STAR RECEIVABLES FUNDING INC
8-K, 2000-05-22
PERSONAL CREDIT INSTITUTIONS
Previous: CDT INC, 10QSB, 2000-05-22
Next: I CRYSTAL INC, 10-Q, 2000-05-22



================================================================================
                       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) MAY 15, 2000




                                ----------------


                          JCP MASTER CREDIT CARD TRUST
                          (Issuer of the Certificates)

                         STAR RECEIVABLES FUNDING, INC.
             (Exact name of registrant as specified in its charter)



         DELAWARE                      0-17270                   74-2932856
(State or other jurisdiction         (Commission             (IRS Employer
     of incorporation)                File Number)          Identification No.)




1600 SUMMER STREET
STAMFORD, CONNECTICUT                                        06927
(Address of principal executive offices)                   (Zip Code)


(Registrant's telephone number, including area code): (203) 357-4416


<PAGE>

Item 7. Financial Statements and Exhibits.
        ----------------------------------

The following are filed as Exhibits to this Report:


      99.1  Monthly Certificateholders' Statement - Series B for the month ended
            April 30, 2000.


      99.2  Monthly Certificateholders' Statement - Series C for the month ended
            April 30, 2000.


      99.3  Monthly Certificateholders' Statement - Series E for the month ended
            April 30, 2000.



                                       2
<PAGE>

     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 hereunto duly authorized.




                                 STAR RECEIVABLES FUNDING, INC.




Date: MAY 15, 2000


                                 /s/ Rick Davis
                                 ---------------------------------------------
                                 Name
                                 Vice President and Assistant Secretary




                                       3
<PAGE>
                                INDEX TO EXHIBITS


Exhibit
Number        Exhibit
- ------        -------


99.1       Monthly Certificateholders' Statement - Series B for the month ended
           April 30, 2000.


99.2       Monthly Certificateholders' Statement - Series C for the month ended
           April 30, 2000.


99.3       Monthly Certificateholders' Statement - Series E for the month ended
           April 30, 2000.



                                       4


                      MONTHLY CERTIFICATEHOLDERS' STATEMENT                1.

                      GENERAL ELECTRIC CAPITAL CORPORATION
                     ---------------------------------------
                          JCP MASTER CREDIT CARD TRUST
                     ---------------------------------------

                         8.95% ASSET BACKED CERTIFICATES
                                    SERIES B
                               CUSIP NO. 466115AB8


         Under Section 5.2 of the Master Pooling and Servicing Agreement dated
as of September 5, 1988, as amended by Amendment No. 1 dated as of October 15,
1997 and Amendment No. 2 dated as of October 15, 1999 and as supplemented by the
Series A, Series B, Series C, Series D and Series E Supplements thereto (as so
amended and supplemented, the "Pooling and Servicing Agreement"), by and among
JCP Receivables, Inc., J.C.Penney Company, Inc. ("JCPenney"), as Servicer and
The Fuji Bank and Trust Company (the "Trustee"), General Electric Capital
Corporation (as the successor and assign of JCPenney pursuant to the Assignment
and Assumption Agreement dated as of December 6, 1999) is required to prepare
certain information for each Series each month regarding current distributions
to Certificateholders of such Series and the performance of the JCP Master
Credit Card Trust (the "Trust") during the previous month. The information which
is required to be prepared with respect to the Distribution Date of May 15,
2000, and with respect to the performance of the Trust during the month of
April, 2000, is set forth below. Certain of the information is presented on the
basis of an original principal amount of $1,000 per Investor Certificate of this
Series (a "Certificate"). Certain other information is presented based on the
aggregate amounts for the Trust as a whole. Capitalized terms used in this
Certificate have their respective meanings set forth in the Pooling and
Servicing Agreement.

A.       Information Regarding the Current Monthly Distribution (Stated on the
         Basis of $1,000 Original Certificate Principal Amount) for this Series.
<TABLE>
<S>                                                                                            <C>
         1.       The total amount of the distribution to Certificateholders per
                  $1,000 original Certificate Principal amount ................                $         107.83

         2.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Principal, per $1,000 original
                  Certificate Principal amount.................................                $         107.03


                                     Page 1
<PAGE>

         3.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Interest, per $1,000 original
                  Certificate Principal amount.................................                $           0.80

B.       Information Regarding the Performance of the Trust.

         1.       Collection of Principal Receivables

                  (a)      The aggregate amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of this Series..................                $      5,494,685

                  (b)      The Discounted Percentage in Respect of the
                           Collections of Principal Receivables set forth in
                           paragraph 1.(a)above................................                           0.00%

                  (c)      The net amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of this Series..................                $      5,494,685

         2.       Collection of Finance Charge Receivables

                  (a)      The aggregate amount of Collections of Finance Charge
                           Receivables processed which were allocated in respect
                           of the Certificates of this
                           Series..............................................                $        806,409

                  (b)      The aggregate amount of Discount Option Receivable
                           Collections which were allocated in respect of the
                           Certificates of this Series.........................                $           0.00

                  (c)      The portion of Collections of Finance Charge
                           Receivables set forth in paragraph 2.(a) above which
                           were allocated in respect of the Certificates of
                           other Series........................................                $           0.00

                  (d)      The net amount of Collections of Finance Charge
                           Receivables which were allocated in respect of the
                           Certificates of this Series.........................                $        806,409

         3.       Net Recoveries

                  The aggregate amount of Net Recoveries which were allocated in
                  respect of the Certificates of this Series...................                $           0.00


                                     Page 2
<PAGE>

         4.       Principal Receivables in the Trust

                  (a)      The aggregate amount of Principal Receivables in the
                           Trust as of the end of the day on the last day of
                           such month (which reflects the Principal Receivables
                           represented by the JCPR Amount and by the Aggregate
                           Investor Amount)....................................                $  1,454,819,384

                  (b)      The amount of Principal Receivables in the Trust
                           represented by the Aggregate Investor Amount as of
                           the end of the day on the last day of such month
                           ....................................................                $    792,682,926

                  (c)      The Aggregate Investor Amount set forth in paragraph
                           4(b) above as a percentage of the aggregate amount of
                           Principal Receivables set forth in paragraph 4(a)
                           above...............................................                          54.49%

                  (d)      The Aggregate Investor Amount for this Series as a
                           percentage of the aggregate amount of Principal
                           Receivables in the Trust as set forth in paragraph
                           4(a) above..........................................                           0.00%

         5.       Delinquent Balances

                  The aggregate amount of outstanding balances in the Accounts
                  in the Trust which were delinquent as of the end of the day on
                  the last day of such month:

                                                             Aggregate
                                                              Account
                                                              Balance
                                                              -------

                  (a) 1 month: .......................... $ 24,181,349
                  (b) 2 months: ........................    14,155,977
                  (c) 3 months: .........................   10,625,834
                  (d) 4 months:.........................     7,216,287
                  (e) 5 months:.........................            (9)
                  (f) 6 or more months: ................             0

                                                Total:    $ 56,179,438

         6.       Investor Default Amount

                  The aggregate amount of the Investor Default Amount which was
                  allocated in respect of the Certificates of this
                  Series.......................................................                $        145,510


                                     Page 3
<PAGE>

         7.       Investor Charge Offs; Reimbursement of Charge Offs

                  (a)      The aggregate amount of Investor Charge Offs which
                           was allocated in respect of the Certificates of this
                           Series..............................................                $           0.00

                  (b)      The amount of the Investor Charge Offs set forth in
                           paragraph 7(a) above, per $1,000 original Certificate
                           Principal amount (which will have the effect of
                           reducing pro rata, the amount of each
                           Certificateholder's investment) allocated to this
                           Series..............................................                $           0.00

                  (c)      The aggregate amount reimbursed to the Trust in the
                           current month from drawings under the Letter of
                           Credit in respect of Investor Charge Offs in prior
                           months..............................................                $           0.00

                  (d)      The amount set forth in paragraph 7(c) above, per
                           $1,000 original Certificate Principal amount (which
                           will have the effect of increasing, pro rata, the
                           amount of each Certificateholder's investment)
                           allocated to this Series............................                $           0.00

         8.       Investor Monthly Servicing Fee

                  The amount of the Investor Monthly Servicing Fee for this
                  Series for the preceding Monthly Period payable by the Trust
                  to the Servicer .............................................                $         23,414

         9.       Investor Monthly Facility Fee

                  The amount of the Investor Monthly Facility Fee for this
                  Series for the preceding Monthly Period payable by the Trust
                  to JCPR .....................................................                $         39,023

         10.      Available L/C Amount

                  The Available L/C Amount as of the close of business on the
                  Distribution Date specified above for this Series............                $           0.00


                                     Page 4
<PAGE>

C.       The Pool Factor.

                  The Pool Factor (which represents the ratio of the Adjusted
                  Investor Amount for this Series as of the end of the last day
                  of such month to the applicable Initial Investor Amount). (The
                  amount of a Certificateholder's pro rata share of the Investor
                  Amount can be determined by multiplying the original
                  denomination of the Holder's Certificate by the Pool Factor)
                  .............................................................                        0.000000

</TABLE>


                                       GENERAL ELECTRIC CAPITAL CORPORATION,
                                                        as Servicer





                                       By: /s/ Michael W. Towe
                                          -------------------------------------
                                         Title: Attorney-in-Fact



                                     Page 5



                      MONTHLY CERTIFICATEHOLDERS' STATEMENT             1.

                      GENERAL ELECTRIC CAPITAL CORPORATION
                     ---------------------------------------
                          JCP MASTER CREDIT CARD TRUST
                     --------------------------------------

                        9.625% ASSET BACKED CERTIFICATES
                                    SERIES C
                               CUSIP NO. 466115AC6

         Under Section 5.2 of the Master Pooling and Servicing Agreement dated
as of September 5, 1988, as amended by Amendment No. 1 dated October 15, 1997,
and Amendment No. 2 dated as of October 15, 1999 and as supplemented by the
Series A, Series B, Series C, Series D and Series E Supplements thereto (as so
amended and supplemented, the "Pooling and Servicing Agreement"), by and among
JCP Receivables, Inc., J.C. Penney Company, Inc. ("JCPenney"), as Servicer and
The Fuji Bank and Trust Company (the "Trustee"), General Electric Capital
Corporation (as the successor and assign of JCPenney pursuant to the Assignment
and Assumption Agreement dated as of December 6, 1999) is required to prepare
certain information for each Series each month regarding current distribu- tions
to Certificateholders of such Series and the performance of the JCPMaster Credit
Card Trust (the "Trust") during the previous month. The information which is
required to be prepared with respect to the Funding Date of May 15, 2000, and
with respect to the performance of the Trust during the month of April, 2000, is
set forth below. Certain of the information is presented on the basis of an
original principal amount of $1,000 per Investor Certificate of this Series (a
"Certificate"). Certain other infor- mation is presented based on the aggregate
amounts for the Trust as a whole. Capitalized terms used in this Certificate
have their respective meanings set forth in the Pooling and Servicing Agreement.

A.       Information Regarding the Current Monthly Distribution (Stated on the
         Basis of $1,000 Original Certificate Principal Amount) for this Series.
<TABLE>
<S>                                                                                            <C>
         1.       The total amount of the distribution to Certificateholders per
                  $1,000 original Certificate Principal amount ................                $           0.00

         2.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Principal, per $1,000 original
                  Certificate Principal amount.................................                $           0.00


                                     Page 1
<PAGE>


         3.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Interest, per $1,000 original
                  Certificate Principal amount.................................                $           0.00


B.       Information Regarding the Funding Accounts (Stated on the Basis of
         $1,000 Original Certificate Principal Amount) for this Series.


         1.       The total amount on deposit in the Principal Funding Account
                  allocable to Certificate Principal per $1,000 original
                  Certificate Principal amount.................................                $       1,000.00

         2.       The total amount on deposit in the Interest Funding Account
                  allocable to Certificate Interest, per $1,000 original
                  Certificate amount ..........................................                $           0.00

C.       Information Regarding the Performance of the Trust.

         1.       Collection of Principal Receivables

                  (a)      The aggregate amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of this
                           Series..............................................                $           0.00

                  (b)      The Discounted Percentage in respect of the
                           Collections of Principal Receivables set forth in
                           paragraph 1.(a) above...............................                           0.00%

                  (c)      The net amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of this Series..................                $           0.00

         2.       Collection of Finance Charge Receivables

                  (a)      The aggregate amount of Collections of Finance Charge
                           Receivables processed which were allocated in respect
                           of the Certificates of this
                           Series..............................................                $           0.00


                                     Page 2
<PAGE>

                  (b)      The aggregate amount of Discount Option Receivable
                           Collections which were allocated in respect of the
                           Certificates of this Series.........................                $           0.00

                  (c)      The aggregate amount of Collections of Finance Charge
                           Receivables processed in respect of the Certificates
                           of other Series which were allocated in respect of
                           the Certificates of this Series.....................                $           0.00

                  (d)      The net amount of Collections of Finance Charge
                           Receivables which were allocated in respect of the
                           Certificates of this Series ........................                $           0.00

         3.       Net Recoveries

                  The aggregate amount of Net Recoveries which were allocated in
                  respect of the Certificates of this Series...................                $           0.00

         4.       Principal Receivables in the Trust

                  (a)      The aggregate amount of Principal Receivables in the
                           Trust as of the end of the day on the last day of
                           such month (which reflects the Principal Receivables
                           represented by the JCPR Amount and by the Aggregate
                           Investor Amount)....................................                $  1,454,819,384

                  (b)      The amount of Principal Receivables in the Trust
                           represented by the Aggregate Investor Amount as of
                           the end of the day on the last day of such month
                           ....................................................                $    792,682,926

                  (c)      The Aggregate Investor Amount set forth in paragraph
                           4(b) above as a percentage of the aggregate amount of
                           Principal Receivables set forth in paragraph 4(a)
                           above...............................................                          54.49%

                  (d)      The Aggregate Investor Amount for this Series as a
                           percentage of the aggregate amount of Principal
                           Receivables in the Trust as set forth in paragraph
                           4(a) above..........................................                           0.00%


                                     Page 3
<PAGE>

         5.       Delinquent Balances

                  The aggregate amount of outstanding balances in the Accounts
                  in the Trust which were delinquent as of the end of the day on
                  the last day of such month:

                                                             Aggregate
                                                              Account
                                                              Balance
                                                              -------

                  (a) 1 month: .......................... $ 24,181,349
                  (b) 2 months: ........................    14,155,977
                  (c) 3 months: .........................   10,625,834
                  (d) 4 months:.........................     7,216,287
                  (e) 5 months:.........................            (9)
                  (f) 6 or more months: ................             0

                                                Total:    $ 56,179,438

         6.       Investor Default Amount

                  The aggregate amount of the Investor Default Amount which was
                  allocated in respect of the Certificates of this
                  Series.......................................................                $           0.00

         7.       Investor Charge Offs; Reimbursement of Charge Offs

                  (a)      The aggregate amount of Investor Charge Offs which
                           was allocated in respect of the Certificates of this
                           Series..............................................                $           0.00

                  (b)      The amount of the Investor Charge Offs set forth in
                           paragraph 7(a) above, per $1,000 original Certificate
                           Principal amount (which will have the effect of
                           reducing pro rata, the amount of each
                           Certificateholder's investment) allocated to this
                           Series..............................................                $           0.00

                  (c)      The aggregate amount reimbursed to the Trust in the
                           current month from drawings under the Letter of
                           Credit in respect of Investor Charge Offs in prior
                           months..............................................                $           0.00


                                     Page 4
<PAGE>


                  (d)      The amount set forth in paragraph 7(c) above, per
                           $1,000 original Certificate Principal amount (which
                           will have the effect of increasing, pro rata, the
                           amount of each Certificateholder's investment)
                           allocated to this Series............................                $           0.00

         8.       Investor Monthly Servicing Fee

                  The amount of the Investor Monthly Servicing Fee for this
                  Series for the preceding Monthly Period payable by the Trust
                  to the Servicer .............................................                $           0.00

         9.       Investor Monthly Facility Fee

                  The amount of the Investor Monthly Facility Fee for this
                  Series for the preceding Monthly Period payable by the Trust
                  to JCPR .....................................................                $           0.00

         10.      Available L/C Amount

                  The Available L/C Amount as of the close of business on the
                  Distribution Date specified above for this
                  Series.......................................................                $           0.00

D.       The Pool Factor.

                  The Pool Factor (which represents the ratio of the Adjusted
                  Investor Amount for this Series as of the end of the last day
                  of such month to the applicable Initial Investor Amount). (The
                  amount of a Certificateholder's pro rata share of the Investor
                  Amount can be determined by multiplying the original
                  denomination of the Holder's Certificate by the Pool Factor)
                  .............................................................                       0.0000000

</TABLE>

                                       GENERAL ELECTRIC CAPITAL CORPORATION,
                                                        as Servicer





                                       By: /s/ Michael W. Towe
                                          -------------------------------------
                                         Title: Attorney-in-Fact



                                     Page 5



                      MONTHLY CERTIFICATEHOLDERS' STATEMENT             1.

                      GENERAL ELECTRIC CAPITAL CORPORATION
                     ---------------------------------------
                          JCP MASTER CREDIT CARD TRUST
                     ---------------------------------------


                         5.50% ASSET BACKED CERTIFICATES
                               SERIES E (Class A)
                               CUSIP NO. 466115AE2


         Under Section 5.2 of the Master Pooling and Servicing Agreement dated
as of September 5, 1988, as amended by Amendment No. 1 dated as of October 15,
1997 and Amendment No. 2 dated as of October 15, 1999 and as supplemented by the
Series A, Series B, Series C, Series D and Series E Supplements thereto (as so
amended and supplemented, the "Pooling and Servicing Agreement"), by and among
JCP Receivables Inc., JCPenney Company, Inc. ("JCPenney"), as Servicer and The
Fuji Bank and Trust Company (the "Trustee"), General Electric Capital
Corporation (as the successor and assign of JCPenney pursuant to the Assignment
and Assumption Agreement dated as of December 6, 1999) is required to prepare
certain Information for each Series each month regarding current distributions
to Certificateholders of such Series and the performance of the JCP Master
Credit Card Trust (the "Trust") during the previous month. The Information which
is required to be prepared with respect to the Distribution Date of May 15,
2000, and with respect to the performance of the Trust during the month of
April, 2000, is set forth below. Certain of the information is presented on the
basis of an original principal amount of $1,000 per Investor Certificate of
Class A of this Series (a "Certificate"). Certain other information is presented
based on the aggregate amounts for the Trust as a whole. Capitalized terms used
in this Certificate have their respective meanings set forth in the Pooling and
Servicing Agreement.

A.       Information Regarding the Current Monthly Distribution (Stated on the
         Basis of $1,000 Original Certificate Principal Amount) for Class A of
         this Series.
<TABLE>
<S>                                                                                            <C>
         1.       The total amount of the distribution to Certificateholders per
                  $1,000 original Certificate Principal amount ................                $           4.58


                                     Page 1
<PAGE>

         2.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Principal, per $1,000 original
                  Certificate Principal amount.................................                $           0.00


         3.       The amount of the distribution set forth in paragraph 1 above
                  allocable to Certificate Interest, per $1,000 original
                  Certificate Principal amount.................................                $           4.58

B.       Information Regarding the Performance of the Trust.

         1.       Collection of Principal Receivables

                  (a)      The aggregate amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of Class A of this Series.......                $     95,338,384

                  (b)      The Discounted Percentage in Respect of the
                           Collections of Principal Receivables set forth in
                           paragraph 1.(a)above................................                           0.00%

                  (c)      The net amount of Collections of Principal
                           Receivables processed which were allocated in respect
                           of the Certificates of Class A of this Series.......                $     95,338,384

         2.       Collection of Finance Charge Receivables

                  (a)      The aggregate amount of Collections of Finance Charge
                           Receivables processed which were allocated in respect
                           of the Certificates of Class A of this
                           Series..............................................                $     13,992,021


                                     Page 2
<PAGE>


                  (b)      The aggregate amount of Discount Option Receivable
                           Collections which were allocated in respect of the
                           Certificates of Class A of this Series..............                $           0.00

                  (c)      The portion of Collections of Finance Charge
                           Receivables set forth in paragraph 2.(a) above which
                           were allocated in respect of the Certificates of
                           other Series........................................                $           0.00

                  (d)      The net amount of Collections of Finance Charge
                           Receivables which were allocated in respect of the
                           Certificates of Class A of this Series....... $
                           13,992,021

         3.       Net Recoveries

                  The aggregate amount of Net Recoveries which were allocated in
                  respect of the Certificates of Class A of this
                  Series.......................................................                $           0.00

         4.       Principal Receivables in the Trust

                  (a)      The aggregate amount of Principal Receivables in the
                           Trust as of the end of the day on the last day of
                           such month (which reflects the Principal Receivables
                           represented by the JCPR Amount and by the Aggregate
                           Investor Amount)....................................                $  1,454,819,384

                  (b)      The amount of Principal Receivables in the Trust
                           represented by the Aggregate Investor Amount as of
                           the end of the day on the last day of such month
                           ....................................................                $    792,682,926


                                     Page 3
<PAGE>


                  (c)      The Aggregate Investor Amount set forth in paragraph
                           4(b) above as a percentage of the aggregate amount of
                           Principal Receivables set forth in paragraph 4(a)
                           above...............................................                          54.49%

                  (d)      The Aggregate Investor Amount for Class A of this
                           Series as a percentage of the aggregate amount of
                           Principal Receivables in the Trust as set forth in
                           paragraph 4(a) above................................                          44.68%

         5.       Delinquent Balances

                  The aggregate amount of outstanding balances in the Accounts
                  in the Trust which were delinquent as of the end of the day on
                  the last day of such month:

                                                             Aggregate
                                                              Account
                                                              Balance
                                                              -------

                  (a) 1 month: .......................... $ 24,181,349
                  (b) 2 months: ........................    14,155,977
                  (c) 3 months: .........................   10,625,834
                  (d) 4 months:.........................     7,216,287
                  (e) 5 months:.........................            (9)
                  (f) 6 or more months: ................             0

                                                Total:    $ 56,179,438

         6.       Investor Default Amount

                  The aggregate amount of the Investor Default Amount which was
                  allocated in respect of the Certificates of Class A of this
                  Series.......................................................                $      2,524,748

         7.       Investor Charge Offs; Reimbursement of Charge Offs

                  (a)      The aggregate amount of Investor Charge Offs which
                           was allocated in respect of the Certificates of Class
                           A of this Series....................................                $           0.00

                  (b)      The amount of the Investor Charge Offs set forth in
                           paragraph 7(a) above, per $1,000 original Certificate
                           Principal amount (which will have the effect of
                           reducing pro rata, the amount of each
                           Certificateholder's investment) allocated to Class A
                           of this Series......................................                $           0.00


                                     Page 4
<PAGE>
                  (c)      The aggregate amount reimbursed to the Trust in the
                           current month from drawings under the Letter of
                           Credit in respect of Investor Charge Offs in prior
                           months..............................................                $           0.00

                  (d)      The amount set forth in paragraph 7(c) above, per
                           $1,000 original Certificate Principal amount (which
                           will have the effect of increasing, pro rata, the
                           amount of each Certificateholder's investment)
                           allocated to Class A of this Series.................                $           0.00

         8.       Investor Monthly Servicing Fee

                  The amount of the Investor Monthly Servicing Fee for Class A
                  of this Series for the preceding Monthly Period payable by the
                  Trust to the Servicer .......................................                $      1,083,333

         9.       Investor Monthly Facility Fee

                  The amount of the Investor Monthly Facility Fee for Class A of
                  this Series for the preceding Monthly Period payable by the
                  Trust to JCPR................................................                $           0.00

         10.      Available L/C Amount

                  The Available L/C Amount as of the close of business on the
                  Distribution Date specified above for Class A of this Series.                $           0.00

C.       The Pool Factor.

                  The Pool Factor (which represents the ratio of the Adjusted
                  Investor Amount for Class A of this Series as of the end of
                  the last day of such month to the applicable Initial Investor
                  Amount). (The amount of a Certificateholder's pro rata share
                  of the Investor Amount can be determined by multiplying the
                  original denomination of the Holder's Certificate by the Pool
                  Factor) .....................................................                        1.000000

</TABLE>

                                       GENERAL ELECTRIC CAPITAL CORPORATION,
                                                        as Servicer





                                       By: /s/ Michael W. Towe
                                          -------------------------------------
                                         Title: Attorney-in-Fact



                                     Page 5


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission