reallocated Principal Collections pursuant to Section 4.9(b) 0.00
Reallocated Principal Collections pursuant to Section 4.9(c) 0.00
Total Reallocated Principal Collections 0.00
M Accumulation Period
M(1) Controlled Accumulation Amount (Class A) N/A
Deficit Controlled Accumulation Amount (Class A) N/A
Controlled Deposit Amount (Class A) 0.00
M(2) Controlled Accumulation Amount (Class B) N/A
Deficit Controlled Accumulation Amount (Class B) N/A
Controlled Deposit Amount (Class B) 0.00
M(3) Accumulation Period Factor 1.00
Monthly Payment Rate 18.3957%
Required Accumulation Factor Number 12.00
Accumulation Period Length N/A
N Investor Charge Offs
N(1) Class A Investor Charge Offs 0.00
Class B Investor Charge Offs 0.00
N(2) The amount of reimbursed Class A Investor Charge Offs 0.00
The amount of reimbursed Class B Investor Charge Offs 0.00
N(3) The amount, if any, by which the outstanding principal balance of the
Certificates exceeds the
Invested Amount after giving effect to all transactions on the
Distribution Date
Class A 0.00
Class B 0.00
O Distributions to Class A Certificateholders (per $1,000
original principal amount)
O(1) Total distribution to Class A Certificateholders 5.38
Amount with respect to interest 5.38
Amount with respect to principal 0.00
O(2) Class A Investor Charge Offs 0.00
O(3) The amount of reimbursed Class A Investor Charge Offs 0.00
P Distributions to Class B Certificateholders (per $1,000
original principal amount)
P(1) Total distribution to Class B Certificateholders 5.52
Amount with respect to interest 5.52
Amount with respect to principal 0.00
P(2) Class B Investor Charge Offs 0.00
P(3) The amount of reimbursed Class B Investor Charge Offs 0.00
Q Distributions to Collateral Indebtedness Holders (per $1,000 original
principal amount)
Q(1) Total distribution to Collateral Indebtednness Holders 5.69
Amount with respect to interest 5.69
Amount with respect to principal 0.00
Q(2) Collateral Investor Charge Offs 0.00
Q(3) The amount of reimbursed Collateral Investor Charge Offs 0.00
<FN>
NATIONSBANK OF DELAWARE, N.A.
as Servicer
By: /s/Suzanne Castleberry
----------------------
Name: Suzanne Castleberry
Title: Vice President
</TABLE>
<TABLE>
<CAPTION>
MONTHLY CERTIFICATEHOLDERS STATEMENT
NATIONSBANK OF DELAWARE, N.A.
NATIONSBANK CREDIT CARD MASTER TRUST
SERIES 1996-1
Pursuant to the Master Pooling and Servicing Agreement, dated as of December 1, 1993
(as amended or supplemented, the "Pooling and Servicing Agreement"), as supplemented by the
Series 1996-1 Supplement, dated as of June11, 1996 (the "Supplement" and, together with
the Pooling and Servicing Agreement, the "Agreement"), each between NationsBank of Delaware,
N.A. as Transferor and Servicer, and The Bank of New York, as Trustee, the Servicer is
required to prepare certain information each month regarding distributions to Certificateholders
and the performance of the Trust. The information with respect to the applicable Distribution Date
and Due Period is set forth below.
Due Period Jul-98
Determination Date 10-Aug-98
Transfer Date 14-Aug-98
Distribution Date 17-Aug-98
Interest Period 6/15/98 - 9/14/98
Interest Payment Date 15-Sept-98
Amortization Period? No
Class A Accumulation Period? No
Class B Accumulation Period? No
Early Amortization Period? No
A Receivables for Due Period
<S> <C> <C>
A(1) Beginning Principal Receivables 3,552,369,317.90
Beginning Finance Charge Receivables (excluding Interchange) 37,731,060.02
Beginning Discount Receivables 0.00
-----------------
Beginning Receivables 3,590,100,377.92
A(2) Removed Principal Receivables 0.00
Removed Finance Charge Receivables (excluding Interchange) 0.00
-----------------
Removed Receivables 0.00
A(3) Principal Receivables with respect to Additional Accounts 0.00
Finance Charge Receivables with respect to Additional Accounts 0.00
-----------------
(excluding INTERCHANGE)
Receivables with respect to Additional Accounts 0.00
A(4) Principal Receivables billed 645,472,348.25
Finance Charge Receivables billed (excluding Interchange) 50,154,802.56
-----------------
Receivables billed 695,627,150.81
A(5) Discount Receivables Generated 0.00
A(6) Collections of Principal Receivables 653,482,978.41
Collections of Finance Charge Receivables (excluding Interchange) 50,286,206.87
Total Collections 703,769,185.28
A(7) Default Amount (excluding Recoveries) 21,785,751.85
A(8) Ending Principal Receivables 3,522,572,935.89
Ending Finance Charge Receivables (excluding Interchange) 37,599,655.71
Ending Discount Receivables 0.00
Ending Receivables 3,560,172,591.60
A(9) Beginning Aggregate Invested Amount 2,559,279,375.00
Beginning Aggregate Invested Percentage 72.04%
A(10) Beginning Transferor Amount 993,089,942.90
Net Change in Transferor Amount (29,796,382.01)
Ending Transferor Amount 963,293,560.89
Beginning Transferor Interest Percentage 27.96%
A(11) Collections of Finance Charge Receivables allocable to Interchange 9,458,000.70
B Delinquencies and Losses for Due Period
B(1) Delinquent Accounts
30-59 Days Delinquent 13599
60-89 Days Delinquent 8825
90-119 Days Delinquent 6562
120+ Days Delinquent 9887
B(2) Defaulted Accounts 5290
B(3) Delinquent Receivables
30-59 Days Delinquent 48,024,607.92
60-89 Days Delinquent 33,296,911
90-119 Days Delinquent 26,336,021
120+ Days Delinquent 41,830,760.00
B(4) Default Amount 16,373,176.83
C Base Rate and Portfolio Yield
C(1) Base Rate (Current Due Period) 8.47%
Base Rate (Prior Due Period) 7.88%
Base Rate (Two Due Periods Ago) 8.08%
Three Month Average Base Rate 8.14%
C(2) Portfolio Yield (Current Due Period) 14.74%
Portfolio Yield (Prior Due Period) 13.35%
Portfolio Yield (Two Due Periods Ago) 13.30%
Three Month Average Portfolio Yield 13.80%
D Series 1996-1 Invested Amount
D(1) Class A Initial Invested Amount 756,000,000.00
Class B Initial Invested Amount 58,500,000.00
Collateral Initial Indebtedness Amount 85,500,000.00
-----------------
Initial Invested Amount 900,000,000.00
D(2) Class A Investor Amount as of the beginning of the Due Period 756,000,000.00
Class B Investor Amount as of the beginning of the Due Period 58,500,000.00
-----------------
Investor Amount 891,000,000.00
D(3) Class A Invested Amount at the end of revolving period N/A
Class B Invested Amount at the end of revolving period N/A
Collateral Indebtedness Amount at the end of revolving period N/A
-----------------
Invested Amount at the end of revolving period N/A
D(4) Principal Funding Account Balance as of end of day on preceding 0.00
Distribution Date
Deposits to Principal Funding Account 0.00
Principal Funding Investment Proceeds 0.00
Withdrawals from Principal Funding Account 0.00
Allocation of Principal Funding Investment Proceeds 0.00
Principal Funding Account Balance as of end of day on current Distribution Date 0.00
D(5) Class A Invested Amount as of the beginning of the Due Period 756,000,000.00
Class B Invested Amount as of the beginning of the Due Period 58,500,000.00
Collateral Indebtedness Amount as of the beginning of the Due Period 76,500,000.00
Invested Amount as of the beginning of the Due Period 891,000,000.00
D(6) Required Enhancement Amount 84,645,000.00
Enhancement Surplus 855,000.00
Available Enhancement Amount 84,645,000.00
D(7) Floating Allocation Percentage 25.08%
D(8) Fixed Allocation Percentage N/A
E Servicing Fee Calculation
E(1) Servicing Base Amount 891,000,000.00
E(2) Servicer Interchange 556,875.00
Class A Servicing Fee 787,500.00
Class B Servicing Fee 60,937.50
Collateral Servicing Fee 79,687.50
-----------------
Subtotal 1,485,000.00
Investor Monthly Servicing Fee 1,485,000.00
-----------------
Shortfall of Servicer Interchange 0.00
E(3) Investor Default Amount 4,106,392.75
E(4)
F Reserve Account
F(1) Reserve Account Balance as of end of day on preceding Distribution Date 0.00
Deposits to Reserve Account 0.00
Interest earnings on Reserve Account 0.00
Withdrawals from Reserve Account 0.00
Reserve Account Balance as of end of day on current Distribution Date 0.00
F(2) Required Reserve Account Amount 0.00
F(3) Available Reserve Account Amount 0.00
F(4) Reserve Draw Amount 0.00
F(5) Reserve Account Surplus 0.00
F(6) Covered Amount N/A
G Cash Collateral Account
G(1) Initial Cash Collateral Amount 0.00
G(2) Cash Collateral Account balance as of end of day on preceding Distribution Date 9,000,000.00
Deposits to Cash Collateral Account (Net of Investment Earnings) 0.00
Investment Earnings on Cash Collateral Account 44,374.96
Withdrawals from Cash Collateral Account 44,374.96
Cash Collateral Account balance as of end of day on current 9,000,000.00
Distribution Date
G(3) Cash Enhancement Surplus 0.00
G(4) Available Cash Collateral Amount 9,000,000.00
Required Cash Collateral Amount 9,000,000.00
Required Cash Collateral Percentage 1.00%
G(5) Required Draw Amount 0.00
H Interest Funding Account
H(1) Interest Funding Account balance as of end of day on preceding 3,968,540.63
Distribution Date
Deposits to Interest Funding Account 4,365,394.69
Interest Funding Investment Proceeds 20,180.19
Withdrawals from Interest Funding Account (20,180.19)
-----------------
Interest Funding Account balance as of end of day on current 8,333,935.32
Distribution Date
I Class A Available Funds
I(1) Class A Floating Percentage 21.28%
I(2) Principal Funding Investment Proceeds (if applicable to Class A) 0.00
Cash Collateral Account Investment Proceeds 37,651.50
Interest Funding Account Investment Proceeds 17,122.59
Class A Finance Charge Collections (excluding Interchange) 10,700,904.82
Class A allocation of Servicer Interchange 2,012,662.55
Reserve Draw Amount (if applicable to Class A) 0.00
Class A Available Funds 12,768,341.46
I(3) Class A Monthly Interest 4,045,387.50
Class A Interest Shortfall 0.00
I(4) Class A Additional Interest 0.00
Class A Servicing Fee 787,500.00
Class A allocation of Servicer Interchange 472,500.00
Class A Investor Default Amount 3,484,212.04
I(5) Distribution of Class A Available Funds
Class A Monthly Interest plus amounts previously due but not distributed 4,045,387.50
Class A Additional Interest plus amounts previously due but not distributed 0.00
Class A Servicing Fee plus amounts previously due but not distributed 787,500.00
Class A allocation of Servicer Interchange 472,500.00
Class A Investor Default Amount 3,484,212.04
-----------------
Total Class A Excess Spread 3,978,741.92
I(6) Class A Required Amount 0.00
J Class B Available Funds
J(1) Class B Floating Percentage 1.65%
J(2) Principal Funding Investment Proceeds (if applicable to Class B) 0.00
Cash Collateral Account Investment Proceeds 2,919.41
Interest Funding Account Investment Proceeds 1,327.64
Class B Finance Charge Collections (excluding Interchange) 829,722.41
Class B allocation of Servicer Interchange 156,057.01
Reserve Draw Amount (if applicable to Class B) 0.00
Class B Available Funds 990,026.47
J(3) Class B Monthly Interest 320,007.19
Class B Interest Shortfall 0.00
J(4) Class B Additional Interest 0.00
Class B Servicing Fee 60,937.50
Class B allocation of Servicer Interchange 36,562.50
J(5) Distribution of Class B Available Funds
Class B Monthly Interest plus amounts previously due but not distributed 320,007.19
Class B Additional Interest plus amounts previously due but not distributed 0.00
Class B Servicing Fee plus amounts previously due but not distributed 60,937.50
Class B allocation of Servicer Interchange 36,562.50
Total Class B Excess Spread 572,519.28
J(6) Class B Investor Default Amount 270,157.42
Class B Required Amount 0.00
K Collateral Available Funds
K(1) Collateral Floating Percentage 2.15%
K(2) Collateral Finance Charge Collections 1,081,153.45
Collateral allocation of Interest Funding Account Proceeds 1,729.96
Collateral allocation of Servicer Interchange 203,347.02
Collateral allocation of Cash Collateral Account Investment Proceeds 3,804.07
Collateral Available Funds 1,290,034.50
K(3) Collateral Monthly Interest 438,719.53
Collateral Interest Shortfall 0.00
K(4) Collateral Additional Interest 0.00
Collateral Servicing Fee 79,687.50
Collateral allocation of Servicer Interchange 47,812.50
K(5) Distribution of Collateral Available Funds
Collateral Servicing Fee plus amounts previously due but not distributed 79,687.50
Collateral allocation of Servicer Interchange 47,812.50
Total Collateral Excess Spread 1,162,534.50
K(6) Collateral Investor Default Amount 352,023.30
K(7) Collateral Required Amount 0.00
L Excess Spread and Excess Finance Charge Collections
L(1) Total Excess Spread 5,713,795.70
Excess Finance Charge Collections allocated from other series 0.00
Subtotal 5,713,795.70
L(2) Applied to Class A Monthly Interest & Additional Interest 0.00
Applied to Class A Servicing Fee 0.00
Applied to Class A Investor Default Amount 0.00
Applied to Class A Investor Charge Offs 0.00
Applied to Class B Monthly Interest & Additional Interest 0.00
Applied to Class B Servicing Fee 0.00
Applied to Class B Investor Default Amount 270,157.42
Applied to Class B Invested Amount reductions 0.00
Applied to Collateral Servicing Fee 0.00
Applied to Collateral Monthly Interest & Additional Interest 438,719.53
Applied to Collateral Default Amount 352,023.30
Applied to Collateral Indebtedness Amount reductions 0.00
Applied to Cash Collateral Account 0.00
Applied to Other Amount Due to Collateral Indebtedness Holder 0.00
Applied to Reserve Account 0.00
Applied to Cash Collateral Depositor 0.00
Total Excess Finance Charge Collections 4,652,895.45
L(3) Finance Charge Shortfall 0.00
L(4) Portion of Reallocated Principal Collections applied to Required Amount 0.00
M Principal Collections
M(1) Collections of Principal Receivables allocable to Series 1996-1 163,893,530.99
Excess Principal Collections with respect to other Series 0.00
-----------------
Subtotal 163,893,530.99
M(2) Class A Fixed Percentage N/A
Class A Monthly Principal 0.00
M(3) Class B Fixed Percentage N/A
Class B Monthly Principal 0.00
M(4) Collateral Fixed Percentage N/A
Collateral Monthly Principal 0.00
M(5) Allocation of Principal Collections
Deposit to Principal Funding Account 0.00
Distribution to Collateral Indebtedness Holder 0.00
Excess Principal Collections 163,893,530.99
Principal Shortfall 0.00
M(6) Class B Subordinated Principal Collections 11,052,626.56
Collateral Subordinated Principal Collections 14,401,907.34
-----------------
Total Subordinated Principal Collections 25,454,533.90
M(7) Reallocated Principal Collections pursuant to Section 4.9(a) 0.00
Reallocated Principal Collections pursuant to Section 4.9(b) 0.00
Reallocated Principal Collections pursuant to Section 4.9(c) 0.00
Total Reallocated Principal Collections 0.00
N Accumulation Period
N(1) Controlled Accumulation Amount (Class A) N/A
Deficit Controlled Accumulation Amount (Class A) N/A
Controlled Deposit Amount (Class A) 0.00
N(2) Controlled Accumulation Amount (Class B) N/A
Deficit Controlled Accumulation Amount (Class B) N/A
Controlled Deposit Amount (Class B) 0.00
N(3) Accumulation Period Factor 1.00
Monthly Payment Rate 18.3957%
Required Accumulation Factor Number 12.00
Accumulation Period Length N/A
O Investor Charge Offs
O(1) Class A Investor Charge Offs 0.00
Class B Investor Charge Offs 0.00
O(2) The amount of reimbursed Class A Investor Charge Offs 0.00
The amount of reimbursed Class B Investor Charge Offs 0.00
O(3) The amount, if any, by which the outstanding principal balance of the
Certificates exceeds the Invested Amount after giving effect to all
transactions on the Distribution Date
Class A 0.00
Class B 0.00
P Distributions to Class A Certificateholders (per $1,000
original principal amount)
P(1) Total distribution to Class A Certificateholders 5.35
Amount with respect to interest 5.35
Amount with respect to principal 0.00
P(2) Class A Investor Charge Offs 0.00
P(3) The amount of reimbursed Class A Investor Charge Offs 0.00
Q Distributions to Class B Certificateholders (per $1,000 original
principal amount)
Q(1) Total distribution to Class B Certificateholders 5.47
Amount with respect to interest 5.47
Amount with respect to principal 0.00
Q(2) Class B Investor Charge Offs 0.00
Q(3) The amount of reimbursed Class B Investor Charge Offs 0.00
R Distributions to Collateral Indebtedness Holders (per $1,000 original
principal amount)
R(1) Total distribution to Collateral Indebtednness Holders 5.13
Amount with respect to interest 5.13
Amount with respect to principal 0.00
R(2) Collateral Investor Charge Offs 0.00
R(3) The amount of reimbursed Collateral Investor Charge Offs 0.00
<FN>
NATIONSBANK OF DELAWARE, N.A.
as Servicer
By: /s/Suzanne Castleberry
----------------------
Name: Suzanne Castleberry
Title: Vice President
</TABLE>
|
|