Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549-1004
RE: Bombardier Capital Mortgage Securitization Corporation:
BCMSC Trust 1998-A
Ladies and Gentlemen:
On behalf of Bombardier Capital Mortgage Securitization Corporation (The
Registrant), we hereby file with the Commission a Current Report on Form 8-K
(The "Report") on behalf of the BCMSC Trust 1998-A and deliver to you herewith
the following documents:
One copy of the Report, including the exhibit being filed therewith,
together with an exhibit index:
Please acknowledge receipt and filing of this letter to
Bombardier Capital Mortgage Securitization Corporation:
1600 Mountain View Drive, Colchester, VT 05446.
Very truly yours,
/s/ Robert Gillespie
Robert Gillespie
Bombardier Capital Mortgage Securitization Corporation:
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) June 28, 2002
BOMBARDIER CAPITAL MORTGAGE SECURITIZATION CORPORATION
(Depositor)
(Exact name of registrant as specified in its charter)
on behalf of
BCMSC Trust Series 1998-A
Delaware 333-40113 03-0355080
(State or other jurisdiction (Commission (IRS Employer
of Incorporation) File Number) Identification No.)
1600 Mountain View Drive, Colchester, Vermont 05446
(Address of principal executive offices) (ZIP code)
Registrant's telephone number, including area code: (802) 654-7200
Page 1 of 9
Exhibit Index Appears on Page 4
Item 5. Other Event
Information concerning interest and principal distributions made on the
Certificates Certificates) of the BCMSC Trust Series 1998-A on June 17, 2002
is contained in the Distribution Date Statement provided to each holder of the
Certificates. Such Distribution Date Statement is attached hereto as Exhibit
99.1 and is incorporated herein by reference.
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) Exhibits:
99.1. Distribution Date Statement relating to interest and prinicipal
distributions made on June 17, 2002 on the Series 1998-A Certificates
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 on the date indicated.
BOMBARDIER CAPITAL MORTGAGE SECURITIZATION CORPORATION
BY: /s/ Robert Gillespie
Robert Gillespie
Title: President
Date: June 28, 2002
I. ORIGINAL DEAL PARAMETERS
(A)Initial Pool Principal Balance $ 194,306,447.89
(B)Initial Certificates Principal Balance $ 194,306,447.89
(i) Initial Class A-1 Certificate Principal Balance $ 41,940,000.00
Certificate Amount Percentage 21.58%
Certificate Pass-through Rate 6.19%
(ii) Initial Class A-2 Certificate Principal Balance $ 28,750,000.00
Certificate Amount Percentage 14.80%
Certificate Pass-through Rate 6.13%
(iii)Initial Class A-3 Certificate Principal Balance $ 26,150,000.00
Certificate Amount Percentage 13.46%
Certificate Pass-through Rate 6.23%
(iv) Initial Class A-4 Certificate Principal Balance $ 25,720,000.00
Certificate Amount Percentage 13.24%
Certificate Pass-through Rate 6.65%
(v) Initial Class A-5 Certificate Principal Balance $ 27,055,000.00
Certificate Amount Percentage 13.92%
Certificate Pass-through Rate 6.85%
(vi) Initial Class M-1 Certificate Principal Balance $ 16,517,000.00
Certificate Amount Percentage 8.50%
Certificate Pass-through Rate 6.90%
(vii)Initial Class B-1 Certificate Principal Balance $ 19,430,000.00
Certificate Amount Percentage 10.00%
Certificate Pass-through Rate 7.43%
(viiiInitial Class B-2 Certificate Principal Balance $ 8,744,447.00
Certificate Amount Percentage 4.50%
Certificate Pass-through Rate 8.70%
(C)Initial Weighted Average Coupon (WAC) 10.44%
(D)Initial Weighted Average Original Maturity (WAOM) 310.00 months
(E)Initial Weighted Average Remaining Maturity (WAM) 308.00 months
(F)Initial Number of Receivables 5,909
(G)Servicing Fee Rate 1.00%
(H)Credit Enhancement
(i) Reserve Fund Initial Deposit Percentage 2.00%
(ii) Reserve Fund Target % 2.25%
(iii)Target Overcollateralization Percentage Prior to Crossover Date 2.00%
(iv) Target Overcollateralization Percentage After Crossover Date 3.50%
(v) Target Overcollateralization Floor 1.00%
(vi) Target Credit Enhancement % Prior to Crossover Date 4.25%
(vii)Target Credit Enhancement % After Crossover Date 7.44%
(viiiTarget Credit Enhancement Floor 1.00%
(ix) Target Credit Enhancement Amount $ 8,258,024.04
(I)Crossover Date Tests
Earliest Crossover Date Feb-2003
Percent of Initial Suboridnation Percentage 175.00%
(J)Class B-2 Floor Percentage (of Initial Pool Balance) 2.96%
II. CURRENT PORTFOLIO INFORMATION
(A)Beginning Pool Schedule Balance $ 111,932,369.69
(B)Beginning Pool Factor 57.606102%
(C)Ending Pool Schedule Balance $ 109,757,623.73
(D)Ending Pool Factor 56.486866%
(E)Ending Total Certificate Balance (after Current Distributions) $ 109,757,623.73
(F)Current Overcollateralization Amount (after Current Distributions) $ (0.00)
(G)Weighted Average Coupon (WAC) 10.32%
(H)Weighted Average Remaining Maturity (WAM) 263.42 months
(I)Ending Number of Receivables 3,482
III.COLLECTION CALCULATIONS
(A)Interest
(i) Scheduled Interest Collections durring Current Period 817,781.26
(ii) Paid Ahead Interest Collections applied to Current Period 16,611.23
(iii)Net Servicer Advance 85,695.86
(iv) Liquidation Proceeds Attributable to Interest 73,943.38
(v) Repuchased Loan Proceeds Attributable to Interest (Breaches of Rep or Warranty) 0.00
(vi) Repuchased Loan Proceeds Attributable to Interest (Delinquent Loans) 0.00
(vii)Recoveries on Previously Liquidated Contracts 5,976.10
--------------
(viiiTotal Interest Amount Available for Distribution 1,000,007.83
(B)Principal
(i) Scheduled Principal Collections 140,482.61
(ii) Full and Partial Principal Prepayments 81,723.43
(iii)Paid Ahead Principal Collections Applied to Current Period 3,152.98
(iv) Net Servicer Advance 12,105.20
(v) Liquidation Proceeds Attributable to Principal 258,587.35
(vi) Repurchase Proceeds Attributable to Principal (Breaches of Rep or Warranty) 0.00
(vii)Repurchase Proceeds Attributable to Principal (Delinquent Loans) 0.00
(viiiOther Principal Amounts 0.00
--------------
(ix) Total Principal Amount Available for Distribution 496,051.57
IV. DISTRIBUTION CALCULATIONS
(A) Total Interest Available for Distribution 1,000,007.83
(B) Total Principal Available for Distribution 496,051.57
(C) Reserve Fund Draw Amount Required 0.00
(D) Draw on Letter of Credit for Interest Distribution 0.00
Less:
Monthly Servicing Fee 93,276.97
Reimbursement to Servicer for Liquidation Expense 5,389.08
Late Payment Fees, Extension Fees and Other Permitted Fees 0.00
Other Permitted Withdrawals from Certificate Account 0.00
--------------
Available Distribution Amount 1,397,393.35
Interest Accrual Period 30 days
Total Interest Amount Due 649,700.32
Total Interest Distribution Amount 649,700.32
Amount Available for Principal Distribution Amount 747,693.03
Principal Distribution Calculation:
Total Principal Amount Available for Distribution 496,051.57
Principal Loss on Liquidated Assets 1,678,694.39
--------------
Principal Distribution Due 2,174,745.96
Principal Distribution Shortfall Carryover Amount (Current Period) 0.00
Accelerated Principal Distribution Amount for Current Period 0.00
--------------
Total Principal Amount to be Distributed 2,174,745.96
Draw on Letter of Credit for Principal Distribution 1,427,052.93
Excess Interest 257,030.54
Reserve Account Deposit 0.00
Reserve Account Release 0.00
Class X Distribution Amount 0.00
Class R Distribution Amount 0.00
V. SERVICER ADVANCE
(A)Interest
(i) Beginning Advance 5,147,056.43
(ii) Monthly Servicer Advance (Reimbursement) 85,695.86
--------------
(iii) Ending Advance Balance 5,232,752.29
(B)Principal
(i) Beginning Advance 707,081.98
(ii) Monthly Servicer Advance (Reimbursement) 12,105.20
--------------
(iii) Ending Advance Balance 719,187.18
(C)Total Servicer Advance
(i) Beginning Advance 5,854,138.41
(ii) Monthly Servicer Advance (Reimbursement) 97,801.06
--------------
(iii) Ending Advance Balance 5,951,939.47
VI. CREDIT ENHANCEMENT
(A)Overcollateralization
(I) Target Overcollaterallization Amount 3,886,128.96
(ii) Beginning Balance 0.00
(iii)Write Down for Certificate Distributions 0.00
(iv) Overcollaterallization Addition Amount 0.00
(v) Overcollaterallization Reduction Amount 0.00
(vi) Ending Balance 0.00
(B)Reserve Fund (if applicable)
(i) Required Reserve Fund Balance 4,371,895.08
(ii) Beginning Reserve Fund Balance 0.00
(iii)Draws for Certificate Distributions 0.00
(iv) Excess Interest Deposited 0.00
(v) Reserve Fund Release 0.00
(vi) Ending Reserve Fund Balance 0.00
(C)Letter of Credit (if applicable)
(i) Beginning LC Balance 18,520,270.92
(ii) Draw on LC for Interest Distribution 0.00
(iii)Draw on LC for Principal Distribution 1,427,052.93
Ending Balance 17,093,217.99
VII.CERTIFICATE DISTRIBUTIONS
(A)Senior Certificates - Interest
(i) Class A-1
Pass-Through Rate 6.19%
Beginning Carryover Interest $ -
Current Interest Accrual $ -
Current Carryover Interest Accrual $ -
Interest Paid $ -
Ending Carryover Balance $ -
Interest Paid Per $1000 $ -
(ii) Class A-2
Pass-Through Rate 6.13%
Beginning Carryover Interest $ -
Current Interest Accrual $ -
Current Carryover Interest Accrual $ -
Interest Paid $ -
Ending Carryover Balance $ -
Interest Paid Per $1000 $ -
(iii)Class A-3
Pass-Through Rate 6.23%
Beginning Carryover Interest $ -
Current Interest Accrual $ 87,580.89
Current Carryover Interest Accrual $ -
Interest Paid $ 87,580.89
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 3.35
(iv) Class A-4
Pass-Through Rate 6.65%
Beginning Carryover Interest $ -
Current Interest Accrual $ 136,040.19
Current Carryover Interest Accrual $ -
Interest Paid $ 136,040.19
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 5.29
(v) Class A-5
Pass-Through Rate 6.85%
Beginning Carryover Interest $ -
Current Interest Accrual $ 147,405.17
Current Carryover Interest Accrual $ -
Interest Paid $ 147,405.17
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 5.45
(B)Subordinate Certificates - Interest
(i) Class M1
Pass-Through Rate 6.90%
Beginning Carryover Interest $ -
Current Interest Accrual $ 94,972.75
Current Carryover Interest Accrual $ -
Interest Paid $ 94,972.75
Ending Carryover Balance $ -
Beginning Carryover Writedown Interest $ -
Current Writedown Interest $ -
Current Carryover Writedown Interest Accrual $ -
Writedown interest Paid $ -
Ending Carryover Writedown Interest $ -
Interest Paid Per $1000 $ 5.75
(ii) Class B1
Pass-Through Rate 7.43%
Beginning Carryover Interest $ -
Current Interest Accrual $ 120,304.08
Current Carryover Interest Accrual $ -
Interest Paid $ 120,304.08
Ending Carryover Balance $ -
Beginning Carryover Writedown Interest $ -
Current Writedown Interest $ -
Current Carryover Writedown Interest Accrual $ -
Writedown interest Paid $ -
Ending Carryover Writedown Interest $ -
Interest Paid Per $1000 $ 6.19
(iii)Class B2
Pass-Through Rate 8.70%
Beginning Carryover Interest $ -
Current Interest Accrual $ 63,397.24
Current Carryover Interest Accrual $ -
Interest Paid $ 63,397.24
Ending Carryover Balance $ -
Beginning Carryover Writedown Interest $ -
Current Writedown Interest $ -
Current Carryover Writedown Interest Accrual $ -
Writedown interest Paid $ -
Ending Carryover Writedown Interest $ -
Interest Paid Per $1000 $ 7.25
(C)Senior Certificates - Principal
(i) Class A-1
Initial Certificate Balance 41,940,000.00
Initial Certificate Percentage 21.58%
Beginning Certificate Balance 0.00
Current Principal Due 0.00
Current Principal Paid 0.00
Principal Shortfall Carryover For Current Period 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 0.00
Ending Pool Factor 0.00%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(ii) Class A-2
Initial Certificate Balance 28,750,000.00
Initial Certificate Percentage 14.80%
Beginning Certificate Balance 0.00
Current Principal Due 0.00
Current Principal Paid 0.00
Principal Shortfall Carryover For Current Period 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 0.00
Ending Pool Factor 0.00%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(iii)Class A-3
Initial Certificate Balance 26,150,000.00
Initial Certificate Percentage 13.46%
Beginning Certificate Balance 16,869,514.13
Current Principal Due 1,667,166.91
Current Principal Paid 1,667,166.91
Principal Shortfall Carryover For Current Period 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 15,202,347.22
Ending Pool Factor 13.85%
Principal Paid per $1000 98.83
Total Class Distribution 1,667,166.91
(iv) Class A-4
Initial Certificate Balance 25,720,000.00
Initial Certificate Percentage 13.24%
Beginning Certificate Balance 24,548,604.99
Current Principal Due 247,369.65
Current Principal Paid 247,369.65
Principal Shortfall Carryover For Current Period 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 24,301,235.34
Ending Pool Factor 22.14%
Principal Paid per $1000 10.08
Total Class Distribution 247,369.65
(v) Class A-5
Initial Certificate Balance 27,055,000.00
Initial Certificate Percentage 13.92%
Beginning Certificate Balance 25,822,803.58
Current Principal Due 260,209.40
Current Principal Paid 260,209.40
Principal Shortfall Carryover For Current Period 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 25,562,594.18
Ending Pool Factor 23.29%
Principal Paid per $1000 10.08
Total Class Distribution 260,209.40
(D)Subordinate Certificates - Principal
(i) Class M1
Initial Certificate Balance 16,517,000.00
Initial Certificate Percentage 8.50%
Beginning Certificate Balance 16,517,000.00
Current Principal Due 16,517,000.00
Current Principal Paid 0.00
Principal Shortfall Carryover For Current Period 0.00
Ending Certificate Balance- Excluding Writedowns 16,517,000.00
Ending Pool Factor 15.05%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 16,517,000.00
Total Class Distribution 0.00
(ii) Class B1
Initial Certificate Balance 19,430,000.00
Initial Certificate Percentage 10.00%
Beginning Certificate Balance 19,430,000.00
Current Principal Due 19,430,000.00
Current Principal Paid 0.00
Principal Shortfall Carryover For Current Period 0.00
Ending Certificate Balance- Excluding Writedowns 19,430,000.00
Ending Pool Factor 17.70%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 19,430,000.00
Total Class Distribution 0.00
(iii)Class B2
Initial Certificate Balance 8,744,447.00
Initial Certificate Percentage 4.50%
Beginning Certificate Balance 8,744,447.00
Current Principal Due 8,744,447.00
Current Principal Paid 0.00
Principal Shortfall Carryover For Current Period 0.00
Ending Certificate Balance- Excluding Writedowns 8,744,447.00
Ending Pool Factor 7.97%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 8,744,447.00
Total Class Distribution 0.00
(E)Total Certificate Balances
Beg of Period End of Period
(i) Aggregate Balance of Certificates $ 111,932,369.69 $ 109,757,623.73
(ii) Total Certificate Pool Factor 57.6061016% 56.4868665%
Percent of Percent of
Delinquent Receivables at End of Due Period : Scheduled Balance Pool Balance Units Total Units
30-59 Days Delinquent $ 9,369,884.30 8.54% 295 8.47%
60-89 Days Delinquent $ 5,496,598.22 5.01% 170 4.88%
90 Days or More Delinquent $ 15,212,322.59 13.86% 450 12.92%
Homes Repossessed or Foreclosed Upon $ 3,556,891.92 3.24% 108 3.10%
IX. REPURCHASED CONTRACTS
(A)Repurchased Contracts - Breach of Rep or Warranty
(i) Beginning Cumulative Repurchased Contracts since cutoff $ 271,010.36
(ii) Number of Contracts repurchased this period -
(iii)Repurchase Price of Contracts this period $ -
(iv) Ending Cumulative Repurchased Contracts since cutoff $ 271,010.36
(B)Repurchased Contracts - Delinquent Loans
(i) Beginning Cumulative Repurchased Contracts since cutoff $ 18,788,725.18
(ii) Number of Contracts repurchased this period -
(iii)Repurchase Price of Contracts this period $ -
(iv) Ending Cumulative Repurchased Contracts since cutoff $ 18,788,725.18
X. REPOSSESSION / LOSS INFORMATION
Units Scheduled Balance
Beginning Repossession Inventory 134 $ 4,418,498.30
Repossessions Incurred 36 $ 1,075,675.36
Less Repurchase of Delinquent Loans 0 $ -
Less Repossessions Sold 62 $ 1,937,281.74
-------- -----------------
Ending Repossession Inventory 108 $ 3,556,891.92
Principal Balance of Repossessions Liquidated $ 1,937,281.74
Liquidation Proceeds Attributable to Principal $ 258,587.35
--------------
Principal Loss on Liquidation of Repo $ 1,678,694.39
Reimbursement to Servicer for Liquidation Expense $ 5,389.08
Recoveries for Previously Liquidated Contracts $ 5,976.10
--------------
Net Liquidation Loss (Realized Loss) $ 1,678,107.37
Recoveries
Liquidation Proceeds Attributable to Interest $ 73,943.38
Liquidation Proceeds Attributable to Principal $ 258,587.35
Recoveries for Previously Liquidated Contracts $ 5,976.10
--------------
Total Recoveries $ 338,506.83
Recovery Percentage of Principal Balance of Repossessions Liquidated 17%
XI. TRIGGERS
Has the Crossover Date Occurred? NO
Where the Current Distribution Date of 06/15/02
is greater than the Earliest Crossover Date of February 29, 2004
And
Subordinated Certificates Beginning Principal Balance of 8,744,447.00
plus the Current Overcollateralization Amount of 0.00
divided by the Current Beginning Pool Principal Balance of 111,932,369.69
------------
Equals 7.81%
------------
And is greater than the:
Subordinated Initital Certificates Percentage of 23.00%
multiplied by the
Percentage (as Percent of Initial Class Subordination Percentage) 175%
------------
Equals 40.25%
------------
Principal Distribution Tests: Actual Ratio Test Ratio Result
Over 60 Days Delinquent
----------------------------
Current Mo 22.11%
1st Preceding Mo 22.56%
2nd Preceding Mo 23.69%
Average 60 Day Delinquency Ratio: 22.78% 5.00% FAIL
Over 30 Days Delinquent
----------------------------
Current Mo 30.65%
1st Preceding Mo 32.53%
2nd Preceding Mo 33.10%
Average 30 Day Delinquency Ratio: 32.09% 7.00% FAIL
Net Liquidation Losses
Ending Pool Bal (Realized Losses)
----------------------------------------------------------
Current Mo 109,757,623.73 1,678,107.37
1st Preceding Mo 111,932,369.69 1,885,760.22
2nd Preceding Mo 114,430,194.66 1,970,562.14
-----------------------------------------------------------------------------
Total 336,120,188.08 5,534,429.73
-----------------------------------------------------------------------------
Divided by 3
-----------------------------------
Average 112,040,062.69
Sum of last 3 months of Losses 5,534,429.73
Divided by 3 month average of Pool Balance 112,040,062.69
Annualized (multiply by 4) 4
Current Realized Loss Ratio: 19.76% 2.75% FAIL
Beginning Cumulative Realized Losses 24,979,587.45
Net Liquidation Losses (Realized Losses) 1,678,107.37
----------------
Ending Cumulative Realized Losses 26,657,694.82
Divided by Initial Pool Principal Balance 194,306,447.89
Cumulative Realized Loss Ratio: 13.72% 7.00% FAIL
Should Principal Be Distributed to the Subordinated Certificates? NO
The undersigned, duly authorized representatives of Bombardier Capital Inc., do
hereby certify that this Remittance Report has been prepared in accordance with
the Pooling and Servicing Agreement and is correct, to the best of our
knowledge.
BY: ____________________________________DATE: ______________________
NAME: Ana Dropps
TITLE: Controller - Mortgage Finance Division
BY: ____________________________________DATE: ______________________
NAME: Brian Peters
TITLE: Vice President - Finance