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):

December 16, 2002

Fleet Credit Card Funding Trust

(Exact name or Registrant as specified in its charter)

on behalf of the

Fleet Credit Card Master Trust II

(Formerly ADVANTA Credit Card Master Trust II)

Delaware	Reg. No. 333-73728-01 and 333-73728-02	23-3101310
(State or other jurisdiction of incorporation)	(Commission File Number)	(I.R.S. Employer Identification Number)

Fleet Credit Card Funding Trust

Attention: Linda Morris, Secretary

300 North Wakefield Drive

Newark, Delaware, 19702

(Address of Owner)

(302) 266-5004 (Telephone Number of Owner)

Reports on behalf of Fleet Credit Card Master Trust II were previously filed by Fleet Bank (RI), National Association, 111 Westminster Street, Providence, Rhode Island 02903

		Items 1-4. Inapplicable.
		Item 5. Other Events.
Information relating to the distributions to Certificateholders for the November 2002 Monthly Period of the Trust in respect of the following Floating Rate Asset Backed Certificates: Series 1996-A Class A-2 and Class B, Series 1996-B, Series 1996-D, 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, Series 2001-C, Series 2002-A and Series 2002-B, and the following Fixed Rate Asset Backed Certificates: Series 1996-A, Class A-1, and 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 M onthly Period provided to Certificateholders pursuant to the Pooling and Servicing Agreement date as of December 1, 1993 as amended and restated January 1, 2002 and as further amended on April 1, 2002, (the "Agreement"), among Fleet Bank (RI), National Association, as Servicer, Fleet Credit Card Funding Trust, as Transferor and Deutsche Bank Trust Company Americas, formerly known as ("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.   On March 31, 2001, the Financial Accounting Standards Board's Statement of Financial Accounting Standard 140 ("SFAS 140") became effective. SFAS 140 requires that, to achieve sale treatment, financial assets transferred in a securitization be sufficiently isolated from the seller so that neither the seller nor its creditors can reclaim them. To comply with SFAS 140, Fleet Bank (RI), as seller of the assets to the Fleet Credit Card Master Trust II (the "Trust") implemented a two-step structure for the transfer of receivables to the Trust as of January 1, 2002.   To implement the two-step transfer, Fleet Bank (RI) created Fleet Credit Card Funding Trust, LLC, a bankruptcy-remote special purpose entity and entered into a Receivables Purchase Agreement dated as of January 1, 2002 with Fleet Credit Card Funding, LLC. On March 28, 2002 Fleet Credit Card Funding, LLC was converted to a Delaware business trust known as Fleet Credit Card Funding Trust, ("FCCF"). Under the Receivables Purchase Agreement, which was amended in conjunction with the conversion, Fleet (RI) sells credit card receivables to FCCF. Pursuant to the Agreement, FCCF, as successor upon conversion to Fleet Credit Card Funding, LLC became the transferor to the Trust and transfers receivables purchased from Fleet Bank (RI) to the Trust. Fleet Bank (RI) continues as owner of the credit card accounts and as the servicer.
		Item 6. Inapplicable.
		Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
1.	Monthly Reports for the November 2002 Monthly Period relating to the following Floating Rate Asset Backed Certificates: Series 1996-A Class A-2 and Class B, Series 1996-B, Series 1996-D, 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, and Series 1999-C, Series 2001-B, Series 2001-C, Series 2002-A, and Series 2002-B 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 Funding Trust
	(Registrant)

	BY:	Fleet Credit Card Funding Trust (Owner)
Date: December 16, 2002	By: Name: Title:	/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

EXHIBIT INDEX

Exhibit		Sequential Page Number
1.	Monthly Reports for the November 2002 Monthly Period relating to the Asset Backed Certificates Series 1996-A, Series 1996-B, Series 1996-D, 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, Series 2001-C, Series 2002-A and Series 2002-B issued by the Fleet Credit Card Master Trust II.	5

EX-1

November, 2002

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 1, 1993, as amended and restated on January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1996-A Supplement, dated as of January 18, 1996, by and among the Bank, as Servicer, FCCF, as Transferor 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 December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (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 Agreement.

1.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A-1 Certificates	$170.833334
2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class A-2 Certificates	$167.822888
3.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates	$1.490798
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	$166.666667
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	$166.666667
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	$4.166667
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	$1.156221
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	$1.490798
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	$64,688,309.29
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	$58,379,573.83
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	$5,552,954.20
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	$337,045.66
15.The Class A Investor Default Amount for the prior Monthly Period is	$2,011,146.83
16.The Class B Investor Default Amount for the prior Monthly Period is	$129,867.98
17.The Collateral Default Amount for the prior Monthly Period is	$148,631.39
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	$152,777.78
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	$11,132.52
27.The Class A Pool Factor as of the Record Date for the Distribution Date is	0.66666667
28.The Class B Pool Factor as of the Record Date for the Distribution Date is	1.00000000
29.The Class A-1 Investor Amount after giving effect to any payments on the Distribution Date is	$146,666,666.66
30.The Class A-2 Investor Amount after giving effect to any payments on the Distribution Date is	$146,666,666.66
31.The Class A-1 Invested Amount after giving effect to any payments on the Distribution Date is	$146,666,666.66
32.The Class A-2 Invested Amount after giving effect to any payments on the Distribution Date is	$146,666,666.66
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	$19,686,073.06
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	$437,119.48
41.The amount of Servicer Interchange with respect to the prior Monthly Period is	$349,695.59
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	5.90%

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1996-A daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1996-A	4.47%	4.47%
11/26 - 11/29	1996-A	3.52%	4.20%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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, as amended and restated on January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1996-B Supplement, dated as of March 26, 1996, by and among the Bank, as Servicer, FCCF, as Transferor 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 December 16, 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	$5.197743
2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates	$5.564271
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	$5.197743
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	$5.564271
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	$97,270,094.96
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	$87,493,612.91
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	$8,450,112.04
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	$540,232.74
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,238,816.95
13.The Class B Investor Default Amount for the prior Monthly Period is	$207,704.72
14.The Collateral Default Amount for the prior Monthly Period is	$299,784.44
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	5.48%
37.The Net Portfolio Yield for the prior Monthly Period is	9.65%
38.The Base Rate for the Monthly Period is	4.17%
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	$0.00
43.The amount on deposit in the Reserve Account as of the close of business on the Distribution Date is	$0.00

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1996-B daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1996-B	6.70%	6.70%
11/26 - 11/29	1996-B	6.29%	6.29%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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, as amended and restated on January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1996-D Supplement, dated as of June 18, 1996, by and among the Bank, as Servicer, FCCF, as Transferor 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 December 16, 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	$1,001.318576
2.The total amount of the distribution on the Payment Date per $1000 original principal amount of Class B Certificates	$1.447743
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	$1,000.000000
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	$1.318576
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	$1.447743
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	$90,740,698.46
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	$81,622,028.32
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	$7,892,475.26
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	$496,623.63
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,025,330.98
13.The Class B Investor Default Amount for the prior Monthly Period is	$190,360.97
14.The Collateral Default Amount for the prior Monthly Period is	$279,760.20
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 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	0.00000000
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	$0.00
27.The Class A Invested Amount after giving effect to any payments on the Distribution Date is	$0.00
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	$4,200,000.00
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	6.01%
37.The Net Portfolio Yield for the prior Monthly Period is	9.64%
38.The Base Rate for the Monthly Period is	3.63%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1996-D daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1996-D	6.25%	6.25%
11/26 - 11/29	1996-D	5.87%	5.87%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1999-B Supplement, dated as of July 22, 1999, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1999-B Certificateholders. This statement relates to the December 16, 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	$1.361632
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.525243
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	$1.361632
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	$1.525243
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of theSeries 1999-B	$64,900,924.80
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-B	$58,379,573.79
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	$5,411,440.49
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	$495,581.96
12.The Class A Investor Default Amount for the prior Monthly Period is	$2,073,526.14
13.The Class B Investor Default Amount for the prior Monthly Period is	$190,360.97
14.The Collateral Investor Default Amount for the prior Monthly Period is	$236,610.97
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	5.94%
36.The Net Portfolio Yield for the prior Monthly Period is	9.65%
37.The Base Rate for the Prior Monthly Period is	3.71%
38.The amount of Interchange with respect to the prior Monthly Period is	$520,833.33
39.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)	$0.00

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1999-B daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1999-B	4.47%	4.47%
11/26 - 11/29	1999-B	4.20%	4.20%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1999-C Supplement, dated as of November 3, 1999, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1999-C Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (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	$38,915,816.86
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-C	$35,005,326.18
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	$3,296,422.50
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	$262,894.76
12.The Class A Investor Default Amount for the prior Monthly Period is	$1,263,151.78
13.The Class B Investor Default Amount for the prior Monthly Period is	$100,961.73
14.The Collateral Investor Default Amount for the prior Monthly Period is	$135,649.23
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	1.12%
34.The Net Portfolio Yield for the prior Monthly Period is	9.64%
35.The Base Rate for the Prior Monthly Period is	8.52%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1999-C daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1999-C	2.68%	2.68%
11/26 - 11/29	1999-C	2.52%	2.52%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 1999-D Supplement, dated as of November 3, 1999, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 1999-D Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (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	$1.378854
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.619965
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	$1.378854
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	$1.619965
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 1999-D	$77,831,633.55
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 1999-D	$70,010,652.30
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	$6,374,480.23
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	$584,641.91
12.The Class A Investor Default Amount for the prior Monthly Period is	$2,442,685.58
13.The Class B Investor Default Amount for the prior Monthly Period is	$225,048.47
14.The Collateral Investor Default Amount for the prior Monthly Period is	$331,791.45
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	5.29%
34.The Net Portfolio Yield for the prior Monthly Period is	9.64%
35.The Base Rate for the Prior Monthly Period is	4.35%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 1999-D daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	1999-D	5.36%	5.36%
11/26 - 11/29	1999-D	5.04%	5.04%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2000-A Supplement, dated as of February 2, 2000, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2000-A Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (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	$1.301354
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.473576
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	$1.301354
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	$1.473576
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-A	$97,267,898.09
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-A	$87,493,612.98
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	$7,966,171.01
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	$729,831.67
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,054,237.23
13.The Class B Investor Default Amount for the prior Monthly Period is	$279,760.20
14.The Collateral Investor Default Amount for the prior Monthly Period is	$412,308.68
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	5.39%
34.The Net Portfolio Yield for the prior Monthly Period is	9.64%
35.The Base Rate for the Prior Monthly Period is	4.25%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2000-A daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2000-A	6.70%	6.70%
11/26 - 11/29	2000-A	6.29%	6.29%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2000-B Supplement, dated as of April 4, 2000, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2000-B Certificateholders. This statement relates to the December 16, 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	$1.284132
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.456354
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	$1.284132
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	$1.456354
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-B	$84,358,833.15
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-B	$75,882,236.85
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	$6,902,471.49
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	$640,771.71
12.The Class A Investor Default Amount for the prior Monthly Period is	$2,647,709.81
13.The Class B Investor Default Amount for the prior Monthly Period is	$245,072.70
14.The Collateral Investor Default Amount for the prior Monthly Period is	$357,596.94
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	6.02%
34.The Net Portfolio Yield for the prior Monthly Period is	9.65%
35.The Base Rate for the Prior Monthly Period is	3.63%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2000-B daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2000-B	5.81%	5.81%
11/26 - 11/29	2000-B	5.46%	5.46%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2000-C Supplement, dated as of August 25, 2000, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2000-C Certificateholders. This statement relates to the December 16, 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	$1.525243
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	$1.525243
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-C	$86,772,446.99
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-C	$75,882,236.85
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	$9,316,085.33
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	$640,771.71
12.The Class A Investor Default Amount for the prior Monthly Period is	$2,647,709.81
13.The Class B Investor Default Amount for the prior Monthly Period is	$245,072.70
14.The Collateral Investor Default Amount for the prior Monthly Period is	$357,596.94
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	$3,171,822.21
34.The amount by which the Net Portfolio Yield for the prior Monthly Period exceeds the Base Rate for such Monthly Period	5.99%
35.The Net Portfolio Yield for the prior Monthly Period is	9.65%
36.The Base Rate for the Prior Monthly Period is	3.66%
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	$2,413,613.84
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2000-C daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2000-C	5.81%	5.81%
11/26 - 11/29	2000-C	5.46%	5.46%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2000-D Supplement, dated as of November 15, 2000, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2000-D Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Peri od (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	$1.309965
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.516632
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	$1.309965
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	$1.516632
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2000-D	$116,725,806.58
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2000-D	$104,996,276.08
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	$9,555,920.45
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	$876,962.84
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,662,688.12
13.The Class B Investor Default Amount for the prior Monthly Period is	$337,572.70
14.The Collateral Investor Default Amount for the prior Monthly Period is	$495,926.66
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	5.97%
34.The Net Portfolio Yield for the prior Monthly Period is	9.64%
35.The Base Rate for the Prior Monthly Period is	3.67%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2000-D daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2000-D	8.04%	8.04%
11/26 - 11/29	2000-D	7.55%	7.55%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2001-A Supplement, dated as of February 23, 2001, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2001-A Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Peri od (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	$1.318576
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	$1.318576
5.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2001-A	$123,253,006.18
6.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-A	$110,867,860.60
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	$10,213,737.31
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	$873,979.80
10.The Class A Investor Default Amount for the prior Monthly Period is	$3,916,642.84
11.The Class B Investor Default Amount for the prior Monthly Period is	$334,471.94
12.The Collateral Investor Default Amount for the prior Monthly Period is	$495,926.65
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	5.96%
32.The Net Portfolio Yield for the prior Monthly Period is	9.65%
33.The Base Rate for the Prior Monthly Period is	3.69%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2001-A daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2001-A	8.49%	8.49%
11/26 - 11/29	2001-A	7.97%	7.97%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2001-B Supplement, dated as of June 27, 2001, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2001-B Certificateholders. This statement relates to the December 16, 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	$103,795,097.70
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-B	$93,365,197.47
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	$8,914,367.47
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	$626,449.24
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,417,615.42
13.The Class B Investor Default Amount for the prior Monthly Period is	$239,291.45
14.The Collateral Investor Default Amount for the prior Monthly Period is	$340,253.19
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 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	2.30%
34.The Net Portfolio Yield for the prior Monthly Period is	9.65%
35.The Base Rate for the Prior Monthly Period is	7.35%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2001-B daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2001-B	7.15%	7.15%
11/26 - 11/29	2001-B	6.71%	6.71%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

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 January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2001-C Supplement, dated as of October 23, 2001, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2001-C Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (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	$103,795,097.70
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2001-C	$93,365,197.47
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	$8,914,367.47
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	$626,449.24
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,417,615.42
13.The Class B Investor Default Amount for the prior Monthly Period is	$239,291.45
14.The Collateral Investor Default Amount for the prior Monthly Period is	$340,253.19
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 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	3.88%
34.The Net Portfolio Yield for the prior Monthly Period is	9.65%
35.The Base Rate for the Prior Monthly Period is	5.77%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2001-C daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2001-C	7.15%	7.15%
11/26 - 11/29	2001-C	6.71%	6.71%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2002-A

Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, as amended and restated on January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2002-A Supplement, dated as of May 8, 2002, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2002-A Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Period (th e "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2002-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	$1.232465
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$1.482188
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	$1.232465
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	$1.482188
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2002-A	$103,795,097.70
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2002-A	$93,365,197.49
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	$8,606,942.77
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	$729,571.25
12.The Class A Investor Default Amount for the prior Monthly Period is	$3,299,309.94
13.The Class B Investor Default Amount for the prior Monthly Period is	$279,760.20
14.The Collateral Investor Default Amount for the prior Monthly Period is	$418,089.93
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	$1,100,000.00
22.The amount of the Class B Servicing Fee for the prior Monthly Period is	$93,333.33
23.The amount of the Collateral Servicing Fee for the prior Monthly Period is	$140,000.00
24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is	$660,000,000.00
25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is	$660,000,000.00
26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is	$56,000,000.00
27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is	$56,000,000.00
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	$84,000,000.00
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	6.06%
34.The Net Portfolio Yield for the prior Monthly Period is	9.65%
35.The Base Rate for the Prior Monthly Period is	3.59%
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

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2002-A daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2002-A	7.15%	7.15%
11/26 - 11/29	2002-A	6.71%	6.71%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

November, 2002

MONTHLY CERTIFICATEHOLDER'S STATEMENT

Fleet Bank (RI), National Association

Fleet Credit Card Master Trust II

Series 2002-B

Under the Amended and Restated Master Pooling and Servicing Agreement dated as of December 1, 1993, as amended and restated on January 1, 2002 (the "Amended and Restated Pooling and Servicing Agreement") as further amended by Amendment #1 dated as of April 1, 2002, among the Bank, as servicer (the "Servicer"), Fleet Credit Card Funding Trust ("FCCF"), as transferor (the "Transferor") and Deutsche Bank Trust Company Americas, formerly known as ("Bankers Trust Company"), as trustee (the "Trustee"), as supplemented by the Series 2002-B Supplement, dated as of October 31, 2002, by and among the Bank, as Servicer, FCCF, as Transferor and the Trustee, the Bank, as Servicer, is required to prepare certain information each month regarding current distributions to all Series 2002-B Certificateholders. This statement relates to the December 16, 2002 Distribution Date (the "Distribution Date") and the performance of the Fleet Credit Card Master Trust II (the "Trust") during the prior Monthly Perio d (the "Monthly Period"). Certain of the information is presented on the basis of an original principal amount of $1,000 per Series 2002-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	$2.452481
2.The total amount of the distribution on the Distribution Date per $1000 original principal amount of Class B Certificates	$2.835815
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	$2.452481
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	$2.835815
7.The aggregate amount of Collections of Receivables processed for the prior Monthly Period which were allocated in respect of the Series 2002-B	$102,047,333.81
8.The aggregate amount of Collections of Principal Receivables processed during the prior Monthly Period and allocated in respect of the Series 2002-B	$91,813,733.90
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	$8,445,927.48
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	$717,518.55
12.The Class A Investor Default Amount for the prior Monthly Period is	$4,644,361.53
13.The Class B Investor Default Amount for the prior Monthly Period is	$394,386.70
14.The Collateral Investor Default Amount for the prior Monthly Period is	$588,835.87
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	$790,625.00
22.The amount of the Class B Servicing Fee for the prior Monthly Period is	$67,083.00
23.The amount of the Collateral Servicing Fee for the prior Monthly Period is	$95,625.00
24.The Class A Investor Amount after giving effect to any payments on the Distribution Date is	$618,750,000.00
25.The Class A Invested Amount after giving effect to any payments on the Distribution Date is	$618,750,000.00
26.The Class B Investor Amount after giving effect to any payments on the Distribution Date is	$52,500,000.00
27.The Class B Invested Amount after giving effect to any payments on the Distribution Date is	$52,500,000.00
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	$78,750,000.00
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	3.68%
34.The Net Portfolio Yield for the prior Monthly Period is	7.23%
35.The Base Rate for the Prior Monthly Period is	3.55%
36.The amount of Interchange with respect to the prior Monthly Period is	$806,451.61
37.The Deficit Controlled Accumulation Amount (after giving effect to any activity on the Distribution Date)	$0.00

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President

Series 2002-B daily percentages during the prior Monthly Period

		Floating Allocation Percentage	Principal Allocation Percentage
11/1 - 11/25	2002-B	6.70%	6.70%
11/26 - 11/29	2002-B	6.29%	6.29%

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:	$130,271,666.76
(b) 60-89 days:	$98,744,524.01
(c) 90-119 days:	$76,586,630.71
(d) 120-149 days:	$61,227,047.13
(e) 150 days or more:	$50,551,490.65
TOTAL	$417,381,359.26

Fleet Bank (RI), National Association as Servicer

By: Name: Title:

/s/ JOHN S. FIORAVANTI John S. Fioravanti Vice President