|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: ARCADIA RECEIVABLES FINANCE CORP, 8-K, 2000-12-28 |
Next: VAN KAMPEN AMERICAN CAPITAL EQUITY OPPORTUNITY TRUST SER 43, 497J, 2000-12-28 |
<PAGE> 1
EXHIBIT 20.1
ASSOCIATES AUTOMOBILE RECEIVABLES TRUST 2000-2
MONTHLY SERVICER'S CERTIFICATE
Accounting Date: November 30, 2000
------------------------
Determination Date: December 13, 2000
------------------------
Distribution Date: December 15, 2000
------------------------
Monthly Period Ending: November 30, 2000
------------------------
This Certificate is delivered pursuant to Section 3.9 of the Sale and
Servicing Agreement, dated as of September 1, 2000, among Associates
Automobile Receivables Trust, 2000-2 (the "Trust"), Arcadia Receivables
Finance Corp., as seller, Arcadia Financial Ltd., in its individual
capacity and as Servicer (the "Sale and Servicing Agreement"). Terms used
and not otherwise defined herein have the meaning assigned them in the
Sale and Servicing Agreement.
Arcadia Financial Ltd., as Servicer under the Sale and Servicing
Agreement, hereby certifies that the following information is true and
correct for the Distribution Date and the Monthly Period set forth above.
<TABLE>
<S> <C> <C>
I. Collection Account Summary
Available Funds:
Payments Received $24,084,039.50
Liquidation Proceeds (excluding Purchase Amounts) $546,383.23
Current Monthly Advances 308,102.20
Amount of withdrawal, if any, from the Reserve Account $0.00
Amount of withdrawal, if any, from the Capitalized Interest Account $2,395,935.18
Monthly Advance Recoveries (130,136.47)
Purchase Amounts-Warranty and Administrative Receivables $0.00
Purchase Amounts - Liquidated Receivables $0.00
Income from investment of funds in Trust Accounts $1,611,993.61
---------------
Total Available Funds $28,816,317.25
================
Amounts Payable on Distribution Date:
(i) Reimbursement of Monthly Advances $0.00
(ii) Trustee and other fees $0.00
(iii) Basic Servicing Fee $788,430.71
(iv) Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $89,490.44
Class A-2 Interest Distributable Amount $1,974,758.33
Class A-3 Interest Distributable Amount $1,824,350.00
Class A-4 Interest Distributable Amount $695,750.00
Class A-5 Interest Distributable Amount $1,217,425.00
(v) Noteholders' Principal Distributable Amount
Payable to Class A-1 Noteholders $0.00
Payable to Class A-2 Noteholders $0.00
Payable to Class A-3 Noteholders $0.00
Payable to Class A-4 Noteholders $0.00
Payable to Class A-5 Noteholders $0.00
(vi) Premium Amount and any amounts owed and not paid to
the Security Insurer under the Insurance Agreement. $147,370.23
(vii) Reserve Account deposit $0.00
(viii) Additional Principal Distributable Amount
Payable to Class A-1 Noteholders $16,234,093.92
Payable to Class A-2 Noteholders $5,844,648.62
Payable to Class A-3 Noteholders $0.00
Payable to Class A-4 Noteholders $0.00
Payable to Class A-5 Noteholders $0.00
(ix) Additional Servicing Fee $0.00
(x) Regardless of whether there is an Insurer Default, any
amounts due to the Security Insurer and not covered in
(vi) above $0.00
(xi) Any remaining Available Funds to the Certificate Distribution
Account $0.00
---------------
Total Amounts Payable on Distribution Date $28,816,317.25
================
Less: Servicing Fee ($788,430.71)
Less: Investment Income ($1,611,993.61)
Less: Capitalized Interest Account ($2,395,935.18)
Net Payment to Trustee $24,019,957.75
</TABLE>
Page 1 (2000-2)
<PAGE> 2
<TABLE>
<S> <C> <C>
II. Calculation of Reserve Account Deposit; withdrawal from Reserve Account;
Deficiency Claim Amount; Pre-Funding Account Shortfall and Capitalized
Interest Account withdrawal
Reserve Account deposit:
Amount of excess, if any, of Available Funds over total
amounts payable (or amount of such excess up to the
Specified Reserve Balance pursuant to Section 4.6,
clauses (i) through (vi)
of the Sale and Servicing Agreement) $0.00
----------------
Reserve Account Withdrawal on any Determination Date:
Amount equal to the excess of the Total Required
Payment over the amount of Available Funds with respect
to such Determination Date.
Total Required Payment
(i) Sum of the amounts distributable pursuant to Section 4.6,
clauses (i) through (vi) of the Sale and Servicing Agreement. $6,737,574.71
(ii) After the occurrence of Event of Default the sum of the
amounts distributable pursuant to Section 4.6, clauses
(i) through (viii) of the Sale and Servicing Agreement. $0.00
(iii) After the occurrence of Event of Default the amount necessary
to reduce the Aggregate Note Principal Balance to zero. $0.00
----------------
Total Required Payment $6,737,574.71
Available Funds $28,816,317.25
Amount of withdrawal, if any, from the Reserve Account $0.00
Withdrawal from Capitalized Interest Account:
Amount of withdrawal, if any, from the Capitalized Interest Account $2,395,935.18
Deficiency Claim Amount:
Amount of excess, if any, of total amounts payable over funds
available for withdrawal from Reserve Amount, the Capitalized
Interest Account and Available Funds $0.00
Pre-Funding Account Shortfall:
Amount of excess, if any, on the Distribution Date on
or immediately following the end of the Funding Period,
of (a) the sum of the Class A-1 Prepayment Amount, the
Class A-2 Prepayment Amount, the Class A-3 Prepayment
Amount, the Class A-4 Prepayment Amount,
and the Class A-5 Prepayment Amount over (b) the amount on
deposit in the Pre-Funding Account $0.00
(In the event a Deficiency Claim Amount or Pre-Funding Account Shortfall
exists, the Trustee shall deliver a Deficiency Notice to the Collateral
Agent, the Security Insurer, the Fiscal Agent, if any, the Owner Trustee
and the Servicer specifying the Deficiency Claim Amount or the Pre-Funding
Account Shortfall.)
III. Collected Funds
Payments Received:
Supplemental Servicing Fees $0.00
Amount allocable to interest 11,145,628.95
Amount allocable to principal 12,938,410.55
Amount allocable to Insurance Add-On Amounts $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00
---------------
Total Payments Received $24,084,039.50
Liquidation Proceeds:
Gross amount realized with respect to Liquidated Receivables 546,631.70
Less: (i) reasonable expenses incurred by Servicer
in connection with the collection of such Liquidated
Receivables and the repossession and disposition
of the related Financed Vehicles and (ii) amounts
required to be refunded to Obligors on such Liquidated
Receivables (248.47)
---------------
Net Liquidation Proceeds 546,383.23
Allocation of Liquidation Proceeds:
Supplemental Servicing Fees $0.00
Amount allocable to interest $0.00
Amount allocable to principal $0.00
Amount allocable to Insurance Add-On Amounts $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00 $0.00
--------------- ----------------
Total Collected Funds $24,630,422.73
================
</TABLE>
Page 2 (2000 - 2)
<PAGE> 3
<TABLE>
<S> <C> <C>
IV. Purchase Amounts Deposited in Collection Account
Purchase Amounts - Warranty Receivables
Amount allocable to interest $0.00
Amount allocable to principal $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00 $0.00
---------------
Purchase Amounts - Administrative Receivables
Amount allocable to interest $0.00
Amount allocable to principal $0.00
Amount allocable to Outstanding Monthly Advances (reimbursed
to the Servicer prior to deposit in the Collection Account) $0.00 $0.00
---------------
Total Purchase Amounts $0.00
================
V. Reimbursement of Outstanding Monthly Advances
Outstanding Monthly Advances $264,667.16
Outstanding Monthly Advances reimbursed to the Servicer prior to deposit
in the Collection Account from:
Payments received from Obligors ($130,136.47)
Liquidation Proceeds $0.00
Purchase Amounts - Warranty Receivables $0.00
Purchase Amounts - Administrative Receivables $0.00
---------------
Outstanding Monthly Advances to be netted against Monthly
Advances for the current Monthly Period ($130,136.47)
Outstanding Monthly Advances to be reimbursed out of
Available Funds on the Distribution Date ($130,136.47)
Remaining Outstanding Monthly Advances $134,530.69
Monthly Advances - current Monthly Period $308,102.20
----------------
Outstanding Monthly Advances - immediately following the Distribution Date $442,632.89
================
VI. Calculation of Interest and Principal Payments
A. Calculation of principal reductions
Payments received allocable to principal $12,938,410.55
Aggregate of Principal Balances as of the Accounting Date of all
Receivables that became Liquidated Receivables
during the Monthly Period $993,860.65
Purchase Amounts - Warranty Receivables allocable to principal $0.00
Purchase Amounts - Administrative Receivables allocable to principal $0.00
Amounts withdrawn from the Pre-Funding Account $0.00
Cram Down Losses $0.00
----------------
Total principal reductions $13,932,271.20
================
B. Calculation of Class A-1 Interest Distributable Amount
Class A-1 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-1 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-1 Noteholders on such Distribution Date) $16,234,093.92
Multiplied by the Class A-1 Interest Rate 6.615%
Multiplied by actual days in the period or in the case of the first Distribution
Date, by 50/360 0.08333333 $89,490.44
---------------
Plus any unpaid Class A-1 Interest Carryover Shortfall $0.00
----------------
Class A-1 Interest Distributable Amount $89,490.44
================
C. Calculation of Class A-2 Interest Distributable Amount
Class A-2 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-2 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-2 Noteholders on such Distribution Date) $349,000,000.00
Multiplied by the Class A-2 Interest Rate 6.790%
Multiplied by 1/12 or in the case of the first Distribution Date, by 49/360 0.08333333 $1,974,758.33
---------------
Plus any unpaid Class A-2 Interest Carryover Shortfall $0.00
----------------
Class A-2 Interest Distributable Amount $1,974,758.33
================
</TABLE>
Page 3 (2000 - 2)
<PAGE> 4
<TABLE>
<S> <C> <C>
D. Calculation of Class A-3 Interest Distributable Amount
Class A-3 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-3 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-3 Noteholders on such Distribution Date) $321,000,000.00
Multiplied by the Class A-3 Interest Rate 6.820%
Multiplied by 1/12 or in the case of the first Distribution Date, by 49/360 0.08333333 $1,824,350.00
----------------
Plus any unpaid Class A-3 Interest Carryover Shortfall $0.00
------------------
Class A-3 Interest Distributable Amount $1,824,350.00
==================
E. Calculation of Class A-4 Interest Distributable Amount
Class A-4 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-4 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-4 Noteholders on such Distribution Date) $121,000,000.00
Multiplied by the Class A-4 Interest Rate 6.900%
Multiplied by 1/12 or in the case of the first Distribution Date, by 49/360 0.08333333 $695,750.00
----------------
Plus any unpaid Class A-4 Interest Carryover Shortfall $0.00
------------------
Class A-4 Interest Distributable Amount $695,750.00
==================
F. Calculation of Class A-5 Interest Distributable Amount
Class A-5 Monthly Interest Distributable Amount:
Outstanding principal balance of the Class A-5 Notes (as of the
immediately preceding Distribution Date after distributions
of principal to Class A-5 Noteholders on such Distribution Date) $209,000,000.00
Multiplied by the Class A-5 Interest Rate 6.990%
Multiplied by 1/12 or in the case of the first Distribution Date, by 49/360 0.08333333 $1,217,425.00
----------------
Plus any unpaid Class A-5 Interest Carryover Shortfall $0.00
------------------
Class A-5 Interest Distributable Amount $1,217,425.00
==================
G. Calculation of Noteholders' Interest Distributable Amount
Class A-1 Interest Distributable Amount $89,490.44
Class A-2 Interest Distributable Amount $1,974,758.33
Class A-3 Interest Distributable Amount $1,824,350.00
Class A-4 Interest Distributable Amount $695,750.00
Class A-5 Interest Distributable Amount $1,217,425.00
Noteholders' Interest Distributable Amount $5,801,773.78
==================
H. Calculation of Noteholder's Monthly Principal Distributable Amount:
The sum of (i) the amount necessary to reduce the Aggregate Note Principal
balance minus the Pre-Funded Amount to 95.50% of the Pool Balance and (ii)
on any Final Scheduled Distribution Date the excess outstanding principal
balance of any Class
Aggregate Note Principal Balance $1,016,234,093.92
Pre-Funded Amount $306,734,234.40
------------------
Aggregate Note Principal Balance minus Pre-Funded Amount $709,499,859.52
95.50% of the Pool Balance $709,527,956.23
Excess outstanding principal balance of any Class on any Final Scheduled
Distribution Date $0.00
------------------
Noteholders' Principal Distributable Amount $0.00
==================
</TABLE>
Page 4 (2000 - 2)
<PAGE> 5
<TABLE>
<S> <C> <C>
J. Calculation of Additional Principal Distributable Amount
The excess of the Required Overcollateralization Amount over the Overcollateralization
Amount
Required Overcollateralization Amount
If no Level I Trigger Event or Level II Trigger Event exist, the least of
(i) Aggregate Note Principal Balance, and
(ii) The greater of
(a) 9.00% of the Pool Balance and
(b) Minimum Overcollateralization Amount (generally 1.50%
of the Original Pool Balance) $66,866,508.96
If Level I Trigger Event exists, but no Level II Trigger Event exists, the greater of
(i) 14.0% of the Pool Balance and
(ii) 2.5% of the Original Pool Balance $0.00
If a Level II Trigger Event exists, 100% of the Pool Balance $0.00
Required Overcollateralization Amount $66,866,508.96
----------------
Overcollateralization Amount
The Excess of the Pool Balance over the Aggregate Note Principal
Balance minus the Noteholder's Principal Distributable Amount minus
the Pre-Funded Amount 33,461,351.19
Remaining Available Funds $22,078,742.54
----------------
Additional Principal Distributable Amount $22,078,742.54
VII. Pre-Funding Account
A. Withdrawals from Pre-Funding Account:
Amount on deposit in the Pre-Funding Account as of the preceding
Distribution Date or, in the case of the first Distribution Date,
as of the Closing Date $306,734,234.40
Less: withdrawals from the Pre-Funding Account in respect of transfers of
Subsequent Receivables to the Trust occurring on a Subsequent Transfer Date
(an amount equal to the product of (a) 95.50% and (b) the principal balance
of the Subsequent Receivables) $0.00
Less: any amounts remaining on deposit in the Pre-Funding Account in the case
of the January 2001 Distribution Date or in the case the amount on deposit
in the Pre-Funding Account has been Pre-Funding Account has been reduced to
$100,000 or less as of the Distribution Date (see B below) $0.00
Amount remaining on deposit in the Pre-Funding Account after
Distribution Date $306,734,234.40
B. Distributions to Noteholders and Certificateholders from certain withdrawals
from the Pre-Funding Account:
Amount withdrawn from the Pre-Funding Account as a result of the
Pre-Funded Amount not being reduced to zero on the Distribution Date on
or immediately preceding the end of the Funding Period (January 2001
Distribution Date) or the Pre-Funded Amount being reduced
to $100,000 or less on any Distribution Date $0.00
Class A-1 Prepayment Amount $0.00
Class A-2 Prepayment Amount $0.00
Class A-3 Prepayment Amount $0.00
Class A-4 Prepayment Amount $0.00
Class A-5 Prepayment Amount $0.00
----------------
Total Prepayment Amount $0.00
================
C. Prepayment Premiums:
Class A-1 Prepayment Premium $0.00
Class A-2 Prepayment Premium $0.00
Class A-3 Prepayment Premium $0.00
Class A-4 Prepayment Premium $0.00
Class A-5 Prepayment Premium $0.00
</TABLE>
Page 5 (2000 - 2)
<PAGE> 6
<TABLE>
<S> <C> <C> <C>
VIII. Reserve Account
Amount on deposit in the Reserve Account as of the preceding Distribution Date $3,891,443.80
or, in the case of the first Distribution Date, as of the Closing Date
Plus the excess, if any, of the Specified Reserve Balance over amount on
deposit in the Reserve Account and amounts payable in Section 4.6 (vii) of
the Sale and Servicing Agreement (which excess is to be deposited by the
Indenture Trustee in the Reserve Account from amounts withdrawn from the
Pre-Funding Account in respect of transfers of Subsequent Receivables) $0.00
Less: the excess, if any, of the amount on deposit in the Reserve Account
over the Specified Reserve Balance $0.00
Less: withdrawals from the Reserve Account to cover the excess, if any,
of Total Required Payment over Available Funds (see IV above) $0.00
Amount remaining on deposit in the Reserve Account after the Distribution Date $3,891,443.80
IX. Calculation of Servicing Fees
Aggregate Principal Balance as of the first day of the Monthly Period $756,893,481.91
Multiplied by Basic Servicing Fee Rate 1.25%
Multiplied by Months per year 0.104167%
-----------------
Basic Servicing Fee $788,430.71
Less: Backup Servicer Fees (annual rate of 1 bp) $0.00
Supplemental Servicing Fees $0.00
---------------
Total of Basic Servicing Fees and Supplemental Servicing Fees $788,430.71
================
X. Information for Preparation of Statements to Noteholders
a. Aggregate principal balance of the Notes as of first day of
Monthly Period
Class A-1 Notes $16,234,093.92
Class A-2 Notes $349,000,000.00
Class A-3 Notes $321,000,000.00
Class A-4 Notes $121,000,000.00
Class A-5 Notes $209,000,000.00
b. Amount distributed to Noteholders allocable to principal
Class A-1 Notes $16,234,093.92
Class A-2 Notes $5,844,648.62
Class A-3 Notes $0.00
Class A-4 Notes $0.00
Class A-5 Notes $0.00
c. Aggregate principal balance of the Notes (after giving effect to
distributions on the Distribution Date)
Class A-1 Notes $0.00
Class A-2 Notes $343,155,351.38
Class A-3 Notes $321,000,000.00
Class A-4 Notes $121,000,000.00
Class A-5 Notes $209,000,000.00
d. Interest distributed to Noteholders
Class A-1 Notes $89,490.44
Class A-2 Notes $1,974,758.33
Class A-3 Notes $1,824,350.00
Class A-4 Notes $695,750.00
Class A-5 Notes $1,217,425.00
f. 1. Class A-1 Interest Carryover Shortfall, if any (and change
in amount from preceding statement) $0.00
2. Class A-2 Interest Carryover Shortfall, if any (and change
in amount from preceding statement) $0.00
3. Class A-3 Interest Carryover Shortfall, if any (and change
in amount from preceding statement) $0.00
4. Class A-4 Interest Carryover Shortfall, if any (and change
in amount from preceding statement) $0.00
5. Class A-5 Interest Carryover Shortfall, if any (and change
in amount from preceding statement) $0.00
</TABLE>
Page 6 (2000 - 2)
<PAGE> 7
<TABLE>
<S> <C> <C>
g. Amount distributed payable out of amounts withdrawn from or
pursuant to:
1. Reserve Account $0.00
2. Capitalized Interest Account $2,395,935.18
3. Claim on the Note Policy $0.00
h. Remaining Pre-Funded Amount $306,734,234.40
i. Remaining Reserve Amount $3,891,443.80
k. Prepayment amounts
Class A-1 Prepayment Amount $0.00
Class A-2 Prepayment Amount $0.00
Class A-3 Prepayment Amount $0.00
Class A-4 Prepayment Amount $0.00
Class A-5 Prepayment Amount $0.00
l. Prepayment Premiums
Class A-1 Prepayment Premium $0.00
Class A-2 Prepayment Premium $0.00
Class A-3 Prepayment Premium $0.00
Class A-4 Prepayment Premium $0.00
Class A-5 Prepayment Premium $0.00
m. Total of Basic Servicing Fee, Supplemental Servicing Fees and
other fees, if any, paid by the Trustee on behalf of the Trust $788,430.71
n. Note Pool Factors (after giving effect to distributions on the
Distribution Date)
Class A-1 Notes 0.00000000
Class A-2 Notes 0.98325316
Class A-3 Notes 1.00000000
Class A-4 Notes 1.00000000
Class A-5 Notes 1.00000000
XI. Pool Balance and Aggregate Principal Balance
Original Pool Balance at beginning of Monthly Period 778,288,759.79
Subsequent Receivables $0.00
----------------
Original Pool Balance at end of Monthly Period $778,288,759.79
================
Aggregate Pool Balance as of preceding Accounting Date 756,893,481.91
Aggregate Pool Balance as of current Accounting Date 742,961,210.71
</TABLE>
<TABLE>
<CAPTION>
Monthly Period Liquidated Receivables Monthly Period Administrative Receivables
Loan # Amount Loan # Amount
------ ------ ------ ------
<S> <C> <C> <C>
see attached listing 993,860.65 see attached listing -
$0.00 $0.00
$0.00 $0.00
$0.00 $0.00
------------ -----
$993,860.65 $0.00
============ =====
</TABLE>
<TABLE>
<S> <C> <C>
XII. Thirty Day Delinquency Ratio
Sum of Principal Balances (as of the Accounting Date) of all Receivables
delinquent more than 30 days with respect to all or any portion of a
Scheduled Payment
as of the Accounting Date 20,903,721.95
Aggregate Principal Balance as of the Accounting Date 742,961,210.71
---------------
Thirty Day Delinquency Ratio 2.81356841%
===========
</TABLE>
Page 7 (2000 - 2)
<PAGE> 8
ASSOCIATES AUTOMOBILE RECEIVABLES TRUST 2000-2
PERFORMANCE INFORMATION
FOR THE MONTHLY PERIOD ENDING NOVEMBER 30, 2000
<TABLE>
<S> <C> <C> <C>
I. ORIGINAL PRINCIPAL BALANCE OF THE SECURITIZATION $778,288,759.79
AGE OF POOL (IN MONTHS) 2
II. Thirty Day Delinquency Ratio
Sum of Principal Balances (as of the Accounting Date) of all Receivables
delinquent more than 30 days with respect to all or any portion of a
Scheduled Payment
as of the Accounting Date 20,903,721.95
Aggregate Principal Balance as of the Accounting Date 742,961,210.71
---------------
Thirty Day Delinquency Ratio 2.81356841%
================
III. Average Thirty Day Delinquency Ratio
Thirty Day Delinquency ratio - current Determination Date 2.81356841%
Thirty Day Delinquency ratio - preceding Determination Date 1.95881117%
Thirty Day Delinquency ratio - second preceding Determination Date 0.00000000%
---------------
Average Thirty Day Delinquency Ratio 1.59079320%
================
IV. Cumulative Net Loss Ratio
Cumulative balance of losses as of the preceding Accounting Date $242,728.96
Add: Sum of Principal Balances (as of the Accounting
Date) of Receivables that became Liquidated
Receivables during the Monthly Period or that became
Purchased Receivables during Monthly Period (if
delinquent more than 30 days with respect to any
portion of a Scheduled Payment at time of purchase) $993,860.65
Liquidation Proceeds received by the Trust ($546,383.23)
---------------
Cumulative balance of losses as of the current Accounting Date $690,206.38
V. Cumulative Net Loss Rate as a % of Original Principal Balance
Cumulative Net Loss Rate - current Determination Date 0.0886826%
Cumulative Net Loss Rate - preceding Determination Date 0.0311875%
Cumulative Net Loss Rate - second preceding Determination Date 0.0000000%
VI. Annualized Net Loss Ratio
Add: Aggregate of Principal Balances as of the Accounting
Date (plus accrued and unpaid interest theron to the
end of the Monthly Period) of all Receivables that
became Liquidated Receivables or that became
Purchased Receivables and that were delinquent more
than 30 days with respect to any portion of a
Scheduled Payment as of the Accounting Date $993,860.65
Liquidation Proceeds received by the Trust ($546,383.23)
---------------
Net Losses as of the current Accounting Date $447,477.42
----------------
VII. Annualized Net Loss Ratio as a % of Original Principal Balance
Annualized Net Loss Ratio - current Determination Date 0.7094432%
Annualized Net Loss Ratio - preceding Determination Date 0.3742502%
Annualized Net Loss Ratio - second preceding Determination Date 0.0000000%
Average Annualized Net Loss Ratio: 0.3612311%
================
</TABLE>
Page 8 (2000 - 2)
<PAGE> 9
<TABLE>
<S> <C> <C>
VIII. Other Information Provided to MBIA
A. Credit Enhancement Fee information:
Amount paid last month $157,500.00
Aggregate Note Principal Balance as of the previous
Distribution Date $1,016,234,093.92
Multiplied by: Credit Enhancement Fee
(18 bp's) * (30/360) 0.0150% $152,435.11
------------------ ---------------
Adjustment amount ($5,064.89)
Amount due this month $152,435.11
Amount due to MBIA $147,370.23
================
B. Delinquency Information
</TABLE>
<TABLE>
<CAPTION>
NUMBER OF DAYS DELINQUENT AMOUNT
------------------------- ------
<S> <C>
31-60 $14,119,726.95
61-90 $5,149,637.46
91 + $1,634,357.54
---------------
$20,903,721.95
</TABLE>
<TABLE>
<S> <C> <C>
IX. Reserve Account Information $ %
Beginning Balance $3,891,443.80 0.52377483%
Deposit to the Reserve Account $0.00 0.00000000%
Reserve Account Additional Deposit $0.00 0.00000000%
Withdrawal from the Reserve Account $0.00 0.00000000%
Disbursements of Excess ($19,822.50) -0.00266804%
Interest earnings on Reserve Account $19,822.50 0.00266804%
--------------- ----------------
Ending Balance $3,891,443.80 0.52377483%
=============== ================
Specified Balance pursuant to Section 3.03 of the
Reserve Account Agreement among Arcadia Financial Ltd.,
Arcadia Receivables Finance Corp., MBIA
and Bank One, National Association $3,891,443.80 0.00000000%
=============== ================
</TABLE>
X. Trigger Events
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------
Current Amount Level I Trigger Level Level II Trigger Level
-------------- --------------------- ----------------------
<S> <C> <C> <C>
Average Thirty Day Delinquency Ratio 2.81356841% 7.00% 8.00%
Cumulative Net Loss Ratio 0.0886826% 0.50% 0.70%
Average Annualized Net Loss Ratio 0.36123113% 7.75% 9.20%
--------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<CAPTION>
--------------------------------------------------------------------------------------------------
Level I Trigger Event? Level II Trigger Event?
---------------------- -----------------------
<S> <C> <C>
Average Thirty Day Delinquency Ratio No No
Cumulative Net Loss Ratio No No
Average Annualized Net Loss Ratio No No
--------------------------------------------------------------------------------------------------
</TABLE>
<TABLE>
<S> <C> <C>
XI. Insurance Agreement Events of Default
To the knowledge of the Servicer, an
Insurance Agreement Event of Default
has occurred Yes________ No____X____
</TABLE>
Page 9 (2000 - 2)
|
|