<PAGE> 1
SECURITIES AND EXCHANGE COMMISSION
450 FIFTH STREET, NW
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES ACT OF 1934
DECEMBER 11, 1997
DATE OF REPORT
$171,326,953.09
CORESTATES HOME EQUITY LOAN TRUST 1996-1
- --------------------------------------------------------------------------------
(Exact name of registrant as specified in its charter)
HOME EQUITY LOAN CERTIFICATES
New York 33-79544-07 36-7148609
Series 1996-1
- --------------------------------------------------------------------------------
(STATE OR OTHER JURISDICTION (COMMISSION (IRS EMPLOYER
OF INCORPORATION) FILE NUMBER) IDENTIFICATION
NUMBER)
c/o CoreStates Bank, N.A., as Master Servicer
1345 Chestnut Street
Philadelphia, Pennsylvania 19107
- --------------------------------------------------------------------------------
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES (ZIP CODE)
OF MASTER SERVICER)
MASTER SERVICER'S TELEPHONE NUMBER, INCLUDING AREA CODE:
(215) 973-3810
- --------------
Total Number of
Sequentially
Numbered Page 9
Exhibit Index
Appears on Page 4
<PAGE> 2
Item 7. Financial Statements and Exhibits
The following exhibits are furnished herewith:
21 Monthly servicing report prepared by the Master
Servicer and sent to holders of the Certificates
pursuant to Section 5.02(b) of the Pooling and
Servicing Agreement covering the period of
November 1, 1997 through November 30, 1997.
25 Power of Attorney of The First National Bank of
Chicago.*
- ------------------
*Previously filed as an exhibit to Registrant's Current Report on From 8-K
dated June 20, 1996 and incorporated herein by reference.
2
<PAGE> 3
SIGNATURES
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.
Dated: December 11, 1997 CORESTATES HOME EQUITY TRUST
(Registrant)
By The First National Bank
of Chicago
By /s/ Barbara M. Rothenberg
-------------------------
Barbara M. Rothenberg
Attorney-in-Fact
3
<PAGE> 4
Exhibit Index
<TABLE>
<CAPTION>
Exhibit No. Page
- ----------- ----
<S> <C> <C>
21.1 Monthly servicing report prepared by the Master 5
Servicer and sent to holders of the Certificates
pursuant to Section 5.02(b) of the Pooling and
Servicing Agreement covering the period of
November 1, 1997 through November 30, 1997.
25 Power of Attorney of The First National Bank of
Chicago.*
</TABLE>
- ------------------
*Previously filed as an exhibit to Registrant's Current Report on From 8-K
dated June 20, 1996 and incorporated herein by reference.
4
<PAGE> 1
EXHIBIT 21.1
CORESTATES FINANCIAL CORP Page 1
MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1
Due Period: November 1, 1997 through November 30, 1997
Payment Date: December 15, 1997
<TABLE>
<S> <C>
A. ORIGINAL DEAL PARAMETER INPUTS
- ----------------------------------
(A) Original Total Portfolio $171,326,953.09
(B) Original Total Class A Certificate Balance $171,326,000.00
(C) Original Class A-1 Certificate Balance $90,000,000.00
(D) Class A-1 Certificate Rate 6.20%
(E) Original Class A-2 Certificate Balance $27,600,000.00
(F) Class A-2 Certificate Rate 6.75%
(G) Original Class A-3 Certificate Balance $41,000,000.00
(H) Class A-3 Certificate Rate 7.00%
(I) Original Class A-4 Certificate Balance $12,726,000.00
(J) Class A-4 Certificate Rate 7.00%
(K) Servicing Fee Rate 0.75%
(L) Original Weighted Average Coupon (WAC) 8.36%
(M) Original Weighted Average Remaining Maturity (WAM) 152.99 months
(N) Number of Contracts 3,970
(O) Original Yield Supplement Account Amount $77,567.54
(P) Reserve Account
(i) Initial Reserve Account Deposit Amount Percentage 8.75%
(ii) Initial Reserve Account Deposit Amount $14,991,108.40
(iii) Initial Reserve Account Required Amount Percentage 8.75%
(iv) Initial Reserve Account Required Amount $14,991,108.40
B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS
- -------------------------------------------------
(A) Total Portfolio Outstanding $123,808,508.23
(B) Total Portfolio Pool Factor 0.7226447
(C) Total Class A Certificate Balance (after reserve account releases) $110,529,716.27
(D) Total Class A Certificate Factor (after reserve account releases) 0.6451427
(E) Class A-1 Certificate Balance (after reserve account releases) $29,203,716.27
(F) Class A-1 Principal Factor (after reserve account releases) 0.3244857
(G) Class A-2 Certificate Balance (after reserve account releases) $27,600,000.00
(H) Class A-2 Principal Factor (after reserve acount releases) 1.0000000
(I) Class A-3 Certificate Balance (after reserve account releases) $41,000,000.00
(J) Class A-3 Principal Factor (after reserve acount releases) 1.0000000
(K) Class A-4 Certificate Balance (after reserve account releases) $12,726,000.00
(L) Class A-4 Principal Factor (after reserve acount releases) 1.0000000
(M) Reserve Account Balance $1,713,269.53
(N) Yield Supplement Account Balance $60,887.67
(O) Cumulative Net Losses for All Prior Periods $244,817.62
(P) Weighted Average Coupon of Remaining Portfolio (WAC) 8.32%
(Q) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 136.67 months
(R) Number of Contracts 3,074
C. INPUTS FROM THE MAINFRAME
- -----------------------------
(A) Ending Total Portfolio Outstanding $121,305,209.19
(B) Ending Total Portfolio Pool Factor 0.7080334
(C) Ending Total Class A Certificate Balance (prior to reserve account releases) $108,026,417.23
(D) Ending Total Class A Certificate Balance (after reserve account releases) $108,026,417.23
(E) Ending Total Class A Certificate Factor (after reserve account releases) 0.6305314
(F) Ending Class A-1 Certificate Balance (prior to reserve account releases) $26,700,417.23
(G) Ending Class A-1 Certificate Balance (after reserve account releases) $26,700,417.23
(H) Ending Class A-1 Principal Factor (after reserve account releases) 0.2966713
(I) Ending Class A-2 Certificate Balance (prior to reserve account releases) $27,600,000.00
(J) Ending Class A-2 Certificate Balance (after reserve account releases) $27,600,000.00
(K) Ending Class A-2 Principal Factor (after reserve account releases) 1.0000000
(L) Ending Class A-3 Certificate Balance (prior to reserve account releases) $41,000,000.00
(M) Ending Class A-3 Certificate Balance (after reserve account releases) $41,000,000.00
(N) Ending Class A-3 Principal Factor (after reserve account releases) 1.0000000
(O) Ending Class A-4 Certificate Balance (prior to reserve account releases) $12,726,000.00
(P) Ending Class A-4 Certificate Balance (after reserve account releases) $12,726,000.00
(Q) Ending Class A-4 Principal Factor (after reserve account releases) 1.0000000
(R) Simple Interest Mortgage Loans
(i) Principal Reduction of Mortgage Loans $2,503,299.04
(a) Principal Payments Received $2,463,469.08
(ii) Interest Payments Received $791,145.58
(iii) Repurchased Mortgage Loans Principal $0.00
(iv) Repurchased Mortgage Loans Interest $0.00
(S) Weighted Average Coupon of Remaining Portfolio (WAC) 8.32%
(T) Weighted Average Remaining Maturity of Remaining Portfolio (WAM) 135.93 months
(U) Remaining Number of Mortgage Loans 3,015
(V) Number of Repurchased Mortgage Loans 0
</TABLE>
<PAGE> 2
CORESTATES FINANCIAL CORP Page 2
MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1
Due Period: November 1, 1997 through November 30, 1997
Payment Date: December 15, 1997
<TABLE>
<CAPTION>
C. INPUTS FROM THE MAINFRAME (cont.)
- -----------------------------
Contracts Amount
(T) Delinquent Mortgage Loans # % $ %
--------------------------------------------------------------------------
<S> <C> <C> <C> <C>
(i) 30-59 Days Delinquent 18 0.60% $565,920.31 0.47%
(ii) 60-89 Days Delinquent 4 0.13% $162,522.96 0.13%
(iii) 90 Days or More Delinquent 2 0.07% $64,385.69 0.05%
(iv) Real Estate Owned 0 0.00% $0.00 0.00%
</TABLE>
<TABLE>
<S> <C>
D. INPUTS DERIVED FROM OTHER SOURCES
- --------------------------------------
(A) Collection Account Investment Income $5,050.52
(B) Reserve Account Investment Income $8,164.90
(C) Liquidated Mortgage Loans
(i) Beginning Gross Principal of Charged-Off Mortgage Loans $244,817.62
(ii) Liquidation Proceeds & Recoveries Received during the Due Period $0.00
(iii) Liquidation Expenses $0.00
(iv) Net Liquidation Proceeds and Recoveries on Liquidated Mortgage Loans $0.00
(v) Ending Gross Principal of Charged-Off Mortgage Loans $284,647.58
(D) Principal Balance of Newly Charged-Off Loans during Due Period $39,829.96
(E) Number of Mortgage Loans Charged-Off during Due Period 1
I. COLLECTIONS
- ---------------
(A) Principal Payments Received $2,463,469.08
(B) Interest Payments Received $791,145.58
(C) Aggregate Net Liquidation Proceeds Received $0.00
(D) Aggregate Insurance Proceeds Received $0.00
(E) Aggregate Purchase Price of Home Equity Loans Repurchased from Trust $0.00
(F) Interest on Repurchased Home Equity Loans $0.00
----------------
(G) Total Collections $3,254,614.66
(H) Total Principal Collections $2,463,469.08
(I) Available Payment Amount $3,177,234.34
(J) Reserve Account Draw for Class A Formula Amount $0.00
(K) Total Amount Distibuted to Class A Certificateholders $3,177,234.34
(L) Yield Supplement Deposit Amount $803.95
----------------
(M) Total Collection Account Amount Less Servicing Fee $3,178,038.29
II. DISTRIBUTIONS
- ------------------
(A) Servicing Fee $77,380.32
(B) Class A-1 Monthly Interest Payment (including Amount from Yield Supplement Withdrawals) $150,885.87
(C) Monthly Principal to Class A-1 $2,503,299.04
(D) Class A-2 Monthly Interest Payment (including Amount from Yield Supplement Withdrawals) $155,250.00
(E) Monthly Principal to Class A-2 $0.00
(F) Class A-3 Monthly Interest Payment (including Amount from Yield Supplement Withdrawals) $239,166.67
(G) Monthly Principal to Class A-3 $0.00
(H) Class A-4 Monthly Interest Payment (including Amount from Yield Supplement Withdrawals) $74,235.00
(I) Monthly Principal to Class A-4 $0.00
(J) Deposit to Reserve Account to Maintain Required Amount $0.00
----------------
(K) Amount Distributed from Collection Account $3,122,836.58
(L) Excess Collections -- Amount Distributed to Class R Certificateholders $54,397.76
(M) Additional Monthly Class A Principal Amount Paid from Reserve Account $0.00
(N) Release of Reserve Account Amount to Class R Certificatholders $0.00
(O) Yield Supplement Withdrawal Amount Included in the Distribution to Class A Certificateholders $0.00
(P) Yield Supplement Deposit Amount Paid to Seller $803.95
(Q) Class A-1 Pass-Through Rate 6.2000000%
(R) Class A-2 Pass-Through Rate 6.7500000%
(S) Class A-3 Pass-Through Rate 7.0000000%
(T) Class A-4 Pass-Through Rate 7.0000000%
</TABLE>
<PAGE> 3
CORESTATES FINANCIAL CORP Page 3
MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1
Due Period: November 1, 1997 through November 30, 1997
Payment Date: December 15, 1997
<TABLE>
<S> <C>
III. POOL BALANCES AND PORTFOLIO INFORMATION
- --------------------------------------------
(A) Beginning Balances and Principal Factors
(i) Total Pool Balance $123,808,508.23
(ii) Total Pool Factor 0.7226447
(iii) Total Class A Certificate Balance $110,529,716.27
(iv) Total Class A Pool Factor 0.6451427
(v) Class A-1 Certificate Balance $29,203,716.27
(vi) Class A-1 Principal Factor 0.3244857
(vii) Class A-2 Certificate Balance $27,600,000.00
(viii) Class A-2 Principal Factor 1.0000000
(ix) Class A-3 Certificate Balance $41,000,000.00
(x) Class A-3 Principal Factor 1.0000000
(xi) Class A-4 Certificate Balance $12,726,000.00
(xii) Class A-4 Principal Factor 1.0000000
(B) Ending Balances and Principal Factors
(i) Total Pool Balance $121,305,209.19
(ii) Total Pool Factor 0.7080334
(iii) Total Class A Certificate Balance $108,026,417.23
(iv) Total Class A Pool Factor 0.6305314
(v) Class A-1 Certificate Balance $26,700,417.23
(vi) Class A-1 Principal Factor 0.2966713
(vii) Class A-2 Certificate Balance $27,600,000.00
(viii) Class A-2 Principal Factor 1.0000000
(ix) Class A-3 Certificate Balance $41,000,000.00
(x) Class A-3 Principal Factor 1.0000000
(xi) Class A-4 Certificate Balance $12,726,000.00
(xii) Class A-4 Principal Factor 1.0000000
(C) Beginning of Period Portfolio Information
(i) Weighted Average Coupon (WAC) 8.32%
(ii) Weighted Average Remaining Maturity (WAM) 136.67 months
(iii) Remaining Number of Contracts 3,074
(D) End of Period Portfolio Information
(i) Weighted Average Coupon (WAC) 8.32%
(ii) Weighted Average Remaining Maturity (WAM) 135.93 months
(iii) Remaining Number of Contracts 3,015
IV. RECONCILIATION OF RESERVE ACCOUNT
- --------------------------------------
(A) Beginning Reserve Account Balance $1,713,269.53
(B) Reserve Account Draw for Class A Formula Amount $0.00
----------------
(C) Reserve Account Balance Prior to Release or Deposits $1,713,269.53
(D) Reserve Account Required Amount (See Reduction Tests in VII) $1,713,269.53
(E) Amount Necessary to Reach Reserve Account Required Amount $0.00
(F) Deposit or (Release) to Reserve Account to Maintain Required Amount $0.00
(G) Excess Collections over Reserve Account Required Amount $0.00
(H) Release of Reserve Account Amount to Class A Principal Amount $0.00
(I) Release of Reserve Account Amount to Class R Certificateholders $0.00
(J) Ending Reserve Account Balance $1,713,269.53
V. RECONCILIATION OF YIELD SUPPLEMENT ACCOUNT
- -------------------------------------------------
(A) Beginning Yield Supplement Account Balance $60,887.67
(B) Required Monthly Interest Added to YSA Balance $126.85
(C) YSA Balance Including Required Monthly Interest $61,014.52
(D) Yield Supplement Deposit Amount $803.95
(E) Yield Supplement Account Balance after Deposit to Collection Account $60,210.57
(F) Releases from Yield Supplement Account Paid to the Seller $0.00
(G) Ending Yield Supplement Account Balance $60,210.57
(H) Yield Supplement Deposit Amount $803.95
(I) Yield Supplement Withdrawal Amount Paid to Class A Certificateholders $0.00
(J) Yield Supplement Deposit Amount Paid to Seller $803.95
</TABLE>
<PAGE> 4
CORESTATES FINANCIAL CORP Page 4
MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1
Due Period: November 1, 1997 through November 30, 1997
Payment Date: December 15, 1997
<TABLE>
<S> <C>
VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
- -----------------------------------------------
(A) Aggregate Net Losses for Due Period $39,829.96
(B) Liquidated Mortgage Loans
(i) Gross Principal of Charged-Off Mortgage Loans $244,817.62
(ii) Net Liquidation Proceeds and Recoveries on Liquidated Mortgage Loans $0.00
(C) Cumulative Net Losses for all Periods $284,647.58
</TABLE>
<TABLE>
<CAPTION>
(D) Delinquent Mortgage Loans Contracts Amount
# % $ %
---------------------------------------------------------------------
<S> <C> <C> <C> <C>
(i) 30-59 Days Delinquent 18 0.60% $565,920.31 0.47%
(ii) 60-89 Days Delinquent 4 0.13% $162,522.96 0.13%
(iii) 90 Days or More Delinquent 2 0.07% $64,385.69 0.05%
(iv) Real Estate Owned 0 0.00% $0.00 0.00%
</TABLE>
<TABLE>
<S> <C>
VII. TESTS FOR RESERVE ACCOUNT REQUIRED AMOUNT and RELEASES
- -----------------------------------------------------------
(A) Reserve Account Required Amount $1,713,269.53
Lesser of -----
(i) the Class A Certificate Balance $108,026,417.23
AND
(ii) Greater of --- a.) specified reserve requirement $385,485.64
b.) if Reserve Account Balance + OC Amount less than 8.75% of
Orig. Bal, then Initial Reserve Amount - OC, else $0.00
c.) 1.0% x original pool principal balance $1,713,269.53
(B) 60-Day Delinquency Percentage
(i) Collection Period 3 Months Preceding the Payment Date 0.12%
(ii) Collection Period 2 Months Preceding the Payment Date 0.16%
(iii) Collection Period Preceding the Payment Date 0.18%
(iv) Three Month Average (Avg(i,ii,iii)) NOT to Exceed 2.00% 0.15%
(C) Percentage of Net Losses from Cut-Off Date to Original Pool
Balance NOT to equal or exceed 2.925% 0.17%
</TABLE>
<TABLE>
<CAPTION>
VIII. INFORMATION PER SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT
- --------------------------------------------------------------------------
Total Amount Per $1000
------------------------------------
<S> <C> <C>
(A) Principal Payments to Class A Certificateholders for Current Payment Date.
(i) Class A-1 Monthly Principal Remittance Amount $2,503,299.04 $27.81
a.) Basic Principal Amount $2,503,299.04 $27.81
b.) Class A-1 Carry-Forward Amount
i.) Interest and Principal Due from Previous Payment Dates $0.00 $0.00
ii.) Interest Payable on the Interest Portion of
Class A-1 Carry-Forward Amount $0.00 $0.00
(ii) Additional Class A-1 Principal Amount $0.00 $0.00
(iii) Class A-2 Monthly Principal Remittance Amount $0.00 $0.00
a.) Basic Principal Amount $0.00 $0.00
b.) Class A-2 Carry-Forward Amount
i.) Interest and Principal Due from Previous Payment Dates $0.00 $0.00
ii.) Interest Payable on the Interest Portion of
Class A-2 Carry-Forward Amount $0.00 $0.00
(iv) Additional Class A-2 Principal Amount $0.00 $0.00
(v) Class A-3 Monthly Principal Remittance Amount $0.00 $0.00
a.) Basic Principal Amount $0.00 $0.00
b.) Class A-3 Carry-Forward Amount
i.) Interest and Principal Due from Previous Payment Dates $0.00 $0.00
ii.) Interest Payable on the Interest Portion of
Class A-3 Carry-Forward Amount $0.00 $0.00
(vi) Additional Class A-3 Principal Amount $0.00 $0.00
(vii) Class A-4 Monthly Principal Remittance Amount $0.00 $0.00
a.) Basic Principal Amount $0.00 $0.00
b.) Class A-4 Carry-Forward Amount
i.) Interest and Principal Due from Previous Payment Dates $0.00 $0.00
ii.) Interest Payable on the Interest Portion of
Class A-4 Carry-Forward Amount $0.00 $0.00
(viii) Additional Class A-4 Principal Amount $0.00 $0.00
(B) Interest Payments to Class A Certificateholders for Current Payment Date.
(i) Class A Monthly Interest Remittance Amount $619,537.54 $3.62
(a) Class A-1 Monthly Interest Remittance Amount $150,885.87 $1.68
(b) Class A-2 Monthly Interest Remittance Amount $155,250.00 $5.63
(c) Class A-3 Monthly Interest Remittance Amount $239,166.67 $5.83
(d) Class A-4 Monthly Interest Remittance Amount $74,235.00 $5.83
(ii) Yield Supplement Deposit Amount $803.95 $0.00
(iii) Yield Supplement Withdrawal Amount $0.00 $0.00
(a) Yield Supplement Withdrawal Amount Included in the
Distribution to Class A-1 Certificateholders $0.00 $0.00
(b) Yield Supplement Withdrawal Amount Included in the
Distribution to Class A-2 Certificateholders $0.00 $0.00
(c) Yield Supplement Withdrawal Amount Included in the
Distribution to Class A-3 Certificateholders $0.00 $0.00
(d) Yield Supplement Withdrawal Amount Included in the
Distribution to Class A-4 Certificateholders $0.00 $0.00
</TABLE>
<PAGE> 5
CORESTATES FINANCIAL CORP Page 5
MONTHLY SERVICING REPORT - HOME EQUITY TRUST 1996-1
Due Period: November 1, 1997 through November 30, 1997
Payment Date: December 15, 1997
<TABLE>
<S> <C> <C>
VIII. INFORMATION PER SECTION 5.02 OF THE POOLING AND SERVICING AGREEMENT (cont.)
- --------------------------------------------------------------------------
(C) Class A Certificate Balance and Class A Principal Factor
after Distribution of Principal.
(i) Class A-1 Certificate Balance $26,700,417.23 $296.67
(ii) Class A-1 Principal Factor 0.2966713
(iii) Class A-2 Certificate Balance $27,600,000.00 $1,000.00
(iv) Class A-2 Principal Factor 1.0000000
(v) Class A-3 Certificate Balance $41,000,000.00 $1,000.00
(vi) Class A-3 Principal Factor 1.0000000
(vii) Class A-4 Certificate Balance $12,726,000.00 $1,000.00
(viii) Class A-4 Principal Factor 1.0000000
(D) Beginning Total Pool Balance and Total Pool Factor
for the Next Due Period.
(i) Beginning Total Portfolio Pool Balance $121,305,209.19
(ii) Beginning Total Portfolio Pool Factor 0.7080334
</TABLE>
<TABLE>
<CAPTION>
(E) Number and Aggregate Principal Balance of Home Equity
Loans which are delinquent 30 Days or More at the End of the Current Due Period.
Contracts Amount
# % $ %
-------------------------------------------------------
<S> <C> <C> <C> <C>
(i) 30-59 Days Delinquent 18 0.60% $565,920.31 0.47%
(ii) 60-89 Days Delinquent 4 0.13% $162,522.96 0.13%
(iii) 90 Days or More Delinquent 2 0.07% $64,385.69 0.05%
(iv) Real Estate Owned 0 0.00% $0.00 0.00%
</TABLE>
<TABLE>
<S> <C>
(F) Number and Aggregate Principal Balances of Home Equity Loans in
Foreclosure and the Book Value of any Real Estate Acquired
through Foreclosure or a Deed in Lieu of Foreclosure.
(i) Number of Home Equity Loans in Foreclosure 6
(ii) Aggregate Principal Balance of Loans in Foreclosure $284,647.58
(iii) Book Value of any Real Estate Acquired or Deed in Lieu of Foreclosure $0.00
(G) Number and Aggregate Principal Balances of Home Equity Loans
Including the Home Equity Loans as to which the Trust has
Acquired by Foreclosure or Deed in Lieu of Foreclosure.
(i) Number of Home Equity Loans 3,021
(ii) Aggregate Principal Balance of Home Equity Loans $121,589,856.77
(H) Number and Aggregate Principal Balances of Home Equity Loans
Repurchased by any Seller or the Master Servicer during the
Current Due Period.
(i) Number of Home Equity Loans Repurchased 0
(ii) Aggregate Principal Balance of Home Equity Loans Repurchased $0.00
(I) Amount of Monthly Servicing Fee Paid to the Master Servicer
and the Amount Reimbursed to the Master Servicer in Respect
of Liquidation Expenses during the Current Due Period.
(i) Amount of Monthly Servicing Fee Paid $77,380.32
(ii) Amount Reimbursed $0.00
(J) Amount of Withdrawal from the Reserve Account Distributed to
the Class A Certificateholders, the Amount in the Reserve Account
After Giving Effect to Distribution, the Reserve Account
Required Amount, Reserve Account Excess, and Amounts Transferred
to Maintain Reserve Required.
(i) Amount of Withdrawal from the Reserve Account $0.00
(ii) Amount in the Reserve Account after such Withdrawal $1,713,269.53
(iii) Reserve Account Required Amount on Payment Date $1,713,269.53
(iv) Reserve Account Excess Amount on Payment Date $0.00
(v) Amount Transferred to Reserve Account to Maintain Required Reserve Amount $0.00
(K) Amount of Withdrawal from the Yield Supplement Account included in the Amounts
Distributed to the Class A-1, Class A-2 , Class A-3 or Class A-4
Certificateholders, the Amount of Release paid to the Seller and
the Amount in the Yield Supplement Account After Giving Effect
to Any Withdrawal or Release
(i) Yield Supplement Deposit Amount Paid to Seller $803.95
(ii) Release from the Yield Supplement Account Paid to the Seller $0.00
(iii) Ending Yield Supplement Account Balance $60,210.57
</TABLE>
OFFICER'S CERTIFICATE
- ---------------------
All computations reflected in this Payment Date Monthly Servicing Report were
made in conformity with the Pooling and Servicing Agreement.
/s/ ROBERT W. FURNESS
- ----------------------------------------------------
Robert W. Furness
Servicing Officer
