-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GC9ZoC7qfDzsCOpwtM5sXsbl11ekNgFYwM4k9ZjHyWN77931VylC+oV39IN3FCOS drcs/hkNn/7WJPEo2AUgQA== 0000924992-02-000001.txt : 20020413 0000924992-02-000001.hdr.sgml : 20020413 ACCESSION NUMBER: 0000924992-02-000001 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20020115 ITEM INFORMATION: Acquisition or disposition of assets FILED AS OF DATE: 20020115 FILER: COMPANY DATA: COMPANY CONFORMED NAME: FLEET CREDIT CARD MASTER TRUST II CENTRAL INDEX KEY: 0000924992 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 050495490 STATE OF INCORPORATION: NY FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-20973 FILM NUMBER: 2509097 BUSINESS ADDRESS: STREET 1: 111 WESTMINSTER STREET STREET 2: 1 RIGHTER PARKWAY CITY: PROVIDENCE STATE: RI ZIP: 02903 BUSINESS PHONE: 4012785451 MAIL ADDRESS: STREET 1: 101 GIBRALTER RD STREET 2: 1 RIGHTER PARKWAY CITY: HORSHAM STATE: PA ZIP: 19044 FORMER COMPANY: FORMER CONFORMED NAME: ADVANTA CREDIT CARD MASTER TRUST II DATE OF NAME CHANGE: 19940609 8-K 1 mt212011.htm MASTER TRUST II FORM 8-K Fleet Credit Card Master Trust II January 15, 2002 Form 8-K

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (date of earliest event reported):

January 15, 2002

Fleet Credit Card Master Trust II

(Formerly ADVANTA Credit Card Master Trust II)

(Exact name or Registrant as specified in its charter)

New York

Reg. No. 0-20973

Not Required

(State or other jurisdiction of incorporation)

(Commission File Number)

(I.R.S. Employer Identification Number)

Fleet Bank (RI), National Association

Attention: Linda Morris, Secretary

680 Blair Mill Road

Horsham, Pennsylvania 19044

(Address of Owner/Servicer)

111 Westminster Street

Providence, Rhode Island 02903

(Address of principal executive offices)

(215) 444-6800 (Telephone Number of Owner/Servicer)

(Registrant's Telephone Number)

 

Items 1-4. Inapplicable.

 

Item 5. Other Events.

Information relating to the distributions to Certificateholders for the December 2001 Monthly Period of the Trust in respect of the following Floating Rate Asset Backed Certificates: Series 1995-C, Series 1996-A Class A-2 and Class B, Series 1996-B, Series 1996-D, Series 1999-A, Series 1999-B, Series 1999-D, Series 2000-A, Series 2000-B, Series 2000-C, Series 2000-D, and Series 2001-A,Series 2001-B and Series 2001-C and the following Fixed Rate Asset Backed Certificates: Series 1996-A, Class A-1, Series 1999-C, Series 2001-B and Series 2001-C (the "Certificates") issued by the Registrant and to the performance of the Trust (including collections of Principal Receivables and Finance Charge Receivables, Principal Receivables in the Trust, delinquent balances in Accounts, the Investor Default Amounts, the amount of Investor Charge Offs, and the Investor Servicing Fees), together with certain other information relating to the Certificates, is contained in the Monthly Report for the Monthly Period provided to Certificateholders pursuant to the Pooling and Servicing Agreement date as of December 1, 1993 (hereinafter as such agreement may have been or may be from time to time, supplemented, amended or otherwise modified, (the "Agreement"), between Fleet Bank (RI), National Association and Bankers Trust Company, as Trustee. Capitalized terms not otherwise defined herein have the meanings assigned in the Agreement.  

Effective February 20, 1998, Fleet Bank (RI), National Association assumed all of Advanta National Bank's rights and obligations under the Master Pooling and Servicing Agreement and the outstanding Series Supplements. Fleet Bank (RI), National Association became the Seller and Servicer of the Trust and the Trust's name was changed to Fleet Credit Card Master Trust II.

  

Item 6. Inapplicable.

 

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

1.

Monthly Reports for the December 2001 Monthly Period relating to the following Floating Rate Asset Backed Certificates: Series 1995-C, Series 1996-A Class A-2 and Class B, Series 1996-B, Series 1996-D, Series 1996-E, Series 1999-A, Series 1999-B, Series 1999-D, Series 2000-A, Series 2000-B, Series 2000-C, Series 2000-D, Series 2001-A and the following Fixed Rate Asset Backed Certificates: Series 1996-A Class A-1, Series 1999-C, Series 2001-B and Series 2001-C issued by Fleet Credit Card Master Trust II.

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

Fleet Credit Card Master Trust II

 

(Registrant)

 

BY:
Fleet Bank (RI), National Association
(Owner/Servicer)

Date: January 15, 2002

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

 

 

 

EXHIBIT INDEX

Exhibit

 

Sequential Page Number

1.

Monthly Reports for the December 2001 Monthly Period relating to the Asset Backed Certificates Series 1995-C, Series 1996-A, Series 1996-B, Series 1996-D, Series 1999-A, Series 1999-B, Series 1999-C, Series 1999-D, Series 2000-A, Series 2000-B, Series 2000-C, Series 2000-D, Series 2001-A, Series 2001-B and Series 2001-C issued by the Fleet Credit Card Master Trust II.

5

EX-1 3 mt212012.htm EXHIBIT 1 Fleet Credit Card Master Trust II, Monthly Certificateholder's Statement, Series 2001-A

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

SERIES 1995-C


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993 as amended and restated on May 23, 1994 by and between Fleet Bank (RI), National Association (the "Bank") (successor in interest to Advanta National Bank ("Advanta")) as Seller and Servicer, and Bankers Trust Company as Trustee, (the "Trustee") as amended by Amendment Number 1 dated as of July 1, 1994 between Advanta, as Seller and Servicer and the Trustee, Amendment Number 2 dated October 6, 1995 between Advanta as Seller and Servicer, and the Trustee, Amendment Number 3 dated as of February 20, 1998 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 4 dated as of May 14, 1999 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 5 dated as of December 29, 2000 between the Bank, and as further amended by Amendment Number 6 dated as of March 30, 2001, as Seller and Servicer, and the Trustee ( the "Master Pooling and Servicing Agreement") as Supplemented by the Series 1995-C Supplement dated as of April 27, 1995 (the "Supplement") and together with the Master Pooling and Servicing Agreement (the "Agreement") between the Bank and the Trustee, the Bank, as Servicer is required to prepare certain information each month regarding current distributions to all Series 1995-C Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1995-C Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A Certificates

$0.000000

2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates

$0.000000

3.The amount of the distribution set forth in paragraph 1 above in respect of principal, per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal, per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest, per $1,000 principal amount of the Class A Certificate

$0.000000

6.The amount of distribution set forth in paragraph 2 above in respect of interest, per $1,000 principal amount of the Class B Certificate

$0.000000

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1995-C Certificates

$75,596,649.55

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1995-C Certificates

$67,311,367.14

9. The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$7,050,664.54

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$496,819.68

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,546,818.46

13.The Class B Investor Default Amount for the prior Monthly Period is

$179,434.94

14.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

15.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

17.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

18.The amount of the Class A Servicing Fee for the prior Monthly Period is

$814,583.33

19.The amount of the Class B Servicing Fee for the prior Monthly Period is

$57,500.00

20.The Class A Pool Factor as of the Record Date for the Distribution Date is

1.00000000

21.The Class B Pool Factor as of the Record Date for the Distribution Date is

1.00000000

22.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$488,750,000.00

23.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$488,750,000.00

24.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$34,500,000.00

25.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$34,500,000.00

26.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

$0.00

27.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

$0.00

28.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$8,625,000.00

29.The Collateral Investor Amount as of the close of business on the Distribution Date is

$51,750,000.00

30.The Available Enhancement Amount as of the close of business on the Distribution Date

$60,375,000.00

31.The amount of Interchange with respect to the prior Monthly Period is

$598,958.33

32.The Deficit Controlled Amortization Amount (after giving effect to any activity on the Distribution Date) is

$0.00

33.The percentage by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period is

7.01%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Monthly Period is

4.04%

36.The aggregate amount of Principal Receivables as of the last day of the prior Monthly Period is

$11,100,329,570.35

37.The Excess Funding Amount as of the last day of the prior Monthly Period is

$0.00

38.The aggregate amount of Finance Charge Receivables as of the last day of the prior Monthly Period is

$276,175,505.25

39.The amount on deposit in the Pre-Funding Account as of the close of business on the Distribution Date is

$0.00

40.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

$0.00

41.The amount on deposit in the Interest Funding Account as of the close of business on the Distribution Date is

$876,410.21

42.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

$0.00

 Series 1995-C daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1995-C

5.17%

5.17%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

 

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit CardMaster Trust II

Series 1996-A


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 31, 1993 as amended and restated on May 23, 1994 by and between Fleet Bank (RI), National Association (the "Bank") (successor in interest to Advanta National Bank ("Advanta")) as Seller and Servicer and Bankers Trust Company, as Trustee (the "Trustee"), as amended by Amendment Number 1 dated as of July 1, 1994, between Advanta, as Seller and Servicer, and the Trustee, Amendment Number 2 dated as of October 6, 1995 between Advanta, as Seller and Servicer, and the Trustee, Amendment Number 3 dated as of February 20, 1998 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 4 dated as of May 14, 1999 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, between the Bank asSeller and Servicer, and the Trustee (the "Master Pooling and Servicing Agreement") as supplemented by the Series 1996-A Supplement dated as of January 18, 1996 (the "Supplement") and together with the Master Pooling and Servicing Agreement, (the "Agreement"), among the Bank and the Trustee. The Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1996-A Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly Period") Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1996-A Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Master Agreement.

1.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A-1 Certificates

$5.000000

2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A-2 Certificates

$1.712313

3.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates

$1.808980

4.The amount of the distribution set forth in paragraph 1 above in respect of principal, per $1,000 original principal amount of the Class A-1 Certificates

$0.000000

5.The amount of the distribution set forth in paragraph 1 above in respect of principal, per $1,000 original principal amount of the Class A-2 Certificates

$0.000000

6.The amount of the distribution set forth in paragraph 2 above in respect of principal, per $1,000 original principal amount of the Class B Certificates

$0.000000

7.The amount of distribution set forth in paragraph 1 above in respect of interest, per $1,000 principal principal amount of the Class A-1 Certificate

$5.000000

8.The amount of distribution set forth in paragraph 1 above in respect of interest, per $1,000 principal principal amount of the Class A-2 Certificate

$1.712313

9.The amount of distribution set forth in paragraph 2 above in respect of interest, per $1,000 principal principal amount of the Class B Certificate

$1.808980

10.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1996-A Certificates

$65,797,256.39

11.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1996-A Certificates

$58,588,230.59

12.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

13.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$6,343,942.68

14.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$384,047.35

15.The Class A Investor Default Amount for the prior Monthly Period is

$2,292,136.62

16.The Class B Investor Default Amount for the prior Monthly Period is

$138,917.37

17.The Collateral Default Amount for the prior Monthly Period is

$173,646.71

18.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

19.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

20.The aggregate amount of Collateral Charge-offs for the prior Monthly Period is

$0.00

21.The aggregate amount of Class A Investor Charge-offs reimbursed on such Payment Date is

$0.00

22.The aggregate amount of Class B Investor Charge-offs reimbursed on such Payment Date is

$0.00

23.The aggregate amount of Collateral Charge-offs reimbursed on such Payment Date is

$0.00

24.The amount of the Class A Servicing Fee for the prior Monthly Period is

$183,333.33

25.The amount of the Class B Servicing Fee for the prior Monthly Period is

$10,937.50

26.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$14,062.50

27.The Class A Pool Factor as of the Record Date for the Distribution Date is

1.00000

28.The Class B Pool Factor as of the Record Date for the Distribution Date is

1.00000

29.The Class A-1 Investor Amount after giving effect to any payments on the Distribution Date is

$220,000,000.00

30.The Class A-2 Investor Amount after giving effect to any payments on the Distribution Date is

$220,000,000.00

31.The Class A-1 Invested Amount after giving effect to any payments on the Distribution Date is

$220,000,000.00

32.The Class A-2 Invested Amount after giving effect to any payments on the Distribution Date is

$220,000,000.00

33.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$26,250,000.00

34.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$26,250,000.00

35.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

$0.00

36.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

$0.00

37.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$10,000,000.00

38.The Collateral Investor Amount as of the close of business on the Distribution Date is

$33,750,000.00

39.The amount on deposit in the Cash Collateral Account as of the close of business on the Distribution Date is

$10,000,000.00

40.The amount of Interchange with respect to the prior Monthly Period is

$520,833.34

41.The amount of Servicer Interchange with respect to the prior Monthly Period is

$416,666.67

42.The Deficit Controlled Amortization Amount (after giving effect to any activity on the Distribution Date) is

$0.00

43.The percentage by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period is

5.23%

 

 

 Series 1996-A daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1996-A

4.50%

4.50%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit CardMaster Trust II

Series 1996-B


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, and as amended and restated on May 23,1994 between Fleet Bank (RI), National Association (the "Bank") (successor in interest to Advanta National Bank ("Advanta")) as Seller and Servicer, and Bankers Trust Company as Trustee (the "Trustee") as amended by Amendment Number 1 dated as of July 1, 1994, by and between Advanta, as Seller and Servicer, and the Trustee, Amendment Number 2, dated as of October 6, 1995 between Advanta, as Seller and Servicer and the Trustee, Amendment Number 3 dated as of February 20, 1998 between the Bank, as Seller and Servicer and the Trustee, and as further amended by Amendment Number 4 dated as of May 14, 1999 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, between the Bank as Seller and Servicer and the Trustee (the "Master Pooling and Servicing Agreement") as supplemented by the Series 1996-B Supplement dated as of March 26, 1996 (the "Supplement") and together with the Master Pooling and Servicing Agreement, (the "Agreement"), among the Bank and the Trustee. The Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1996-B Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1996-B Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A Certificates

$0.000000

2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates

$0.000000

3.The amount of the distribution set forth in paragraph 1 above in respect of principal, per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal, per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest, per $1,000 principal amount of the Class A Certificate

$0.000000

6.The amount of distribution set forth in paragraph 2 above in respect of interest, per $1,000 principal amount of the Class B Certificate

$0.000000

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1996-B Certificates

$98,698,989.60

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1996-B Certificates

$87,882,345.95

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$9,358,254.60

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$593,057.55

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,380,322.68

13.The Class B Investor Default Amount for the prior Monthly Period is

$214,164.28

14.The Collateral Default Amount for the prior Monthly Period is

$312,564.08

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on such Payment Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on such Payment Date is

$0.00

20.The aggregate amount of Collateral Charge-offs reimbursed on such Payment Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$270,312.50

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$17,187.50

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$25,000.00

24.The Class A Pool Factor as of the Record Date for the Distribution Date is

1.00000000

25.The Class B Pool Factor as of the Record Date for the Distribution Date is

1.00000000

26.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$648,750,000.00

27.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$648,750,000.00

28.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$41,250,000.00

29.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$41,250,000.00

30.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

31.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity any activity on the Distribution Date is

0.00

32.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$15,000,000.00

33.The Collateral Investor Amount as of the close of business on the Distribution Date is

$60,000,000.00

34.The amount on deposit in the Cash Collateral Account as of the close of business on the Distribution Date is

$15,000,000.00

35.The Deficit Controlled Amortization Amount (after giving effect to any activity on the Distribution Date) is

$0.00

36.The percentage by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period is

6.95%

37.The Net Portfolio Yield for the prior Monthly Period is

11.06%

38.The Base Rate for the Monthly Period is

4.11%

39.The amount of Interchange with respect to the prior Monthly Period is

$781,250.00

40.The amount of Servicer Interchange for the prior Monthly Period is

$625,000.00

41.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

$0.00

42.The amount on deposit in the Interest Funding Account as of the close of business on the Distribution Date is

$1,172,068.23

43.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

$0.00

 Series 1996-B daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1996-B

6.75%

6.75%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

 

 

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit CardMaster Trust II

Series 1996-D


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, and as amended and restated on May 23,1994 between Fleet Bank (RI), National Association (the "Bank") (successor in interest to Advanta National Bank ("Advanta")) as Seller and Servicer, and Bankers Trust Company as Trustee (the "Trustee") as amended by Amendment Number 1 dated as of July 1, 1994, by and between Advanta, as Seller and Servicer, and the Trustee, Amendment Number 2, dated as of October 6, 1995 between Advanta, as Seller and Servicer and the Trustee, Amendment Number 3 dated as of February 20, 1998 between the Bank, as Seller and Servicer and the Trustee, and as further amended by Amendment Number 4 dated as of May 14, 1999 between the Bank, as Seller and Servicer, and the Trustee, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, between the Bank as Seller and Servicer and the Trustee (the "Master Pooling and Servicing Agreement") as supplemented by the Series 1996-D Supplement dated as of June 18, 1996 (the "Supplement") and together with the Master Pooling and Servicing Agreement, (the "Agreement"), among the Bank and the Trustee. The Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1996-D Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1996-D Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A Certificates

$1.647869

2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates

$1.768702

3.The amount of the distribution set forth in paragraph 1 above in respect of principal, per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal, per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest, per $1,000 principal amount of the Class A Certificate

$1.647869

6.The amount of distribution set forth in paragraph 2 above in respect of interest, per $1,000 principal amount of the Class B Certificate

$1.768702

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1996-D Certificates

$92,116,159.01

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1996-D Certificates

$82,023,522.85

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$8,730,873.41

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$560,296.92

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,154,581.95

13.The Class B Investor Default Amount for the prior Monthly Period is

$202,587.83

14.The Collateral Default Amount for the prior Monthly Period is

$289,411.19

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on such Payment Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on such Payment Date is

$0.00

20.The aggregate amount of Collateral Charge-offs reimbursed on such Payment Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$252,291.67

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$16,041.67

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$23,333.33

24.The Class A Pool Factor as of the Record Date for the Distribution Date is

1.00000000

25.The Class B Pool Factor as of the Record Date for the Distribution Date is

1.00000000

26.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$605,500,000.00

27.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$605,500,000.00

28.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$38,500,000.00

29.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$38,500,000.00

30.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

31.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity any activity on the Distribution Date is

0.00

32.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$14,000,000.00

33.The Collateral Investor Amount as of the close of business on the Distribution Date is

$56,000,000.00

34.The amount on deposit in the Cash Collateral Account as of the close of business on the Distribution Date is

$14,000,000.00

35.The Deficit Controlled Amortization Amount (after giving effect to any activity on the Distribution Date) is

$0.00

36.The percentage by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period is

7.02%

37.The Net Portfolio Yield for the prior Monthly Period is

11.05%

38.The Base Rate for the Monthly Period is

4.03%

39.The amount of Interchange with respect to the prior Monthly Period is

$729,166.67

40.The amount of Servicer Interchange for the prior Monthly Period is

$583,333.33

 Series 1996-D daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1996-D

6.30%

6.30%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 1999-A


Under the Amended and Restated Master Pooling and Servicing Agreement dated as ofDecember 1, 1993, (as amended and restated on May 23, 1994, and as amended by AmendmentNumber 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta National Bank, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such prede cessors were sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 1999-A Supplement, dated as of March 23, 1999, by and between the Bank, as Seller and Servicer, and the Trustee. The Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1999-A Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1999-A Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.615646

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.792869

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.615646

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.792869

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1999-A

$78,956,707.75

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-A

$70,305,876.73

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$7,177,217.22

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$656,243.65

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,593,124.25

13.The Class B Investor Default Amount for the prior Monthly Period is

$237,317.17

14.The Class C Investor Default Amount for the prior Monthly Period is

$295,199.41

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Period is

$0.00

17.The aggregate amount of Class C Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Class C Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$830,000.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$75,000.00

23.The amount of the Class C Servicing Fee for the prior Monthly Period is

$95,000.00

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$498,000,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$498,000,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$45,000,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$45,000,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$9,000,000.00

31.The Class C Invested Amount as of the close of business on the Distribution Date is

$57,000,000.00

32.The amount on deposit in the Cash Collateral Account as of the close of business on the Distribution Date is

$9,000,000.00

33.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

34.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

35.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

7.02%

36.The Net Portfolio Yield for the prior Monthly Period is

11.05%

37.The Base Rate for the Prior Monthly Period is

4.03%

38.The amount of Interchange with respect to the prior Monthly Period is

$625,000.00

39.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 1999-A daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1999-A

5.40%

5.40%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 1999-B



Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors were sellers, the "Seller ") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 1999-B Supplement, dated as of July 22, 1999, by and between the Bank, as Seller and Servicer, and the Trustee. The Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 1999-B Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1999-B Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.688146

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.841202

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.688146

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.841202

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of theSeries 1999-B

$65,797,256.44

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-B

$58,588,230.63

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$5,976,060.13

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$544,392.57

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,159,007.46

13.The Class B Investor Default Amount for the prior Monthly Period is

$196,799.61

14.The Collateral Investor Default Amount for the prior Monthly Period is

$248,893.62

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$691,666.67

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$62,500.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$79,166.67

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$415,000,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$415,000,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$37,500,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$37,500,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Available Cash Collateral Amount as of the close of business on the Distribution Date is

$7,500,000.00

31.The Collateral Invested Amount as of the close of business on the Distribution Date is

$47,500,000.00

32.The amount on deposit in the Cash Collateral Account as of the close of business on the Distribution Date is

$7,500,000.00

33.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

34.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

35.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

6.95%

36.The Net Portfolio Yield for the prior Monthly Period is

11.05%

37.The Base Rate for the Prior Monthly Period is

4.10%

38.The amount of Interchange with respect to the prior Monthly Period is

$520,833.34

39.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 1999-B daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1999-B

4.50%

4.50%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 1999-C


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 1999-C Supplement, dated as of November 3, 1999, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 1999-C Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1999-C Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$5.750000

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$6.000000

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$5.750000

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$6.000000

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1999-C

$39,478,353.95

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-C

$35,152,938.45

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$3,651,965.43

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$288,621.45

12.The Class A Investor Default Amount for the prior Monthly Period is

$1,319,715.02

13.The Class B Investor Default Amount for the prior Monthly Period is

$104,188.03

14.The Collateral Investor Default Amount for the prior Monthly Period is

$138,917.38

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$421,250.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$33,750.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$45,000.00

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$252,750,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$252,750,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$20,250,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$20,250,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$27,000,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

2.50%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

8.55%

36.The amount of Interchange with respect to the prior Monthly Period is

$312,500.00

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 1999-C daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1999-C

2.70%

2.70%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 1999-D


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 1999-D Supplement, dated as of November 3, 1999, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 1999-D Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 1999-D Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.704258

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.929813

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.704258

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.929813

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1999-D

$78,956,707.65

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-D

$70,305,876.68

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$7,048,940.97

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$656,243.65

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,546,818.46

13.The Class B Investor Default Amount for the prior Monthly Period is

$237,317.17

14.The Collateral Investor Default Amount for the prior Monthly Period is

$341,505.20

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$815,000.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$75,000.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$110,000.00

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$489,000,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$489,000,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$45,000,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$45,000,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$66,000,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

6.36%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

4.69%

36.The amount of Interchange with respect to the prior Monthly Period is

$625,000.00

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 1999-D daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

1999-D

5.40%

5.40%

 

Fleet Bank (RI), National Association as Servicer Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

 

 

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2000-A


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2000-A Supplement, dated as of February 2, 2000, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2000-A Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2000-A Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.631757

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.792869

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.631757

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.792869

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-A

$98,695,884.64

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-A

$87,882,345.90

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$8,811,176.25

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$816,588.90

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,183,523.07

13.The Class B Investor Default Amount for the prior Monthly Period is

$295,199.41

14.The Collateral Investor Default Amount for the prior Monthly Period is

$428,328.56

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$1,018,750.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$93,750.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$137,500.00

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$611,250,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$611,250,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$56,250,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$56,250,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$82,500,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

6.45%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

4.60%

36.The amount of Interchange with respect to the prior Monthly Period is

$781,250.00

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2000-A daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2000-A

6.75%

6.75%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2000-B


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2000-B Supplement, dated as of April 4, 2000, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2000-B Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2000-B Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.615646

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.776758

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.615646

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.776758

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-B

$85,536,433.43

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-B

$76,164,699.85

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$7,626,444.31

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$704,737.85

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,755,194.51

13.The Class B Investor Default Amount for the prior Monthly Period is

$254,681.85

14.The Collateral Investor Default Amount for the prior Monthly Period is

$376,234.54

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$882,916.67

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$81,250.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$119,166.67

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$529,750,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$529,750,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$48,750,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$48,750,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$71,500,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

7.03%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

4.02%

36.The amount of Interchange with respect to the prior Monthly Period is

$677,083.34

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2000-B daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2000-B

5.85%

5.85%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2000-C


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2000-C Supplement, dated as of August 25, 2000, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2000-C Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2000-C Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$5.850000

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.841202

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$5.850000

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.841202

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-C

$87,774,760.06

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-C

$76,164,699.85

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$9,864,770.94

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$704,737.85

12.The Class A Investor Default Amount for the prior Monthly Period is

$2,755,194.51

13.The Class B Investor Default Amount for the prior Monthly Period is

$254,681.85

14.The Collateral Investor Default Amount for the prior Monthly Period is

$376,234.54

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$882,916.67

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$81,250.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$119,166.67

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$529,750,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$529,750,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$48,750,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$48,750,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$71,500,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount on deposit in the Swap Reserve Fund as of the close of business on the Distribution Date is

$4,259,490.19

34.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

7.00%

35.The Net Portfolio Yield for the prior Monthly Period is

11.05%

36.The Base Rate for the Prior Monthly Period is

4.05%

37.The amount of Interchange with respect to the prior Monthly Period is

$677,083.34

38.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

39.The amount of the Net Swap Receipt for the related Transfer Date

$2,238,326.63

40.The amount of the Net Swap Payment for the related Transfer Date

$0.00

 

41.Matters relating to the Interest Rate Swap:
a. Has the Interest Reserve Account been established?
b. Has the Interest Reserve Account been funded?
c. Aggregate amount withdrawn from the Interest Reserve Account, if any
d. Has the Interest Rate Swap been terminated?
 
Yes
No
$0.00
No

 

 Series 2000-C daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2000-C

5.85%

5.85%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2000-D


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2000-D Supplement, dated as of November 15, 2000, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2000-D Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2000-D Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.639813

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$1.833146

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.639813

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$1.833146

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-D

$118,435,061.64

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-D

$105,458,815.19

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$10,573,411.48

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$976,934.16

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,820,227.68

13.The Class B Investor Default Amount for the prior Monthly Period is

$353,081.65

14.The Collateral Investor Default Amount for the prior Monthly Period is

$515,151.92

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$1,222,500.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$112,500.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$165,000.00

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$733,500,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$733,500,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$67,500,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$67,500,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$99,000,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

6.99%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

4.06%

36.The amount of Interchange with respect to the prior Monthly Period is

$937,500.00

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2000-D daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2000-D

8.10%

8.10%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2001-A


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2001-A Supplement, dated as of February 23, 2001, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2001-A Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2001-A Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$1.647869

2.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

3.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

4.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$1.647869

5.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2001-A

$125,014,787.24

6.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-A

$111,317,638.16

7.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

8.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$11,294,574.48

9.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$961,029.83

10.The Class A Investor Default Amount for the prior Monthly Period is

$4,080,697.75

11.The Class B Investor Default Amount for the prior Monthly Period is

$347,293.43

12.The Collateral Investor Default Amount for the prior Monthly Period is

$520,940.14

13.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

14.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

15.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

17.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

18.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The amount of the Class A Servicing Fee for the prior Monthly Period is

$1,306,250.00

20.The amount of the Class B Servicing Fee for the prior Monthly Period is

$110,833.33

21.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$166,250.00

22.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$783,750,000.00

23.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$783,750,000.00

24.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$66,500,000.00

25.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$66,500,000.00

26.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

27.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

28.The Collateral Invested Amount as of the close of business on the Distribution Date is

$99,750,000.00

29.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

30.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

31.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

6.97%

32.The Net Portfolio Yield for the prior Monthly Period is

11.05%

33.The Base Rate for the Prior Monthly Period is

4.08%

34.The amount of Interchange with respect to the prior Monthly Period is

$989,583.33

35.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2001-A daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2001-A

8.55%

8.55%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2001-B


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2001-B Supplement, dated as of June 27, 2001, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2001-B Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2001-B Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$4.666667

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$4.916667

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$4.666667

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$4.916667

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2001-B

$105,275,610.24

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-B

$93,741,168.98

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$9,853,029.70

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$689,093.94

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,559,757.62

13.The Class B Investor Default Amount for the prior Monthly Period is

$248,893.62

14.The Collateral Investor Default Amount for the prior Monthly Period is

$358,869.87

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$1,140,000.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$80,000.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$113,333.33

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$684,000,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$684,000,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$48,000,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$48,000,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$68,000,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

3.67%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

7.38%

36.The amount of Interchange with respect to the prior Monthly Period is

$833,333.33

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2001-B daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2001-B

7.20%

7.20%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

December, 2001

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2001-C


Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, (as amended and restated on May 23, 1994, and as amended by Amendment Number 1, dated as of July 1, 1994, Amendment Number 2, dated as of October 6, 1995, Amendment Number 3, dated as of February 20, 1998, and as further amended by Amendment Number 4 dated as of May 14, 1999, and as further amended by Amendment Number 5 dated as of December 29, 2000, and as further amended by Amendment Number 6 dated as of March 30, 2001, and as assigned by Advanta National Bank ("Advanta") to Fleet Bank (RI), National Association (the "Bank") pursuant to an Assignment and Assumption Agreement, dated as of February 20, 1998, among Advanta, the Bank, Fleet Credit Card, LLC, and Bankers Trust Company, as trustee, the, "Amended and Restated Pooling and Servicing Agreement") between the Bank, as seller (in such capacity, together with its predecessors as sellers during such period as any such predecessors wer e sellers, the "Seller") and servicer (in such capacity, the "Servicer") and Bankers Trust Company, as trustee (the "Trustee"), as supplemented by the Series 2001-C Supplement, dated as of October 23, 2001, by and between the Bank, as Seller and Servicer, and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding the current distributions to all Series 2001-C Certificateholders. This statement relates to the January 15, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior monthly period (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2001-C Certificate. Certain other information is presented based on the aggregate amounts for the Trust as a whole. All capitalized terms used herein shall have the respective meanings set forth in the Agreement.

1.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class A Certificates

$3.216667

2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates

$3.491667

3.The amount of the distribution set forth in paragraph 1 above in respect of principal per $1,000 original principal amount of the Class A Certificates

$0.000000

4.The amount of the distribution set forth in paragraph 2 above in respect of principal per $1,000 original principal amount of the Class B Certificates

$0.000000

5.The amount of distribution set forth in paragraph 1 above in respect of interest per $1,000 original principal amount of the Class A Certificates

$3.216667

6.The amount of distribution set forth in paragraph 2 above in respect of interest per $1,000 original principal amount of the Class B Certificates

$3.491667

7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2001-C

$105,275,610.24

8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-C

$93,741,168.98

9.The aggregate amount of Reallocated Principal Collections with respect to the prior Monthly Period

$0.00

10.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class A Certificates

$9,853,029.70

11.The aggregate amount of Collections of Finance Charge Receivables processed during the prior Monthly Period and allocated in respect of the Class B Certificates

$689,093.94

12.The Class A Investor Default Amount for the prior Monthly Period is

$3,559,757.62

13.The Class B Investor Default Amount for the prior Monthly Period is

$248,893.62

14.The Collateral Investor Default Amount for the prior Monthly Period is

$358,869.87

15.The aggregate amount of Class A Investor Charge-offs for the prior Monthly Period is

$0.00

16.The aggregate amount of Class B Investor Charge-offs for the prior Monthly Period is

$0.00

17.The aggregate amount of Collateral Investor Charge-offs for the prior Monthly Period is

$0.00

18.The aggregate amount of Class A Investor Charge-offs reimbursed on the Distribution Date is

$0.00

19.The aggregate amount of Class B Investor Charge-offs reimbursed on the Distribution Date is

$0.00

20.The aggregate amount of Collateral Investor Charge-offs reimbursed on the Distribution Date is

$0.00

21.The amount of the Class A Servicing Fee for the prior Monthly Period is

$1,140,000.00

22.The amount of the Class B Servicing Fee for the prior Monthly Period is

$80,000.00

23.The amount of the Collateral Servicing Fee for the prior Monthly Period is

$113,333.33

24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is

$684,000,000.00

25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is

$684,000,000.00

26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is

$48,000,000.00

27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is

$48,000,000.00

28.The amount, if any, by which the outstanding principal balance of the Class A Certificates exceeds the Class A Investor Amount after giving effect to any activity on the Distribution Date is

0.00

29.The amount, if any, by which the outstanding principal balance of the Class B Certificates exceeds the Class B Investor Amount after giving effect to any activity on the Distribution Date is

0.00

30.The Collateral Invested Amount as of the close of business on the Distribution Date is

$68,000,000.00

31.The amount on deposit in the Principal Funding Account as of the close of business on the Distribution Date is

0.00

32.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is

0.00

33.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period

5.25%

34.The Net Portfolio Yield for the prior Monthly Period is

11.05%

35.The Base Rate for the Prior Monthly Period is

5.80%

36.The amount of Interchange with respect to the prior Monthly Period is

$833,333.33

37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)

$0.00

 Series 2001-C daily percentages during the prior Monthly Period

 

 

Floating Allocation Percentage

Principal Allocation Percentage

12/2 - 12/31

2001-C

7.20%

7.20%

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President

 

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:

$129,356,223.83

(b) 60-89 days:

$96,756,366.57

(c) 90-119 days:

$71,281,568.69

(d) 120-149 days:

$57,511,389.56

(d) 150-179 days:

$47,635,124.46

(d) 180 or more days:

$3,581,764.26

TOTAL

$406,122,437.37

 

Fleet Bank (RI), National Association as Servicer

By:
Name:
Title:
/s/ JEFFREY A. LIPSON
Jeffrey A. Lipson
Vice President


-----END PRIVACY-ENHANCED MESSAGE-----