--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Pursuant to the Master Pooling and Servicing Agreement dated as of October
30,1997 the "Pooling and Servicing Agreement"), as supplemented by the Series
1997-2 Supplement, dated as of November 25, 1997 (the "Supplement" and, together
with the Pooling and Servicing Agreement, the "Agreement"), each between First
North American National Bank, as Transferor and Servicer, and First Union
National Bank, as Trustee, the Servicer is required to prepare certain
information each month regarding distributions to Certificateholders and the
performance of the Trust. The information with respect to the applicable
Distribution Date and Collection Period is set forth below:
Collection Period Ending SEPTEMBER 30, 1999
Determination Date OCTOBER 8, 1999
Distribution Date OCTOBER 15, 1999
------
Class A Accumulation Period ("Y" or "N")? N
------
------
Class B Accumulation Period ("Y" or "N")? N
------
------
Early Amortization Period ("Y" or "N")? N
------
------
Class B Investor Amount paid in full ("Y" or "N")? N
------
MASTER TRUST INFORMATION
Receivables
1. The aggregate amount of Receivables less all Receivables
in Charged-Off Accounts as of the end of the last day of
the Collection Period was equal to: $ 1,679,770,583.65
2. The aggregate amount of Principal Receivables as of the
end of the last day of the Collection Period (not including
reduction for Discount Receivables) was equal to: $ 1,639,633,162.98
3. The average Discount Percentage for the Collection Period: 2.00%
4. The aggregate amount of Discount Option Receivables as of
the end of the last day of the Collection Period was equal to: $ 32,792,663.26
5. The aggregate amount of Principal Receivables as of the
end of the last day of the Collection Period (including
reduction for Discount Receivables) was equal to: $ 1,606,840,499.72
6. The aggregate amount of Finance Charge Receivables as of the
end of the last day of the Collection Period (not including
increase for Discount Receivables) was equal to: $ 40,137,420.67
7. The aggregate amount of Finance Charge Receivables as of the
end of the last day of the Collection Period (including
increase for Discount Receivables) was equal to: $ 72,930,083.93
8. The average amount of Receivables for the Collection
Period was equal to:
a. Average Principal Receivables $ 1,609,479,459.20
b. Average Total Receivables $ 1,681,363,506.63
9. The Transferor Amount as of the end of the last day of the
Collection Period: $ 16,840,499.72
10. Minimum Transferor Amount required as of end of last day of Collection Period: $ 0.00
11. The aggregate amount of Principal Charge-Offs for the
Collection Period was equal to: $ 14,019,031.30
12. The aggregate amount of Finance Charge Charge-Offs
for the Collection Period was equal to: $ 2,542,841.93
13. The Excess Funding Account Balance as of the end of the
last day of the Collection Period $ 0.00
Collections
14. The aggregate amount of Principal Collections for the
Collection Period was equal to:
a.) Collection of Principal Receivables: $ 117,449,655.15
b.) Recoveries: 2,230,418.55
c.) Discount Receivable Collections: $ (2,348,993.10)
-------------------
d.) Total Principal Receivable Collections: $ 117,331,080.60
15. The aggregate amount of Finance Charge Collections for the
Collection Period was equal to:
a.) Collection of Finance Charge Receivables $ 29,491,480.69
b.) Interchange Amount $ 1,888,656.72
c.) Discount Receivable Collections $ 2,348,993.10
-------------------
d.) Total Finance Charge Receivable Collections $ 33,729,130.51
16. The aggregate amount of interest earnings (net of losses
and investment expenses) on the Excess Funding
Account for the Collection Period: $ 0.00
17. The aggregate amount of Collections processed for the
Collection Period: $ 151,060,211.11
Invested Amounts
18. The 1997-1 Net Investment at the end of the last day of the
Collection Period was equal to:
a. Class A-1 Invested Amount $ 45,000,000.00
b. Class A-2 Invested Amount $ 45,000,000.00
-------------------
c. Total $ 90,000,000.00
19. The average amount of the 1997-1 Net Investment for the
Collection Period was equal to:
a. Class A-1 Invested Amount $ 49,666,666.67
b. Class A-2 Invested Amount $ 47,333,333.33
-------------------
c. Total $ 97,000,000.00
20. The 1997-2 Net Investment at the end of the last day of the
Collection Period was equal to:
a. Class A $ 603,000,000.00
b. Class B $ 135,000,000.00
c. Collateral Indebtedness Interest $ 63,000,000.00
d. Class D $ 99,000,000.00
-------------------
e. Total $ 900,000,000.00
21. The average amount of the 1997-2 Net Investment for the
Collection Period was equal to:
a. Class A $ 603,000,000.00
b. Class B $ 135,000,000.00
c. Collateral Indebtedness Interest $ 63,000,000.00
d. Class D $ 99,000,000.00
-------------------
e. Total $ 900,000,000.00
22. The 1998-1 Net Investment at the end of the last day of the
Collection Period was equal to:
a. Class A $ 402,000,000.00
b. Class B $ 90,000,000.00
c. Collateral Indebtedness Interest $ 48,000,000.00
d. Class D $ 60,000,000.00
-------------------
e. Total $ 600,000,000.00
23. The average amount of the 1998-1 Net Investment for the
Collection Period was equal to:
a. Class A $ 402,000,000.00
b. Class B $ 90,000,000.00
c. Collateral Indebtedness Interest $ 48,000,000.00
d. Class D $ 60,000,000.00
-------------------
e. Total $ 600,000,000.00
24. The aggregate Invested Amount across all series of Investor
Certificates outstanding as of the end of the last day of the
Collection Period: $ 1,590,000,000.00
Series 1997-2 Allocation Percentages
25. The Fixed Allocation Percentage with respect to the Collection Period:
a. Class A % 0.00%
b. Class B % 0.00%
c. Collateral Indebtedness Interest % 0.00%
d. Class D % 0.00%
-------------------
e. Series 1997-2 Total 0.00%
26. The Floating Allocation Percentage with respect to the Collection Period:
a. Class A % 37.41%
b. Class B % 8.38%
c. Collateral Indebtedness Interest % 3.91%
d. Class D % 6.14%
-------------------
e. Series 1997-2 Total 55.83%
Allocation of Collections
27. The Series 1997-2 allocation of Collections of Principal
Receivables for the Collection Period:
a. Class A $ 43,891,838.74
b. Class B $ 9,826,531.06
c. Collateral Indebtedness Interest $ 4,585,714.50
d. Class D $ 7,206,122.78
-------------------
e. Series 1997-2 Total $ 65,510,207.07
28. The Series 1997-2 allocation of Collections of Finance
Charge Receivables for the Collection Period:
a. Class A $ 12,617,573.70
b. Class B $ 2,824,829.93
c. Collateral Indebtedness Interest $ 1,318,253.97
d. Class D $ 2,071,541.95
-------------------
e. Series 1997-2 Total $ 18,832,199.56
Portfolio Yield and Delinquencies
29. The Portfolio Yield for the Collection Period: % 14.67%
30. The 3-month average Portfolio Yield for the three most recent
Collection Periods: % 16.39%
31. The Base Rate for the Collection Period: % 7.73%
32. The 3-month average Base Rate for the three most recent
Collection Periods: % 7.62%
33. The 3-month average Portfolio Adjusted Yield: % 8.77%
34. The amount of Shared Excess Finance Charge Collections
allocable to Series 1997-2 with respect to any Finance Charge
Shortfall in such Series for the Collection Period: $ 0.00
35. The aggregate outstanding balance of Receivables which were, as
of the last day of the Collection Period:
(a) Delinquent 31 to 60 days 40,026,914.20
(b) Delinquent 61 to 90 days 28,703,482.93
(c) Delinquent 91 days or more 49,695,244.90
Determination of Monthly Interest
36. Class A Monthly Interest:
a. Class A Monthly Interest $ 2,808,975.00
b. Funds allocated and available to pay Class A
Monthly Interest for the Collection Period (4.3a) $ 12,617,573.70
c. Class A Interest Shortfall (b less a) $ 0.00
d. Class A Additional Interest $ 0.00
37. Class B Monthly Interest:
a. Class B Monthly Interest $ 658,125.00
b. Funds allocated and available to pay Class B
Monthly Interest for the Collection Period (4.3b) $ 2,824,829.93
c. Class B Interest Shortfall (b less a) $ 0.00
d. Class B Additional Interest $ 0.00
38. Collateral Monthly Interest and Class D Monthly Interest:
a. Collateral/Class D Monthly Interest $ 827,550.00
b. Funds allocated and available to pay Collateral/
Class D Monthly Interest for the Collection Period $ 3,389,795.92
c. Collateral/Class D Interest Shortfall (b less a) $ 0.00
d. Collateral/Class D Additional Interest $ 0.00
Determination of Monthly Principal
39. Class A Monthly Principal (pursuant to section 4.4a):
(X)a. Available Principal Collections on deposit in the
Collection Account and available for distribution: $ 0.00
(Y)a. Controlled Accumulation Amount $ 0.00
b. Deficit Controlled Accumulation Amount 0.00
-------------------
c. Controlled Deposit Amount (sum a + b) 0.00
(Z)a. Class A Invested Amount $ 603,000,000.00
Class A Monthly Principal (the least of x,y,z) $ 0.00
40. Class B Monthly Principal (pursuant to section 4.4b)
(distributable only after payout of Class A)
(X)a. Available Principal Collections on deposit in the
Collection Account and available for distribution: $ 0.00
(Y)a. Controlled Accumulation Amount $ 0.00
b. Deficit Controlled Accumulation Amount $ 0.00
-------------------
c. Controlled Deposit Amount (sum a + b) $ 0.00
(Z)a. Class B Invested Amount $ 135,000,000.00
Class B Monthly Principal (the least of x,y,z) $ 0.00
41. Collateral Monthly Principal
a. pursuant to 4.4c (i) prior to occurrence of
Early Amortization or payment in full of the
Class B Investor Amount (optional) $ 0.00
b. pursuant to 4.4c (ii) prior to occurrence of
Early Amortization or payment in full of the
Class B Investor Amount $ 0.00
Available Funds
42. Class A Available Funds
a. Class A Finance Charge allocation $ 12,617,573.70
b. Prior to Class B Principal Commencement Date, the
amount of Principal Funding Investment Proceeds for
such prior Collection Period $ 0.00
c. Any amount of Reserve Account withdrawn and
included in Class A Available Funds (section 4.14d) $ 0.00
d. Class A Available Funds (sum a-c) $ 12,617,573.70
43. Class B Available Funds
a. Class B Finance Charge allocation $ 2,824,829.93
b. On or After Class B Principal Commencement Date, the
amount of Principal Funding Investment Proceeds for
such prior Collection Period $ 0.00
c. Any amount of Reserve Account withdrawn and
included in Class B Available Funds (section 4.14d) $ 0.00
d. Class B Available Funds (sum a-c) $ 2,824,829.93
44. Collateral Available Funds:
a. Collateral Finance Charge allocation $ 1,318,253.97
45. Class D Available Funds
a. Class D Finance Charge allocation $ 2,071,541.95
Reallocated Principal Collections
46. Class D Subordinated Principal Collections (to the extent $ 0.00
needed to fund Required Amounts)
47. Collateral Subordinated Principal Collections (to the extent $ 0.00
needed to fund Required Amounts)
48. Class B Subordinated Principal Collections (to the extent $ 0.00
needed to fund Required Amounts)
49. Total Reallocated Principal Collections $ 0.00
Investor Default Amounts
50. Class A Investor Default Amount $ 5,244,314.28
51. Class B Investor Default Amount $ 1,174,100.21
52. Collateral Investor Default Amount $ 547,913.43
53. Class D Investor Default Amount $ 861,006.82
54. Aggregate Investor Default Amount $ 7,827,334.74
Allocable Amounts for Series 1997-2
55. The Allocable Amount for Series 1997-2 as of the end of the
Collection Period (Inv Default Amt + Series 97-2 Adjust Amt)
Class A $ 5,244,314.28
Class B $ 1,174,100.21
Class C $ 547,913.43
Class D $ 861,006.82
-------------------
Aggregate Allocable Amount $ 7,827,334.74
Required Amounts for Series 1997-2
56. Class A Required Amount (section 4.5a)
(a) i. Class A Monthly Interest for current Distribution
Date $ 2,808,975.00
ii. Class A Monthly Interest previously due but not
paid $ 0.00
iii. Class A Additional Interest for prior Collection Period
or previously due but not paid $ 0.00
iv. Class A Allocable Amount $ 5,244,314.28
v. Class A Servicing Fee, including previously due but
not paid (if FNANB is no longer Servicer) $ 0.00
(b) Class A Available Funds $ 12,617,573.70
-------------------
Class A Required Amount (sum of a-f minus g) $ 0.00
57. Class B Required Amount (section 4.5b)
(x) i. Class B Monthly Interest for current Distribution
Date $ 658,125.00
ii. Class B Monthly Interest previously due but not
paid $ 0.00
iii. Class B Additional Interest for prior Collection Period
or previously due but not paid $ 0.00
iv. Class B Servicing Fee, including previously due but
not paid (if FNANB is no longer Servicer) $ 0.00
Class B Available Funds $ 2,824,829.93
(y) Excess of Class B Allocable Amount over
funds available to make payments (section 4.8d) $ 0.00
-------------------
Class B Required Amount ((sum of i-iv) minus Class B $ 0.00
Available funds plus y)
58. Collateral/Class D Required Amount (section 4.5c)
(x)i. Collateral/Class D Monthly Interest for current
Distribution date $ 827,550.00
ii. Collateral/Class D Monthly Interest previously
due but not paid $ 0.00
iii. Collateral/Class D Additional Interest for prior
Collection Period or previously due but not paid $ 0.00
iv. Collateral/Class D Servicing Fee, including previously due
but not paid (if FNANB is no longer Servicer) $ 0.00
Collateral/Class D Available Funds $ 3,389,795.92
(y) Excess of Collateral/Class D Allocable Amount
amount over funds available to make payments $ 0.00
Collateral/Class D Required Amount ((sum of i-iv minus
Collateral/Class D Available Funds plus y) $ 0.00
Investor Charge-Offs
59. The aggregate amount of Class A Investor Charge-Offs and the
reductions in the Class B Invested Amount, Collateral Indebtedness
Amount and Class D Invested Amount
a. Class A $ 0.00
b. Class B $ 0.00
c. Collateral Indebtedness Amount $ 0.00
d. Class D $ 0.00
60. The aggregate amount of Class B Investor Charge-Offs and the
reductions in the Collateral Indebtedness Amount and Class D
Invested Amount
a. Class B $ 0.00
b. Collateral Indebtedness Amount $ 0.00
c. Class D $ 0.00
61. The aggregate amount of Collateral Charge-Offs and the reductions
in Class D Invested Amount
a. Collateral Indebtedness Amount $ 0.00
b. Class D $ 0.00
Servicing Fee
62. Class A Servicing Fee for the Collection Period $ 1,005,000.00
63. Class B Servicing Fee for the Collection Period $ 225,000.00
64. Collateral Servicing Fee for the Collection Period $ 105,000.00
65. Class D Servicing Fee for the Collection Period $ 165,000.00
Enhancement
(18% of total Invested Amount)
66. Required Enhancement Amount
a. Invested Amount as of the last day of the Collection
Period $ 900,000,000.00
b. Required Enhancement Amount (line a times 18%) $ 162,000,000.00
67. Enhancement Surplus
a. Amount on Deposit in the Cash Collateral Account $ 0.00
b. Collateral Indebtedness Amount $ 63,000,000.00
c. Class D Invested Amount $ 99,000,000.00
d. Required Enhancement Amount $ 162,000,000.00
e. Enhancement Surplus ((sum of a:c) less d) $ 0.00
f. Enhancement deficiency, deposit excess Finance
Charge to Cash Collateral Account $ 0.00
Reserve Account
68. Lowest historical 3-month Portfolio Adjusted Yield
(must be > 4%, or line 69 will adjust accordingly) % 5.38%
69. Reserve Account Funding Date (based on line 68) 8/15/2001
70. Required Reserve Account Amount (after the Reserve Account
Funding Date, 0.5% times the Class A Adjusted Investor Amount) $ 0.00
71. Available Reserve Account Amount
a. Amount of deposit in the Reserve Account on the
Distribution Date $ 0.00
b. Required Reserve Account Amount $ 0.00
-------------------
c. Available Reserve Account Amount $ 0.00
Principal Funding Account
72. Principal Funding Account Balance as of prior Distribution Date $ 0.00
73. Deposit to the Principal Funding Account on the current
Distribution Date $ 0.00
74. Withdrawal from the Principal Funding Account on the Current
Distribution Date $ 0.00
75. Principal Funding Account Balance as of the current
Distribution Date $ 0.00
76. As of the date hereof, no Early Amortization Event has been
deemed to have occurred during the Collection Period.
Certificate LIBOR Determination
77. Certificate LIBOR Determination date for the Collection Period 9/15/1999
78. Certificate LIBOR rate for the Collection Period % 5.38%
79. As of the date hereof, no Early Amortization Event has been
deemed to have occured during the Collection Period.
IN WITNESS WHEREOF, THE undersigned has duly executed
and delivered this Certificate this 15th day of OCTOBER, 1999.
FIRST NORTH AMERICAN NATIONAL BANK,
as Servicer
By __________________________________
Name: Xxxxxx X. Xxxx
Title: Vice President
