Exhibit 20.3
Partners First Credit Card Master Trust
Series 1998-3
A. Investor/Transferor Allocations
B. Monthly Funding Requirements
Last Payment Date 17-Jun-02
Current Payment Date 15-Jul-02
Actual / 360 Days 28 28 28 28
30 / 360 Days 30 28 28 28
Fixed / Floating Floating Floating Floating Floating
Collateral Invested
Class A Class B Amount Class D Total
Certificate Rate 1.97000% 2.20000% 2.81500% 0.00000%
Secured Loan Spread Rate (Applies to CIA only) 2.56500%
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 59,004,583.33 42,000,000.00 742,004,583.33
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 59,004,583.33 42,000,000.00 742,004,583.33
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) 474,583,333.33 113,000,000.00 59,004,583.33 42,000,000.00 688,587,916.67
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 41,829,069.73 8,952,054.70 5,307,855.44 3,327,312.37 59,416,292.23
Redirected Finance Charge Collections 7,678,683.59 1,643,354.63 974,378.41 610,804.38 10,907,221.01
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 7,678,683.59 1,643,354.63 974,378.41 610,804.38 10,907,221.01
Monthly Interest 809,013.33 193,355.56 146,692.78 0.00 1,149,061.67
Investor Default Amount (Net) 3,888,928.83 832,289.69 493,481.50 309,346.61 5,524,046.64
Monthly Servicing Fee 880,000.00 188,333.33 111,666.67 70,000.00 1,250,000.00
Total Due 5,577,942.16 1,213,978.59 751,840.95 379,346.61 7,923,108.31
Redirected Investor Fin Charge Coll + YSA Draw + PFA Inv Proceeds + Reserve Fund Releases 10,907,221.01
Series Adjusted Portfolio Yield 8.61%
Base Rate 3.97%
Page 1
Partners First Credit Card Master Trust
Series 1998-3
Series Parameters
Revolving Period (Y/N) N
Accumulation Period (Y/N) Y
Early Amortization (Y/N) N
Controlled Accumulation Period 12.00
FUSA 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 53,416,666.67
Principal Funding Account Withdrawal 0.00
Ending Principal Funding Account Balance 53,416,666.67
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 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 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 809,013.33 193,355.56 146,692.78 0.00 1,149,061.67
Cumulative PFA Deposits 53,416,666.67 0.00 0.00 0.00 53,416,666.67
Principal Distributions 0.00 0.00 7,995,416.67 0.00 7,995,416.67
Total Distributions 809,013.33 193,355.56 8,142,109.45 0.00 9,144,478.34
Ending Certificate Balance 528,000,000.00 113,000,000.00 59,004,583.33 42,000,000.00 742,004,583.33
Page 2
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: 1.5322
2 Amount of the distribution in respect of Class A Monthly Interest: 1.5322
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: 1.7111
2 Amount of the distribution in respect of Class B monthly interest: 1.7111
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:
Page 3
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: 8,142,109.45
2 Amount distributed in respect of Collateral Monthly Interest: 146,692.78
3 Amount distributed in respect of Collateral Additional Interest: 0.00
4 The amount distributed to the Collateral Interest Holder in respect 7,995,416.67
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 Proc 10,907,221.01
2 Full amount required to be paid pursuant to sections 4.5 and 4.7(excl. Spread Acct.) 7,923,108.31
3 Spread Account Requirement per Loan Agreement -5,315.33
4 Finance Charge Shortfall 0.00
5 Available for Other Excess Allocation Series 2,989,428.03
K. Application of Reallocated Investor Finance Charge Collections.
Available Due Paid Shortfall
1 Allocated Class A Available Funds 7,678,683.59
a Reserve Account Release 0.00
b PFA Investment Earnings 0.00
c Class A Available Funds 7,678,683.59
2 Class A Available Funds 7,678,683.59
a Class A Monthly Interest 809,013.33 809,013.33 0.00
b Class A Servicing Fee 880,000.00 880,000.00 0.00
c Class A Investor Default Amount 3,888,928.83 3,888,928.83 0.00
d Class A Excess 2,100,741.43
3 Class B Available Funds 1,643,354.63
a Class B Monthly Interest 193,355.56 193,355.56 0.00
b Class B Servicing Fee 188,333.33 188,333.33 0.00
c Class B Excess 1,261,665.74
4 Collateral Available Funds 974,378.41
a Collateral Servicing Fee 111,666.67 111,666.67 0.00
b Collateral Excess 862,711.74
5 Class D Available Funds 610,804.38
a Class D Servicing Fee 70,000.00 70,000.00 0.00
b Class D Excess 540,804.38
6 Total Excess Spread 4,765,923.29
Page 4
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 4,765,923.29
2 Excess Fin Charge Coll 0.00
from Other Series
3 Available Funds 4,765,923.29
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 832,289.69 832,289.69 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 146,692.78 146,692.78 0.00
10 Collateral Default Amount 493,481.50 493,481.50 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 309,346.61 309,346.61 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 0.00 0.00 0.00
18 Excess Spread (after reallocation) 2,984,112.70
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 17,587,222.50
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 17,587,222.50
N. Principal Shortfall Amount/Shared Principal Collections
1 Principal Allocation % of the Series 1998-3 Allocable Principal Collecti 59,416,292.23
2 Other amounts treated as Principal Collections per Section 4.5 & 4.7 5,524,046.64
3 Full amount required to be distributed pursuant to Section 4.5 53,416,666.67
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 11,523,672.21
Page 5
Partners First Credit Card Master Trust
Series 1998-3
O. Available Principal Collections
1 Available Principal Collections (per the definition thereof) 64,940,338.87
2 Principal Collections allocation to other Principal Sharing Series 0.00
3 Available Principal Collections (after Sharing) 64,940,338.87
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 64,940,338.87
2 Controlled Deposit Amount 53,416,666.67
3 Class A Adjusted Invested Amount + Class B Adjusted Invested Amount 641,000,000.00
4 Principal Funding Account Deposit (minimum of items 1, 2 & 3 above) 53,416,666.67
5 Required Enhancement Amount 101,004,583.33
6 Remaining Principal Collections Available 11,523,672.21
7 Remaining Collateral Invested Amount 67,000,000.00
8 Collateral Monthly Principal (Principal paid to CIA) (min of items a & 7,995,416.67
a Excess of CIA and Class D over Required Enhancement 7,995,416.67
b Excess of Available Principal Collections over PFA 11,523,672.21
9 Remaining Principal Collections Available 3,528,255.54
10 Remaining Class D Amount 42,000,000.00
11 Principal Paid to Class D (limited by Required Enhancement Amount) 0.00
Page 6
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 3.97%
b Prior Monthly Period 3.97%
c Second Prior Monthly Period 3.99%
Three Month Average Base Rate 3.98%
2 Series Adjusted Portfolio Yield
a Current Monthly Period 8.61%
b Prior Monthly Period 8.94%
c Second Prior Monthly Period 7.40%
Three Month Average Series Adjusted Portfolio Yield 8.32%
3 Excess Spread
a Current Monthly Period 4.64%
b Prior Monthly Period 4.97%
c Second Prior Monthly Period 3.41%
Three Month Average Excess Spread 4.34%
Page 7