Actual Payment Date | | | | | | 6/15/2005 | | | | | |
| | | | | | | | | | | |
Summary and Factors | | | | | | Amount | | Factor | | Per/$1000 | |
Total Principal Balance of Notes and Certificates (Beginning of Period) | | | | | | $ | 1,342,111,958.16 | | 0.9586514 | | $ | 958.65 | |
A-1 notes Beginning Principal balance | | | | | | $ | 273,703,879.31 | | 0.8294057 | | $ | 829.41 | |
A-2 notes Beginning Principal balance | | | | | | $ | 400,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-3 notes Beginning Principal balance | | | | | | $ | 340,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-4a notes Beginning Principal balance | | | | | | $ | 135,250,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-4b notes Beginning Principal balance | | | | | | $ | 135,250,000.00 | | 1.0000000 | | $ | 1,000.00 | |
B notes Beginning Principal balance | | | | | | $ | 36,908,078.85 | | 0.9586514 | | $ | 958.65 | |
Certificate Beginning Principal balance | | | | | | $ | 21,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
| | | | | | | | | | | |
Total Principal Balance of Notes and Certificates (End of Period) | | | | | | $ | 1,310,559,015.48 | | 0.9361136 | | $ | 936.11 | |
A-1 notes Ending Principal balance | | | | $ | 330,000,000.00 | | $ | 243,018,642.55 | | 0.7364201 | | $ | 736.42 | |
A-2 notes Ending Principal balance | | Pro rata% | | $ | 400,000,000.00 | | $ | 400,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-3 notes Ending Principal balance | | 100.00 | % | $ | 340,000,000.00 | | $ | 340,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-4a notes Ending Principal balance | | 50.00 | % | $ | 135,250,000.00 | | $ | 135,250,000.00 | | 1.0000000 | | $ | 1,000.00 | |
A-4b notes Ending Principal balance | | 50.00 | % | $ | 135,250,000.00 | | $ | 135,250,000.00 | | 1.0000000 | | $ | 1,000.00 | |
B notes Ending Principal balance | | | | $ | 38,500,000.00 | | $ | 36,040,372.93 | | 0.9361136 | | $ | 936.11 | |
Certificate Ending Principal balance | | | | $ | 21,000,000.00 | | $ | 21,000,000.00 | | 1.0000000 | | $ | 1,000.00 | |
| | | | | | | | | | | |
Class A-1 notes Interest Paid | | | | | | $ | 702,506.62 | | 0.0021288 | | $ | 2.13 | |
Class A-2 notes Interest Paid | | | | | | $ | 1,213,333.33 | | 0.0030333 | | $ | 3.03 | |
Class A-3 notes Interest Paid | | | | | | $ | 1,139,000.00 | | 0.0033500 | | $ | 3.35 | |
Class A-4a notes Interest Paid | | | | | | $ | 352,777.08 | | 0.0026083 | | $ | 2.61 | |
Class A-4b notes Interest Paid | | | | | | $ | 483,518.75 | | 0.0035750 | | $ | 3.58 | |
Class B notes Interest Paid | | | | | | $ | 131,946.38 | | 0.0034272 | | $ | 3.43 | |
Certificate Interest Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
| | | | | | | | | | | |
Class A-1 notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-2 notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-3 notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-4a notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-4b notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class B notes Interest Shortfall | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Certificate Interest Shortfall | | | | | | $ | 223,510.71 | | 0.0106434 | | $ | 10.64 | |
| | | | | | | | | | | |
Class A-1 notes Principal Paid | | | | | | $ | 30,685,236.77 | | 0.0929856 | | $ | 92.99 | |
Class A-2 notes Principal Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-3 notes Principal Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-4a notes Principal Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class A-4b notes Principal Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
Class B notes Principal Paid | | | | | | $ | 867,705.92 | | 0.0225378 | | $ | 22.54 | |
Certificate Principal Paid | | | | | | $ | 0.00 | | 0.0000000 | | $ | 0.00 | |
| | | | | | | | | | | |
Negative Carry Account | | | | | | | | | | | |
Negative Carry | | 1.00000 | % | 3/16/2005 | | 2.7478 | % | | | | |
Negative Carry Days Remaining | | | | 6/15/2005 | | 0 | | | | | |
Required Negative Carry Account | | | | | | $ | 0.00 | | | | | |
Beginning Negative Carry Account | | | | | | $ | 374,862.10 | | | | | |
Negative Carry Account Withdrawls to Distribution Account | | | | | | $ | 0.00 | | | | | |
Negative Carry Released to Seller | | | | | | $ | 374,862.10 | | | | | |
Ending Negative Carry Account Balance | | | | | | $ | 0.00 | | | | | |
| | | | | | | | | | | |
Spread Account | | | | | | | | | | | |
Required Spread Account Deposit (Add Loans) | | | | 2.00 | % | $ | 3,291,980.99 | | | | | |
Required Spread Account Target | | | | 2.50 | % | $ | 32,763,975.38 | | | | | |
Required Spread Account Floor | | | | 2.00 | % | $ | 28,000,000.00 | | | | | |
Required Spread Account | | | | | | $ | 32,763,975.38 | | | | | |
Beginning Spread Account Balance | | | | | | $ | 27,196,416.65 | | | | | |
Additional Deposit to Spread Account from Pre-funding | | | | | | $ | 3,291,980.99 | | | | | |
Spread Account Withdrawls to Distribution Account | | | | | | $ | 0.00 | | | | | |
Spread Account Deposits from Excess Cash | | | | | | $ | 2,212,438.30 | | | | | |
Spread Account Released to Seller | | | | | | $ | 0.00 | | | | | |
Ending Spread Account Balance | | | | | | $ | 32,700,835.94 | | | | | |
| | | | | | | | | | | |
Principal Supplement Account | | | | | | | | | | | |
Required Principal Supplement Account Balance | | | | | | $ | 0.00 | | | | | |
Beginning Principal Supplement Account Balance | | | | | | $ | 0.00 | | | | | |
Additional Deposit to Principal Supplement Account from Pre-funding | | | | | | $ | 0.00 | | | | | |
Principal Supplement Account Withdrawls to Distribution Account | | | | | | $ | 0.00 | | | | | |
Principal Supplement Account Released to Seller | | | | | | $ | 0.00 | | | | | |
Ending Principal Supplement Account | | | | | | $ | 0.00 | | | | | |
| | | | | | | | | | | |
Pre-funding Account | | | | | | | | | | | |
Beginning Pre-funding Account Balance | | | | | | $ | 164,599,049.78 | | | | | |
New Contract Value Purchased | | | | | | $ | 164,599,049.57 | | | | | |
Deposits to Spread Account | | | | | | $ | 3,291,980.99 | | | | | |
Deposits to Principal Supplement Account | | | | | | $ | 0.00 | | | | | |
Ending Pre-funding Account Balance | | | | | | $ | 0.21 | | | | | |
Release to seller | | | | | | $ | 161,307,068.58 | | | | | |
| | | | | | | | | | | |
Total Release to Seller | | | | | | $ | 162,663,358.11 | | | | | |