|
|
Residual Value Obligation
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Certificate for the quarter ended June 30, 2000
|
|
|
|
|
|
|
|
|
|
|
|
Securitization Distribution Dates during quarter:
|
|
April 17, 2000 |
May 15, 2000 |
June 15, 2000 |
|
|
|
|
|
|
|
|
|
|
Allocation Dates during quarter: |
|
|
April 18, 2000 |
May 16, 2000 |
June 16, 2000 |
|
|
|
|
|
|
|
|
|
|
Payment Date during quarter: |
|
|
|
|
NA |
|
|
|
|
|
|
|
|
|
|
AFCC
Amount at beginning of quarter: |
|
|
|
|
503,746,527 |
|
|
|
|
|
|
|
|
|
|
AFCC
Amount at end of quarter: |
|
|
|
|
471,618,675 |
|
|
|
|
|
|
|
|
|
|
On
the Payment Date during the quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount as of the immediately preceding Allocation Date:
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Interest
accrued on Accrued RVO Payment Amount since immediately preceding
|
|
|
|
|
Allocation Date: |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount as of such Payment Date:
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Number of RVO's outstanding as of the applicable record date
|
|
|
|
N/A |
|
|
|
|
|
|
|
|
|
|
Payment per RVO: |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
the first Allocation Date during the quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated:
|
|
|
|
|
38,644,919 |
(1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess Litigation Reserve allocated:
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
RVO
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
RVO
Expenses: |
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Cumulative RVO Expenses not
covered by allocation (to be
carried forward): |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Litigation
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
Litigation Expenses: |
|
|
|
10,041,242 |
|
|
|
|
|
|
|
|
|
|
|
Cumulative Litigation Expenses not
covered by allocation (to be carried
forward): |
|
|
- |
|
|
|
|
|
|
|
|
|
|
AFCC
Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount at end of immediately
preceding Allocation
Date: |
|
|
|
503,746,527 |
|
|
|
|
|
|
|
|
|
|
|
plus: |
AFCC Interest added on immediately
preceding
Securitization |
|
|
|
|
|
|
Distribution Date: |
|
|
|
|
2,938,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less: |
Residual Cash Flow allocated to
AFCC Amount: |
|
|
(28,603,677) |
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount after allocation:
|
|
|
|
|
478,081,371 |
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
Accrued RVO Payment Amount on such |
|
|
|
|
|
Allocation Date: |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
plus: |
cumulative Residual Cash Flow
allocated to, and
cumulative interest |
|
|
|
|
|
|
accrued on, Accrued RVO Payment
Amount since most
recent Payment |
|
|
|
|
|
|
Date on which RVO Payments were
made: |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount on
such Allocation Date: |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
the second Allocation Date during the quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated:
|
|
|
|
|
16,273,912 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess Litigation Reserve allocated:
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
RVO
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
RVO Expenses: |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Cumulative RVO Expenses not
covered by allocation (to be
carried forward): |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Litigation
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
Litigation Expenses: |
|
|
|
17,866 |
|
|
|
|
|
|
|
|
|
|
|
Cumulative Litigation Expenses not
covered by allocation (to be carried
forward): |
|
|
- |
|
|
|
|
|
|
|
|
|
|
AFCC
Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount at end of immediately
preceding Allocation
Date: |
|
|
|
478,081,371 |
|
|
|
|
|
|
|
|
|
|
|
plus: |
AFCC Interest added on immediately
preceding
Securitization |
|
|
|
|
|
|
Distribution Date: |
|
|
|
|
5,976,017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less: |
Residual Cash Flow allocated to
AFCC Amount: |
|
|
(16,256,046) |
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount after allocation:
|
|
|
|
|
467,801,342 |
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
Accrued RVO Payment
Amount on such |
|
|
|
|
|
|
Allocation Date: |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
plus: |
cumulative Residual Cash Flow
allocated to, and
cumulative interest |
|
|
|
|
|
|
accrued on, Accrued RVO Payment
Amount since most
recent Payment |
|
|
|
|
|
|
Date on which RVO Payments were
made: |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount on
such Allocation Date: |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of
the third Allocation Date during
the quarter: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash
Flow allocated: |
|
|
|
|
|
2,043,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Excess Litigation
Reserve allocated: |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
RVO
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash
Flow allocated to
RVO Expenses: |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Cumulative RVO
Expenses not
covered by
allocation (to be
carried forward): |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
Litigation
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash
Flow allocated to
Litigation
Expenses: |
|
|
|
|
|
13,597 |
|
|
|
|
|
|
|
|
|
|
|
Cumulative
Litigation
Expenses not
covered by
allocation (to be
carried forward): |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
AFCC
Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount at end of immediately
preceding Allocation
Date: |
|
|
|
467,801,342 |
|
|
|
|
|
|
|
|
|
|
|
plus: |
AFCC Interest added on immediately
preceding
Securitization |
|
|
|
|
|
|
Distribution Date: |
|
|
|
|
5,847,517 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less: |
Residual Cash Flow allocated to
AFCC Amount: |
|
|
(2,030,184) |
|
|
|
|
|
|
|
|
|
|
|
AFCC Amount after allocation:
|
|
|
|
|
471,618,675 |
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residual Cash Flow allocated to
Accrued RVO Payment
Amount on such |
|
|
|
|
|
|
Allocation Date: |
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
plus: |
cumulative Residual Cash Flow
allocated to, and
cumulative interest |
|
|
|
|
|
|
accrued on, Accrued RVO Payment
Amount since most
recent Payment |
|
|
|
|
|
|
Date on which RVO Payments were
made: |
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
Accrued RVO Payment Amount on
such Allocation Date: |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) During April, 2000 the Company
exercised optional prepayment on outstanding 1994 and 1995 transactions.
|
|
|