1
February 1998
MONTHLY SERVICER'S CERTIFICATE
FLEET BANK (RI), NATIONAL ASSOCIATION
FLEET CREDIT CARD MASTER TRUST
------------------------------------
The undersigned, a duly authorized representative of Fleet Bank (RI),
National Association (the "Bank") as Servicer pursuant to the Amended and
Restated Pooling and Servicing Agreement dated as of April 1,1992 (the
"Agreement"), by and between the Bank, as Seller and Servicer and The
Chase Manhattan Bank, as Trustee, (the "Trustee") does hereby certify
as follows:
1. Capitalized terms used in this Certificate have their respective
meanings set forth in the Agreement:
provided that the "preceding Monthly Period" shall mean the Monthly
Period immediately preceding the calendar month in which this
certificate is delivered. This certificate is delivered pursuant
to subsection 3.04(b) of the Agreement. References herein to certain
sections and subsections are references to the respective sections
and subsections of the Agreement.
2. The Bank is as of the date hereof the Servicer under the Agreement
3. The undersigned is a Servicing Officer.
4. The date of this Certificate is a Determination Date under the
Agreement.
5. The aggregate amount of Collections processed
for the preceding Monthly Period for this
Payment Date is equal to $118,555,132.04
6. The aggregate amount of such Collections allocated to Principal
Receivables for the preceding Monthly Period for this Payment Date
was equal to:
Series 1993-2 $41,018,721.05
Series 1993-4 $41,018,721.05
7. The aggregate amount of such Collections allocated to Finance
Charges Receivables for the preceding Monthly Period for this Payment
Date was equal to:
Series 1993-2 $6,159,158.19
Series 1993-4 $6,159,158.19
8. The aggregate amount of such Collections allocated to Finance Charge
Receivables that constitute Recoveries on Defaulted Accounts for
this preceding Monthly Period for this Payment Date was equal to:
Series 1993-2 $236,855.10
Series 1993-4 $236,855.10
2
9. The aggregate amount of such Collections of Finance Charge Receivables
that constitute Interchange Fees for the preceding Monthly Period
for this Payment Date was equal to:
Series 1993-2 $666,666.67
Series 1993-4 $583,333.33
10. The aggregate amount of drawings, if any, under the Enhancement
for each Series required to be made on the next succeeding
Distribution Date is equal to:
Series 1993-2 $0.00
Series 1993-4 $0.00
11. The amount of the Monthly Investor Servicing Fee required to be paid
on the next succeeding Payment Date for each Series is equal to:
Series 1993-2 $666,666.67
Series 1993-4 $666,666.67
12. The aggregate sum of all amounts payable to Investor
Certificateholders of each Series on the succeeding Payment Date
in respect of Monthly Investor Interest is equal to:
Series 1993-2 $1,756,500.00
Series 1993-4 $1,762,500.00
13. The aggregate sum of all amounts payable to Investor
Certificateholders of each Series on the succeeding Payment Date
in respect of Monthly Investor Principal is equal to:
Series 1993-2 $40,000,000.00
Series 1993-4 $0.00
14. The Enhancement Amount for each Series as of the close of business
on the following Payment Date, after giving effect to all deposits,
drawings and transfers, will be equal to:
Series 1993-2 $46,800,000.00
Series 1993-4 $52,000,000.00
3
15. The existing aggregate Deficit Controlled Amortization Amount
for each Series was equal to:
Series 1993-2 $0.00
Series 1993-4 $0.00
16. The average Net Portfolio Yield for the three preceding
Monthly Periods was 13.89%
17. The average Base Rate for each Series for the three preceding
Investor Interest Periods was equal to:
Series 1993-2 8.05%
Series 1993-4 8.07%
18. The Investor Percentage for each Series of Collections allocated to
Finance Charge Receivables for the Preceding Monthly Period was
equal to:
Series 1993-2 40.42%
Series 1993-4 40.42%
19. The Investor Percentage for each Series of Collections allocated to
Principal receivables for the Preceding Monthly Period was equal to:
Series 1993-2 40.42%
Series 1993-4 40.42%
20. Attached hereto is a true and correct copy of the statement required
to be delivered by the Servicer on the date of this Certificate to
the Trustee pursuant to Section 5.02(a) of the Agreement.
21. As of the date hereof, to the best knowledge of the undersigned,
no default in the performance of the Servicer under the Agreement
has occurred or is continuing except as follows: [set forth in
detail the (i) nature of such default, (ii) the action taken by
the Servicer, if any, to remedy such default and (iii) the current
status of each such default: if applicable, insert "None"]....None
22. As of the date hereof no Liquidation Event or Rapid Amortization
Event has been deemed to have occurred for Monthly Period for
this Payment Date.
23. As of the date hereof, to the best knowledge of the undersigned,
no Lien has been placed on any of the Receivables.
In witness whereof, the undersigned has duly executed and delivered
this certificate this March 11, 1998.
Fleet Bank (RI), National Association as Servicer
/s/ MICHAEL COCO
-------------------------
By: Michael Coco
Vice President
4
DELINQUENT BALANCES
The aggregate outstanding balance of Accounts which are 30, 60, 90, 120, 150
and 180 or more days delinquent as of the end of the prior Monthly Period for
such Payment Date is:
AGGREGATE ACCOUNT BALANCE
(a) 30-59 days: .................... $15,276,756.46
(b) 60-89 days: .................... $9,609,264.26
(c) 90-119 days: ................... $7,189,023.43
(d) 120-149 days: .................. $6,272,255.95
(e) 150-179 days: .................. $5,354,525.93
(f) 180 or more days: .............. $2,536,809.77
----------------
TOTAL $46,238,635.80
Fleet Bank (RI), National Association as Servicer
/s/ MICHAEL COCO
---------------------------
By: Michael Coco
Vice President
5
February 1998
MONTHLY CERTIFICATEHOLDER'S STATEMENT
FLEET BANK (RI), NATIONAL ASSOCIATION
-------------------------------------------------------
FLEET CREDIT CARD MASTER TRUST
Series 1993-2
- ----------------------------------------------------------------------
Under the Amended and Restated Master Pooling and Servicing Agreement,
dated as of April 1, 1992, (hereinafter as such agreement may have been or
may be from time to time, supplemented, amended or otherwise modified,
(the "Agreement") by and between Fleet Bank (RI), National Association
(the "Bank") as Seller and Servicer, and The Chase Manhattan Bank as Trustee.
The Bank, as Servicer, is required to prepare certain information each month
regarding current distributions to all Investor Certificateholders of Series
1993-2 and the performance of the Fleet Credit Card Master Trust
("the Trust") during the previous Monthly Period. The information
which is required to be prepared with respect to the distribution
on the March 16, 1998 Payment Date (the "Payment Date")
and with respect to the performance of the Trust during the Monthly
Period for such Payment Date is set forth in the Certificate prepared in
accordance with Section 5.02(a) of the Agreement and additional information
specific to the Series 1993-2 Certificates is set forth below in accordance
with section 4.2 of the Series 1993-2 Supplement to the Agreement.
Certain of the information is presented on the basis of an original principal
amount of $1,000 per Investor Certificate of Series 1993-2. Certain
other information is presented based on the aggregate amounts for the Trust
as a whole. All capitalized terms used herein shall have their respective
meanings set forth in the Agreement.
1. The total amount of the distribution on the Payment Date
per $1,000 original principal amount of the
Investor Certificates 104.39125
2. The amount of the distribution set forth in paragraph 1 above in
respect of principal, per $1,000 original principal amount
of the Investor Certificates 100.00000
3. The amount of distribution set forth in paragraph 1 above in respect
of interest, per $1,000 original principal amount of the
Investor Certificates 4.391250
4. The aggregate amount of Collections of Receivables processed
for the prior Monthly Period which were allocated in
respect of the Investor Certificates $48,081,401.01
5. The aggregate amount of Collections of Principal
Receivables processed during the prior Monthly Period
and allocated in Investor Certificates $41,018,721.05
6. The aggregate amount of Collections of Finance Charge Receivables
processed during the prior Monthly Period and allocated
in respect of the Investor Certificates $6,159,158.19
7. The Investor Charged-Off Amount for the prior Monthly
Period is $2,412,986.35
6
8. The aggregate amount of the Reduction Amounts for
Series 1993-2 for the Monthly Period is $0.00
9 The aggregate amount of the Reduction Amounts for
Series 1993-2 reimbursed on such Payment Date is $0.00
10. The amount of the Monthly Investor Servicing Fee
for the prior Monthly Period is $666,666.67
11. The Pool Factor as of the end of the last day
of the prior Monthly Period is 0.90
12. The amount, if any, by which the outstanding principal
balance of the Investor Certificates exceeds the Investor
Amount as of the end of the day on the Record Date with
respect to such Payment Date (after giving effect
to any activity on such Payment Date) is $0.00
13. The Investor Amount after giving effect to any
payments on such Payment Date is $360,000,000.00
14. The Cash Collateral Guaranty Amount as of the close
of business on the Payment Date is $46,800,000.00
15. The amount by which the Net Portfolio Yield for such Monthly
Period exceeds the Base Rate for the related Investor
Interest Period 6.68%
16. The aggregate existing Carryover Controlled Amortization Amount
with Period exceeds respect to Series 1993-2 (after giving
effect to any activity on such Payment Date) is $0.00
17. The Investor Percentage with respect to
Principal Receivables is 40.42%
and with respect to Finance Charge Receivables is 40.42%
7
DELINQUENT BALANCES
The aggregate outstanding balance of Accounts which are 30, 60, 90, 120, 150
and 180 or more days delinquent as of the end of the prior Monthly Period for
such Payment Date is:
AGGREGATE ACCOUNT BALANCE
(a) 30-59 days: .................... $15,276,756.46
(b) 60-89 days: .................... $9,609,264.26
(c) 90-119 days: ................... $7,189,023.43
(d) 120-149 days: .................. $6,272,255.95
(e) 150-179 days: .................. $5,354,525.93
(f) 180 or more days: .............. $2,536,809.77
----------------
TOTAL $46,238,635.80
Fleet Bank (RI), National Association as Servicer
/s/ MICHAEL COCO
---------------------------
By: Michael Coco
Vice President
8
February 1998
MONTHLY CERTIFICATEHOLDER'S STATEMENT
FLEET BANK (RI), NATIONAL ASSOCIATION
------------------------------------------------------
FLEET CREDIT CARD MASTER TRUST
Series 1993-4
---------------------------------------------------------------
Under the Amended and Restated Master Pooling and Servicing Agreement, dated
as of April 1, 1992, (hereinafter as such agreement may have been or may be
from time to time, supplemented, amended or otherwise modified (the "Agree-
ment") by and between Fleet Bank (RI), National Association (the "Bank") as
Seller and Servicer, and The Chase Manhattan Bank as Trustee (the "Trustee").
The Bank as servicer, is required to prepare certain information each month
regarding current distributions to all Investor Certificateholders of Series
1993-4 and the performance of the Fleet Credit Card Master Trust (the "Trust")
during the previous Monthly Period. The information which is required to be
prepared with respect to the distribution on the March 16, 1998, Payment
Date (the "Payment Date") and with respect to the performance of the Trust
during the Monthly Period for such Payment Date is set forth in the Certificate
prepared in accordance with Section 5.2(a) of the Agreement and additional
information specific to Series 1993-4 Certificates is set forth below in
accordance with section 4.2 of the Series 1993-4 Supplement to the
Agreement. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Investor Certificate of Series 1993-4.
Certain other information is presented based on the aggregate amounts for the
Trust as a whole. All capitalized terms used herein shall have their
respective meanings set forth in the Agreement.
1. The total amount of the distribution on the Payment Date per $1000
original principal amount of the Investor Certificates 4.406250
2. The amount of the distribution set forth in paragraph 1 above in
respect of principal, per $1,000 original principal amount of
the Investor Certificates 0.000000
3. The amount of distribution set forth in paragraph 1 above in
respect of interest, per $1,000 original principal amount of
the Investor Certificates 4.406250
4. The aggregate amount of Collections of Receivables processed
for the prior Monthly Period which were allocated in respect
of the Investor Certificates $47,998,067.67
5. The aggregate amount of Collections of Principal Receivables
processed during the prior Monthly Period and allocated
in respect of the Investor Certificates $41,018,721.05
6. The aggregate amount of Collections of Finance Charge Receivables
processed during the prior Monthly Period and allocated
in respect of the Investor Certificates $6,159,158.19
7. The Investor Charged-Off Amount for the prior
Monthly Period is $2,412,986.35
9
8. The aggregate amount of the Reduction Amounts for Series 1993-4
for the Monthly Period is $0.00
9 The aggregate amount of the Reduction Amounts for Series 1993-4
reimbursed on such Payment Date is $0.00
10. The amount of the Monthly Investor Servicing Fee for
the prior Monthly Period is $666,666.67
11. The Pool Factor as of the end of the last day of
the prior Monthly Period is 1.00
12. The amount, if any, by which the outstanding principal balance of
the Investor Certificates exceeds the Investor Amount as of
the end of the day on the Record Date with respect to
such Payment Date (after giving effect to any activity
on such Payment Date) is $0.00
13. The Investor Amount after giving effect to any
payments on such Payment Date is $400,000,000.00
14. The Invested Amount after giving effect to
payments on such Payment Date is $400,000,000.00
15. The Pre-Funded Amount after giving effect to payments
on such Payment Date is $0.00
16. The Cash Collateral Guaranty Amount as of the close
of business on the Payment Date is $52,000,000.00
17. The amount by which the Net Portfolio Yield for such
Monthly Period exceeds the Base Rate for the related
Investor Interest Period 6.41%
18. The aggregate existing Carryover Controlled Amortization
Amount with respect to Series 1993-4 (after giving
effect to any activity on such Payment Date) is $0.00
19. The Investor Percentage with respect to
Principal Receivables is 40.42%
and with respect to Finance Charge Receivables is 40.42%
10
DELINQUENT BALANCES
The aggregate outstanding balance of Accounts which are 30, 60, 90, 120, 150
and 180 or more days delinquent as of the end of the prior Monthly Period for
such Payment Date is:
AGGREGATE ACCOUNT BALANCE
(a) 30-59 days: .................... $15,276,756.46
(b) 60-89 days: .................... $9,609,264.26
(c) 90-119 days: ................... $7,189,023.43
(d) 120-149 days: .................. $6,272,255.95
(e) 150-179 days: .................. $5,354,525.93
(f) 180 or more days: .............. $2,536,809.77
----------------
TOTAL $46,238,635.80
Fleet Bank (RI), National Association as Servicer
/s/ MICHAEL COCO
---------------------------
By: Michael Coco
Vice President