Exhibit 20.11
Page 27 of 57
D) | Class B Investor Charge Off’s and Reimbursement of Charge Off’s |
|
|
|
|
|
|
|
|
1) | The amount of Class B Investor Charge Off’s |
| 0.0000000000 |
|
|
|
|
|
|
2) | The amount of Class B Investor Charge Off’s set forth in paragraph 1 above, per $1,000 |
|
|
|
| Original Principal Amount |
| 0.0000000000 |
|
|
|
|
|
|
3) | The total amount reimbursed to the Trust in respect of Class B Investor Charge Off’s |
| 0.0000000000 |
|
|
|
|
|
|
4) | The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount (which will |
|
|
|
| have the effect of increasing, pro rata, the amount of each Series 2001-1 Investor Certificateholder’s |
|
|
|
| Investment) |
| 0.0000000000 |
|
|
|
|
|
|
5) | The amount, if any, by which the outstanding principal balance of the Class B Certificates |
|
|
|
| exceeds the Class B Invested Amount after giving effect to all transactions on such Distribution Date |
| 0.0000000000 |
|
|
|
|
|
|
E) | Information Regarding Distributions to the Collateral Interest Holder |
|
|
|
(Stated on the Basis of $1,000 Original Principal Amount) |
|
|
| |
|
|
|
|
|
1) | The total amount of the distribution to Collateral Interest Holder on Distribution Date: May 15, 2003 |
|
|
|
| per $1,000 Original Principal Amount. |
| 2.0666666667 |
|
|
|
|
|
|
2) | The amount of the distribution set forth in paragraph 1 above in respect of interest |
|
|
|
| on the Collateral Interest, per $1,000 Original Principal Amount. |
| 2.0666666667 |
|
|
|
|
|
|
3) | The amount of the distribution set forth in paragraph 1 above in respect of principal |
|
|
|
| of the Collateral Interest, per $1,000 Original Principal Amount. |
| 0.0000000000 |
|
|
|
|
|
|
F) | Collateral Interest Investor Charge Off’s and Reimbursement of Charge Off’s |
|
|
|
1) | The amount of Collateral Interest Investor Charge Off’s |
| 0.0000000000 |
|
|
|
|
|
|
2) | The amount of Collateral Interest Investor Charge Off’s set forth in paragraph 1 above, per $1,000 |
|
|
|
| Original Principal Amount |
| 0.0000000000 |
|
|
|
|
|
|
3) | The total amount reimbursed to the Trust in respect of Collateral Interest Investor Charge Off’s |
| 0.0000000000 |
|
|
|
|
|
|
4) | The amount set forth in paragraph 3 above, per $1,000 Original Principal Amount |
| 0.0000000000 |
|
Page 28 of 57