|
|
Monthly Servicer's Certificate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounting Date: |
|
December 31, 2000 |
|
|
|
|
|
|
|
Determination Date: |
|
January 11, 2001 |
|
|
|
|
|
|
|
Distribution Date: |
|
January 16, 2001 |
|
|
|
|
|
|
|
Monthly Period Ending: |
|
December
31, 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. |
Collection Account Summary |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available Funds: |
|
|
|
|
|
|
|
|
|
|
|
Payments Received |
|
|
|
|
$27,769,803.19 |
|
|
|
|
Liquidation Proceeds (excluding Purchase
Amounts) |
|
|
|
$1,105,879.22 |
|
|
|
|
Current Monthly Advances |
|
|
|
|
414,707.64 |
|
|
|
|
Amount of withdrawal, if any, from the
Reserve Account |
|
|
|
$0.00 |
|
|
|
|
Amount of withdrawal, if any, from the
Capitalized Interest Account |
|
|
|
$2,395,935.20 |
|
|
|
|
Monthly Advance Recoveries |
|
|
|
|
(200,023.04) |
|
|
|
|
Purchase Amounts-Warranty and
Administrative Receivables |
|
|
|
$0.00 |
|
|
|
|
Purchase Amounts - Liquidated Receivables |
|
|
|
$0.00 |
|
|
|
|
Income from investment of funds in Trust
Accounts |
|
|
|
$1,440,878.56 |
|
|
|
Total Available Funds |
|
|
|
|
|
|
|
|
$32,927,180.77 |
|
|
|
|
|
|
|
|
|
|
|
|
Amounts Payable on Distribution Date: |
|
|
|
|
|
|
|
|
|
|
(i) |
Reimbursement of Monthly Advances |
|
|
|
$0.00 |
|
|
|
|
(ii) |
Trustee and other fees |
|
|
|
|
$0.00 |
|
|
|
|
(iii) |
Basic Servicing Fee |
|
|
|
|
$773,917.93 |
|
|
|
|
(iv) |
Noteholders' Interest
Distributable Amount |
|
|
|
|
|
|
|
|
|
Class A-1 Interest Distributable Amount |
|
|
|
$0.00 |
|
|
|
|
|
Class A-2 Interest Distributable Amount |
|
|
|
$1,941,687.36 |
|
|
|
|
|
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. |
|
|
|
|
$145,811.49 |
|
|
|
|
(vii) |
Reserve Account deposit |
|
|
|
|
$0.00 |
|
|
|
|
(viii) |
Additional Principal Distributable Amount |
|
|
|
|
|
|
|
|
|
Payable to Class A-1 Noteholders |
|
|
|
$0.00 |
|
|
|
|
|
Payable to Class A-2 Noteholders |
|
|
|
$26,328,238.99 |
|
|
|
|
|
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 |
|
|
|
|
|
|
$32,927,180.77 |
|
|
Less: Servicing Fee |
|
|
|
|
|
|
|
($773,917.93) |
|
|
Less: Investment Income |
|
|
|
|
|
|
($1,440,878.56) |
|
|
Less: Capitalized Interest
Account |
|
|
|
|
|
($2,395,935.20) |
|
Net Payment to Trustee |
|
|
|
|
|
|
|
$28,316,449.08 |
|
|
|
|
|
|
|
|
|
|
|
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. |
|
|
|
|
|
$6,598,941.78 |
|
|
(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 |
|
|
|
|
|
|
$6,598,941.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Available Funds |
|
|
|
|
|
|
|
$32,927,180.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
$2,395,935.20 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
13,257,725.25 |
|
|
|
|
|
Amount allocable to principal |
|
|
|
14,512,077.94 |
|
|
|
|
|
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 |
|
|
|
|
|
|
|
$27,769,803.19 |
|
|
|
|
|
|
|
|
|
|
|
|
Liquidation Proceeds: |
|
|
|
|
|
|
|
|
|
|
|
|
Gross amount realized with respect to
Liquidated Receivables |
|
1,107,376.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
(1,496.87) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Liquidation Proceeds |
|
|
|
|
|
|
|
1,105,879.22 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
$28,875,682.41 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
$442,632.89 |
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Monthly Advances reimbursed to
the Servicer prior |
|
|
|
|
|
|
|
to deposit in the Collection Account from: |
|
|
|
|
|
|
|
|
|
|
|
Payments received from Obligors |
|
|
|
($200,023.04) |
|
|
|
|
|
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 |
|
|
|
|
|
|
($200,023.04) |
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Monthly Advances to be
reimbursed out of |
|
|
|
|
|
|
|
|
Available Funds on the Distribution Date |
|
|
|
|
|
|
($200,023.04) |
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Outstanding Monthly Advances |
|
|
|
|
|
|
$242,609.85 |
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Advances - current Monthly Period |
|
|
|
|
|
|
$414,707.64 |
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding Monthly Advances - immediately
following the Distribution Date |
|
|
|
|
|
|
$657,317.49 |
|
|
|
|
|
|
|
|
|
|
|
VI. |
Calculation of Interest and Principal
Payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. Calculation of
principal reductions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments received allocable to principal |
|
|
|
|
|
|
$14,512,077.94 |
|
Aggregate of Principal Balances as of the
Accounting Date of all |
|
|
|
|
|
|
|
Receivables that became Liquidated
Receivables during the Monthly Period |
|
|
|
|
|
$1,963,565.91 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
$16,475,643.85 |
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
0.08888889 |
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Plus any unpaid Class A-1
Interest Carryover Shortfall |
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Class A-1 Interest Distributable Amount |
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
$343,155,351.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
$1,941,687.36 |
|
|
|
|
|
|
|
|
|
|
|
|
Plus any unpaid Class A-2
Interest Carryover Shortfall |
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Class A-2 Interest Distributable Amount |
|
|
|
|
|
|
$1,941,687.36 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
$0.00 |
|
|
|
Class A-2 Interest
Distributable Amount |
|
|
|
|
|
$1,941,687.36 |
|
|
|
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 |
|
|
|
|
|
|
|
$5,679,212.36 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
$994,155,351.38 |
|
Pre-Funded Amount |
|
|
|
|
|
|
|
|
$0.00 |
|
Aggregate Note Principal
Balance minus Pre-Funded Amount |
|
|
|
|
|
$994,155,351.38 |
|
|
|
|
|
|
|
|
|
|
|
|
95.50% of the Pool Balance |
|
|
|
|
|
|
|
$1,000,555,106.17 |
|
|
|
|
|
|
|
|
|
|
|
|
Excess outstanding
principal balance of any Class on any Final Scheduled Distribution Date |
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
Noteholders' Principal
Distributable Amount |
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
$94,293,151.37 |
|
|
|
|
|
|
|
|
|
|
|
|
If a 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 |
|
|
|
|
|
|
|
$94,293,151.37 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
53,546,330.47 |
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Available Funds |
|
|
|
|
|
|
|
$26,328,238.99 |
|
|
|
|
|
|
|
|
|
|
|
|
Additional Principal
Distributable Amount |
|
|
|
|
|
|
|
$26,328,238.99 |
|
|
|
|
|
|
|
|
|
|
|
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 Disrtibution 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) |
|
|
|
|
|
|
|
$306,734,234.40 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
|
|
$1,606,080.58 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
$5,497,524.38 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IX. |
Calculation of Servicing Fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate Principal
Balance as of the first day of the Monthly Period |
|
$742,961,210.71 |
|
|
|
|
|
Multiplied by Basic
Servicing Fee Rate |
|
|
1.25% |
|
|
|
|
|
Multiplied by Months per year |
|
|
|
|
0.104167% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Servicing Fee |
|
|
|
|
|
|
$773,917.93 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
$773,917.93 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
$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 |
|
|
|
|
|
|
|
|
|
|
|
|
b. |
Amount distributed to
Noteholders allocable to principal |
|
|
|
|
|
|
|
Class A-1 Notes |
|
|
|
|
|
|
$0.00 |
|
|
|
Class A-2 Notes |
|
|
|
|
|
|
$26,328,238.99 |
|
|
|
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 |
|
|
|
|
|
|
$316,827,112.39 |
|
|
|
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 |
|
|
|
|
|
|
$0.00 |
|
|
|
Class A-2 Notes |
|
|
|
|
|
|
$1,941,687.36 |
|
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
g. |
Amount distributed payable
out of amounts withdrawn from or pursuant to: |
|
|
|
|
1. Reserve Account |
|
|
|
|
$0.00 |
|
|
|
|
2. Capitalized Interest
Account |
|
|
|
$2,395,935.20 |
|
|
|
|
3. Claim on the Note
Policy |
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
h. |
Remaining Pre-Funded
Amount |
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
|
i. |
Remaining Reserve Amount |
|
|
|
|
|
$5,497,524.38 |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
$773,917.93 |
|
|
|
|
|
|
|
|
|
|
|
|
n. |
Note Pool Factors (after
giving effect to distributions on the |
|
|
|
|
|
|
Distribution Date) |
|
|
|
|
|
|
|
|
|
|
|
Class A-1 Notes |
|
|
|
|
|
|
0.00000000 |
|
|
|
Class A-2 Notes |
|
|
|
|
|
|
0.90781408 |
|
|
|
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 |
|
|
|
|
|
|
$321,216,114.99 |
|
|
Original Pool Balance at
end of Monthly Period |
|
|
|
|
|
$1,099,504,874.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate Pool Balance as
of preceding Accounting Date |
|
|
|
|
|
742,961,210.71 |
|
|
Aggregate Pool Balance as
of current Accounting Date |
|
|
|
|
|
1,047,701,681.85 |
|
|
|
|
|
|
|
|
|
|
|
|
Monthly Period Liquidated Receivables |
|
|
|
Monthly Period
Adminsitrative Receivables |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loan # |
Amount |
|
|
|
Loan # |
|
Amount |
|
|
|
see attached listing |
1,963,565.91 |
|
|
|
see attached listing |
|
- |
|
|
|
|
$0.00 |
|
|
|
|
|
$0.00 |
|
|
|
|
$0.00 |
|
|
|
|
|
$0.00 |
|
|
|
|
$0.00 |
|
|
|
|
|
$0.00 |
|
|
|
|
$1,963,565.91 |
|
|
|
|
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
27,477,076.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate Principal Balance as of the
Accounting Date |
|
|
|
|
1,047,701,681.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirty Day Delinquency Ratio |
|
|
|
|
|
|
|
|
2.62260499% |
|
|
|
|
|
|
|
|
|
|
|
Associates
Automobile Receivables Trust 2000-2 |
|
Performance
Information |
|
For the Monthly
Period Ending |
|
December 31, 2000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
I. |
Original Principal
Balance of the Securitization |
|
|
$1,099,504,874.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Age of Pool (in months) |
|
|
3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
|
27,477,076.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate Principal Balance as of the
Accounting Date |
|
|
|
|
1,047,701,681.85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirty Day Delinquency Ratio |
|
|
|
|
|
|
|
|
2.62260499% |
|
|
|
|
|
|
|
|
|
|
|
III. |
Average Thirty Day Delinquency Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirty Day Delinquency ratio - current
Determination Date |
|
|
|
|
2.62260499% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirty Day Delinquency ratio - preceding
Determination Date |
|
|
|
|
2.81356841% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Thirty Day Delinquency ratio - second
preceding Determination Date |
|
|
|
|
1.95881117% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Thirty Day Delinquency Ratio |
|
|
|
|
|
|
2.46499486% |
|
|
|
|
|
|
|
|
|
|
|
IV. |
Cumulative Net Loss Ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative balance of
losses as of the preceding Accounting Date |
|
|
|
|
|
$690,206.38 |
|
|
|
|
|
|
|
|
|
|
|
|
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) |
|
|
|
|
$1,963,565.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidation Proceeds
received by the Trust |
|
|
|
|
($1,105,879.22) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative balance of
losses as of the current Accounting Date |
|
|
|
|
|
|
$1,547,893.07 |
|
|
|
|
|
|
|
|
|
|
|
V. |
Cumulative Net Loss Rate
as a % of Original Principal Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Net Loss Rate -
current Determination Date |
|
|
|
|
0.1407809% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Net Loss Rate -
preceding Determination Date |
|
|
|
|
0.0886826% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cumulative Net Loss Rate -
second preceding Determination Date |
|
|
|
0.0311875% |
|
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
|
$1,963,565.91 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liquidation Proceeds
received by the Trust |
|
|
|
($1,105,879.22) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Losses as of the
current Accounting Date |
|
|
|
|
|
|
$857,686.69 |
|
|
|
|
|
|
|
|
|
|
|
VII. |
Annualized Net Loss Ratio
as a % of Original Principal Balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Net Loss Ratio
- current Determination Date |
|
|
|
|
1.3852998% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Net Loss Ratio
- preceding Determination Date |
|
|
|
|
0.7094432% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized Net Loss Ratio
- second preceding Determination Date |
|
|
|
|
0.3742502% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Annualized Net
Loss Ratio: |
|
|
|
|
|
|
0.8229977% |
|
|
|
|
|
|
|
|
|
|
|
VIII. |
Other Information Provided to MBIA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A. |
Credit Enhancement Fee
information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount paid last month |
|
|
|
|
$152,435.11 |
|
|
|
|
Aggregate Note Principal
Balance as of the previous Distribution Date |
|
$994,155,351.38 |
|
|
|
|
|
|
Multiplied by: Credit
Enhancement Fee (18 bp's) * (30/360) |
|
0.0150% |
|
$ 149,123.30 |
|
|
|
|
Adjustment amount |
|
|
|
|
|
|
($3,311.81) |
|
|
Amount due this month |
|
|
|
|
|
|
$149,123.30 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount due to MBIA |
|
|
|
|
|
|
$145,811.49 |
|
|
|
|
|
|
|
|
|
|
|
|
B. |
Delinquency Information |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Days Delinquent |
Amount |
|
|
|
|
|
|
|
|
|
31-60 |
$ 18,089,329.03 |
|
|
|
|
|
|
|
|
|
61-90 |
$ 4,929,731.97 |
|
|
|
|
|
|
|
|
|
91 + |
$ 4,458,015.56 |
|
|
|
|
|
|
|
|
|
|
$ 27,477,076.56 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
IX. |
Reserve Account Information |
|
|
|
|
|
|
$ |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Balance |
|
|
|
|
|
|
$3,891,443.80 |
|
0.37142670% |
|
|
|
|
|
|
|
|
|
|
|
|
Deposit to the Reserve Account |
|
|
|
|
|
|
$0.00 |
|
0.00000000% |
|
Reserve Account Additional
Deposit |
|
|
|
|
|
$1,606,080.58 |
|
0.15329560% |
|
Withdrawal from the Reserve Account |
|
|
|
|
|
$0.00 |
|
0.00000000% |
|
Disbursements of Excess |
|
|
|
|
|
|
($21,304.42) |
|
-0.00203344% |
|
Interest earnings on Reserve Account |
|
|
|
|
|
$21,304.42 |
|
0.00203344% |
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance |
|
|
|
|
|
|
$5,497,524.38 |
|
0.52472230% |
|
|
|
|
|
|
|
|
|
|
|
|
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 |
|
|
|
|
$5,497,524.38 |
|
0.00000000% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
X. |
Trigger Events |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Amount |
Level I Trigger Level |
|
Level II Trigger Level |
|
Level I Trigger Event? |
|
Level II Trigger Event? |
Average Thirty Day
Delinquency Ratio |
2.62260499% |
7.00% |
|
8.00% |
|
No |
|
No |
Cumulative Net Loss Ratio |
0.1407809% |
1.35% |
|
1.70% |
|
No |
|
No |
Average Annualized Net
Loss Ratio |
0.82299774% |
7.75% |
|
9.20% |
|
No |
|
No |
|
|
|
|
|
|
|
|
|
|
|
XI. |
Insurance Agreement Events of Default |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
To the knowledge of the Servicer, an
Insurance Agreement |
|
|
|
|
|
|
|
|
Event of Default has occurred |
|
|
|
|
|
|
Yes________ |
|
No____X____ |
|
|
|
|
|
|
|
|
|
|
|