|
|
|
|
|
|
|
|
|
|
Previous: NATIONAL CITY CREDIT CARD MASTER TRUST, 8-K, 2000-12-21 |
Next: NATIONAL CITY CREDIT CARD MASTER TRUST, 8-K, EX-7.2, 2000-12-21 |
<PAGE> 1
Exhibit 7.1
MONTHLY CERTIFICATEHOLDERS' STATEMENT
NATIONAL CITY CREDIT CARD MASTER TRUST SERIES 1995-1
Collection Period: 11/01/00
11/30/00
Distribution Date: 12/15/00
Transfer Date: 12/14/00
Pursuant to the Pooling and Servicing Agreement dated as of
June 1, 1995, as amended (the "Pooling and Servicing
Agreement"), among National City Bank, as Seller and Servicer
(in its capacity as Servicer, "National City"), and The Bank of
New York, as trustee (the "Trustee") as supplemented by the
Series 1995-1 Supplement, dated as of June 1, 1995, National
City as Servicer is required to prepare certain information
each month regarding current distributions to
Certificateholders and the performance of the National City
Credit Card Master Trust (the "Trust") during the previous
month. The information which is required to be prepared with
respect to the Distribution Date of December 15, 2000, and with
respect to the performance of the Trust during the month of
November is set forth below. Certain of the information is
presented on the basis of an original principal amount of
$1,000 per Series 1995-1 Certificate (a "Certificate"). Certain
other information is presented based on the aggregate amounts
for the Trust as a whole. Capitalized terms used in this
Monthly Statement have their respective meanings set forth in
the Pooling and Servicing Agreement and the Series 1995-1
Supplement.
<TABLE>
<S> <C> <C>
A. Information Regarding Distributions to the Class A Certificateholders
1. The total amount of the distribution to Class A
Certificateholders per $1,000 original
certificate principal amount $83.8055556
2. The amount of the distribution set forth in
paragraph 1 above in respect of interest on the
Class A Certificates, per $1,000 original
certificate principal amount $ 0.4722222
3. The amount of the distribution set forth in
paragraph 1 above in respect of principal on
the Class A Certificates, per $1,000 original
certificate principal amount $83.3333333
B. CLASS A INVESTOR CHARGE-OFFS AND REIMBURSEMENT OF CHARGE-OFFS
1. The Amount of Class A Investor Charge-Offs $ 0.0000000
2. The amount of Class A Investor Charge-Offs set
forth in paragraph 1 above, per $1,000 original
certificate principal amount $ 0.0000000
3. The total amount reimbursed in respect of Class
A Investor Charge-Offs $ 0.0000000
4. The amount set forth in paragraph 3 above, per
$1,000 original certificate principal amount $ 0.0000000
5. The amount, if any, by which the outstanding
principal balance of the Class A Certificates
exceeds the Class A Invested Amount after
giving effect to all transactions on such
Distribution Date $ 0.0000000
</TABLE>
<PAGE> 2
<TABLE>
<S> <C> <C>
C. INFORMATION REGARDING DISTRIBUTIONS TO THE CLASS B CERTIFICATEHOLDERS
1. The total amount of the distribution to Class B
Certificateholders per $1,000 original
certificate principal amount $ 5.7666667
2. The amount of the distribution set forth in
paragraph 1 above in respect of interest on the
Class B Certificates, per $1,000 original
certificate principal amount $ 5.7666667
3. The amount of the distribution set forth in
paragraph 1 above in respect of principal on
the Class B Certificates, per $1,000 original
certificate principal amount $ 0.0000000
D. CLASS B INVESTOR CHARGE-OFFS AND REIMBURSEMENT OF CHARGE-OFFS
1. The Amount of Class B Investor Charge-Offs $ 0.0000000
2. The amount of Class B Investor Charge-Offs set
forth in paragraph 1 above, per $1,000 original
certificate principal amount $ 0.0000000
3. The total amount reimbursed in respect of Class
B Investor Charge-Offs $ 0.0000000
4. The amount set forth in paragraph 3 above, per
$1,000 original certificate principal amount $ 0.0000000
5. The amount, if any, by which the outstanding
principal balance of the Class B Certificates
exceeds the Class B Invested Amount after
giving effect to all transactions on such
Distribution Date $ 0.0000000
</TABLE>
IN WITNESS WHEREOF, the undersigned has duly executed this
Certificate this 12th day of December, 2000.
By: NATIONAL CITY BANK
as Seller and Servicer
By: /s/ THOMAS A. CHANDLER
------------------------------------
Name: Thomas A. Chandler
Title: Vice President - Credit Card Finance
<PAGE> 3
<TABLE>
<CAPTION>
RECEIVABLES
<S> <C>
Beginning of the Month Principal Receivables $1,901,097,947.09
BEGINNING OF THE MONTH FINANCE CHARGE RECEIVABLES $ 27,024,606.17
-----------------
Beginning of the Month Total Receivables $1,928,122,553.26
Removed Principal Receivables $ 0.00
REMOVED FINANCE CHARGE RECEIVABLES $ 0.00
-----------------
Removed Total Receivables $ 0.00
Additional Principal Receivables $ 0.00
ADDITIONAL FINANCE CHARGE RECEIVABLES $ 0.00
-----------------
Additional Total Receivables $ 0.00
End of the Month Principal Receivables $1,917,053,370.11
END OF THE MONTH FINANCE CHARGE RECEIVABLES $ 27,368,446.66
-----------------
End of the Month Total Receivables $1,944,421,816.77
Special Funding Account Balance $ 0.00
Aggregate Invested Amount (all Master Trust Series) $ 669,166,666.67
End of Month Seller Amount $1,247,886,703.44
End of Month Seller Percentage 186.48%
DELINQUENCIES AND LOSSES
Total End of the Month Delinquencies RECEIVABLES
-----------------
30 - 59 Days Delinquent $ 26,232,430.63
60 - 89 Days Delinquent $ 13,342,357.64
90+ Days Delinquent $ 8,701,654.90
-----------------
Total 30+ Days Delinquent $ 48,276,443.17
Defaulted Amounts During the Month $ 7,794,389.15
INVESTED AMOUNTS
Class A Initial Invested Amount $ 470,000,000.00
CLASS B INITIAL INVESTED AMOUNT $ 30,000,000.00
-----------------
Total Initial Invested Amount $ 500,000,000.00
Class A Invested Amount $ 39,166,666.67
CLASS B INVESTED AMOUNT $ 30,000,000.00
-----------------
Total Invested Amount $ 69,166,666.67
Floating Allocation Percentage 3.6382%
Principal Allocation Percentage 3.6382%
Servicer Interchange Amount $ 57,638.89
MONTHLY SERVICING FEE $ 57,638.89
-----------------
Total Servicing Compensation $ 115,277.78
Investor Default Amount $ 283,575.47
</TABLE>
<PAGE> 4
<TABLE>
<CAPTION>
CLASS A AVAILABLE FUNDS
<S> <C> <C>
Class A Floating Percentage 56.63%
Class A Finance Charge Collections $571,143.21
Other Amounts $ 0.00
Total Class A Available Funds $571,143.21
Class A Monthly Interest $221,944.44
Class A Servicing Fee $ 32,638.89
Class A Investor Default Amount $160,578.88
Total Class A Excess Spread $155,981.00
Required Amount $ 0.00
CLASS B AVAILABLE FUNDS
Class B Floating Percentage 43.37%
Class B Finance Charge Collections $437,471.40
Other Amounts $ 0.00
Total Class B Available Funds $437,471.40
Class B Monthly Interest $173,000.00
Class B Servicing Fee $ 25,000.00
Class B Investor Default Amount $122,996.59
Total Class B Excess Spread $116,474.81
Total Class B Items $ 0.00
EXCESS SPREAD
Total Excess Spread $272,455.81
Excess Spread Applied to the Required Amount $ 0.00
Excess Spread Applied to Class A Investor Charge-Offs $ 0.00
Excess Spread Applied to Class B Items $ 0.00
Excess Spread Applied to Class B Investor Charge-Offs $ 0.00
Excess Spread Applied to Cash Collateral Account $ 0.00
Excess Spread Applied to Monthly Cash Collateral Fee $ 1,818.99
Excess Spread Applied to other amounts required under the Loan Agmt $ 0.00
Total Excess Spread Eligible for Group 1 $270,636.82
SERIES 1995-1 EXCESS FINANCE CHARGE COLLECTIONS
Excess Finance Charge Collections Allocated to Series 1995-1
Excess Finance Charge Collections Applied to the Required Amount $ 0.00
Excess Finance Charge Collections Applied to Class A Investor Charge-Offs $ 0.00
Excess Finance Charge Collections Applied to Class B Items $ 0.00
Excess Finance Charge Collections Applied to Class B Investor Charge-Offs $ 0.00
Excess Finance Charge Collections Applied to Cash Collateral Account $ 0.00
Excess Finance Charge Collections Applied to Monthly Cash Collateral Fee $ 0.00
Excess Finance Charge Collections Applied to other amounts owed Cash $ 0.00
Collateral Depositor $ 0.00
Total Excess Finance Charge Collections Eligible for Group 1 $ 0.00
</TABLE>
<PAGE> 5
<TABLE>
<CAPTION>
YIELD AND BASE RATE
<S> <C> <C>
Base Rate (Current Month) 7.8520%
Base Rate (Prior Month) 7.8332%
Base Rate (Two Months Ago) 7.8257%
Three Month Average Base Rate 7.7165%
Portfolio Yield (Current Month) 12.3761%
Portfolio Yield (Prior Month) 14.1752%
Portfolio Yield (Two Months Ago) 13.2330%
Three Month Average Portfolio Yield 13.3800%
PRINCIPAL COLLECTIONS
Class A Principal Percentage 56.63%
Class A Principal Collections $ 6,743,072.04
Class B Principal Percentage 43.37%
Class B Principal Collections $ 5,164,906.25
Total Principal Collections $11,907,978.29
Reallocated Principal Collections $ 0.00
Shared Principal Collections Allocable from other Series $ 0.00
CLASS A AMORTIZATION
Controlled Amortization Amount $39,166,666.67
Deficit Controlled Amortization Amount $ 0.00
Controlled Distribution Amount $39,166,666.67
CLASS B AMORTIZATION
Controlled Amortization Amount $ 0.00
Deficit Controlled Amortization Amount $ 0.00
Controlled Distribution Amount $ 0.00
INVESTOR CHARGE-OFFS
Class A Investor Charge-Offs $ 0.00
Class B Investor Charge-Offs $ 0.00
Previous Class A Charge-Offs Reimbursed $ 0.00
Previous Class B Charge-Offs Reimbursed $ 0.00
CASH COLLATERAL ACCOUNT
Required Cash Collateral Amount $ 4,495,833.33
Available Cash Collateral Amount $ 4,495,833.33
</TABLE>
NATIONAL CITY BANK,
as Seller and Servicer
By: /s/ THOMAS A. CHANDLER
------------------------------------
Name: Thomas A. Chandler
Title: Vice President - Credit Card Finance
|
|