PEOPLE'S BANK CREDIT CARD MASTER TRUST SERIES 1993-1
MONTHLY SERVICER'S REPORT
Number of Months Series in Existence 39
Monthly Period Ended August 31, 1996
Distribution Date September 16, 1996
Determination Date September 10, 1996
1. Trust Activity Series 1993-1
Beginning of Month - Aggregate Principal Receivables 1,694,424,654.71(1)
Principal Collections on the Receivables 158,138,275.40
Finance Charge Receivables 24,596,918.52
Receivables in Defaulted Accounts 8,699,900.18
End of Month - Aggregate Principal Receivables 1,800,822,132.22
Investor Interest Series 1993-1 50,000,000.00
Investor Interest Series 1994-1 183,333,333.33
Investor Interest Series 1994-2 400,000,000.00
Investor Interest Series 1995-1 400,000,000.00
Investor Interest Series 1996-1 400,000,000.00
Seller Principal Receivables 367,488,798.89
Investor Percentage with respect to...
Finance Charges 2.7765096%
Charged-Off Accounts 2.7765096%
Principal Receivables 11.1060385%
Seller Percentage with respect to ...
Finance Charges 20.4067238%
Charged-Off Accounts 20.4067238%
Principal Receivables 22.2577302%
2. Allocation of Funds in Collection Account
Available Finance Charge Collections 967,758.92
Available Principal Collections 18,665,719.36
Investor Default Amount 342,295.15
Aggregate Collections Allocated to Certificateholders 19,633,478.28
Monthly Certificate Interest Payable to Certificateholders
(See "Calculation of Certificate Interest" #3) 266,666.67
Monthly Principal Payable To Certificateholders
(See "Calculation of Monthly Principal" #4) 16,666,666.67
Monthly Principal Reinvested In Receivables
(See "Calculation of Monthly Principal" #4) 2,341,347.84
(Net Deposit)/Draws on Shared Principal Collections 0.00
Collections Available to Reimburse Investor Charge offs 242,477.66
Aggregate Investor Charge Offs 0.00
Reimbursed Investor Charge Offs 0.00
Reimbursed Investor Charge Offs per $1,000 Original Investment 0.00
Monthly Investor Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 111,111.11
Monthly Certificate Insurer Fee 5,208.33
Excess Servicing (Shortfall) (dollars) 242,477.66
Excess Servicing (Shortfall) (percentage of Investor
Interest) 4.36%
Required Shared Finance Charge Collections from other Series 0.00
Draw on Shared Finance Charge Collections from other Series 0.00
Withdrawal from Cash Collateral Account 0.00
Surety Bond Claim 0.00
Certificate Insurer Fee Shortfall 0.00
Servicing Fee Shortfall 0.00
Investor Charge Offs 0.00
Investor Charge Offs per $1,000 Original Investment 0.00
Investor Certificate Interest Shortfall (Deficiency Amount) 0.00
Payments To Certificate Insurer 0.00
Deposits In Cash Collateral Account 0.00
Required Shared Finance Charge Collections for other Series 0.00
Deposit of Shared Finance Charge Collections for other Series 0.00
Total Distribution to Investors 16,933,333.33
Total Distribution to Investors per $1,000 Invested 84.67
3. Calculation of Certificate Interest
Certificate Rate 4.80000%
This Month Certificate Interest 266,666.67
Previous Month's Deficiency Amount 0.00
Total Certificate Interest Distributable to
Certificateholders 266,666.67
Total Certificate Interest Distributable per $1,000 of
Original Investment 1.33
4. Calculation of Monthly Principal
Beginning Investor Interest 66,666,666.67
Available Principal Collections 18,665,719.36
Investor Default Amount 342,295.15
Total Investor Monthly Principal 19,008,014.51
Investor Monthly Principal Reinvested in Receivables 2,341,347.84
Controlled Amortization Amount 16,666,666.67
Maximum Monthly Principal to Certificateholders 16,666,666.67
Required Shared Principal Collections for other Series 0.00
Deposit of Shared Principal Collections for other Series 0.00
Required Shared Principal Collections from other Series 0.00
Draw on Shared Principal Collections from other Series 0.00
Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Certificateholders 16,666,666.67
Monthly Principal Payable per $1,000 of Original
Investment 83.33
Ending Investor Interest 50,000,000.00
5. Calculation of Pool Factor
Pool Factor
(Ending Certificate Balance divided by Initial Principal
Amount to 7 decimal places) 0.2500000
6. Calculation of Monthly Servicing Fee
Series Servicing Fee Percentage 2.00%
Beginning Investor Interest 66,666,666.67
Monthly Servicing Fee 111,111.11
7. Calculation of Remaining Surety Bond Amount
Available Surety Bond Amount on Previous Payment Date 7,500,000.00
Stated Surety Bond Amount 6,000,000.00
Unreimbursed Claims on Surety Bond 0.00
Reimbursements of Claims on Surety Bond 0.00
Available Surety Bond Amount (Dollars) 6,000,000.00
Available Surety Bond Amount (Percentage) 9.00%
8. Cash Collateral Account Activity
Beginning of Month Balance 2,916,666.67
Required Cash Collateral Account Amount 2,333,333.33
Cash Collateral Account Deposits 0.00
Reinvestment Income Received on Cash Collateral Account 12,816.49
Aggregate Cash Collateral Account Draws 0.00
Available Cash Collateral Amount (Dollars) 2,333,333.33
Available Cash Collateral Amount (Percentage) 3.50%
Total Credit Enhancement Percentage 12.50%
9. Past Due Statistics
(past due on a contractual basis)
1-30 days past due Dollars 103,487,814.32
Percent Dollars 5.75%
Number of Accts 35,699
Percent Number of Accts 2.75%
31-60 days past due Dollars 27,338,459.29
Percent Dollars 1.52%
Number of Accts 9,381
Percent Number of Accts 0.72%
61-90 days past due Dollars 17,014,702.75
Percent Dollars 0.94%
Number of Accts 5,488
Percent Number of Accts 0.42%
91-120 days past due Dollars 13,037,724.76
Percent Dollars 0.72%
Number of Accts 4,036
Percent Number of Accts 0.31%
121-150 days past due Dollars 9,400,753.50
Percent Dollars 0.52%
Number of Accts 2,848
Percent Number of Accts 0.22%
151-180 days past due Dollars 7,443,226.08
Percent Dollars 0.41%
Number of Accts 2,161
Percent Number of Accts 0.17%
181 + days past due Dollars 12,047,731.46
Percent Dollars 0.67%
Number of Accts 3,353
Percent Number of Accts 0.26%
10. Base Rate Calculation
Base Rate 6.90%
Portfolio Yield (net of losses) 11.26%(1)
Excess of Portfolio Yield over Base Rate 4.36%(1)
11. Number of Accounts in the Trust
Number of Additional Accounts 0
Number of Removed Accounts 0
Number of Automatic Additonal Accounts 50,664
Ending Number of Accounts 1,299,675
(1) Consistent with the Servicer's standard methodology, the Aggregate
Principal Receivables reported in the August Servicer's Report does
not include the receivables arising under the automatic addition of
accounts to the Trust on August 1, 1996. However, Principal
Collections on the Receivables, Finance Charge Receivables and
Receivables in Defaulted Accounts arising under such Automatic
Additional Accounts to the Trust were included in the August
Servicer's Report, in accordance with the standard methodology.
Were the Principal Receivables arising under the August 1st
automatic addition included in the Aggregate Principal Receivables,
the percentages would be calculated as set forth below:
Portfolio Yield (net of losses): 10.64%
Receivables in Defaulted Accounts: 5.82%
Excess of Portfolio Yield over Base Rate:
Series 1993-1: 3.74%
Series 1994-1: 3.44%
Series 1994-2: 3.06%
Series 1995-1: 3.01%
Series 1996-1: 3.06%
PEOPLE'S BANK CREDIT CARD MASTER TRUST SERIES 1994-1
MONTHLY SERVICER'S REPORT
Number of Months Series in Existence 31
Monthly Period Ended August 31, 1996
Distribution Date September 16, 1996
Determination Date September 10, 1996
1. Trust Activity Series 1994-1
Beginning of Month - Aggregate Principal Receivables 1,694,424,654.71(1)
Principal Collections on the Receivables 158,138,275.40
Finance Charge Receivables 24,596,918.52
Receivables in Defaulted Accounts 8,699,900.18
End of Month - Aggregate Principal Receivables 1,800,822,132.22
Investor Interest Series 1993-1 50,000,000.00
Investor Interest Series 1994-1 183,333,333.33
Investor Interest Series 1994-2 400,000,000.00
Investor Interest Series 1995-1 400,000,000.00
Investor Interest Series 1996-1 400,000,000.00
Seller Principal Receivables 367,488,798.89
Investor Percentage with respect to...
Finance Charges 10.1805353%
Charged-Off Accounts 10.1805353%
Principal Receivables 11.1060385%
Seller Percentage with respect to ...
Finance Charges 20.4067238%
Charged-Off Accounts 20.4067238%
Principal Receivables 22.2577302%
2. Allocation of Funds in Collection Account
Available Finance Charge Collections 2,903,276.75
Available Principal Collections 18,665,719.36
Investor Default Amount 1,026,885.46
Aggregate Collections Allocated to Certificateholders 21,568,996.11
Monthly Certificate Interest Payable to Certificateholders
(See "Calculation of Certificate Interest" #3) 850,000.00
Monthly Principal Payable To Certificateholders
(See "Calculation of Monthly Principal" #4) 16,666,666.67
Monthly Principal Reinvested In Receivables
(See "Calculation of Monthly Principal" #4) 3,025,938.15
(Net Deposit)/Draws on Shared Principal Collections 0.00
Collections Available to Reimburse Investor Charge offs 677,432.96
Aggregate Investor Charge Offs 0.00
Reimbursed Investor Charge Offs 0.00
Reimbursed Investor Charge Offs per $1,000 Original Investment 0.00
Monthly Investor Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 333,333.33
Monthly Certificate Insurer Fee 15,625.00
Excess Servicing (Shortfall) (dollars) 677,432.96
Excess Servicing (Shortfall) (percentage of Investor Interest) 4.06%
Required Shared Finance Charge Collections from other Series 0.00
Draw on Shared Finance Charge Collections from other Series 0.00
Withdrawal from Cash Collateral Account 0.00
Surety Bond Claim 0.00
Certificate Insurer Fee Shortfall 0.00
Servicing Fee Shortfall 0.00
Investor Charge Offs 0.00
Investor Charge Offs per $1,000 Original Investment 0.00
Investor Certificate Interest Shortfall (Deficiency Amounts) 0.00
Payments To Certificate Insurer 0.00
Deposits In Cash Collateral Account 0.00
Required Shared Finance Charge Collections for other Series 0.00
Deposit of Shared Finance Charge Collections for other Series 0.00
Total Distribution to Investors 17,516,666.67
Total Distribution to Investors per $1,000 Invested 87.58
3. Calculation of Certificate Interest
Certificate Rate 5.10000%
This Month Certificate Interest 850,000.00
Previous Month's Deficiency Amount 0.00
Total Certificate Interest Distributable to
Certificateholders 850,000.00
Total Certificate Interest Distributable per $1,000 of
Original Investment 4.25
4. Calculation of Monthly Principal
Beginning Investor Interest 200,000,000.00
Available Principal Collections 18,665,719.36
Investor Default Amount 1,026,885.46
Total Investor Monthly Principal 19,692,604.81
Investor Monthly Principal Reinvested in Receivables 3,025,938.15
Controlled Amortization Amount 16,666,666.67
Maximum Monthly Principal to Certificateholders 16,666,666.67
Required Shared Principal Collections for other Series 0.00
Deposit of Shared Principal Collections for other Series 0.00
Required Shared Principal Collections from other Series 0.00
Draw on Shared Principal Collections from other Series 0.00
Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Certificateholders 16,666,666.67
Monthly Principal Payable per $1,000 of Original Investment 83.33
Ending Investor Interest 183,333,333.33
5. Calculation of Pool Factor
Pool Factor
(Ending Certificate Balance divided by Initial Principal
Amount to 7 decimal places) 0.9166667
6. Calculation of Monthly Servicing Fee
Series Servicing Fee Percentage 2.00%
Beginning Investor Interest 200,000,000.00
Monthly Servicing Fee 333,333.33
7. Calculation of Remaining Surety Bond Amount
Available Surety Bond Amount on Previous Payment Date 18,000,000.00
Stated Surety Bond Amount 18,000,000.00
Unreimbursed Claims on Surety Bond 0.00
Reimbursements of Claims on Surety Bond 0.00
Available Surety Bond Amount (Dollars) 18,000,000.00
Available Surety Bond Amount (Percentage) 9.00%
8. Cash Collateral Account Activity
Beginning of Month Balance 7,000,000.00
Required Cash Collateral Account Amount 7,000,000.00
Cash Collateral Account Deposits 0.00
Reinvestment Income Received on Cash Collateral Account 30,759.58
Aggregate Cash Collateral Account Draws 0.00
Available Cash Collateral Amount (Dollars) 7,000,000.00
Available Cash Collateral Amount (Percentage) 3.50%
Total Credit Enhancement Percentage 12.50%
9. Past Due Statistics
(past due on a contractual basis)
1-30 days past due Dollars 103,487,814.32
Percent Dollars 5.75%
Number of Accts 35,699
Percent Number of Accts 2.75%
31-60 days past due Dollars 27,338,459.29
Percent Dollars 1.52%
Number of Accts 9,381
Percent Number of Accts 0.72%
61-90 days past due Dollars 17,014,702.75
Percent Dollars 0.94%
Number of Accts 5,488
Percent Number of Accts 0.42%
91-120 days past due Dollars 13,037,724.76
Percent Dollars 0.72%
Number of Accts 4,036
Percent Number of Accts 0.31%
121-150 days past due Dollars 9,400,753.50
Percent Dollars 0.52%
Number of Accts 2,848
Percent Number of Accts 0.22%
151-180 days past due Dollars 7,443,226.08
Percent Dollars 0.41%
Number of Accts 2,161
Percent Number of Accts 0.17%
181 + days past due Dollars 12,047,731.46
Percent Dollars 0.67%
Number of Accts 3,353
Percent Number of Accts 0.26%
10. Base Rate Calculation
Base Rate 7.20%
Portfolio Yield (net of losses) 11.26%(1)
Excess of Portfolio Yield over Base Rate 4.06%(1)
11. Number of Accounts in the Trust
Number of Additional Accounts 0
Number of Removed Accounts 0
Number of Automatic Additonal Accounts 50,664
Ending Number of Accounts 1,299,675
(1) Consistent with the Servicer's standard methodology, the Aggregate
Principal Receivables reported in the August Servicer's Report does
not include the receivables arising under the automatic addition of
accounts to the Trust on August 1, 1996. However, Principal Collections
on the Receivables, Finance Charge Receivables and Receivables in
Defaulted Accounts arising under such Automatic Additional Accounts to
the Trust were included in the August Servicer's Report, in accordance
with the standard methodology. Were the Principal Receivables arising
under the August 1st automatic addition included in the Aggregate
Principal Receivables, the percentages would be calculated as set
forth below:
Portfolio Yield (net of losses): 10.64%
Receivables in Defaulted Accounts: 5.82%
Excess of Portfolio Yield over Base Rate:
Series 1993-1: 3.74%
Series 1994-1: 3.44%
Series 1994-2: 3.06%
Series 1995-1: 3.01%
Series 1996-1: 3.06%
PEOPLE'S BANK CREDIT CARD MASTER TRUST SERIES 1994-2
MONTHLY SERVICER'S REPORT
Number of Months Series in Existence 23
Monthly Period Ended August 31, 1996
Distribution Date September 16, 1996
Determination Date September 10, 1996
Number of Days in Period 32
1. Trust Activity Series 1994-2
Beginning of Month - Aggregate Principal Receivables 1,694,424,654.71(1)
Principal Collections on the Receivables 158,138,275.40
Finance Charge Receivables 24,596,918.52
Receivables in Defaulted Accounts 8,699,900.18
End of Month - Aggregate Principal Receivables 1,800,822,132.22
Investor Interest Series 1993-1 50,000,000.00
Investor Interest Series 1994-1 183,333,333.33
Investor Interest Series 1994-2 400,000,000.00
Investor Interest Series 1995-1 400,000,000.00
Investor Interest Series 1996-1 400,000,000.00
Seller Principal Receivables 367,488,798.89
Total Investor Percentage with respect to...
Finance Charges 22.2120771%
Charged-Off Accounts 22.2120771%
Principal Receivables 22.2120771%
Class A Percentage with respect to...
Finance Charges 21.1014732%
Charged-Off Accounts 21.1014732%
Principal Receivables 21.1014732%
Class B Percentage with respect to...
Finance Charges 1.1106039%
Charged-Off Accounts 1.1106039%
Principal Receivables 1.1106039%
Seller Percentage with respect to ...
Finance Charges 20.4067238%
Charged-Off Accounts 20.4067238%
Principal Receivables 22.2577302%
2. Allocation of Funds in Collection Account
Class A Available Finance Charge Collections 5,516,225.83
Class A Monthly Cap Interest Payable to Class A Certificateholders
(See "Calculation of Certificate Interest" #3) 1,882,057.24
Unpaid Class A Monthly Cap Interest 0.00
Class A Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 633,333.33
Unpaid Class A Monthly Servicing Fee 0.00
Class A Investor Default Amount 1,951,082.37
Unreimbursed Class A Investor Charge-offs 0.00
Excess Spread from Class A Finance Charge Collections 1,049,752.88
Class A Required Amount 0.00
Class B Available Finance Charge Collections 290,327.68
Class B Monthly Cap Interest Payable to Class B Certificateholders
(See "Calculation of Certificate Interest" #3) 103,500.09
Unpaid Class B Monthly Cap Interest 0.00
Class B Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 33,333.33
Unpaid Class B Monthly Servicing Fee 0.00
Class B Investor Default Amount 102,688.55
Unreimbursed Class B Investor Charge-offs 0.00
Excess Spread from Class B Finance Charge Collections 50,805.72
Class B Required Amount 0.00
Total Excess Spread 1,100,558.60
Excess Spread used to Satisfy Class A Required Amount 0.00
Excess Spread used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Excess Spread used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Excess Spread used to satisfy Unreimbursed Class A Investor
Charge-offs 0.00
Remaining Class A Required Amount 0.00
Excess Spread used to satisfy Class B Required Amount 0.00
Excess Spread used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Excess Spread used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Excess Spread used to satisfy Unreimbursed Class B Investor
Charge-offs 0.00
Remaining Class B Required Amount 0.00
Shared Finance Charges used to satisfy Remaining Class A
Required Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class A
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Reallocated Amount used to satisfy Remaining Class A
Required Amount 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Class B Reallocated Amount used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Investor Interest used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Shared Finance Charges used to satisfy Remaining Class B Required
Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class B
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Excess Spread used to satisfy interest on overdue Class A
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy interest on overdue Class B
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy reimbursements of Class B Interest 0.00
Excess Spread used to satisfy deposits into Required Cash
Collateral Account 0.00
Excess Spread used to satisfy shortfalls of the Class A Interest
Payments 0.00
Excess Spread used to satisfy shortfalls of the Class B Interest
Payments 0.00
Excess Spread used to satisfy payments per Loan Agreement 1,100,558.60
Excess Spread used to satisfy Class A Excess Interest 0.00
Excess Spread used to satisfy Class B Excess Interest 0.00
Remaining Excess Servicing (Shortfall) (dollars) 0.00
Remaining Excess Servicing (Shortfall) (percentage of
Investor Interest) 0.00%
Class A Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Class A Charge-offs 0.00
Unreimbursed Class A Charge Offs 0.00
Unreimbursed Class A Charge Offs per $1,000 Original Investment 0.00
Class A Monthly Servicing Fee Shortfall 0.00
Class B Investor Certificate Interest Shortfall 0.00
Class B Charge-offs 0.00
Unreimbursed Class B Charge Offs 0.00
Unreimbursed Class B Charge Offs per $1,000 Original Investment 0.00
Class B Monthly Servicing Fee Shortfall 0.00
Available Principal Collections 37,331,438.72
Monthly Principal Payable To Class A Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Payable To Class B Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Reinvested In Receivables
(See "Calculation of Monthly Principal" #4) 39,385,209.62
(Net Deposit)/Draws on Shared Principal Collections 0.00
Required Shared Finance Charge Collections from other Series 0.00
Draw on Shared Finance Charge Collections from other Series 0.00
Withdrawal from Cash Collateral Account 0.00
Class B Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Required Shared Finance Charge Collections for other Series 0.00
Deposit of Shared Finance Charge Collections for other Series 0.00
Total Distribution to Class A Investors 1,882,057.24
Total Distribution to Class A Investors per $1,000 Invested 4.95
Total Distribution to Class B Investors 103,500.09
Total Distribution to Class B Investors per $1,000 Invested 5.18
Class A Certificate Rate 5.57188%
Class A Interest Rate Cap Provider Deposit 0.00
Previous Month's Class A Deficiency Amount 0.00
Class A Interest at the Certificate Rate + 0.5% on Deficiency
Amount 0.00
This Month Class A Certificate Interest 1,882,057.24
Expected Class A Principal 380,000,000.00
This Month Class A Cap Shortfall 0.00
Class A Excess Interest 0.00
Total Class A Interest Distributable to Class A
Certificateholders 1,882,057.24
Total Class A Interest Distributable per $1,000 of Class A
Original Investment 4.95
Class B Certificate Rate 5.82188%
Class B Interest Rate Cap Provider Deposit 0.00
Previous Month's Class B Deficiency Amount 0.00
Class B Interest at the Certificate Rate + 0.5% on
Deficiency Amount 0.00
This Month Class B Certificate Interest 103,500.09
Expected Class B Principal 20,000,000.00
This Month Class B Cap Shortfall 0.00
Class B Excess Interest 0.00
Total Class B Interest Distributable to Class B
Certificateholders 103,500.09
Total Class B Interest Distributable per $1,000 of Class B
Original Investment 5.18
Total Certificate Interest Distributable to
Certificateholders 1,985,557.33
Total Certificate Interest Distributable per $1,000 of
Original Investment 4.96
Beginning Investor Interest 400,000,000.00
Beginning Class A Interest 380,000,000.00
Class A Available Principal Collections 35,464,866.78
Class A Monthly Unreimbursed Charge-Offs 0.00
Total Class A Monthly Principal 37,415,949.15
Class A Monthly Principal Reinvested in Receivables 37,415,949.15
Class A Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class A Certificateholders 0.00
Class A Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class A Certificateholders 0.00
Class A Monthly Principal Payable per $1,000 of Original
Investment 0.00
Beginning Class B Interest 20,000,000.00
Class B Available Principal Collections 1,866,571.94
Class B Monthly Unreimbursed Charge-Offs 0.00
Total Class B Monthly Principal 1,969,260.47
Class B Reallocated Principal 0.00
Prior Month's Cumulative Class B Reallocated Principal 0.00
Class B Reduction of Interest 0.00
Prior Month's Cumulative Class B Reduction of Interest 0.00
Class B Monthly Principal Reinvested in Receivables 1,969,260.47
Class B Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class B Certificateholders 0.00
Required Shared Principal Collections for other Series 0.00
Deposit of Shared Principal Collections for other Series 0.00
Required Shared Principal Collections from other Series 0.00
Draw on Shared Principal Collections from other Series 0.00
Class B Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class B Certificateholders 0.00
Class B Monthly Principal Payable per $1,000 of Original Investment 0.00
Ending Investor Interest 400,000,000.00
Ending Class A Interest 380,000,000.00
Ending Class B Interest 20,000,000.00
5. Calculation of Pool Factor
Pool Factor
(Ending Certificate Balance divided by Initial Principal Amount
to 7 decimal places) 1.000000
6. Calculation of Monthly Servicing Fee
Series Servicing Fee Percentage 2.00%
Beginning Class A Investor Interest 380,000,000.00
Beginning Class B Investor Interest 20,000,000.00
Beginning Investor Interest 400,000,000.00
Class A Monthly Servicing Fee 633,333.33
Class B Monthly Servicing Fee 33,333.33
Total Monthly Servicing Fee 666,666.67
7. Cash Collateral Account Activity
Beginning of Month Balance 36,000,000.00
Required Cash Collateral Account Amount 36,000,000.00
Excess Spread used to satisfy payments per Loan Agreement 1,100,558.60
Cash Collateral Account Deposits 0.00
Reinvestment Income Received on Cash Collateral Account 52,312.50
Aggregate Cash Collateral Account Draws 0.00
Available Cash Collateral Amount (Dollars) 36,000,000.00
Available Cash Collateral Amount (Percentage) 9.00%
8. Past Due Statistics
(past due on a contractual basis)
1-30 days past due Dollars 103,487,814.32
Percent Dollars 5.75%
Number of Accts 35,699
Percent Number of Accts 2.75%
31-60 days past due Dollars 27,338,459.29
Percent Dollars 1.52%
Number of Accts 9,381
Percent Number of Accts 0.72%
61-90 days past due Dollars 17,014,702.75
Percent Dollars 0.94%
Number of Accts 5,488
Percent Number of Accts 0.42%
91-120 days past due Dollars 13,037,724.76
Percent Dollars 0.72%
Number of Accts 4,036
Percent Number of Accts 0.31%
121-150 days past due Dollars 9,400,753.50
Percent Dollars 0.52%
Number of Accts 2,848
Percent Number of Accts 0.22%
151-180 days past due Dollars 7,443,226.08
Percent Dollars 0.41%
Number of Accts 2,161
Percent Number of Accts 0.17%
181 + days past due Dollars 12,047,731.46
Percent Dollars 0.67%
Number of Accts 3,353
Percent Number of Accts 0.26%
9. Base Rate Calculation
Base Rate 7.58%
Portfolio Yield (net of losses) 11.26%(1)
Excess of Portfolio Yield over Base Rate 3.68%(1)
10. Number of Accounts in the Trust
Number of Additional Accounts 0
Number of Removed Accounts 0
Number of Automatic Additonal Accounts 50,664
Ending Number of Accounts 1,299,675
(1) Consistent with the Servicer's standard methodology, the Aggregate
Principal Receivables reported in the August Servicer's Report does
not include the receivables arising under the automatic addition of
accounts to the Trust on August 1, 1996. However, Principal Collections
on the Receivables, Finance Charge Receivables and Receivables in
Defaulted Accounts arising under such Automatic Additional Accounts to
the Trust were included in the August Servicer's Report, in accordance
with the standard methodology. Were the Principal Receivables arising
under the August 1st automatic addition included in the Aggregate
Principal Receivables, the percentages would be calculated as set
forth below:
Portfolio Yield (net of losses): 10.64%
Receivables in Defaulted Accounts: 5.82%
Excess of Portfolio Yield over Base Rate:
Series 1993-1: 3.74%
Series 1994-1: 3.44%
Series 1994-2: 3.06%
Series 1995-1: 3.01%
Series 1996-1: 3.06%
PEOPLE'S BANK CREDIT CARD MASTER TRUST SERIES 1995-1
MONTHLY SERVICER'S REPORT
Number of Months Series in Existence 18
Monthly Period Ended August 31, 1996
Distribution Date September 16, 1996
Determination Date September 10, 1996
Number of Days in Period 32
1. Trust Activity Series 1995-1
Beginning of Month - Aggregate Principal Receivables 1,694,424,654.71(1)
Principal Collections on the Receivables 158,138,275.40
Finance Charge Receivables 24,596,918.52
Receivables in Defaulted Accounts 8,699,900.18
End of Month - Aggregate Principal Receivables 1,800,822,132.22
Investor Interest Series 1993-1 50,000,000.00
Investor Interest Series 1994-1 183,333,333.33
Investor Interest Series 1994-2 400,000,000.00
Investor Interest Series 1995-1 400,000,000.00
Investor Interest Series 1996-1 400,000,000.00
Seller Principal Receivables 367,488,798.89
Total Investor Percentage with respect to...
Finance Charges 22.2120771%
Charged-Off Accounts 22.2120771%
Principal Receivables 22.2120771%
Class A Percentage with respect to...
Finance Charges 21.1014732%
Charged-Off Accounts 21.1014732%
Principal Receivables 21.1014732%
Class B Percentage with respect to...
Finance Charges 1.1106039%
Charged-Off Accounts 1.1106039%
Principal Receivables 1.1106039%
Seller Percentage with respect to ...
Finance Charges 20.4067238%
Charged-Off Accounts 20.4067238%
Principal Receivables 22.2577302%
Class A Available Finance Charge Collections 5,516,225.83
Class A Monthly Cap Interest Payable to Class A Certificateholders
(See "Calculation of Certificate Interest" #3) 1,898,946.13
Unpaid Class A Monthly Cap Interest 0.00
Class A Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 633,333.33
Unpaid Class A Monthly Servicing Fee 0.00
Class A Investor Default Amount 1,951,082.37
Unreimbursed Class A Investor Charge-offs 0.00
Excess Spread from Class A Finance Charge Collections 1,032,863.99
Class A Required Amount 0.00
Class B Available Finance Charge Collections 290,327.68
Class B Monthly Cap Interest Payable to Class B Certificateholders
(See "Calculation of Certificate Interest" #3) 102,611.20
Unpaid Class B Monthly Cap Interest 0.00
Class B Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 33,333.33
Unpaid Class B Monthly Servicing Fee 0.00
Class B Investor Default Amount 102,688.55
Unreimbursed Class B Investor Charge-offs 0.00
Excess Spread from Class B Finance Charge Collections 51,694.60
Class B Required Amount 0.00
Total Excess Spread 1,084,558.59
Excess Spread used to Satisfy Class A Required Amount 0.00
Excess Spread used to satisfy Unpaid Class A Monthly Cap
Interest 0.00
Excess Spread used to satisfy Unpaid Class A Monthly Servicing
Fee 0.00
Excess Spread used to satisfy Unreimbursed Class A Investor
Charge-offs 0.00
Remaining Class A Required Amount 0.00
Excess Spread used to satisfy Class B Required Amount 0.00
Excess Spread used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Excess Spread used to satisfy Unpaid Class B Monthly Servicing
Fee 0.00
Excess Spread used to satisfy Unreimbursed Class B Investor
Charge-offs 0.00
Remaining Class B Required Amount 0.00
Shared Finance Charges used to satisfy Remaining Class A
Required Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class A
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Reallocated Amount used to satisfy Remaining Class A
Required Amount 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Class B Reallocated Amount used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Investor Interest used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Shared Finance Charges used to satisfy Remaining Class B Required
Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class B
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Excess Spread used to satisfy interest on overdue Class A
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy interest on overdue Class B
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy reimbursements of Class B Interest 0.00
Excess Spread used to satisfy deposits into Required Cash
Collateral Account 0.00
Excess Spread used to satisfy shortfalls of the Class A Interest
Payments 0.00
Excess Spread used to satisfy shortfalls of the Class B Interest
Payments 0.00
Excess Spread used to satisfy payments per Loan Agreement 1,084,558.59
Excess Spread used to satisfy Class A Excess Interest 0.00
Excess Spread used to satisfy Class B Excess Interest 0.00
Remaining Excess Servicing (dollars) 0.00
Remaining Excess Servicing (percentage of Investor Interest) 0.00%
Class A Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Class A Charge-offs 0.00
Unreimbursed Class A Charge Offs 0.00
Unreimbursed Class A Charge Offs per $1,000 Original Investment 0.00
Class A Monthly Servicing Fee Shortfall 0.00
Class B Investor Certificate Interest Shortfall 0.00
Class B Charge-offs 0.00
Unreimbursed Class B Charge Offs 0.00
Unreimbursed Class B Charge Offs per $1,000 Original Investment 0.00
Class B Monthly Servicing Fee Shortfall 0.00
Available Principal Collections 37,331,438.72
Monthly Principal Payable To Class A Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Payable To Class B Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Reinvested In Receivables
(See "Calculation of Monthly Principal" #4) 39,385,209.62
(Net Deposit)/Draws on Shared Principal Collections 0.00
Required Shared Finance Charge Collections from other Series 0.00
Draw on Shared Finance Charge Collections from other Series 0.00
Withdrawal from Cash Collateral Account 0.00
Class B Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Required Shared Finance Charge Collections for other Series 0.00
Deposit of Shared Finance Charge Collections for other Series 0.00
Total Distribution to Class A Investors 1,898,946.13
Total Distribution to Class A Investors per $1,000 Invested 5.00
Total Distribution to Class B Investors 102,611.20
Total Distribution to Class B Investors per $1,000 Invested 5.13
3. Calculation of Certificate Interest
Class A Certificate Rate 5.62188%
Cass A Interest Rate Cap Provider Deposit 0.00
Previous Month's Class A Deficiency Amount 0.00
Class A Interest at the Certificate Rate + 0.5% on
Deficiency Amount 0.00
This Month Class A Certificate Interest 1,898,946.13
Expected Class A Principal 380,000,000.00
This Month Class A Cap Shortfall 0.00
Class A Excess Interest 0.00
Total Class A Interest Distributable to Class A
Certificateholders 1,898,946.13
Total Class A Interest Distributable per $1,000 of Class A
Original Investment 5.00
Class B Certificate Rate 5.77188%
Class B Interest Rate Cap Provider Deposit 0.00
Previous Month's Class B Deficiency Amount 0.00
Class B Interest at the Certificate Rate + 0.5% on
Deficiency Amount 0.00
This Month Class B Certificate Interest 102,611.20
Expected Class B Principal 20,000,000.00
This Month Class B Cap Shortfall 0.00
Class B Excess Interest 0.00
Total Class B Interest Distributable to Class B
Certificateholders 102,611.20
Total Class B Interest Distributable per $1,000 of Class B
Original Investment 5.13
Total Certificate Interest Distributable to
Certificateholders 2,001,557.33
Total Certificate Interest Distributable per $1,000 of
Original Investment 5.00
4. Calculation of Monthly Principal
Beginning Investor Interest 400,000,000.00
Beginning Class A Interest 380,000,000.00
Class A Available Principal Collections 35,464,866.78
Class A Monthly Unreimbursed Charge-Offs 0.00
Total Class A Monthly Principal 37,415,949.15
Class A Monthly Principal Reinvested in Receivables 37,415,949.15
Class A Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class A Certificateholders 0.00
Class A Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class A Certificateholders 0.00
Class A Monthly Principal Payable per $1,000 of Original
Investment 0.00
Beginning Class B Interest 20,000,000.00
Class B Available Principal Collections 1,866,571.94
Class B Monthly Unreimbursed Charge-Offs 0.00
Total Class B Monthly Principal 1,969,260.47
Class B Reallocated Principal 0.00
Prior Month's Cumulative Class B Reallocated Principal 0.00
Class B Reduction of Interest 0.00
Prior Month's Cumulative Class B Reduction of Interest 0.00
Class B Monthly Principal Reinvested in Receivables 1,969,260.47
Class B Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class B Certificateholders 0.00
Required Shared Principal Collections for other Series 0.00
Deposit of Shared Principal Collections for other Series 0.00
Required Shared Principal Collections from other Series 0.00
Draw on Shared Principal Collections from other Series 0.00
Class B Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class B Certificateholders 0.00
Class B Monthly Principal Payable per $1,000 of Original
Investment 0.00
Ending Investor Interest 400,000,000.00
Ending Class A Interest 380,000,000.00
Ending Class B Interest 20,000,000.00
5. Calculation of Pool Factor
Pool Factor
(Ending Certificate Balance divided by Initial Principal
Amount to 7 decimal places) 1.0000000
6. Calculation of Monthly Servicing Fee
Series Servicing Fee Percentage 2.00%
Beginning Class A Investor Interest 380,000,000.00
Beginning Class B Investor Interest 20,000,000.00
Beginning Investor Interest 400,000,000.00
Class A Monthly Servicing Fee 633,333.33
Class B Monthly Servicing Fee 33,333.33
Total Monthly Servicing Fee 666,666.67
7. Cash Collateral Account Activity
Beginning of Month Balance 36,000,000.00
Required Cash Collateral Account Amount 36,000,000.00
Excess Spread used to satisfy payments per Loan Agreement 1,084,558.59
Cash Collateral Account Deposits 0.00
Reinvestment Income Received on Cash Collateral Account 35,153.80
Aggregate Cash Collateral Account Draws 0.00
Available Cash Collateral Amount (Dollars) 36,000,000.00
Available Cash Collateral Amount (Percentage) 9.00%
8. Past Due Statistics
(past due on a contractual basis)
1-30 days past due Dollars 103,487,814.32
Percent Dollars 5.75%
Number of Accts 35,699
Percent Number of Accts 2.75%
31-60 days past due Dollars 27,338,459.29
Percent Dollars 1.52%
Number of Accts 9,381
Percent Number of Accts 0.72%
61-90 days past due Dollars 17,014,702.75
Percent Dollars 0.94%
Number of Accts 5,488
Percent Number of Accts 0.42%
91-120 days past due Dollars 13,037,724.76
Percent Dollars 0.72%
Number of Accts 4,036
Percent Number of Accts 0.31%
121-150 days past due Dollars 9,400,753.50
Percent Dollars 0.52%
Number of Accts 2,848
Percent Number of Accts 0.22%
151-180 days past due Dollars 7,443,226.08
Percent Dollars 0.41%
Number of Accts 2,161
Percent Number of Accts 0.17%
181 + days past due Dollars 12,047,731.46
Percent Dollars 0.67%
Number of Accts 3,353
Percent Number of Accts 0.26%
9. Base Rate Calculation
Base Rate 7.63%
Portfolio Yield (net of losses) 11.26%(1)
Excess of Portfolio Yield over Base Rate 3.63%(1)
10. Number of Accounts in the Trust
Number of Additional Accounts 0
Number of Removed Accounts 0
Number of Automatic Additonal Accounts 50,664
Ending Number of Accounts 1,299,675
(1) Consistent with the Servicer's standard methodology, the Aggregate
Principal Receivables reported in the August Servicer's Report does
not include the receivables arising under the automatic addition of
accounts to the Trust on August 1, 1996. However, Principal
Collections on the Receivables, Finance Charge Receivables and
Receivables in Defaulted Accounts arising under such Automatic
Additional Accounts to the Trust were included in the August
Servicer's Report, in accordance with the standard methodology.
Were the Principal Receivables arising under the August 1st automatic
addition included in the Aggregate Principal Receivables, the
percentages would be calculated as set forth below:
Portfolio Yield (net of losses): 10.64%
Receivables in Defaulted Accounts: 5.82%
Excess of Portfolio Yield over Base Rate:
Series 1993-1: 3.74%
Series 1994-1: 3.44%
Series 1994-2: 3.06%
Series 1995-1: 3.01%
Series 1996-1: 3.06%
PEOPLE'S BANK CREDIT CARD MASTER TRUST SERIES 1996-1
MONTHLY SERVICER'S REPORT
Number of Months Series in Existence 2
Monthly Period Ended August 31, 1996
Distribution Date September 16, 1996
Determination Date September 10, 1996
Number of Days in Period 32
1. Trust Activity Series 1996-1
Beginning of Month - Aggregate Principal Receivables 1,694,424,654.71(1)
Principal Collections on the Receivables 158,138,275.40
Finance Charge Receivables 24,596,918.52
Receivables in Defaulted Accounts 8,699,900.18
End of Month - Aggregate Principal Receivables 1,800,822,132.22
Investor Interest Series 1993-1 50,000,000.00
Investor Interest Series 1994-1 183,333,333.33
Investor Interest Series 1994-2 400,000,000.00
Investor Interest Series 1995-1 400,000,000.00
Investor Interest Series 1996-1 400,000,000.00
Seller Principal Receivables 367,488,798.89
Total Investor Percentage with respect to...
Finance Charges 22.2120771%
Charged-Off Accounts 22.2120771%
Principal Receivables 11.1060385%
Class A Percentage with respect to...
Finance Charges 21.0459430%
Charged-Off Accounts 21.0459430%
Principal Receivables 10.5229715%
Class B Percentage with respect to...
Finance Charges 1.1661340%
Charged-Off Accounts 1.1661340%
Principal Receivables 0.5830670%
Seller Percentage with respect to ...
Finance Charges 20.4067238%
Charged-Off Accounts 20.4067238%
Principal Receivables 22.2577302%
2. Allocation of Funds in Collection Account
Class A Available Finance Charge Collections 5,501,709.44
Class A Monthly Cap Interest Payable to Class A Certificateholders
(See "Calculation of Certificate Interest" #3) 1,877,104.46
Unpaid Class A Monthly Cap Interest 0.00
Class A Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 631,666.67
Unpaid Class A Monthly Servicing Fee 0.00
Class A Investor Default Amount 1,945,947.94
Unreimbursed Class A Investor Charge-offs 0.00
Excess Spread from Class A Finance Charge Collections 1,046,990.37
Class A Required Amount 0.00
Class B Available Finance Charge Collections 304,844.06
Class B Monthly Cap Interest Payable to Class B Certificateholders
(See "Calculation of Certificate Interest" #3) 106,808.43
Unpaid Class B Monthly Cap Interest 0.00
Class B Monthly Servicing Fee
(See "Calculation of Monthly Servicing Fee" #6) 35,000.00
Unpaid Class B Monthly Servicing Fee 0.00
Class B Investor Default Amount 107,822.97
Unreimbursed Class B Investor Charge-offs 0.00
Excess Spread from Class B Finance Charge Collections 55,212.66
Class B Required Amount 0.00
Total Excess Spread 1,102,203.03
Excess Spread used to Satisfy Class A Required Amount 0.00
Excess Spread used to satisfy Unpaid Class A Monthly Cap
Interest 0.00
Excess Spread used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Excess Spread used to satisfy Unreimbursed Class A Investor
Charge-offs 0.00
Remaining Class A Required Amount 0.00
Excess Spread used to satisfy Class B Required Amount 0.00
Excess Spread used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Excess Spread used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Excess Spread used to satisfy Unreimbursed Class B Investor
Charge-offs 0.00
Remaining Class B Required Amount 0.00
Shared Finance Charges used to satisfy Remaining Class A
Required Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class A
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Reallocated Amount used to satisfy Remaining Class A
Required Amount 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Cap Interest 0.00
Class B Reallocated Amount used to satisfy Unpaid Class A Monthly
Servicing Fee 0.00
Class B Reallocated Amount used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Remaining Class A Required Amount 0.00
Class B Investor Interest used to satisfy Unreimbursed Class A
Investor Charge-offs 0.00
Shared Finance Charges used to satisfy Remaining Class B Required
Amount 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly Cap
Interest 0.00
Shared Finance Charges used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Shared Finance Charges used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Remaining Class B
Required Amount 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Cap Interest 0.00
Cash Collateral Withdrawal used to satisfy Unpaid Class B Monthly
Servicing Fee 0.00
Cash Collateral Withdrawal used to satisfy Unreimbursed Class B
Investor Charge-offs 0.00
Remaining Class B Required Amount 0.00
Excess Spread used to satisfy interest on overdue Class A
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy interest on overdue Class B
(See "Calculation of Certificate Interest" #3) 0.00
Excess Spread used to satisfy reimbursements of Class B Interest 0.00
Excess Spread used to satisfy deposits into Required Cash Collateral
Account 0.00
Excess Spread used to satisfy shortfalls of the Class A Interest
Payments 0.00
Excess Spread used to satisfy shortfalls of the Class B Interest
Payments 0.00
Excess Spread used to satisfy payments per Loan Agreement 1,102,203.03
Excess Spread used to satisfy Class A Excess Interest 0.00
Excess Spread used to satisfy Class B Excess Interest 0.00
Remaining Excess Servicing (dollars) 0.00
Remaining Excess Servicing (percentage of Investor Interest) 0.00%
Class A Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Class A Charge-offs 0.00
Unreimbursed Class A Charge Offs 0.00
Unreimbursed Class A Charge Offs per $1,000 Original Investment 0.00
Class A Monthly Servicing Fee Shortfall 0.00
Class B Investor Certificate Interest Shortfall 0.00
Class B Charge-offs 0.00
Unreimbursed Class B Charge Offs 0.00
Unreimbursed Class B Charge Offs per $1,000 Original Investment 0.00
Class B Monthly Servicing Fee Shortfall 0.00
Available Principal Collections 18,665,719.36
Monthly Principal Payable To Class A Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Payable To Class B Certificateholders
(See "Calculation of Monthly Principal" #4) 0.00
Monthly Principal Reinvested In Receivables
(See "Calculation of Monthly Principal" #4) 20,719,490.27
(Net Deposit)/Draws on Shared Principal Collections 0.00
Required Shared Finance Charge Collections from other Series 0.00
Draw on Shared Finance Charge Collections from other Series 0.00
Withdrawal from Cash Collateral Account 0.00
Class B Investor Certificate Interest Shortfall
(Deficiency Amounts) 0.00
Required Shared Finance Charge Collections for other Series 0.00
Deposit of Shared Finance Charge Collections for other Series 0.00
Total Distribution to Class A Investors 1,877,104.46
Total Distribution to Class A Investors per $1,000 Invested 4.95
Total Distribution to Class B Investors 106,808.43
Total Distribution to Class B Investors per $1,000 Invested 5.09
3. Calculation of Certificate Interest
Class A Certificate Rate 5.57188%
Class A Interest Rate Cap Provider Deposit 0.00
Previous Month's Class A Deficiency Amount 0.00
Class A Interest at the Certificate Rate + 0.5% on Deficiency
Amount 0.00
This Month Class A Certificate Interest 1,877,104.46
Expected Class A Principal 379,000,000.00
This Month Class A Cap Shortfall 0.00
Class A Excess Interest 0.00
Total Class A Interest Distributable to Class A
Certificateholders 1,877,104.46
Total Class A Interest Distributable per $1,000 of Class A
Original Investment 4.95
Class B Certificate Rate 5.72188%
Class B Interest Rate Cap Provider Deposit 0.00
Previous Month's Class B Deficiency Amount 0.00
Class B Interest at the Certificate Rate + 0.5% on Deficiency
Amount 0.00
This Month Class B Certificate Interest 106,808.43
Expected Class B Principal 21,000,000.00
This Month Class B Cap Shortfall 0.00
Class B Excess Interest 0.00
Total Class B Interest Distributable to Class B
Certificateholders 106,808.43
Total Class B Interest Distributable per $1,000 of Class B
Original Investment 5.09
Total Certificate Interest Distributable to
Certificateholders 1,983,912.89
Total Certificate Interest Distributable per $1,000 of
Original Investment 4.96
4. Calculation of Monthly Principal
Beginning Investor Interest 400,000,000.00
Beginning Class A Interest 379,000,000.00
Class A Available Principal Collections 17,685,769.09
Class A Monthly Unreimbursed Charge-Offs 0.00
Total Class A Monthly Principal 19,631,717.03
Class A Monthly Principal Reinvested in Receivables 19,631,717.03
Class A Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class A Certificateholders 0.00
Class A Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class A Certificateholders 0.00
Class A Monthly Principal Payable per $1,000 of Original
Investment 0.00
Beginning Class B Interest 21,000,000.00
Class B Available Principal Collections 979,950.27
Class B Monthly Unreimbursed Charge-Offs 0.00
Total Class B Monthly Principal 1,087,773.24
Class B Reallocated Principal 0.00
Prior Month's Cumulative Class B Reallocated Principal 0.00
Class B Reduction of Interest 0.00
Prior Month's Cumulative Class B Reduction of Interest 0.00
Class B Monthly Principal Reinvested in Receivables 1,087,773.24
Class B Controlled Amortization Amount 0.00
Maximum Monthly Principal to Class B Certificateholders 0.00
Required Shared Principal Collections for other Series 0.00
Deposit of Shared Principal Collections for other Series 0.00
Required Shared Principal Collections from other Series 0.00
Draw on Shared Principal Collections from other Series 0.00
Class B Deficit Controlled Amortization Amount 0.00
Monthly Principal Payable to Class B Certificateholders 0.00
Class B Monthly Principal Payable per $1,000 of Original
Investment 0.00
Ending Investor Interest 400,000,000.00
Ending Class A Interest 379,000,000.00
Ending Class B Interest 21,000,000.00
5. Calculation of Pool Factor
Pool Factor
(Ending Certificate Balance divided by Initial Principal Amount
to 7 decimal places) 1.000000
6. Calculation of Monthly Servicing Fee
Series Servicing Fee Percentage 2.00%
Beginning Class A Investor Interest 379,000,000.00
Beginning Class B Investor Interest 21,000,000.00
Beginning Investor Interest 400,000,000.00
Class A Monthly Servicing Fee 631,666.67
Class B Monthly Servicing Fee 35,000.00
Total Monthly Servicing Fee 666,666.67
7. Cash Collateral Account Activity
Beginning of Month Balance 36,000,000.00
Required Cash Collateral Account Amount 36,000,000.00
Excess Spread used to satisfy payments per Loan Agreement 1,102,203.03
Cash Collateral Account Deposits 0.00
Reinvestment Income Received on Cash Collateral Account 40,097.34
Aggregate Cash Collateral Account Draws 0.00
Available Cash Collateral Amount (Dollars) 36,000,000.00
Available Cash Collateral Amount (Percentage) 9.00%
8. Past Due Statistics
(past due on a contractual basis)
1-30 days past due Dollars 103,487,814.32
Percent Dollars 5.75%
Number of Accts 35,699
Percent Number of Accts 2.75%
31-60 days past due Dollars 27,338,459.29
Percent Dollars 1.52%
Number of Accts 9,381
Percent Number of Accts 0.72%
61-90 days past due Dollars 17,014,702.75
Percent Dollars 0.94%
Number of Accts 5,488
Percent Number of Accts 0.42%
91-120 days past due Dollars 13,037,724.76
Percent Dollars 0.72%
Number of Accts 4,036
Percent Number of Accts 0.31%
121-150 days past due Dollars 9,400,753.50
Percent Dollars 0.52%
Number of Accts 2,848
Percent Number of Accts 0.22%
151-180 days past due Dollars 7,443,226.08
Percent Dollars 0.41%
Number of Accts 2,161
Percent Number of Accts 0.17%
181 + days past due Dollars 12,047,731.46
Percent Dollars 0.67%
Number of Accts 3,353
Percent Number of Accts 0.26%
9. Base Rate Calculation
Base Rate 7.58%
Portfolio Yield (net of losses) 11.26%(1)
Excess of Portfolio Yield over Base Rate 3.68%(1)
10. Number of Accounts in the Trust
Number of Additional Accounts 0
Number of Removed Accounts 0
Number of Automatic Additonal Accounts 50,664
Ending Number of Accounts 1,299,675
(1) Consistent with the Servicer's standard methodology, the Aggregate
Principal Receivables reported in the August Servicer's Report does
not include the receivables arising under the automatic addition of
accounts to the Trust on August 1, 1996. However, Principal
Collections on the Receivables, Finance Charge Receivables and
Receivables in Defaulted Accounts arising under such Automatic Additional
Accounts to the Trust were included in the August Servicer's Report,
in accordance with the standard methodology. Were the Principal
Receivables arising under the August 1st automatic addition included
in the Aggregate Principal Receivables, the percentages would be
calculated as set forth below:
Portfolio Yield (net of losses): 10.64%
Receivables in Defaulted Accounts: 5.82%
Excess of Portfolio Yield over Base Rate:
Series 1993-1: 3.74%
Series 1994-1: 3.44%
Series 1994-2: 3.06%
Series 1995-1: 3.01%
Series 1996-1: 3.06%