EXHIBIT 20.1
FNBC Credit Card Master Trust
Excess Spread Analysis
December 2001
- --------------------------------------------------------------------------------
Series 1997-1
Deal Size $300 MM
Expected Maturity 08/15/02
- --------------------------------------------------------------------------------
Yield 18.51%
Less Coupon 6.49%
Servicing Fee 1.35%
Gross Credit Losses 5.16%
Excess Spread:
December-01 5.51%
November-01 6.46%
October-01 6.16%
Three month Average Excess Spread 6.04%
Delinquencies:
30 to 59 Days 1.41%
60 to 89 Days 0.84%
90 + Days 1.35%
Total 3.60%
Payment Rate: 12.86%
Series 1997-1 began accumulation on the October 2001 distribution date. Reserve
account draws for November 2001, December 2001 and January 2002 were
inadvertently omitted from yield and therefore, the results for these periods
are being amended. The revision increases the yield and the excess spread
percentage in these respective periods. There was no impact to the investor
payments or spread trigger/fundings as a result of the revision.