Associates Credit Card Receivables Inactive
Filed: 18 Jan 01, 12:00am
| Servicer's Report | CONFIDENTIAL | |||||||||||||
| Interest Period: December 18, 2000 to January 16, 2001 | Date of Report: January 16, 2001 | |||||||||||||
| Associates Credit Card Master Note Trust, Series 2000-2 | ||||||||||||||
| Class A | Class B | Class C | Total Series | Transferor | Trust | |||||||||
| Monthly Master Note Trust Activities | Note | Note | Note | Note | Interest | Totals | ||||||||
| Beginning Principal Receivables Balance | 7,030,685,104.58 | |||||||||||||
| Beginning Fin. Chrg. Receivables Balance | 399,882,255.44 | |||||||||||||
| Beginning Total Receivables Balance | 7,430,567,360.02 | |||||||||||||
| Beginning Special Funding Accnt Balance | 0.00 | |||||||||||||
| Beginning Spread Account Balance | 0.00 | |||||||||||||
| Beginning Reserve Account Balance | 0.00 | |||||||||||||
| Initial Invested Amount | 600,000,000.00 | 80,921,000.00 | 108,553,000.00 | 789,474,000.00 | ||||||||||
| Beginning Period Invested Amount | 600,000,000.00 | 80,921,000.00 | 108,553,000.00 | 789,474,000.00 | 1,446,847,704.58 | |||||||||
| Note Principal Balance Increase | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Note Principal Balance Decrease | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Reductions in Invested Amount this Period | ||||||||||||||
| (Other than by Principal Payments) | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Previous Reductions in Invested Amount | ||||||||||||||
| Reimbursed this Period | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Ending Special Funding Accnt Balance | 0.00 | |||||||||||||
| Ending Spread Account Balance | 0.00 | |||||||||||||
| Ending Reserve Account Balance | 0.00 | |||||||||||||
| Ending Period Invested Amount | 600,000,000.00 | 80,921,000.00 | 108,553,000.00 | 789,474,000.00 | 1,655,131,337.34 | |||||||||
| Group I Information | Series 2000-98-1 | Series 2000-98-2 | Series 2000-99-1 | Series 2000-99-2 | Series 2000-99-3 | Series 2000-99-4 | ||||||||
| Beginning Invested Amount | 882,500,000.00 | 823,628,000.00 | 705,882,000.00 | 529,412,400.00 | 264,706,000.00 | 588,235,000.00 | ||||||||
| Average Rate | 6.89% | 6.95% | 6.95% | 7.01% | 7.08% | 7.02% | ||||||||
| Allocable Finance Charge Collections | 19,037,431.78 | 17,767,435.54 | 15,227,399.91 | 11,420,569.35 | 5,710,280.36 | 12,689,499.92 | ||||||||
| Allocable Principal Collections | 77,046,225.35 | 71,906,434.56 | 61,626,678.35 | 46,220,087.34 | 23,110,026.21 | 51,355,565.29 | ||||||||
| Allocable Default Amount Due | 6,449,123.85 | 6,018,899.69 | 5,158,436.76 | 3,868,834.15 | 1,934,415.61 | 4,298,697.30 | ||||||||
| Allocable Monthly Interest Due | 5,069,278.46 | 4,768,358.69 | 4,086,296.78 | 3,092,541.03 | 1,560,878.54 | 3,439,973.29 | ||||||||
| Allocable Monthly Servicing Fees Due | 1,470,833.33 | 1,372,713.33 | 1,176,470.00 | 882,354.00 | 441,176.67 | 980,391.67 | ||||||||
| Ending Invested Amount | 882,500,000.00 | 823,628,000.00 | 705,882,000.00 | 529,412,400.00 | 264,706,000.00 | 588,235,000.00 | ||||||||
| Group I Information | Series 2000-1 | Series 2000-2 | Total | |||||||||||
| Beginning Invested Amount | 1,000,000,000.00 | 789,474,000.00 | 5,583,837,400.00 | |||||||||||
| Average Rate | 6.93% | 6.91% | 6.95% | |||||||||||
| Allocable Finance Charge Collections | 21,572,160.66 | 17,030,659.96 | 120,455,437.48 | |||||||||||
| Allocable Principal Collections | 87,304,504.65 | 68,924,636.50 | 487,494,158.25 | |||||||||||
| Allocable Default Amount Due | 7,307,789.06 | 5,769,309.46 | 40,805,505.87 | |||||||||||
| Allocable Monthly Interest Due | 5,776,437.49 | 4,547,847.37 | 32,341,611.65 | |||||||||||
| Allocable Monthly Servicing Fees Due | 1,666,666.67 | 1,315,790.00 | 9,306,395.67 | |||||||||||
| Ending Invested Amount | 1,000,000,000.00 | 789,474,000.00 | 5,583,837,400.00 | |||||||||||
| Payout Event Tests | ||||||||||||||
| Base Rate Trigger | Transferor's Interest Trigger | |||||||||||||
| 3 Month Average Portfolio Yield | 16.08% | Required Transferor Interest | 506,727,811.61 | |||||||||||
| 3 Month Average Base Rate | 8.86% | Transferor Interest | 1,655,131,337.34 | |||||||||||
| Spread | 7.22% | Trigger Pass Test | Yes | |||||||||||
| Trigger Pass Test: If Spread is >0, "Yes" | Yes | |||||||||||||
| ASSOCIATES CREDIT CARD MASTER NOTE TRUST | ||||||||||||||
| Series 2000-2 | ||||||||||||||
| Pursuant to the Master Indenture dated as of April 1, 2000 (as amended and supplemented, the "Master Indenture"), between Associates Credit Card | ||||||||||||||
| Master Note Trust (the "Trust") and The Bank of New York, as indenture trustee (the "Indenture Trustee"), as supplemented by the Series 2000-1 Indenture | ||||||||||||||
| Supplement, dated as of September 15, 2000 (the "Indenture Supplement"), between the Trust and the Indenture Trustee, Associates National Bank (Delaware), as Servicer | ||||||||||||||
| (the "Servicer") under the Transfer and Servicing Agreement, dated as of April 1, 2000 (the "Transfer and Servicing Agreement") among Associates Credit Card | ||||||||||||||
| Receivables Corp., as Transferor, the Servicer and the Trust, is required to prepare certain information each month regarding current distributions to the Series | ||||||||||||||
| 2000-1 Noteholders and the performance of the Trust during the previous month. The information which is required to be prepared with respect to the Distribution | ||||||||||||||
| Date of January 17, 2001, and with respect to the performance of the Trust during the month of December is set forth below. Capitalized terms used in this Monthly | ||||||||||||||
| Statement have their respective meanings set forth in the Master Indenture and the Indenture Supplement. | ||||||||||||||
| Current Transaction Period: | Revolving Period | |||||||||||||
| Any Cash Flow Shortfalls this Period | No | |||||||||||||
| Any Cash Flow Shortfalls from Previous Period | No | |||||||||||||
| Payout Event this Period: | No | |||||||||||||
| Group I Participants: | Series 2000-98-1, Series 2000-98-2 | |||||||||||||
| Series 2000-99-1, Series 2000-99-2, Series 2000-99-3, Series 2000-99-4 | ||||||||||||||
| Series 2000-1, Series 2000-2 | ||||||||||||||
| MASTER NOTE TRUST RECEIVABLES | ||||||||||||||
| YIELD AND BASE RATE -- | ||||||||||||||
| December: (31 posting days) | ||||||||||||||
| Yield | Defaults | Total | ||||||||||||
| Portfolio Yield (Current Month) | 25.05% | 8.49% | 16.57% | |||||||||||
| Portfolio Yield (Prior Month) | 24.72% | 9.79% | 14.93% | |||||||||||
| Portfolio Yield (Two Months Ago) | 25.35% | 8.59% | 16.75% | |||||||||||
| THREE MONTH AVERAGE PORTFOLIO YIELD | 16.08% | |||||||||||||
| Servicing | Coupon | Total | ||||||||||||
| Base Rate (Current Month) | 2.00% | 6.91% | 8.91% | |||||||||||
| Base Rate (Prior Month) | 2.00% | 6.83% | 8.83% | |||||||||||
| Base Rate (Two Months Ago) | 2.00% | 6.85% | 8.85% | |||||||||||
| THREE MONTH AVERAGE BASE RATE | 8.86% | |||||||||||||
| Beginning Period Principal Receivables | 7,030,685,104.58 | |||||||||||||
| Beginning Period Finance Charge Receivables | 399,882,255.44 | |||||||||||||
| Beginning Period Discounted Receivables | 0.00 | |||||||||||||
| Beginning Period Total Receivables | 7,430,567,360.02 | |||||||||||||
| Removed Principal Receivables | 0.00 | |||||||||||||
| Removed Finance Charge Receivables | 0.00 | |||||||||||||
| Removed Total Receivables | 0.00 | |||||||||||||
| Discounted Receivables Generated this Period | 0.00 | |||||||||||||
| Additional Principal Receivables | 0.00 | |||||||||||||
| Additional Finance Charge Receivables | 0.00 | |||||||||||||
| Additional Total Receivables | 0.00 | |||||||||||||
| Total Principal Collections this Period | 613,810,480.40 | |||||||||||||
| Total Defaulted Principal Receivables this Period | 51,378,763.70 | |||||||||||||
| Total Receivables Adjustments this Period | 26,779,936.99 | |||||||||||||
| Total Finance Charge Collections this Period | 151,667,068.61 | |||||||||||||
| Total Discounted Receivables this Period | 0.00 | |||||||||||||
| Ending Period Principal Receivables | 7,238,968,737.34 | |||||||||||||
| Ending Period Finance Charge Receivables | 407,218,169.25 | |||||||||||||
| Ending Period Discounted Receivables | 0.00 | |||||||||||||
| Ending Period Total Receivables | 7,646,186,906.59 | |||||||||||||
| DELINQUENCY INFORMATION | ||||||||||||||
| End of the Month Principal Delinquencies: | ||||||||||||||
| 31-60 Days Delinquent | 179,938,689.33 | |||||||||||||
| 61-90 Days Delinquent | 109,804,057.13 | |||||||||||||
| 91+ Days Delinquent | 209,583,123.45 | |||||||||||||
| Total 31+ Days Delinquent | 499,325,869.91 | |||||||||||||
| ASSOCIATES CREDIT CARD MASTER NOTE TRUST | ||||||||||||||
| Cash Flow Allocations | ||||||||||||||
| Series 2000-2 | ||||||||||||||
| FLOATING INVESTOR PERCENTAGE | 0.112290 | |||||||||||||
| FIXED INVESTOR PERCENTAGE | 0.112290 | |||||||||||||
| FINANCE CHARGE ALLOCATIONS | Class A | Class B | Class C | Total | ||||||||||
| AVAILABLE FUNDS | ||||||||||||||
| Total Trust Finance Charge Collections | 151,667,068.61 | |||||||||||||
| Investor Percentage | 0.112290 | |||||||||||||
| Investor Finance Charge Collections | 17,030,659.96 | 17,030,659.96 | ||||||||||||
| Excess Finance Charge Collections allocated to Series | 0.00 | 0.00 | ||||||||||||
| Available Finance Charge Collections | 17,030,659.96 | 17,030,659.96 | ||||||||||||
| CASH FLOW ALLOCATIONS | ||||||||||||||
| Class A Distributions | ||||||||||||||
| (1) | Class A Monthly Interest | 3,399,375.00 | ||||||||||||
| (2) | Class A Monthly Interest Previously Due | 0.00 | ||||||||||||
| (3) | Class A Monthly Additional Interest | 0.00 | ||||||||||||
| (4) | Class A Monthly Additional Interest Previously Due | 0.00 | ||||||||||||
| Total Class A Monthly Interest | 3,399,375.00 | 3,399,375.00 | ||||||||||||
| Class B Distributions | ||||||||||||||
| (5) | Class B Monthly Interest | 474,652.24 | ||||||||||||
| (6) | Class B Monthly Interest Previously Due | 0.00 | ||||||||||||
| (7) | Class B Monthly Additional Interest | 0.00 | ||||||||||||
| (8) | Class B Monthly Additional Interest Previously Due | 0.00 | ||||||||||||
| Total Class B Monthly Interest | 474,652.24 | 474,652.24 | ||||||||||||
| (9) | Total Monthly Servicing Fee for Series | 1,315,790.00 | ||||||||||||
| (10) | Total Servicing Fee for Series Previously Due | 0.00 | ||||||||||||
| (11) | Class A Prepayable Increase Amount Interest | 0.00 | 0.00 | |||||||||||
| (12) | Class B Prepayable Increase Amount Interest | 0.00 | 0.00 | |||||||||||
| (13) | Investor Default Amount | 5,769,309.46 | ||||||||||||
| (14) | Investor Charge-Offs | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
| (15) | Reallocated Principal Collections Previously Due | 0.00 | 0.00 | 0.00 | 0.00 | |||||||||
| Class C Distributions | ||||||||||||||
| (16) | Class C Monthly Interest | 673,820.13 | ||||||||||||
| (17) | Class C Monthly Interest Previously Due | 0.00 | ||||||||||||
| (18) | Class C Monthly Additional Interest | 0.00 | ||||||||||||
| (19) | Class C Monthly Additional Interest Previously Due | 0.00 | ||||||||||||
| (20) | Class C Prepayable Increase Amount Interest | 0.00 | ||||||||||||
| Total Class C Interest | 673,820.13 | 673,820.13 | ||||||||||||
| (21) | Funds Required per Note Agreement under | |||||||||||||
| Sections 2.07, 2.08 & 2.09 | 0.00 | |||||||||||||
| (22) | Funds Required per Note Agreement under | |||||||||||||
| Sections 2.04 (e) & 7.01 | 0.00 | |||||||||||||
| Spread Account Distributions | ||||||||||||||
| (23) | Class C Spread Account Required Deposit | 0.00 | ||||||||||||
| TOTAL EXCESS SPREAD ELIGIBLE FOR OTHER | ||||||||||||||
| SERIES' ALLOCATIONS | 5,397,713.13 | |||||||||||||
| EXCESS SPREAD ALLOCATED TO OTHER SERIES' | 0.00 | |||||||||||||
| EXCESS SPREAD RELEASED TO TRANSFEROR | 5,397,713.13 | |||||||||||||
| PRINCIPAL ALLOCATIONS | Class A | Class B | Class C | Total | ||||||||||
| AVAILABLE FUNDS | ||||||||||||||
| Total Trust Principal Collections | 613,810,480.40 | |||||||||||||
| Investor Percentage | 0.112290 | |||||||||||||
| Investor Principal Collections | 68,924,636.50 | |||||||||||||
| Shared Principal Collections from other Series' | 544,885,843.90 | |||||||||||||
| Available Principal Collections | 613,810,480.40 | |||||||||||||
| Controlled Amoritization Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Partial Amoritization Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Deficiency Controlled Amoritization Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Monthly Principal Amount | 0.00 | 0.00 | 0.00 | 0.00 | ||||||||||
| Principal Shortfall | ||||||||||||||
| Reallocated Principal to other Series' | 0.00 | 0.00 | 0.00 | |||||||||||
| ASSOCIATES CREDIT CARD MASTER NOTE TRUST | ||||||||||||||
| Cash Reconciliation | ||||||||||||||
| Jan-01 | ||||||||||||||
| Group 1 | Coupon Rate | Balance | Interest Payments | |||||||||||
| Series 2000-98-1, Class A | 6.77% | $ 662,500,000.00 | $ 3,737,001.03 | |||||||||||
| Series 2000-98-1, Class B | 6.99% | $ 87,500,000.00 | $ 509,811.28 | |||||||||||
| Series 2000-98-1, Class C | 7.45% | $ 132,500,000.00 | $ 822,466.15 | |||||||||||
| Series 2000-98-2, Class A | 6.83% | $ 617,647,000.00 | $ 3,516,939.89 | |||||||||||
| Series 2000-98-2, Class B | 7.05% | $ 82,353,000.00 | $ 484,023.75 | |||||||||||
| Series 2000-98-2, Class C | 7.45% | $ 123,628,000.00 | $ 767,395.05 | |||||||||||
| Series 2000-99-1, Class A | 6.83% | $ 529,412,000.00 | $ 3,015,258.68 | |||||||||||
| Series 2000-99-1, Class B | 7.03% | $ 70,588,000.00 | $ 413,797.64 | |||||||||||
| Series 2000-99-1, Class C | 7.45% | $ 105,882,000.00 | $ 657,240.46 | |||||||||||
| Series 2000-99-2, Class A | 6.90% | $ 397,058,400.00 | $ 2,282,185.80 | |||||||||||
| Series 2000-99-2, Class B | 7.19% | $ 52,941,600.00 | $ 317,419.30 | |||||||||||
| Series 2000-99-2, Class C | 7.45% | $ 79,412,400.00 | $ 492,935.93 | |||||||||||
| Series 2000-99-3, Class A | 7.01% | $ 198,500,000.00 | $ 1,159,603.32 | |||||||||||
| Series 2000-99-3, Class B | 7.01% | $ 26,500,000.00 | $ 154,808.50 | |||||||||||
| Series 2000-99-3, Class C | 7.45% | $ 39,706,000.00 | $ 246,466.72 | |||||||||||
| Series 2000-99-4, Class A | 6.91% | $ 441,176,000.00 | $ 2,540,973.30 | |||||||||||
| Series 2000-99-4, Class B | 7.17% | $ 58,824,000.00 | $ 351,299.61 | |||||||||||
| Series 2000-99-4, Class C | 7.45% | $ 88,235,000.00 | $ 547,700.38 | |||||||||||
| Series 2000-1, Class A | 6.82% | $ 760,000,000.00 | $ 4,321,708.33 | |||||||||||
| Series 2000-1, Class B | 7.04% | $ 102,500,000.00 | $ 601,226.56 | |||||||||||
| Series 2000-1, Class C | 7.45% | $ 137,500,000.00 | $ 853,502.60 | |||||||||||
| Series 2000-2, Class A | 6.80% | $ 600,000,000.00 | $ 3,399,375.00 | |||||||||||
| Series 2000-2, Class B | 7.04% | $ 80,921,000.00 | $ 474,652.24 | |||||||||||
| Series 2000-2, Class C | 7.45% | $ 108,553,000.00 | $ 673,820.13 | |||||||||||
| Weighted Average Coupon of all Notes | 6.95% | $5,583,837,400.00 | $ 32,341,611.65 | |||||||||||
| Weighted Average Coupon of | 6.87% | $4,768,421,000.00 | ||||||||||||
| Class A and Class B Notes | ||||||||||||||
| Current Transaction Period: | Revolving Period | |||||||||||||
| CASH FLOW REQUIREMENTS | Series 2000-98-1 | |||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Due this Period | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Due this Period | $ 3,737,001.03 | $ 509,811.28 | $ 822,466.15 | $ 5,069,278.46 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 1,470,833.33 | $ 1,470,833.33 | ||||||||||||
| Total Required Distribution | $3,737,001.03 | $ 509,811.28 | $ 2,293,299.48 | $ 6,540,111.79 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 4,246,812.31 | |||||||||||||
| Series 2000-98-2 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 3,516,939.89 | $ 484,023.75 | $ 767,395.05 | $ 4,768,358.69 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 1,372,713.33 | $ 1,372,713.33 | ||||||||||||
| Total Required Distribution | $ 3,516,939.89 | $ 484,023.75 | $ 2,140,108.38 | $ 6,141,072.02 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 4,000,963.64 | |||||||||||||
| Series 2000-99-1 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 3,015,258.68 | $ 413,797.64 | $ 657,240.46 | $ 4,086,296.78 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 1,176,470.00 | $ 1,176,470.00 | ||||||||||||
| Total Required Distribution | $ 3,015,258.68 | $ 413,797.64 | $ 1,833,710.46 | $ 5,262,766.78 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 3,429,056.32 | |||||||||||||
| Series 2000-99-2 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 2,282,185.80 | $ 317,419.30 | $ 492,935.93 | $ 3,092,541.03 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 882,354.00 | $ 882,354.00 | ||||||||||||
| Total Required Distribution | $ 2,282,185.80 | $ 317,419.30 | $ 1,375,289.93 | $ 3,974,895.03 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 2,599,605.10 | |||||||||||||
| Series 2000-99-3 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 1,159,603.32 | $ 154,808.50 | $ 246,466.72 | $ 1,560,878.54 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 441,176.67 | $ 441,176.67 | ||||||||||||
| Total Required Distribution | $ 1,159,603.32 | $ 154,808.50 | $ 687,643.39 | $ 2,002,055.21 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 1,314,411.82 | |||||||||||||
| Series 2000-99-4 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 2,540,973.30 | $ 351,299.61 | $ 547,700.38 | $ 3,439,973.29 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 980,391.67 | $ 980,391.67 | ||||||||||||
| Total Required Distribution | $ 2,540,973.30 | $ 351,299.61 | $ 1,528,092.05 | $ 4,420,364.96 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 2,892,272.91 | |||||||||||||
| Series 2000-1 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 4,321,708.33 | $ 601,226.56 | $ 853,502.60 | $ 5,776,437.49 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 1,666,666.67 | $ 1,666,666.67 | ||||||||||||
| Total Required Distribution | $ 4,321,708.33 | $ 601,226.56 | $ 2,520,169.27 | $ 7,443,104.16 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 4,922,934.89 | |||||||||||||
| Series 2000-2 | ||||||||||||||
| Class A | Class B | Class C | Total | |||||||||||
| Principal Distribution Required Amount | $ - | $ - | $ - | $ - | ||||||||||
| Interest Distribution Required Amount | $ 3,399,375.00 | $ 474,652.24 | $ 673,820.13 | $ 4,547,847.37 | ||||||||||
| Unpaid Principal Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Unpaid Interest Shortfalls paid this Period | $ - | $ - | $ - | $ - | ||||||||||
| Prepayable Interest | $ - | $ - | $ - | $ - | ||||||||||
| Servicing Fee | $ 1,315,790.00 | $ 1,315,790.00 | ||||||||||||
| Total Required Distribution | $ 3,399,375.00 | $ 474,652.24 | $ 1,989,610.13 | $ 5,863,637.37 | ||||||||||
| Total Required Distribution to Class A & Class B investors | $ 3,874,027.24 | |||||||||||||
| CASH DISBURSEMENTS | ||||||||||||||
| Servicer Payment to trustee for Series 2000-98-1 | $ 5,069,278.46 | |||||||||||||
| Servicer Payment to trustee for Series 2000-98-2 | $ 4,768,358.69 | |||||||||||||
| Servicer Payment to trustee for Series 2000-99-1 | $ 4,086,296.78 | |||||||||||||
| Servicer Payment to trustee for Series 2000-99-2 | $ 3,092,541.03 | |||||||||||||
| Servicer Payment to trustee for Series 2000-99-3 | $ 1,560,878.54 | |||||||||||||
| Servicer Payment to trustee for Series 2000-99-4 | $ 3,439,973.29 | |||||||||||||
| Servicer Payment to trustee for Series 2000-1 | $ 5,776,437.49 | |||||||||||||
| Servicer Payment to trustee for Series 2000-2 | $ 4,547,847.37 | |||||||||||||
| Total Servicer Payment to trustee for all Series' | $ 32,341,611.65 | |||||||||||||
| Trustee Payment to Series 2000-98-1 Class C | $ 822,466.15 | |||||||||||||
| Trustee Payment to Series 2000-98-2 Class C | $ 767,395.05 | |||||||||||||
| Trustee Payment to Series 2000-99-1 Class C | $ 657,240.46 | |||||||||||||
| Trustee Payment to Series 2000-99-2 Class C | $ 492,935.93 | |||||||||||||
| Trustee Payment to Series 2000-99-3 Class C | $ 246,466.72 | |||||||||||||
| Trustee Payment to Series 2000-99-4 Class C | $ 547,700.38 | |||||||||||||
| Trustee Payment to Series 2000-1 Class C | $ 853,502.60 | |||||||||||||
| Trustee Payment to Series 2000-2 Class C | $ 673,820.13 | |||||||||||||
| Total Trustee Payment to all Class C Investor's | $ 5,061,527.42 | |||||||||||||