CNH CAPITAL RECEIVABLES INC
8-K, EX-20.1, 2000-11-29
SHORT-TERM BUSINESS CREDIT INSTITUTIONS
Previous: CNH CAPITAL RECEIVABLES INC, 8-K, 2000-11-29
Next: FT 468, 497J, 2000-11-29



<PAGE>

CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1  6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2  6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3  6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4  6.95% Asset Backed Notes due September 17, 2007
  $42,500,000 Class B  7.14% Asset Backed Notes due September 17, 2007
  $22,500,000  7.14% Asset Backed Certificates

Prepared by: Suzhen Ruan  (262) - 636 - 7381

<TABLE>
<CAPTION>
                                                                         -----------------------------------------------------
Cutoff Date                                                                                    10/31/2000
                                                                         -----------------------------------------------------
                                                                         -----------------------------------------------------
Date Added                                                                   8/31/2000         8/31/2000        8/31/2000
                                                                         -----------------------------------------------------
                                                                         -----------------------------------------------------
Pool                                                              PERIOD       POOL 1            POOL 2          POOL 3
                                                                         -----------------------------------------------------
<S>                                                              <C>          <C>              <C>              <C>
Scheduled Cashflows                                                 0            153,301.02       765,942.12       82,248.48
                                                                    1          1,138,524.82     2,586,920.01      330,768.34
                                                                    2            989,515.88     3,174,156.93      449,345.72
                                                                    3          1,252,568.34     2,503,728.41      507,345.98
                                                                    4          1,067,539.11     2,525,565.37      402,700.06
                                                                    5            872,541.88     2,984,350.16      363,622.27
                                                                    6          1,037,808.80     3,343,256.77      367,170.73
                                                                    7            945,765.70     5,530,184.30      381,568.78
                                                                    8          1,071,421.91     8,732,678.70      354,884.05
                                                                    9          3,435,457.22     6,723,339.82      393,402.61
                                                                    10         5,642,710.61     2,841,098.45      345,788.51
                                                                    11         3,392,607.72     3,121,080.88      316,219.84
                                                                    12         1,211,022.21     2,442,538.23      301,088.84
                                                                    13         1,541,930.15     2,840,114.43      371,210.04
                                                                    14         1,052,046.09     3,089,952.70      463,981.19
                                                                    15         1,256,788.31     2,565,950.93      499,252.24
                                                                    16         1,067,349.74     2,441,534.05      413,306.79
                                                                    17           885,466.23     2,842,537.09      343,857.80
                                                                    18           972,385.83     3,325,885.45      332,318.16
                                                                    19           928,074.83     5,471,358.98      362,098.23
                                                                    20         1,048,676.01     8,364,053.96      334,546.21
                                                                    21         3,308,714.63     6,504,079.82      372,316.49
                                                                    22         5,576,422.39     2,596,338.37      323,142.79
                                                                    23         3,196,215.37     2,843,518.01      292,502.03
                                                                    24         1,103,392.73     2,193,457.52      282,797.00
                                                                    25         1,412,262.39     2,576,840.32      442,994.43
                                                                    26         1,090,867.35     3,134,027.48      531,800.89
                                                                    27         1,200,052.74     2,555,892.07      509,504.95
                                                                    28         1,021,727.03     2,230,645.17      397,333.10
                                                                    29           989,247.50     2,523,665.58      298,305.43
                                                                    30           927,862.26     3,166,796.67      289,793.59
                                                                    31           852,279.43     5,122,222.69      332,509.98
                                                                    32           913,462.88     7,807,806.20      280,288.54
                                                                    33         3,081,467.71     5,824,379.49      317,730.86
                                                                    34         5,311,608.75     1,964,940.46      265,165.28
                                                                    35         2,853,137.99     2,144,463.64      232,234.71
                                                                    36           870,886.98     1,520,316.29      212,898.54
                                                                    37         1,201,836.20     1,889,983.57      276,733.10
                                                                    38         1,034,265.99     2,627,938.54      285,945.19
                                                                    39         1,020,064.16     2,143,123.95      398,421.14
                                                                    40           745,157.68     1,569,057.57      273,560.89
                                                                    41           669,223.65     2,078,036.09      175,559.24
                                                                    42           681,563.31     2,414,274.74      136,496.85
                                                                    43           590,919.08     3,427,036.52      224,969.35
                                                                    44           661,247.04     5,227,806.20      151,534.26
                                                                    45         2,204,868.25     3,826,242.57      163,230.93
                                                                    46         3,732,683.32     1,102,235.59      143,163.59
                                                                    47         2,149,845.73     1,111,604.14      108,648.60
                                                                    48           493,819.67       690,163.85       99,576.34
                                                                    49           681,259.90       974,947.13      160,706.43
                                                                    50         1,209,623.52     3,072,828.47      170,302.70
                                                                    51         1,196,144.85     3,056,972.00      417,104.65
                                                                    52           736,605.84     1,023,941.87       80,601.39
                                                                    53           915,157.36     1,769,905.75       83,194.91
                                                                    54           708,632.20     1,224,801.53       32,408.91
                                                                    55           349,897.59     2,270,186.84       63,193.88
                                                                    56           363,273.32     3,768,284.65      138,620.92
                                                                    57         1,445,152.09     2,514,358.67       49,879.46
                                                                    58         2,836,768.59       412,669.67        2,182.44
                                                                    59         1,680,741.12       286,715.57          512.00
                                                                    60           142,537.04         9,670.42          512.00
                                                                    61           289,009.85       140,766.86       37,742.99
                                                                    62           728,250.41       463,931.18       58,993.82
                                                                    63           353,814.91        99,066.84            0.00
                                                                    64            60,831.70         3,030.51            0.00
                                                                    65               869.78       275,271.72            0.00
                                                                    66               869.78       109,320.20            0.00
                                                                    67               869.78        69,265.92            0.00
                                                                    68               869.78        95,571.63            0.00
                                                                    69           328,083.17                        27,509.63
                                                                    70
                                                                    71
                                                                    72
                                                                    73
                                                                    74
                                                                    75
                                                                    76
                                                                    77
                                                                    78
                                                                  -------

Total Amount of Scheduled Cashflow                                TOTAL       93,887,867.20   182,674,628.28   16,859,349.09
Discount Rate                                                                        8.629%           8.629%          8.629%
Beginning Contract Value                                                      80,135,871.52   158,925,936.61   14,771,379.21
Scheduled Contract Value Decline                                                 798,801.57     2,041,100.23      285,730.89
Unscheduled Contract Value Decline                                             2,419,866.82     4,417,515.19      179,154.57
Additional Contract Value Added                                                        0.00             0.00            0.00
Ending Contract Value                                                         76,917,203.12   152,467,321.19   14,306,493.76

==============================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                  ---------------------------------------------------------------
Cutoff Date                                                                                 10/31/2000
                                                                  ---------------------------------------------------------------
Date Added                                                          8/31/2000        8/31/2000       9/30/2000      10/31/2000
                                                                  ---------------------------------------------------------------
Pool                                                       PERIOD     POOL 4           POOL 5          POOL 6         POOL 8
                                                                  ---------------------------------------------------------------
<S>                                                        <C>     <C>              <C>              <C>             <C>
Scheduled Cashflows                                          0       1,005,952.75     1,131,269.18     241,511.57              0
                                                             1       1,795,258.80     2,968,790.12     589,430.59     390,453.70
                                                             2       1,465,400.11     4,823,577.63     828,129.93     522,935.18
                                                             3         506,795.13     4,076,161.06     726,726.83     541,263.14
                                                             4         536,826.75     3,869,104.76     847,445.54     600,832.24
                                                             5         407,693.90     3,595,129.52     844,202.97     588,963.10
                                                             6         550,589.43     4,922,704.25     694,158.10     641,767.64
                                                             7         553,493.82     7,882,828.73     712,641.30     489,408.47
                                                             8         526,311.99     9,608,366.09     733,671.06     479,986.72
                                                             9         554,896.76     7,364,082.47     850,062.14     507,972.95
                                                             10        487,961.61     6,204,936.14   2,275,571.26     615,371.45
                                                             11      1,887,997.82     3,416,891.02   3,423,891.70   2,043,997.28
                                                             12      1,160,088.08     3,592,531.93     765,106.55   2,689,163.76
                                                             13      1,061,797.28     4,129,528.39     827,917.37     481,542.08
                                                             14        566,400.86     4,706,968.99     868,454.55     538,085.54
                                                             15         73,570.70     3,922,678.39     711,278.63     518,304.29
                                                             16         82,978.41     3,772,792.25     746,727.70     555,489.96
                                                             17         64,501.91     3,559,766.16     849,013.74     601,694.48
                                                             18        108,617.68     4,822,560.62     652,905.07     554,976.92
                                                             19          1,178.75     7,625,982.50     681,861.09     460,156.81
                                                             20         17,785.60     9,417,303.68     705,853.82     451,106.25
                                                             21          1,178.75     7,154,935.57     820,378.90     474,149.36
                                                             22          7,300.26     5,922,338.56   2,119,590.29     548,575.57
                                                             23         72,422.52     3,180,588.67   3,239,453.21   1,887,539.15
                                                             24        151,161.12     3,354,496.93     710,837.92   2,540,059.43
                                                             25         12,875.68     3,857,135.04     751,479.76     425,778.92
                                                             26                       4,420,064.94     801,965.34     497,741.55
                                                             27                       3,659,935.43     657,679.00     465,273.40
                                                             28                       3,508,516.65     687,573.04     521,376.37
                                                             29                       3,309,700.44     777,281.33     555,726.18
                                                             30                       4,699,571.29     594,080.88     490,299.05
                                                             31                       7,278,899.15     621,272.19     425,740.78
                                                             32                       9,008,556.38     632,106.32     408,782.95
                                                             33                       6,569,432.90     760,314.05     408,520.84
                                                             34                       5,149,815.39   1,970,549.04     456,218.30
                                                             35                       2,381,318.00   3,037,245.17   1,778,932.86
                                                             36                       2,593,365.05     566,962.95   2,269,343.58
                                                             37                       3,006,177.98     625,873.79     343,627.87
                                                             38                       3,606,637.57     645,369.88     408,006.24
                                                             39                       3,017,561.05     518,626.52     367,283.97
                                                             40                       2,705,209.02     540,334.42     434,772.22
                                                             41                       2,591,897.48     594,587.68     442,562.73
                                                             42                       3,688,828.39     466,633.87     402,302.21
                                                             43                       5,730,096.15     486,558.89     374,899.82
                                                             44                       7,472,547.89     501,359.95     333,384.72
                                                             45                       4,962,765.42     620,025.41     323,970.55
                                                             46                       3,925,294.81   1,575,469.13     360,791.88
                                                             47                       1,716,532.15   2,284,193.32   1,593,921.56
                                                             48                       1,751,786.45     375,818.62   1,813,181.27
                                                             49                       2,271,119.09     483,160.77     241,852.16
                                                             50                       2,620,768.12     448,568.06     296,569.69
                                                             51                       1,991,479.81     354,503.85     262,781.15
                                                             52                       1,939,588.13     369,821.81     252,811.77
                                                             53                       1,809,808.28     413,440.04     335,222.51
                                                             54                       3,101,747.28     301,479.16     279,503.65
                                                             55                       4,672,732.39     313,156.28     249,507.30
                                                             56                       6,266,054.80     328,152.43     229,824.84
                                                             57                       3,413,462.24     451,811.61     219,365.11
                                                             58                       2,553,274.94   1,456,935.65     295,942.46
                                                             59                          82,636.73   1,633,253.67   1,150,205.29
                                                             60                          35,709.25      16,283.37   1,442,799.22
                                                             61                         114,299.26      82,866.12      25,412.84
                                                             62                         170,788.36       5,827.78      40,401.58
                                                             63                          59,303.12      20,570.09      47,565.05
                                                             64                          78,102.68      29,131.43      51,908.88
                                                             65                         237,271.13      48,446.03      20,716.97
                                                             66                         208,765.08       5,440.50      29,561.15
                                                             67                         185,921.23       5,042.42      20,716.97
                                                             68                         170,984.01       5,042.42      20,716.97
                                                             69                                        136,630.02      20,716.97
                                                             70                                                        71,742.50
                                                             71                                                       168,576.42
                                                             72                                                       203,428.75
                                                             73                                                             0.00
                                                             74                                                             0.00
                                                             75                                                             0.00
                                                             76                                                             0.00
                                                             77                                                             0.00
                                                             78                                                             0.00
                                                           -------

Total Amount of Scheduled Cashflow                         TOTAL    13,661,036.47   257,621,774.56  54,469,745.89  41,604,085.49
Discount Rate                                                              8.629%           8.629%         8.578%         8.423%
Beginning Contract Value                                          15,375,242.39     220,693,348.34  46,077,814.44           0.00
Scheduled Contract Value Decline                                     2,976,620.79     3,393,264.59     403,263.17           0.00
Unscheduled Contract Value Decline                                    (575,556.32)    3,431,536.21     732,507.98           0.00
Additional Contract Value Added                                              0.00             0.00           0.00  34,100,942.68
Ending Contract Value                                               12,974,177.92   213,868,547.54  44,942,043.28  34,100,942.68

=================================================================================================================================
</TABLE>


                                                                          Page 1
<PAGE>

<TABLE>
<CAPTION>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1  6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2  6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3  6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4  6.95% Asset Backed Notes due September 17, 2007
  $42,500,000 Class B  7.14% Asset Backed Notes due September 17, 2007
  $22,500,000  7.14% Asset Backed Certificates


<S>                                                                        <C>                     <C>
Scheduled Payment Date                                  9/21/2000                11/15/2000
Actual Payment Date                                     9/21/2000                11/15/2000
Collection Period Begin Date                                                      10/1/2000
Collection Period End Date                                                       10/31/2000
Days in accrual period (30/360)                                                          30
Days in accrual period (act/360)                                                         30


COLLATERAL SUMMARY
Wtd. Average Discount Rate                                                           8.612%
Beginning Contract Value                                                     535,979,592.51
Scheduled Contract Value Decline                                               9,898,781.25
Unscheduled Contract Value Decline                                            10,605,024.45
Additional Contract Value Purchased                                           34,100,942.68
Ending Contract Value                                                        549,576,729.49

Beginning Pre-funding Account Balance                                        453,890,585.28
Ending Pre-funding Account Balance                                           419,789,642.60

Total Beginning Balance (Pool Balance + Pre-funding Account Balance)         989,870,177.79
Total Ending Balance (Pool Balance + Pre-funding Account Balance)            969,366,372.09

COLLATERAL PERFORMANCE
Scheduled Amounts 30 - 59 days past due                                         $569,064.02            0.10%
Scheduled Amounts 60 days or more past due                                       $14,353.74            0.00%
Net Losses on Liquidated Receivables                                             $29,601.50            0.01%
Cumulative Net Losses                                                            $43,650.49
Number of Loans at Beginning of Period                                               23,194
Number of Loans at End of Period                                                     27,004
Repossessed Equipment not Sold or Reassigned (Beginning)
Repossessed Equipment not Sold or Reassigned (End)                              $154,561.79

COLLECTIONS AND REINVESTMENT INCOME
Receipts During the period                                                   $15,003,521.86

Warranty Repurchases
    Contracts deferred beyond Final Scheduled Maturity Date                           $0.00
    Government obligors                                                               $0.00
          Total Warranty Repurchases                                                  $0.00

Total Collections For The Period                                             $15,003,521.86

Reinvestment Income (excluding Pre-funding Account)                             $177,047.18
Reinvestment Income on Pre-funding Account)                                   $2,961,618.55

Total Collections + Reinvestment Income For The Period                       $18,142,187.59

===============================================================================================================
</TABLE>


                                                                          Page 2
<PAGE>

<TABLE>
<CAPTION>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1  6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2  6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3  6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4  6.95% Asset Backed Notes due September 17, 2007
  $42,500,000 Class B  7.14% Asset Backed Notes due September 17, 2007
  $22,500,000  7.14% Asset Backed Certificates

Actual Payment Date                                                              11/15/2000

CACLULATION OF DISTRIBUTABLE AMOUNTS

<S>                                                                           <C>
    Current Servicing Fee Due                              1.000%               $446,649.66
    Past Due Servicing Fee                                                            $0.00
    Total Servicing Fee Due                                                     $446,649.66

    Current Administration Fee Due                        $500.00                   $166.67
    Past Due Administration Fee                                                       $0.00
    Total Administration Fee Due                                                    $166.67

    Total Principal Balance of Notes and Certificates (Beginning of Period) $989,870,177.79
    A-1 notes Beginning Principal balance                                   $97,300,695.23
    A-2 notes Beginning Principal balance                                   $353,000,000.00
    A-3 notes Beginning Principal balance                                   $244,000,000.00
    A-4 notes Beginning Principal balance                                   $231,000,000.00
    B notes Beginning Principal balance                                      $42,069,482.56
    Certificate Beginning Principal balance                                  $22,500,000.00

    A-1 notes Current Interest Due     6.660% act/360                           $540,018.86
    A-2 notes Current Interest Due     6.870% 30/360                          $2,020,925.00
    A-3 notes Current Interest Due     6.880% 30/360                          $1,398,933.33
    A-4 notes Current Interest Due     6.950% 30/360                          $1,337,875.00
    B notes Current Interest Due       7.140% 30/360                            $250,313.42
    Certificate Current Interest Due   7.140% 30/360                             $72,488.56

    A-1 notes Past Due Interest                                                       $0.00
    A-2 notes Past Due Interest                                                       $0.00
    A-3 notes Past Due Interest                                                       $0.00
    A-4 notes Past Due Interest                                                       $0.00
    B notes Past Due Interest                                                         $0.00
    Certificate Past Due Interest                                                     $0.00

    A-1 notes Interest Due on Past Due Interest                                       $0.00
    A-2 notes Interest Due on Past Due Interest                                       $0.00
    A-3 notes Interest Due on Past Due Interest                                       $0.00
    A-4 notes Interest Due on Past Due Interest                                       $0.00
    B notes Interest Due on Past Due Interest                                         $0.00
    Certificate Interest Due on Past Due Interest                                     $0.00

    A-1 notes Total Interest Due                                                $540,018.86
    A-2 notes Total Interest Due                                              $2,020,925.00
    A-3 notes Total Interest Due                                              $1,398,933.33
    A-4 notes Total Interest Due                                              $1,337,875.00
    B notes Total Interest Due                                                  $250,313.42
    Certificate Total Interest Due                                               $72,488.56

    A-1 notes Principal Due                                                  $19,632,393.95
    A-2 notes Principal Due                                                           $0.00
    A-3 notes Principal Due                                                           $0.00
    A-4 notes Principal Due                                                           $0.00
    Class B notes Principal Due                                                 $871,411.75
    Certificate Principal Due                                                         $0.00

    Total notes Interest Due                                                  $5,548,065.61
    Total notes Principal Due                                                $20,503,805.70
    Total notes Distributable Amount                                         $26,051,871.31

==============================================================================================
</TABLE>


                                                                          Page 3
<PAGE>

<TABLE>
<CAPTION>
CNH Equipment Trust 2000-B
$107,000,000 Class A-1  6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2  6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3  6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4  6.95% Asset Backed Notes due September 17, 2007
  $42,500,000 Class B  7.14% Asset Backed Notes due September 17, 2007
  $22,500,000  7.14% Asset Backed Certificates

Actual Payment Date                                                              11/15/2000

<S>                                                                        <C>                <C>
CASH AVAILABLE FOR DISTRIBUTION
    Total Collections + Reinvestment Income For The Period                   $18,142,187.59

    Beginning Negitive Carry Account                                          $8,099,366.63
    Deposits from Negitive Carry Account  to Distribution Account                     $0.00

    Beginning Spread Account Balance                                         $10,922,188.28
    Additional Deposit to Spread Account from Pre-funding                       $682,018.85
    Deposits from Spread Account to Distribution Account                      $7,909,850.39

    Beginning Principal Supplement Account                                            $0.00
    Deposits from Principal Supplement Account to Distribution Account                $0.00

    Total Cash Available                                                     $26,052,037.98

CASH ALLOCATION (CASHFLOW WATERFALL)                                                           AVAILABLE
                                                                                                  CASH
    Is CNH the servicier                                                        YES
    Servicing Fee Paid (If CNH is not the servicer)                                   $0.00
    Servicing Fee Shortfall                                                           $0.00
                                                                                              $26,052,037.98
    Administration Fee Paid                                                         $166.67
    Administration Fee Shortfall                                                      $0.00
                                                                                              $26,051,871.31
    Class A-1 notes Interest Paid                                               $540,018.86
    Class A-2 notes Interest Paid                                             $2,020,925.00
    Class A-3 notes Interest Paid                                             $1,398,933.33
    Class A-4 notes Interest Paid                                             $1,337,875.00
                                                                                              $20,754,119.12
    Class A-1 notes Interest Shortfall                                                $0.00
    Class A-2 notes Interest Shortfall                                                $0.00
    Class A-3 notes Interest Shortfall                                                $0.00
    Class A-4 notes Interest Shortfall                                                $0.00

    Class B notes Interest Paid                                                 $250,313.42
    Class B notes Interest Shortfall                                                  $0.00
                                                                                              $20,503,805.70
    Class A-1 notes Principal Paid                                           $19,632,393.95
    Class A-2 notes Principal Paid                                                    $0.00
    Class A-3 notes Principal Paid                                                    $0.00
    Class A-4 notes Principal Paid                                                    $0.00
    Class B notes Principal Paid                                                $871,411.75
                                                                                                       $0.00
    Deposits to Spread Account                                                        $0.00
                                                                                                       $0.00
    Certificate Interest Paid                                                         $0.00
    Certificate Interest Shortfall                                               $72,488.56
                                                                                                       $0.00
    Certificate Principal Paid                                                        $0.00
                                                                                                       $0.00
    Total Principal Balance of Notes and Certificates (End of Period)       $969,366,372.09
    A-1 notes Ending Principal balance                                       $77,668,301.28
    A-2 notes Ending Principal balance                                      $353,000,000.00
    A-3 notes Ending Principal balance                                      $244,000,000.00
    A-4 notes Ending Principal balance                                      $231,000,000.00
    B notes Ending Principal balance                                         $41,198,070.81
    Certificate Ending Principal balance                                     $22,500,000.00

    Servicing Fee Paid (If CNH is the servicer)                                       $0.00
    Servicing Fee Shortfall                                                     $446,649.66
    Release to Seller as Excess                                                                        $0.00

===============================================================================================================
</TABLE>


                                                                          Page 4
<PAGE>

<TABLE>
<CAPTION>
CNH EQUIPMENT TRUST 2000-B
$107,000,000 Class A-1  6.66% Asset Backed Notes due October 12, 2001
$353,000,000 Class A-2  6.87% Asset Backed Notes due February 16, 2004
$244,000,000 Class A-3  6.88% Asset Backed Notes due March 15, 2005
$231,000,000 Class A-4  6.95% Asset Backed Notes due September 17, 2007
  $42,500,000 Class B  7.14% Asset Backed Notes due September 17, 2007
  $22,500,000  7.14% Asset Backed Certificates

Actual Payment Date                                                              11/15/2000

SUMMARY AND FACTORS                                                            AMOUNT            FACTOR         PER/$1000
                                                                               ------            ------         ---------
<S>                                                                         <C>                  <C>            <C>
    Total Principal Balance of Notes and Certificates (Beginning of Period) $989,870,177.79        0.9898702         $989.87
    A-1 notes Beginning Principal balance                                    $97,300,695.23        0.9093523         $909.35
    A-2 notes Beginning Principal balance                                   $353,000,000.00        1.0000000       $1,000.00
    A-3 notes Beginning Principal balance                                   $244,000,000.00        1.0000000       $1,000.00
    A-4 notes Beginning Principal balance                                   $231,000,000.00        1.0000000       $1,000.00
    B notes Beginning Principal balance                                      $42,069,482.56        0.9898702         $989.87
    Certificate Beginning Principal balance                                  $22,500,000.00        1.0000000       $1,000.00

    Total Principal Balance of Notes and Certificates (End of Period)       $969,366,372.09        0.9693664         $969.37
    A-1 notes Ending Principal balance            $107,000,000.00            $77,668,301.28        0.7258720         $725.87
    A-2 notes Ending Principal balance            $353,000,000.00           $353,000,000.00        1.0000000       $1,000.00
    A-3 notes Ending Principal balance            $244,000,000.00           $244,000,000.00        1.0000000       $1,000.00
    A-4 notes Ending Principal balance            $231,000,000.00 93.50%    $231,000,000.00        1.0000000       $1,000.00
    B notes Ending Principal balance               $42,500,000.00  4.25%     $41,198,070.81        0.9693664         $969.37
    Certificate Ending Principal balance           $22,500,000.00  2.25%     $22,500,000.00        1.0000000       $1,000.00

    Class A-1 notes Interest Paid                                               $540,018.86        0.0050469           $5.05
    Class A-2 notes Interest Paid                                             $2,020,925.00        0.0057250           $5.73
    Class A-3 notes Interest Paid                                             $1,398,933.33        0.0057333           $5.73
    Class A-4 notes Interest Paid                                             $1,337,875.00        0.0057917           $5.79
    Class B notes Interest Paid                                                 $250,313.42        0.0058897           $5.89
    Certificate Interest Paid                                                         $0.00        0.0000000           $0.00

    Class A-1 notes Interest Shortfall                                                $0.00        0.0000000           $0.00
    Class A21 notes Interest Shortfall                                                $0.00        0.0000000           $0.00
    Class A-3 notes Interest Shortfall                                                $0.00        0.0000000           $0.00
    Class A-4 notes Interest Shortfall                                                $0.00        0.0000000           $0.00
    Class B notes Interest Shortfall                                                  $0.00        0.0000000           $0.00
    Certificate Interest Shortfall                                               $72,488.56        0.0032217           $3.22

    Class A-1 notes Principal Paid                                           $19,632,393.95        0.1834803         $183.48
    Class A-2 notes Principal Paid                                                    $0.00        0.0000000           $0.00
    Class A-3 notes Principal Paid                                                    $0.00        0.0000000           $0.00
    Class A-4 notes Principal Paid                                                    $0.00        0.0000000           $0.00
    Class B notes Principal Paid                                                $871,411.75        0.0205038          $20.50
    Certificate Principal Paid                                                        $0.00        0.0000000           $0.00

NEGITIVE CARRY ACCOUNT
    Negitive Carry                                                                   4.285%
    Negitive Carry Days Remaining                       3/15/2001                       120
    Required Negitive Carry Account                                           $5,995,712.87
    Beginning Negitive Carry Account                                          $8,099,366.63
    Negitive Carry Account Withdrawls to Distribution Account                         $0.00
    Negitive Carry Released to Seller                                         $2,103,653.76
    Ending Negitive Carry Account Balance                                     $5,995,712.87

SPREAD ACCOUNT
    Required Spread Account Balance                         2.00%            $11,604,207.14
    Beginning Spread Account Balance                                         $10,922,188.28
    Additional Deposit to Spread Account from Pre-funding                       $682,018.85
    Spread Account Withdrawls to Distribution Account                         $7,909,850.39
    Spread Account Deposits from Excess Cash                                          $0.00
    Spread Account Released to Seller                                                 $0.00
    Ending Spread Account Balance                                             $3,694,356.74

PRINCIPAL SUPPLEMENT ACCOUNT
    Required Principal Supplement Account Balance                                     $0.00
    Beginning Principal Supplement Account  Balance                                   $0.00
    Additional Deposit to Principal Supplement Account from Pre-funding               $0.00
    Principal Supplement Account Withdrawls to Distribution Account                   $0.00
    Principal Supplement Account Released to Seller                                   $0.00
    Ending Principal Supplement Account                                               $0.00

PRE-FUNDING ACCOUNT
    Beginning Pre-funding Account Balance                                   $453,890,585.28
    New Contract Value Purchased                                             $34,100,942.68
    Deposits to Spread Account                                                  $682,018.85
    Deposits to Principal Supplement Account                                          $0.00
    Ending Pre-funding Account Balance                                      $419,789,642.60
    Release to seller                                                        $33,418,923.83

    Total Release to Seller                                                  $35,522,744.26
</TABLE>


                                                                          Page 5


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