Exhibit 20
Partners First Credit Card Master Trust
Monthly Trust Activity
A. Trust Level Activity
Number of Days in Monthly Period 31
Beginning Principal Receivables Balance 1,759,471,082.24
Beginning Special Funding Account Balance 0.00
Beginning Principal Receivables + SFA Balance 1,759,471,082.24
Beginning Finance Charge Receivables 56,554,457.21
Beginning Total Receivables 1,816,025,539.45
Special Funding Account Earnings 0.00
Finance Charge Collections 25,985,904.77
Interest/Fee Reversals (Wachovia accounts only) -548,692.00
Interchange Collections 1,960,597.62
Collection Account Investment Proceeds 0.00
Recoveries treated as Finance Charge Collections 0.00
Total Finance Charge Receivables Collections 27,397,810.39
Principal Receivables Collections 155,029,108.67
Recoveries treated as Principal Collections 976,832.36
Total Principal Receivables Collections 156,005,941.03
Monthly Payment Rate (Principal plus Interest divided by Beg. Total Receivables) 9.97%
Defaulted Amount (Net of Recoveries) 16,316,688.87
Annualized Default Rate 11.13%
Trust Gross Yield 18.69%
Aggregate Account Addition or Removal (Y/N)? N
Date of Addition/Removal N/A
Principal Receivables at the end of the day of Addition/Removal N/A
SFA Balance at the end of the day of Addition/Removal N/A
Principal Receivables + SFA Balance at the end of the day of Addition/Removal N/A
Ending Principal Receivables Balance 1,732,096,166.30
Ending Special Funding Account (SFA) Balance 0.00
Ending Principal Receivables + SFA Balance 1,732,096,166.30
Ending Finance Charge Receivables 54,172,340.91
Ending Total Receivables 1,786,268,507.21
Required Minimum Principal Balance (as of month end) 961,333,333.35
Partners First Credit Card Master Trust
Monthly Trust Activity
B. Series Allocations
Total 1998-2 1998-3
Group 1 1
Class A Initial Invested Amount 1,056,000,000.00 528,000,000.00 528,000,000.00
Class B Initial Invested Amount 226,000,000.00 113,000,000.00 113,000,000.00
Collateral Initial Invested Amount 134,000,000.00 67,000,000.00 67,000,000.00
Class D Initial Invested Amount 84,000,000.00 42,000,000.00 42,000,000.00
Total Initial Invested Amount 1,500,000,000.00 750,000,000.00 750,000,000.00
Required Transferor Amount (per definition) 100,310,000.00 47,810,000.00 52,500,000.00
Initial Invested Amount + Req Transf Amount 1,600,310,000.00 797,810,000.00 802,500,000.00
Series Allocation Percentage 100.00% 49.85% 50.15%
Series Allocable Finance Charge Collections 27,397,810.39 13,658,758.06 13,739,052.33
Series Allocable Principal Collections 156,005,941.03 77,774,368.60 78,231,572.43
Series Allocable Defaulted Amounts 16,316,688.87 8,134,434.92 8,182,253.95
Series Allocable Servicing Fee 1,490,555.56 240,555.56 1,250,000.00
In Revolving Period? N Y
Available for Principal Sharing Series 73,065,521.11 0.00 73,065,521.11
Principal Shortfall 37,987,556.90 37,987,556.90 0.00
Allocation of Shared Principal Collections 73,065,521.11 73,065,521.11 0.00
Available for Excess Allocation Series 802,483.09 802,483.09 0.00
Finance Charge Shortfall 5,832,983.35 0.00 5,832,983.35
Allocation of Excess Finance Charge Collections 802,483.09 0.00 802,483.09
B. Series Allocations
Amounts Due 1998-2 1998-3
Transferor's Percentage 71.16% 15.00%
Principal Allocation Percentage 85.50% 85.00%
Principal Collections 66,499,789.03 66,499,789.03
Floating Allocation Percentage 28.84% 85.00%
Class A Certificate Rate 4.22250% 4.25250%
Class B Certificate Rate 4.43250% 4.48250%
CIA Certificate Rate 4.99750% 5.09750%
CIA Secured Loan Spread Rate 4.74750% 4.84750%
Class D Certificate Rate 0.00000% 0.00000%
Class A Interest 1,919,830.00 1,933,470.00
Class B Interest 431,306.88 436,172.15
Collateral Monthly Interest 0.00 294,097.43
Class D Interest 0.00 0.00
Investor Monthly Interest 2,351,136.88 2,663,739.58
Investor Default Amount (Net of Recoveries) 2,345,987.42 6,955,224.66
Interchange Collections 281,891.59 835,733.10
0.75% of Interchange 90,208.33 468,750.00
Servicer Interchange 90,208.33 468,750.00
Monthly Servicing Fee (Before Adjustments) 240,555.56 1,250,000.00
Interchange Adjustment 0.00 0.00
SFA Adjustment 0.00 0.00
Previous Period Adjustment 0.00 0.00
Total Monthly Servicing Fee (After all adjustments) 240,555.56 1,250,000.00
C. Calculation of Redirected Investor Finance Charge Collections ("Socialism")
Group I 1998-2 1998-3
Beginning Invested Amount (Month) 1,433,000,000.00 683,000,000.00 750,000,000.00
Finance Charge Collections 15,617,926.34 3,939,213.34 11,678,713.00
Reserve Account Interest 10,584.63 10,584.63 0.00
PFA Proceeds 1,861,820.20 1,861,820.20 0.00
Total Finance Charge Collections 17,490,331.17 5,811,618.17 11,678,713.00
Investor Monthly Interest 5,014,876.46 2,351,136.88 2,663,739.58
Investor Default Amount 9,301,212.08 2,345,987.42 6,955,224.66
Monthly Servicing Fee 1,490,555.56 240,555.56 1,250,000.00
Additional Amounts 0.00 0.00 0.00
Total Amount Due 15,806,644.10 4,937,679.86 10,868,964.24
Group Excess? Y
Amount per 4.10(A) | 2,351,136.88 2,663,739.58
Amount per 4.10(B) | used in a 2,345,987.42 6,955,224.66
Amount per 4.10(C) |> shortfall scenario only 240,555.56 1,250,000.00
Amount per 4.10(D) | 0.00 0.00
Redirected Finance Charge Collections 17,490,331.17 5,740,162.95 11,750,168.22
Amount of funds redistributed per 4.10 -71,455.22 71,455.22
Redirected Finance Charge Collections - PFA Proceeds (Class A available funds) 3,878,342.75 11,750,168.22
D. Trust Performance
30-59 Days Delinquent 31,327,206.89 1.81%
60-89 Days Delinquent 22,781,776.45 1.32%
90+ Days Delinquent 50,205,775.56 2.90%
Total 30+ Days Delinquent 104,314,758.90 6.02%
THE FIRST NATIONAL BANK OF ATLANTA
d/b/a Wachovia Bank Card Services
as Servicer
By: Michael L. Scheuerman
Title: Senior Vice President
Partners First Credit Card Master Trust
Series 1998-2
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 15-May-01
Current Payment Date 15-Jun-01
Actual / 360 Days 31 31 31 31
30 / 360 Days 30 30 30 30
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D Total
Amount
Certificate Rate 4.22250% 4.43250% 4.99750% 0.00000%
Secured Loan Spread Rate (Applies to
CIA only) 4.74750%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Required Transferor Amount 47,810,000.00
Initial Invested Amount + Req Transf
Amount 797,810,000.00
Beginning Outstanding Amount
(Distribution) 528,000,000.00 113,000,000.00 0.00 42,000,000.00 683,000,000.00
Ending Outstanding Amount
(Distribution) 0.00 0.00 0.00 37,500,000.00 37,500,000.00
Beginning Invested Amount
(Distribution) 528,000,000.00 113,000,000.00 0.00 42,000,000.00 683,000,000.00
Ending Invested Amount (Distribution) 0.00 0.00 0.00 37,500,000.00 37,500,000.00
Beginning Adjusted Invested Amount
(Distribution) 0.00 106,833,333.35 0.00 37,500,000.00 144,333,333.35
Ending Adjusted Invested Amount
(Distribution) 0.00 0.00 0.00 37,500,000.00 37,500,000.00
Beginning Invested Amount (Month) 528,000,000.00 113,000,000.00 0.00 42,000,000.00 683,000,000.00
Ending Invested Amount (Month) 528,000,000.00 113,000,000.00 0.00 42,000,000.00 683,000,000.00
Beginning Adjusted Invested Amount
(Month) 100,666,666.68 113,000,000.00 0.00 39,307,270.48 252,973,937.16
Ending Adjusted Invested Amount
(Month) 0.00 106,833,333.35 0.00 37,500,000.00 144,333,333.35
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Floating Allocation Percentage 39.79% 44.67% 0.00% 15.54% 100.00%
Principal Collections 46,815,851.48 10,019,301.55 5,940,647.82 3,723,988.19 66,499,789.03
Redirected Finance Charge Collections 1,543,320.40 1,732,402.70 0.00 602,619.66 3,878,342.75
Reserve Account Draw 0.00 0.00 0.00
PFA Proceeds (Class A Available Funds) 1,861,820.20 1,861,820.20
Redirected Finance Charge plus PFA
Proceeds 3,405,140.60 1,732,402.70 0.00 602,619.66 5,740,162.95
Monthly Interest 1,919,830.00 431,306.88 0.00 0.00 2,351,136.88
Investor Default Amount (Net) 933,545.71 1,047,920.51 0.00 364,521.20 2,345,987.42
Monthly Servicing Fee 95,724.99 107,452.88 0.00 37,377.69 240,555.56
Total Due 2,949,100.69 1,586,680.28 0.00 401,898.89 4,937,679.86
Redirected Investor Fin Charge Coll + YSA Draw + PFA Inv Proceeds + Reserve Fund Releases 5,740,162.95
Series Adjusted Portfolio Yield 5.96%
Base Rate 4.42%
Partners First Credit Card Master Trust
Series 1998-2
Series Parameters
Revolving Period (Y/N) N
Accumulation Period (Y/N) Y
Early Amortization (Y/N) N
Controlled Accumulation Period 6.00
FNBA is Servicer Y
Paydown Excess CIA (Y/N) Y
Paydown Excess Class D (Y/N) Y
Controlled Accumulation Amount 106,833,333.33
Controlled Deposit Amount 106,833,333.35
Ending Controlled Deposit Amount Shortfall 0.00
Funding Accounts
Beginning Principal Funding Account Balance 538,666,666.65
Principal Funding Account Deposit 106,833,333.35
Principal Funding Account Withdrawal 0.00
Ending Principal Funding Account Balance 645,500,000.00
Principal Funding Investment Proceeds 1,861,820.20
Yield Supplement Account Beginning Balance 0.00
Yield Supplement Account Release 0.00
Yield Supplement Account Ending Balance 0.00
Reserve Account Beginning Balance 3,205,000.00
Required Reserve Account Amount 3,205,000.00
Available Reserve Account Amount 3,205,000.00
Interest Retained in Reserve Account 0.00
Reserve Draw Amount pursuant to Supplement 4.12(c). 0.00
Funds Deposited into Reserve Account (out of Excess Spread) 0.00
Ending Reserve Account Balance 3,205,000.00
Covered Amount 388,673.48
C. Certificate Balances and Distributions
Class A Class B CIA Class D Total
Beginning Balance 528,000,000.00 113,000,000.00 0.00 42,000,000.00 683,000,000.00
Interest Distributions 1,919,830.00 431,306.88 0.00 0.00 2,351,136.88
Cumulative PFA Deposits 528,000,000.00 113,000,000.00 0.00 641,000,000.00
Principal Distributions 528,000,000.00 113,000,000.00 0.00 4,500,000.00 645,500,000.00
Total Distributions 529,919,830.00 113,431,306.88 0.00 4,500,000.00 647,851,136.88
Ending Certificate Balance 0.00 0.00 0.00 37,500,000.00 37,500,000.00
Partners First Credit Card Master Trust
Series 1998-2
D. Information regarding distributions on the Distribution Date in respect of the Class A
Certificates per $1,000 original certificate principal amount:
1 Total amount of the distribution: 1,003.6360
2 Amount of the distribution in respect of Class A Monthly Interest: 3.6360
3 Amount of the distribution in respect of Class A Outstanding Monthly Interest: 0.00
4 Amount of the distribution in respect of Class A Additional Interest: 0.00
5 Amount of the distribution in respect of Class A Principal: 1,000.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs
on such Distribution Date.
1 Total amount of Class A Investor Charge-Offs: 0.00
2 Amount of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
3 Total amount reimbursed in respect of Class A Investor Charge-Offs: 0.00
4 Amount reimbursed in respect of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
5 The amount, if any, by which the outstanding principal 0.00
balance of the Class A Certificate exceeds the Class A Invested
Amount after giving effect to all transactions on such Distribution Date:
F. Information regarding distributions in respect of the Class B Certificates, per $1,000
original certificate principal amount.
1 The total amount of the distribution: 1,003.8169
2 Amount of the distribution in respect of Class B monthly interest: 3.8169
3 Amount of the distribution in respect of Class B outstanding monthly interest: 0.00
4 Amount of the distribution in respect of Class B additional interest: 0.00
5 Amount of the distribution in respect of Class B principal: 1,000.00
G. Amount of reductions in Class B Invested Amount on such Distribution Date.
1 The amount of reductions in Class B Invested Amount 0.00
2 The amount of reductions in the Class B Invested Amount set forth in 0.00
paragraph 1 above, per $1,000 original certificate principal amount:
3 The total amount reimbursed in respect of such reductions 0.00
in the Class B Invested Amount:
4 The total amount set forth in paragraph 3 above, per $1,000 0.00
original certificate principal amount:
5 The amount, if any, by which the outstanding principal balance 0.00
of the Class B Certificates exceeds the Class B Invested Amount
after giving effect to all transactions on such Distribution Date:
Partners First Credit Card Master Trust
Series 1998-2
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 0.00
2 Amount distributed in respect of Collateral Monthly Interest: 0.00
3 Amount distributed in respect of Collateral Additional Interest: 0.00
4 The amount distributed to the Collateral Interest Holder in respect 0.00
of principal on the Collateral Invested Amount:
I. Amount of reductions in Collateral Invested Amount.
1 The amount of reductions in the Collateral Invested Amount. 0.00
2 The total amount reimbursed in respect of such reductions in the 0.00
Collateral Invested Amount
J. Finance Charge Shortfall Amount/Reallocated Finance Charge Collections
1 Finance Charge Collections Allocated to Series 1998-2 (incl.YSA, Res Draw & Int and PFA Proceeds) 5,740,162.95
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 4,937,679.86
3 Spread Account Requirement per Loan Agreement 0.00
4 Finance Charge Shortfall 0.00
5 Available for Other Excess Allocation Series 802,483.09
K. Application of Reallocated Investor Finance Charge Collections.
Available Due Paid Shortfall
1 Allocated Class A Available Funds 1,543,320.40
a Reserve Account Release 0.00
b PFA Investment Earnings 1,861,820.20
c Class A Available Funds 3,405,140.60
2 Class A Available Funds 3,405,140.60
a Class A Monthly Interest 1,919,830.00 1,919,830.00 0.00
b Class A Servicing Fee 95,724.99 95,724.99 0.00
c Class A Investor Default Amount 933,545.71 933,545.71 0.00
d Class A Excess 456,039.90
3 Class B Available Funds 1,732,402.70
a Class B Monthly Interest 431,306.88 431,306.88 0.00
b Class B Servicing Fee 107,452.88 107,452.88 0.00
c Class B Excess 1,193,642.94
4 Collateral Available Funds 0.00
a Collateral Servicing Fee 0.00 0.00 0.00
b Collateral Excess 0.00
5 Class D Available Funds 602,619.66
a Class D Servicing Fee 37,377.69 37,377.69 0.00
b Class D Excess 565,241.96
6 Total Excess Spread 2,214,924.80
Partners First Credit Card Master Trust
Series 1998-2
L. Application of Excess Spread and Excess Finance Charge Collections
Available Due Paid Shortfall
1 Available Excess Spread 2,214,924.80
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 2,214,924.80
4 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Class A Charge Offs not Previously Reimbursed 0.00 0.00 0.00
6a Class B Required Amount in accordance with 4.5(b)(i)(ii)
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
6b Class B Default Amount 1,047,920.51 1,047,920.51 0.00
7 Reductions in Class B not previously reimbursed 0.00 0.00 0.00
8 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
9 Collateral Monthly Interest 0.00 0.00 0.00
10 Collateral Default Amount 0.00 0.00 0.00
11 Reductions in CIA not previously reimbursed 0.00 0.00 0.00
12 Reserve Account Deposit 0.00 0.00 0.00
13 Class D Monthly Interest 0.00 0.00 0.00
14 Class D Default Amount 364,521.20 364,521.20 0.00
15 Reductions in Class D not previously reimbursed 0.00 0.00 0.00
16 Other CIA Amounts Owed 0.00 0.00 0.00
17 Excess Fin Coll for Other Series 802,483.09 802,483.09 0.00
18 Excess Spread (after reallocation) 802,483.09
19 Writedowns
Total Redirected Principal Charge-Offs
a Class A 0.00 0.00 0.00
in respect of A 0.00
b Class B 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
c CIA 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
d Class D 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
in respect of D 0.00
M. Application of Redirected Principal Collections
Available Due Paid Shortfall
1 Redirected Principal Collections 19,683,937.55
2 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
3 Class B Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
4 Collateral Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Available for Available Principal Collections 19,683,937.55
N. Principal Shortfall Amount/Shared Principal Collections
1 Principal Allocation % of the Series 1998-2 Allocable Principal Collections 66,499,789.03
2 Other amounts treated as Principal Collections per Section 4.5 & 4.7 2,345,987.42
3 Full amount required to be distributed pursuant to Section 4.5 106,833,333.35
4 Principal required to fund the Required Amount per Section 4.8 0.00
5 Principal Shortfall 37,987,556.90
6 Available for Shared Principal Collections 0.00
Partners First Credit Card Master Trust
Series 1998-2
O. Available Principal Collections
1 Available Principal Collections (per the definition thereof) 141,911,297.56
2 Principal Collections allocation to other Principal Sharing Series 0.00
3 Available Principal Collections (after Sharing) 141,911,297.56
P. Application of Principal Collections during Revolving Period
1 Available Principal Collections 0.00
2 Collateral Invested Amount 0.00
3 Required Collateral Invested Amount 0.00
4 Amount used to pay Excess CIA 0.00
5 Available Principal Collections 0.00
6 Class D 0.00
7 Required Class D 0.00
8 Amount used to pay Excess Class D 0.00
Q. Application of Principal Collections during the Accumulation Period
1 Available Principal Collections 141,911,297.56
2 Controlled Deposit Amount 106,833,333.35
3 Class A Adjusted Invested Amount + Class B Adjusted Invested Amount 106,833,333.35
4 Principal Funding Account Deposit (minimum of items 1, 2 & 3 above) 106,833,333.35
5 Required Enhancement Amount $37,500,000.00
6 Remaining Principal Collections Available 35,077,964.21
7 Remaining Collateral Invested Amount 0.00
8 Collateral Monthly Principal (Principal paid to CIA) (min of items a & b & 7) 0.00
a Excess of CIA and Class D over Required Enhancement Amt 0.00
b Excess of Available Principal Collections over PFA deposit 35,077,964.21
9 Remaining Principal Collections Available 35,077,964.21
10 Remaining Class D Amount 37,500,000.00
11 Principal Paid to Principal Funding Account on behalf of Class D 0.00
(limited by Required Enhancement Amount)
Partners First Credit Card Master Trust
Series 1998-2
R. Application of Principal Collections during Early Amortization Period
1 Available Principal Collections 0.00
a Remaining Class A Adjusted Invested Amount 0.00
b Principal Paid to Class A - Current Period's Collections 0.00
c Principal Paid to Class A - PFA per 5.1 0.00
d Total Principal Paid to Class A 0.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 0.00
b Principal Paid to Class B - Current Period's Collections 0.00
c Principal Paid to Class B - PFA per 5.1 0.00
d Total Principal Paid to Class B 0.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 0.00
b Principal Paid to CIA 0.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 0.00
b Principal Paid to Class D 0.00
S. Yield and Base Rate
1 Base Rate
a Current Monthly Period 4.42%
b Prior Monthly Period 5.58%
c Second Prior Monthly Period 6.08%
Three Month Average Base Rate 5.36%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 5.96%
b Prior Monthly Period 7.39%
c Second Prior Monthly Period 11.09%
Three Month Average Series Adjusted Portfolio Yield 8.15%
3 Excess Spread
a Current Monthly Period 1.54%
b Prior Monthly Period 1.81%
c Second Prior Monthly Period 5.01%
Three Month Average Excess Spread 2.78%
Partners First Credit Card Master Trust
Series 1998-3
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 15-May-01
Current Payment Date 15-Jun-01
Actual / 360 Days 31 31 31 31
30 / 360 Days 30 30 30 30
Fixed / Floating Floating Floating Floating Floating
Class A Class B Collateral Invested Class D Total
Amount
Certificate Rate 4.25250% 4.48250% 5.09750% 0.00000%
Secured Loan Spread Rate (Applies to
CIA only) 4.84750%
Initial Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Required Transferor Amount 52,500,000.00
Initial Invested Amount + Req Transf
Amount 802,500,000.00
Beginning Outstanding Amount
(Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Outstanding Amount
(Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 41,610,507.42 749,610,507.42
Beginning Invested Amount
(Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 41,610,507.42 749,610,507.42
Beginning Adjusted Invested Amount
(Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount
(Distribution) 528,000,000.00 113,000,000.00 67,000,000.00 41,610,507.42 749,610,507.42
Beginning Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Beginning Adjusted Invested Amount
(Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Ending Adjusted Invested Amount (Month) 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Principal Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Floating Allocation Percentage 70.40% 15.07% 8.93% 5.60% 100.00%
Principal Collections 46,815,851.48 10,019,301.55 5,940,647.82 3,723,988.19 66,499,789.03
Redirected Finance Charge Collections 8,272,118.43 1,770,358.68 1,049,681.69 658,009.42 11,750,168.22
Reserve Account Draw 0.00 0.00 0.00
PFA Proceeds (Class A Available Funds) 0.00 0.00
Redirected Finance Charge plus PFA
Proceeds 8,272,118.43 1,770,358.68 1,049,681.69 658,009.42 11,750,168.22
Monthly Interest 1,933,470.00 436,172.15 294,097.43 0.00 2,663,739.58
Investor Default Amount (Net) 4,896,478.16 1,047,920.52 621,333.40 389,492.58 6,955,224.66
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00 1,250,000.00
Total Due 7,709,948.16 1,672,426.00 1,027,097.50 459,492.58 10,868,964.24
Redirected Investor Fin Charge Coll + YSA Draw + PFA Inv Proceeds + Reserve Fund Releases 11,750,168.22
Series Adjusted Portfolio Yield 7.67%
Base Rate 6.12%
Partners First Credit Card Master Trust
Series 1998-3
Series Parameters
Revolving Period (Y/N) Y
Accumulation Period (Y/N) N
Early Amortization (Y/N) N
Controlled Accumulation Period 12.00
FNBA is Servicer Y
Paydown Excess CIA (Y/N) Y
Paydown Excess Class D (Y/N) Y
Controlled Accumulation Amount 53,416,666.67
Controlled Deposit Amount 53,416,666.67
Ending Controlled Deposit Amount Shortfall 0.00
Funding Accounts
Beginning Principal Funding Account Balance 0.00
Principal Funding Account Deposit 0.00
Principal Funding Account Withdrawal 0.00
Ending Principal Funding Account Balance 0.00
Principal Funding Investment Proceeds 0.00
Yield Supplement Account Beginning Balance 0.00
Yield Supplement Account Release 0.00
Yield Supplement Account Ending Balance 0.00
Reserve Account Beginning Balance 0.00
Required Reserve Account Amount 3,205,000.00
Available Reserve Account Amount 0.00
Interest Retained in Reserve Account 0.00
Reserve Draw Amount pursuant to Supplement 4.12(c). 0.00
Funds Deposited into Reserve Account (out of Excess Spread) 2,073,179.65
Ending Reserve Account Balance 2,073,179.65
Covered Amount 0.00
C. Certificate Balances and Distributions
Class A Class B CIA Class D Total
Beginning Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Interest Distributions 1,933,470.00 436,172.15 294,097.43 0.00 2,663,739.58
Cumulative PFA Deposits 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00 0.00
Total Distributions 1,933,470.00 436,172.15 294,097.43 0.00 2,663,739.58
Ending Certificate Balance 528,000,000.00 113,000,000.00 67,000,000.00 42,000,000.00 750,000,000.00
Partners First Credit Card Master Trust
Series 1998-3
D. Information regarding distributions on the Distribution Date in respect of the Class A
Certificates per $1,000 original certificate principal amount:
1 Total amount of the distribution: 3.6619
2 Amount of the distribution in respect of Class A Monthly Interest: 3.6619
3 Amount of the distribution in respect of Class A Outstanding Monthly Interest: 0.00
4 Amount of the distribution in respect of Class A Additional Interest: 0.00
5 Amount of the distribution in respect of Class A Principal: 0.00
E. Class A Investor Charge-Offs and Reimbursement of Class A Investor Charge-Offs
on such Distribution Date.
1 Total amount of Class A Investor Charge-Offs: 0.00
2 Amount of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
3 Total amount reimbursed in respect of Class A Investor Charge-Offs: 0.00
4 Amount reimbursed in respect of Class A Investor Charge-Offs 0.00
per $1,000 original certificate principal amount:
5 The amount, if any, by which the outstanding principal 0.00
balance of the Class A Certificate exceeds the Class A Invested
Amount after giving effect to all transactions on such Distribution Date:
F. Information regarding distributions in respect of the Class B Certificates, per $1,000
original certificate principal amount.
1 The total amount of the distribution: 3.8599
2 Amount of the distribution in respect of Class B monthly interest: 3.8599
3 Amount of the distribution in respect of Class B outstanding monthly interest: 0.00
4 Amount of the distribution in respect of Class B additional interest: 0.00
5 Amount of the distribution in respect of Class B principal: 0.00
G. Amount of reductions in Class B Invested Amount on such Distribution Date.
1 The amount of reductions in Class B Invested Amount 0.00
2 The amount of reductions in the Class B Invested Amount set forth in 0.00
paragraph 1 above, per $1,000 original certificate principal amount:
3 The total amount reimbursed in respect of such reductions 0.00
in the Class B Invested Amount:
4 The total amount set forth in paragraph 3 above, per $1,000 0.00
original certificate principal amount:
5 The amount, if any, by which the outstanding principal balance 0.00
of the Class B Certificates exceeds the Class B Invested Amount
after giving effect to all transactions on such Distribution Date:
Partners First Credit Card Master Trust
Series 1998-3
H. Information regarding distributions on the Distribution Date to the Collateral Interest Holder.
1 Total amount distributed to the Collateral Interest Holder: 294,097.43
2 Amount distributed in respect of Collateral Monthly Interest: 294,097.43
3 Amount distributed in respect of Collateral Additional Interest: 0.00
4 The amount distributed to the Collateral Interest Holder in respect 0.00
of principal on the Collateral Invested Amount:
I. Amount of reductions in Collateral Invested Amount.
1 The amount of reductions in the Collateral Invested Amount. 0.00
2 The total amount reimbursed in respect of such reductions in the 0.00
Collateral Invested Amount
J. Finance Charge Shortfall Amount/Reallocated Finance Charge Collections
1 Finance Charge Collections Allocated to Series 1998-3 (incl. YSA, Res Draw & Int and PFA Proceeds) 11,750,168.22
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 14,073,964.24
3 Spread Account Requirement per Loan Agreement 3,509,187.33
4 Finance Charge Shortfall 5,832,983.35
5 Available for Other Excess Allocation Series 0.00
K. Application of Reallocated Investor Finance Charge Collections.
Available Due Paid Shortfall
1 Allocated Class A Available Funds 8,272,118.43
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 8,272,118.43
2 Class A Available Funds 8,272,118.43
a Class A Monthly Interest 1,933,470.00 1,933,470.00 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 4,896,478.16 4,896,478.16 0.00
d Class A Excess 562,170.27
3 Class B Available Funds 1,770,358.68
a Class B Monthly Interest 436,172.15 436,172.15 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 1,145,853.20
4 Collateral Available Funds 1,049,681.69
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 938,015.03
5 Class D Available Funds 658,009.42
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 588,009.42
6 Total Excess Spread 3,234,047.91
Partners First Credit Card Master Trust
Series 1998-3
L. Application of Excess Spread and Excess Finance Charge Collections
Available Due Paid Shortfall
1 Available Excess Spread 3,234,047.91
2 Excess Fin Charge Coll 802,483.09
from Other Series
3 Available Funds 4,036,531.00
4 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Class A Charge Offs not Previously Reimbursed 0.00 0.00 0.00
6a Class B Required Amount in accordance with 4.5(b)(i)(ii)
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
6b Class B Default Amount 1,047,920.52 1,047,920.52 0.00
7 Reductions in Class B not previously reimbursed 0.00 0.00 0.00
8 Monthly Servicing Fee Shortfalls 0.00 0.00 0.00
9 Collateral Monthly Interest 294,097.43 294,097.43 0.00
10 Collateral Default Amount 621,333.40 621,333.40 0.00
11 Reductions in CIA not previously reimbursed 0.00 0.00 0.00
12 Reserve Account Deposit 3,205,000.00 2,073,179.65 1,131,820.35
13 Class D Monthly Interest 0.00 0.00 0.00
14 Class D Default Amount 389,492.58 0.00 389,492.58
15 Reductions in Class D not previously reimbursed 0.00 0.00 0.00
16 Other CIA Amounts Owed 3,509,187.33 0.00 3,509,187.33
17 Excess Fin Coll for Other Series 0.00 0.00 0.00
18 Excess Spread (after reallocation) -389,492.58
19 Writedowns
Total Redirected Principal Charge-Offs
a Class A 0.00 0.00 0.00
in respect of A 0.00
b Class B 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
c CIA 0.00 0.00 0.00
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
d Class D 389,492.58 0.00 389,492.58
in respect of A 0.00
in respect of B 0.00
in respect of CIA 0.00
in respect of D 389,492.58
M. Application of Redirected Principal Collections
Available Due Paid Shortfall
1 Redirected Principal Collections 19,683,937.55
2 Class A Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
3 Class B Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
4 Collateral Required Amount
a Interest 0.00 0.00 0.00
b Servicing Fee 0.00 0.00 0.00
c Defaults 0.00 0.00 0.00
5 Available for Available Principal Collections 19,683,937.55
N. Principal Shortfall Amount/Shared Principal Collections
1 Principal Allocation % of the Series 1998-3 Allocable Principal Collections 66,499,789.03
2 Other amounts treated as Principal Collections per Section 4.5 & 4.7 6,565,732.08
3 Full amount required to be distributed pursuant to Section 4.5 0.00
4 Principal required to fund the Required Amount per Section 4.8 0.00
5 Principal Shortfall 0.00
6 Available for Shared Principal Collections 73,065,521.11
Partners First Credit Card Master Trust
Series 1998-3
O. Available Principal Collections
1 Available Principal Collections (per the definition thereof) 73,065,521.11
2 Principal Collections allocation to other Principal Sharing Series 73,065,521.11
3 Available Principal Collections (after Sharing) 0.00
P. Application of Principal Collections during Revolving Period
1 Available Principal Collections 0.00
2 Collateral Invested Amount 67,000,000.00
3 Required Collateral Invested Amount 67,000,000.00
4 Amount used to pay Excess CIA 0.00
5 Available Principal Collections 0.00
6 Class D 42,000,000.00
7 Required Class D 42,000,000.00
8 Amount used to pay Excess Class D 0.00
Q. Application of Principal Collections during the Accumulation Period
1 Available Principal Collections 0.00
2 Controlled Deposit Amount 0.00
3 Class A Adjusted Invested Amount + Class B Adjusted Invested Amount 0.00
4 Principal Funding Account Deposit (minimum of items 1, 2 & 3 above) 0.00
5 Required Enhancement Amount $0.00
6 Remaining Principal Collections Available 0.00
7 Remaining Collateral Invested Amount 0.00
8 Collateral Monthly Principal (Principal paid to CIA) (min of items a & b & 7) 0.00
a Excess of CIA and Class D over Required Enhancement Amt 0.00
b Excess of Available Principal Collections over PFA deposit 0.00
9 Remaining Principal Collections Available 0.00
10 Remaining Class D Amount 0.00
11 Principal Paid to Class D (limited by Required Enhancement Amount) 0.00
Partners First Credit Card Master Trust
Series 1998-3
R. Application of Principal Collections during Early Amortization Period
1 Available Principal Collections 0.00
a Remaining Class A Adjusted Invested Amount 0.00
b Principal Paid to Class A - Current Period's Collections 0.00
c Principal Paid to Class A - PFA per 5.1 0.00
d Total Principal Paid to Class A 0.00
2 Remaining Principal Collections Available 0.00
a Remaining Class B Adjusted Invested Amount 0.00
b Principal Paid to Class B - Current Period's Collections 0.00
c Principal Paid to Class B - PFA per 5.1 0.00
d Total Principal Paid to Class B 0.00
3 Remaining Principal Collections Available 0.00
a Remaining Collateral Invested Amount 0.00
b Principal Paid to CIA 0.00
4 Remaining Principal Collections Available 0.00
a Remaining Class D Amount 0.00
b Principal Paid to Class D 0.00
S. Yield and Base Rate
1 Base Rate
a Current Monthly Period 6.12%
b Prior Monthly Period 6.97%
c Second Prior Monthly Period 7.11%
Three Month Average Base Rate 6.74%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 7.67%
b Prior Monthly Period 8.90%
c Second Prior Monthly Period 12.28%
Three Month Average Series Adjusted Portfolio Yield 9.62%
3 Excess Spread
a Current Monthly Period 1.55%
b Prior Monthly Period 1.92%
c Second Prior Monthly Period 5.17%
Three Month Average Excess Spread 2.88%