|
|
|
|
|
|
|
|
|
|
Previous: CHARTER EQUIPMENT LEASE 1999-1 LLC, 10-Q, EX-19.1, 2000-10-19 |
Next: CHARTER EQUIPMENT LEASE 1999-1 LLC, 10-Q, EX-19.3, 2000-10-19 |
Monthly Servicer Report
Closing Date 29-Feb-00
Payment Date 27-Mar-00
Prior Payment Date 25-Feb-00
<TABLE>
<CAPTION>
<S> <C>
A AGGREGATE DISCOUNTED LEASE BALANCE (Discount Rate = 7.505%)
Initial Aggregate Discounted Lease Balance 174,935,104.00
Discounted Contract Balance, beginning 141,419,166.83
Discounted Contract Balance, ending 137,039,488.59
B PAST DUE LEASE PAYMENTS
Past due balance, beginning 804,671.50
Past due payments received (reimbursed per this report) 688,235.49
Past dues on Non-Performing, Warranty and Adjusted Leases 0.00
Past dues on Early Terminations 0.00
New Net Advances (last month's current Contracts that became past due) 761,671.83
Past dues on Replacement Leases 0.00
--------------
Past due balance, ending 878,107.84
==============
C ADVANCE LEASE PAYMENTS
Applied to Current from Prepaid 0.00
Advance payments on Disqualified Leases 0.00
Received on Replacement Leases 0.00
Received this month 417,113.41
--------------
Total Advance Lease Payments Received 417,113.41
==============
D SUBSTITUTIONS
Defaulted Leases and Adjusted Contracts Substitued to date, beginning 0.00
Defaulted Leases and Adjusted Contracts provided with Substitute Leases 0.00
--------------
Defaulted Leases and Adjusted Contracts Substitued to date, ending 0.00
==============
Percentage of Aggregate Discounted Lease Balance at Cut-Off Date 0.00%
Non Defaulted Leases or Adjusted Contracts Substitued to date, beginning 0.00
Non Defaulted Leases or Adjusted Contracts provided with Substitute Leases 0.00
--------------
Non-Defaulted Leases or Adjusted Contracts Substitued to date, ending 0.00
==============
--------------
Total Substitutions, ending 0.00
==============
Percentage of Aggregate Discounted Lease Balance at Cut-Off Date (not to exceed 10%) 0.00%
E RESERVE ACCOUNT
Reserve Account balance, beginning 1,749,351.04
Required Reserve Fund Amount (min $1,749,351.04 or Aggregate Note Balance) 1,749,351.04
Excess (Shortfall) 0.00
Deposit from (Release to) Certificateholder 0.00
--------------
Reserve Account balance, ending 1,749,351.04
==============
F AVAILABLE FUNDS (COLLECTION ACCOUNT)
Regular monthly Lease Payments 3,768,646.56
Reinvestment Income from Collection Account and Reserve Account 0.00
Past due payments received 688,235.49
Past due payments due on Early Termination (From Seller) 0.00
Proceeds from Prepayments not replaced 887,083.26
Recoveries on Non-Performing Leases not Substituted 0.00
Servicer Advances 878,107.84
Casualty and Termination Payments 0.00
Expired Contract Proceeds 0.00
NSF payments prior month 0.00
Advance Lease Payments 417,113.41
--------------
Total Available Funds 6,639,186.56
==============
G PAYMENTS TO THE SERVICER AND TRUSTEE
Past due payments received, prior advance 804,671.50
Past due payments due, current advance (878,107.84)
Past due payments advanced on Disqualified Leases 0.00
Advance payments on Disqualified Leases 0.00
Servicer Fee 58,924.65
Excess Cash 608,590.14
--------------
Total Net Payments due to (from) Servicer 594,078.45
==============
Back-up Servicer Fee (3.0 bp) 3,535.48
Indenture Trustee Fee (2 bp) 2,356.99
--------------
Total Payments to Trustee 5,892.47
==============
</TABLE>
<PAGE>
Charter Equipment Lease 1999-1
Monthly Servicer Report
Closing Date 29-Feb-00
Payment Date 27-Mar-00
Prior Payment Date 25-Feb-00
PAYMENTS TO NOTEHOLDERS
<TABLE>
<CAPTION>
Percentage
Beginning (Regular) (Additional) End of all
Initial of Period Interest Interest Principal Principal of Period Notes
Class Balance Balance Rate Paid Paid Paid Balance Outstanding
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C> <C> <C>
A-1 50,293,842.00 16,777,905.10 5.777% 83,464.02 4,379,678.24 0.00 12,398,226.86 9.35%
A-2 40,759,879.00 40,759,879.00 6.590% 223,839.67 0.00 0.00 40,759,879.00 30.72%
A-3 18,280,718.00 18,280,718.00 6.890% 104,961.79 0.00 0.00 18,280,718.00 13.78%
A-4 48,544,491.00 48,544,491.00 7.070% 286,007.96 0.00 0.00 48,544,491.00 36.59%
------------------------------------------------------------------------------------------------------------------------------------
Class A 157,878,930.00 124,362,993.10 698,273.44 4,379,678.24 0.00 119,983,314.86 90.44%
------------------------------------------------------------------------------------------------------------------------------------
B 7,434,742.00 7,434,742.00 7.300% 45,228.01 0.00 0.00 7,434,742.00 5.60%
C 3,936,040.00 3,936,040.00 8.070% 26,469.87 0.00 0.00 3,936,040.00 2.97%
D 1,312,013.00 1,312,013.00 10.480% 11,458.25 0.00 0.00 1,312,013.00 0.99%
------------------------------------------------------------------------------------------------------------------------------------
Total Notes 170,561,725.00 137,045,788.10 781,429.57 4,379,678.24 0.00 132,666,109.86 100.00%
------------------------------------------------------------------------------------------------------------------------------------
0.03076923
</TABLE>
Target
(defined) Investor
Class Principal Class
Class Percentage Amount Floors
--------------------------------------------------------------------------------
A 86.3158% 118,286,715.03
B 5.9649% 8,174,285.35 --
C 3.1579% 4,327,562.96 --
D 1.0526% 1,442,520.62 --
(Retained) Certificate Balance 4,373,378.73
Monthly Principal Amount 4,379,678.24
Overcollateralization Balance (prior) 4,373,378.73
Overcollateralization Balance (current) 4,373,378.73
Cumulative Loss Amount 0.00
Additional Principal 0.00
DISTRIBUTION OF FUNDS
Pursuant to Section 7.05(a) of the Sale and Servicing Agmt
Available Funds 6,639,186.56
Reserve Account Draw 0.00
Servicing Fee Paid & Reimb. of Advances 863,596.15
Back-up Servicer Fee Paid 3,535.48
Trustee Fee Paid 2,356.99
Note Interest Paid 781,429.57
Note Principal Paid 4,379,678.24
Reserve Account Deposit 0.00
Reserve Account Withdrawal 0.00
------------
Remainder to Certificateholder 608,590.14
<PAGE>
Charter Equipment Lease 1999-1
Monthly Servicer Report
Closing Date 29-Feb-00
Payment Date 27-Mar-00
Prior Payment Date 25-Feb-00
Delinquent Contracts
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
Days Delinquent Number of Leases Agg Contract Balance Percentage Agg Monthly Payment
-----------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C>
Current 542 113,865,746.81 83.09% 3,768,646.56
1-30 92 21,384,354.33 15.60% 761,671.83
31-60 16 1,643,557.29 1.20% 107,454.72
61-90 4 118,319.40 0.09% 7,652.62
91-120 2 27,510.76 0.02% 1,328.67
Total 656 137,039,488.59 100.00% 4,646,754.40
</TABLE>
** Minor differences attributable to rounding.
<PAGE>
Charter Equipment Lease 1999-1
Monthly Servicer Report
Closing Date 29-Feb-00
Payment Date 27-Mar-00
Prior Payment Date 25-Feb-00
Prepayed Contracts
--------------------------------------------------------------------------------
Lease Number Lessee ADLB
--------------------------------------------------------------------------------
3204.02 Citizen Publishing Company of Wisconsin, Inc. 670,764.32
3287 Otter Tail Valley Railroad Company 216,318.94
------------
Total $ 887,083.26
============
Total number of contracts 2.00
============
Defaulted Contracts
--------------------------------------------------------------------------------
Lease Number Lessee ADLB Recoveries Net Loss
--------------------------------------------------------------------------------
006080.N13-04 Arthur Anderson, LLP 18,306.16 -- 18,306.16
006080.N10 Arthur Anderson, LLP 13,716.82 -- 13,716.82
006080.N13-01 Arthur Anderson, LLP 18,306.16 -- 18,306.16
006080.N13-03 Arthur Anderson, LLP 18,306.16 -- 18,306.16
006742.N1-04 Fedders Corp. 16,237.86 -- 16,237.86
-------------------------------------
Total $ 84,873.16 $ -- $ 84,873.16
=====================================
Total number of contracts 5.00
===========
|
|