Securities and Exchange Commission
Judiciary Plaza
450 Fifth Street, N.W.
Washington, D.C. 20549-1004
RE: Bombardier Capital Mortgage Securitization Corporation:
BCMSC Trust 1999-B
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 1999-B 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/ Blaine Filthaut
Blaine Filthaut
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) August 24, 2001
BOMBARDIER CAPITAL MORTGAGE SECURITIZATION CORPORATION
(Depositor)
(Exact name of registrant as specified in its charter)
on behalf of
BCMSC Trust Series 1999-B
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 1999-B on August 15, 2001
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 principal
distributions made on August 15, 2001 on the Series 1999-B 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/ Blaine Filthaut
Blaine Filthaut
Title: Treasurer
Dated: August 24, 2001
I. ORIGINAL DEAL PARAMETERS
I. ORIGINAL DEAL PARAMETERS
(A)Initial Pool Principal Balance $ 467,867,888.45
(B)Initial Certificates Principal Balance $ 452,662,000.00
(i) Initial Class A-1-A Certificate Principal Balance $ 50,000,000.00
Certificate Amount Percentage 10.69%
Certificate Pass-through Rate 4.05%
(ii) Initial Class A-1-B Certificate Principal Balance $ 40,000,000.00
Certificate Amount Percentage 8.55%
Certificate Pass-through Rate 6.61%
(iii) Initial Class A-2 Certificate Principal Balance $ 24,000,000.00
Certificate Amount Percentage 5.13%
Certificate Pass-through Rate 6.98%
(iv) Initial Class A-3 Certificate Principal Balance $ 60,000,000.00
Certificate Amount Percentage 12.82%
Certificate Pass-through Rate 7.18%
(v) Initial Class A-4 Certificate Principal Balance $ 21,000,000.00
Certificate Amount Percentage 4.49%
Certificate Pass-through Rate 7.30%
(vI) Initial Class A-5 Certificate Principal Balance $ 51,000,000.00
Certificate Amount Percentage 10.90%
Certificate Pass-through Rate 7.44%
(vIi) Initial Class A-6 Certificate Principal Balance $ 104,898,000.00
Certificate Amount Percentage 22.42%
Certificate Pass-through Rate 7.85%
(viiI) Initial Class M-1 Certificate Principal Balance $ 35,091,000.00
Certificate Amount Percentage 7.50%
Certificate Pass-through Rate 8.12%
(ix) Initial Class M-2 Certificate Principal Balance $ 23,394,000.00
Certificate Amount Percentage 5.00%
Certificate Pass-through Rate 8.75%
(x) Initial Class B-1 Certificate Principal Balance $ 22,224,000.00
Certificate Amount Percentage 4.75%
Certificate Pass-through Rate 8.75%
(xi) Initial Class B-2 Certificate Principal Balance $ 21,055,000.00
Certificate Amount Percentage 4.50%
Certificate Pass-through Rate 8.75%
(C)Initial Weighted Average Coupon (WAC) 10.17%
(D)Initial Weighted Average Original Maturity (WAOM) 316.00 months
(E)Initial Weighted Average Remaining Maturity (WAM) 313.00 months
(F)Initial Number of Receivables 11,612
(G)Servicing Fee Rate 1.00%
(H)Credit Enhancement
(i) Reserve Fund Initial Deposit Percentage 0.00%
(ii) Reserve Fund Target % 0.00%
(iii) Target Overcollateralization Percentage Prior to Crossover Date 5.25%
(iv) Target Overcollateralization Percentage After Crossover Date 9.19%
(v) Target Overcollateralization Floor 1.25%
(vi) Target Credit Enhancement % Prior to Crossover Date 5.25%
(vii) Target Credit Enhancement % After Crossover Date 9.19%
(viii) Target Credit Enhancement Floor 1.25%
(ix) Target Credit Enhancement Amount $24,563,064.14
(I)Crossover Date Tests
Earliest Crossover Date Feb-2004
Percent of Initial Suboridnation Percentage 190.00%
(J)Class B-2 Floor Percentage (of Initial Pool Balance) 0.75%
II. CURRENT PORTFOLIO INFORMATION
(A)Beginning Pool Principal Balance $ 423,130,084.34
(B)Beginning Pool Factor 90.437941%
(C)Ending Pool Principal Balance $ 418,805,385.81
(D)Ending Pool Factor 89.513599%
(E)Ending Total Certificate Balance (after Current Distributions) $ 400,283,784.87
(F)Current Overcollateralization Amount (after Current Distributions) $18,521,600.94
(G)Weighted Average Coupon (WAC) 10.11%
(H)Weighted Average Remaining Maturity (WAM) 293.67 months
(I)Ending Number of Receivables 10,512
III. COLLECTION CALCULATIONS
(A)Interest
(i) Scheduled Interest Collections durring Current Period 2,718,857.92
(ii) Paid Ahead Interest Collections applied to Current Period 72,174.70
(iii) Net Servicer Advance 911,445.73
(iv) Liquidation Proceeds Attributable to Interest 116,010.10
(v) Repuchased Loan Proceeds Attributable to Interest (Breaches of Rep or Warranty) -
(vi) Repuchased Loan Proceeds Attributable to Interest (Delinquent Loans) -
(vii) Recoveries on Previously Liquidated Contracts 65.00
---------------
(viii) Total Interest Amount Available for Distribution 3,818,553.45
(B)Principal
(i) Scheduled Principal Collections 254,210.60
(ii) Full and Partial Principal Prepayments 658,096.29
(iii) Paid Ahead Principal Collections Applied to Current Period (137.95)
(iv) Net Servicer Advance 96,021.06
(v) Liquidation Proceeds Attributable to Principal 1,946,700.51
(vi) Repurchase Proceeds Attributable to Principal (Breaches of Rep or Warranty) 0.00
(vii) Repurchase Proceeds Attributable to Principal (Delinquent Loans) 0.00
(viii) Other Principal Amounts 0.00
---------------
(ix) Total Principal Amount Available for Distribution 2,954,890.51
IV. DISTRIBUTION CALCULATIONS
(A) Total Interest Available for Distribution 3,818,553.45
(B) Total Principal Available for Distribution 2,954,890.51
(C) Reserve Fund Draw Amount Required 0.00
(D) Draw on Letter of Credit for Interest Distribution 0.00
Less:
Monthly Servicing Fee 352,608.40
Reimbursement to Servicer for Liquidation Expense 0.00
Late Payment Fees, Extension Fees and Other Permitted Fees 0.00
Other Permitted Withdrawals from Certificate Account 0.00
---------------
Available Distribution Amount 6,420,835.56
Interest Accrual Period 30 days
Total Interest Amount Due 2,531,645.36
Total Interest Distribution Amount 2,531,645.36
Amount Available for Principal Distribution Amount 3,889,190.19
Total Principal Amount Available for Distribution 2,954,890.51
Principal Loss on Liquidated Assets 1,369,808.02
Principal Distribution Shortfall Carryover Amount 0.00
Overcollaterallization Writedown Amount 435,508.34
Overcollaterallization Reduction Amount 0.00
Accelerated Principal Distribution Amount for Current Period 0.00
---------------
Total Principal Amount to be Distributed 3,889,190.19
Draw on Letter of Credit for Principal Distribution 0.00
Excess Interest 0.00
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 9,294,043.64
(ii) Monthly Servicer Advance (Reimbursement) 911,445.73
---------------
(iii) Ending Advance Balance 10,205,489.37
(B)Principal
(i) Beginning Advance 981,892.32
(ii) Monthly Servicer Advance (Reimbursement) 96,021.06
---------------
(iii) Ending Advance Balance 1,077,913.38
(C)Total Servicer Advance
(i) Beginning Advance 10,275,935.96
(ii) Monthly Servicer Advance (Reimbursement) 1,007,466.79
---------------
(iii) Ending Advance Balance 11,283,402.75
VI. CREDIT ENHANCEMENT
(A)Overcollateralization
(I) Target Overcollaterallization Amount 24,563,064.14
(ii) Beginning Balance 18,957,109.26
(iii) Write Down for Certificate Distributions 435,508.34
(iv) Overcollaterallization Addition Amount 0.00
(v) Overcollaterallization Reduction Amount 0.00
(vi) Ending Balance 18,521,600.92
(B)Reserve Fund (if applicable)
(i) Required Reserve Fund Balance 0.00
(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 -
(ii) Draw on LC for Interest Distribution -
(iii) Draw on LC for Principal Distribution -
Ending Balance -
VII. CERTIFICATE DISTRIBUTIONS
(A)Senior Certificates - Interest
(i) Class A-1-A
Pass-Through Rate 4.05%
Beginning Carryover Interest $ -
Current Interest Accrual $ 77,833.08
Current Carryover Interest Accrual $ -
Interest Paid $ 77,833.08
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 1.56
(ii) Class A-1-B
Pass-Through Rate 6.61%
Beginning Carryover Interest $ -
Current Interest Accrual $ 101,548.15
Current Carryover Interest Accrual $ -
Interest Paid $ 101,548.15
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 2.54
(iii) Class A-2
Pass-Through Rate 6.98%
Beginning Carryover Interest $ -
Current Interest Accrual $ 139,500.00
Current Carryover Interest Accrual $ -
Interest Paid $ 139,500.00
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 5.81
(iv) Class A-3
Pass-Through Rate 7.18%
Beginning Carryover Interest $ -
Current Interest Accrual $ 359,000.00
Current Carryover Interest Accrual $ -
Interest Paid $ 359,000.00
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 5.98
(v) Class A-4
Pass-Through Rate 7.30%
Beginning Carryover Interest $ -
Current Interest Accrual $ 127,750.00
Current Carryover Interest Accrual $ -
Interest Paid $ 127,750.00
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 6.08
(iv) Class A-5
Pass-Through Rate 7.44%
Beginning Carryover Interest $ -
Current Interest Accrual $ 316,200.00
Current Carryover Interest Accrual $ -
Interest Paid $ 316,200.00
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 6.20
(v) Class A-6
Pass-Through Rate 7.85%
Beginning Carryover Interest $ -
Current Interest Accrual $ 686,207.75
Current Carryover Interest Accrual $ -
Interest Paid $ 686,207.75
Ending Carryover Balance $ -
Interest Paid Per $1000 $ 6.54
(B)Subordinate Certificates - Interest
(i) Class M1
Pass-Through Rate 8.12%
Beginning Carryover Interest $ -
Current Interest Accrual $ 237,449.10
Current Carryover Interest Accrual $ -
Interest Paid $ 237,449.10
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 $ 6.77
(ii) Class M2
Pass-Through Rate 8.75%
Beginning Carryover Interest $ -
Current Interest Accrual $ 170,581.25
Current Carryover Interest Accrual $ -
Interest Paid $ 170,581.25
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 $ 7.29
(iii) Class B1
Pass-Through Rate 8.75%
Beginning Carryover Interest $ -
Current Interest Accrual $ 162,050.00
Current Carryover Interest Accrual $ -
Interest Paid $ 162,050.00
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 $ 7.29
(iv) Class B2
Pass-Through Rate 8.75%
Beginning Carryover Interest $ -
Current Interest Accrual $ 153,526.04
Current Carryover Interest Accrual $ -
Interest Paid $ 153,526.04
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 $ 7.29
(C)Senior Certificates - Principal
(i) Class A-1-A
Initial Certificate Balance 50,000,000.00
Initial Certificate Percentage 10.69%
Beginning Certificate Balance 23,061,652.70
Shortfall Carryover 0.00
Current Principal Due 23,061,652.70
Current Principal Paid 2,160,661.21
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 20,900,991.50
Ending Pool Factor 4.99%
Principal Paid per $1000 93.69
Total Class Distribution 2,160,661.21
(ii) Class A-1-B
Initial Certificate Balance 40,000,000.00
Initial Certificate Percentage 8.55%
Beginning Certificate Balance 18,449,322.36
Shortfall Carryover 0.00
Current Principal Due 18,449,322.36
Current Principal Paid 1,728,528.98
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 16,720,793.38
Ending Pool Factor 3.99%
Principal Paid per $1000 93.69
Total Class Distribution 1,728,528.98
(iii) Class A-2
Initial Certificate Balance 24,000,000.00
Initial Certificate Percentage 5.13%
Beginning Certificate Balance 24,000,000.00
Shortfall Carryover 0.00
Current Principal Due 24,000,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 24,000,000.00
Ending Pool Factor 5.73%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(iv) Class A-3
Initial Certificate Balance 60,000,000.00
Initial Certificate Percentage 12.82%
Beginning Certificate Balance 60,000,000.00
Shortfall Carryover 0.00
Current Principal Due 60,000,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 60,000,000.00
Ending Pool Factor 14.33%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(v) Class A-4
Initial Certificate Balance 21,000,000.00
Initial Certificate Percentage 10.90%
Beginning Certificate Balance 21,000,000.00
Shortfall Carryover 0.00
Current Principal Due 21,000,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 21,000,000.00
Ending Pool Factor 5.01%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(vi) Class A-5
Initial Certificate Balance 51,000,000.00
Initial Certificate Percentage 7.44%
Beginning Certificate Balance 51,000,000.00
Shortfall Carryover 0.00
Current Principal Due 51,000,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Accelerated Principal Distribution 0.00
Ending Certificate Balance 0.00
Ending Pool Factor 12.18%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(vi) Class A-6
Initial Certificate Balance 104,898,000.00
Initial Certificate Percentage 22.42%
Beginning Certificate Balance 104,898,000.00
Shortfall Carryover 0.00
Current Principal Due 104,898,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 435,508.34
Accelerated Principal Distribution 0.00
Ending Certificate Balance 0.00
Ending Pool Factor 25.05%
Principal Paid per $1000 0.00
Total Class Distribution 0.00
(D)Subordinate Certificates - Principal
(i) Class M1
Initial Certificate Balance 35,091,000.00
Initial Certificate Percentage 7.50%
Beginning Certificate Balance 35,091,000.00
Shortfall Carryover 0.00
Current Principal Due 35,091,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Ending Certificate Balance- Excluding Writedowns 35,091,000.00
Ending Pool Factor 8.38%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 0.00
Total Class Distribution 0.00
(iii) Class M2
Initial Certificate Balance 23,394,000.00
Initial Certificate Percentage 5.00%
Beginning Certificate Balance 23,394,000.00
Shortfall Carryover 0.00
Current Principal Due 23,394,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 435,508.34
Ending Certificate Balance- Excluding Writedowns 23,394,000.00
Ending Pool Factor 5.59%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 0.00
Total Class Distribution 0.00
(iv) Class B1
Initial Certificate Balance 22,224,000.00
Initial Certificate Percentage 4.75%
Beginning Certificate Balance 22,224,000.00
Shortfall Carryover 0.00
Current Principal Due 22,224,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 0.00
Ending Certificate Balance- Excluding Writedowns 22,224,000.00
Ending Pool Factor 5.31%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 0.00
Total Class Distribution 0.00
(iv) Class B2
Initial Certificate Balance 23,394,000.00
Initial Certificate Percentage 4.50%
Beginning Certificate Balance 21,055,000.00
Shortfall Carryover 0.00
Current Principal Due 21,055,000.00
Current Principal Paid 0.00
Ending Principal Shortfall 435,508.34
Ending Certificate Balance- Excluding Writedowns 21,055,000.00
Ending Pool Factor 5.03%
Principal Paid per $1000 0.00
Beginning Outstanding Writedown 0.00
Current Writedown/Writeup 0.00
Ending Certificate Balance- Including Writedowns 0.00
Total Class Distribution 0.00
(E)Total Certificate Balances
Beg of Period End of Period
(i) Aggregate Balance of Certificates $ 404,172,975.06 $ 400,283,784.87
(ii) Total Certificate Pool Factor 90.4379409% 89.5135991%
VIII.DELINQUENCY INFORMATION
Percent of Percent of
Delinquent Receivables at End of Due Period : Principal Balance Pool Balance Units Total Units
----------------- ------------ ----- -----------
30-59 Days Delinquent $ 43,548,074.22 10.40% 1,093 10.40%
60-89 Days Delinquent $ 22,495,044.82 5.37% 577 5.49%
90 Days or More Delinquent $ 61,247,308.64 14.62% 1,535 14.60%
Homes Repossessed or Foreclosed Upon $ 19,446,254.74 4.64% 463 4.40%
IX. REPURCHASED CONTRACTS
(A)Repurchased Contracts - Breach of Rep or Warranty
(i) Beginning Cumulative Repurchased Contracts since cutoff $ 246,500.34
(ii) Number of Contracts repurchased this period -
(iii) Repurchase Price of Contracts this period $ -
(iv) Ending Cumulative Repurchased Contracts since cutoff $ 246,500.34
(B)Repurchased Contracts - Delinquent Loans
(i) Beginning Cumulative Repurchased Contracts since cutoff $ -
(ii) Number of Contracts repurchased this period -
(iii) Repurchase Price of Contracts this period $ -
(iv) Ending Cumulative Repurchased Contracts since cutoff -
X. REPOSESSION / LOSS INFORMATION
Units Principal Balance
Beginning Repossession Inventory 482 $20,192,112.07
Repossessions Incurred 67 $ 2,570,651.20
Less Repurchase of Delinquent Loans 0 $ -
Less Repossessions Sold 86 $ 3,316,508.53
Ending Repossession Inventory 463 $19,446,254.74
Principal Balance of Repossessions Liquidated $ 3,316,508.53
Liquidation Proceeds Attributable to Principal $ 1,946,700.51
---------------
Principal Loss on Liquidation of Repo $ 1,369,808.02
Reimbursement to Servicer for Liquidation Expense $ -
Recoveries for Previously Liquidated Contracts $ 65.00
---------------
Net Liquidation Loss (Realized Loss) $ 1,369,743.02
Recoveries
Liquidation Proceeds Attributable to Interest $ 116,010.10
Liquidation Proceeds Attributable to Principal $ 1,946,700.51
Recoveries for Previously Liquidated Contracts $ 65.00
---------------
Total Recoveries $ 2,062,775.61
Recovery Percentage of Principal Balance of Repossessions Liquidated 62%
XI. TRIGGERS
Has the Crossover Date Occurred? NO
Where the Current Distribution Date of 08/15/01
is greater than the Earliest Crossover Date of February 29, 2004
And
Subordinated Certificates Beginning Principal Balance of 101,764,000.00
plus the Current Overcollateralization Amount of 18,521,600.92
divided by the Current Beginning Pool Principal Balance of 423,130,084.34
-------------
Equals 28.43%
-------------
And is greater than the:
Subordinated Initital Certificates Percentage of 34.92%
multiplied by the
Percentage (as Percent of Initial Class Subordination Percentage) 175%
-------------
Equals 61.11%
-------------
Principal Distribution Tests: Actual Ratio Test Ratio Result
Over 60 Days Delinquent
--------------------------------
Current Mo 24.64%
1st Preceding Mo 22.87%
2nd Preceding Mo 21.49%
Average 60 Day Delinquency Ratio: 23.00% 5.00% FAIL
Over 30 Days Delinquent
--------------------------------
Current Mo 35.04%
1st Preceding Mo 33.77%
2nd Preceding Mo 31.93%
Average 30 Day Delinquency Ratio: 33.58% 7.00% FAIL
Net Liquidation Losses
Ending Pool Bal (Realized Losses)
------------------- ----------------------------
Current Mo 418,805,385.81 1,369,743.02
1st Preceding Mo 423,130,084.34 1,153,142.04
2nd Preceding Mo 426,033,557.70 1,251,438.54
------------------- -------------
Total 1,267,969,027.85 3,774,323.60
------------------- -------------
Divided by 3
-------------------
Average 422,656,342.62
Sum of last 3 months of Losses 3,774,323.60
Divided by 3 month average of Pool Balance 422,656,342.62
Annualized (multiply by 4) 4
Current Realized Loss Ratio: 3.57% 2.75% FAIL
Beginning Cumulative Realized Losses 12,824,539.66
Net Liquidation Losses (Realized Losses) 1,369,743.02
-------------------
Ending Cumulative Realized Losses 14,194,282.68
Divided by Initial Pool Principal Balance 467,867,888.45
Cumulative Realized Loss Ratio: 3.03% 7.00% PASS
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: Edward A. Bortz
TITLE: Director of Securitization