| |
|
|
|
| STATEMENT TO CERTIFICATEHOLDER |
|
|
EXHIBIT 99.1 |
| |
|
|
|
| ORIGINAL DEAL PARAMETERS |
|
|
|
| Certificate Balance |
|
|
$17,764,812.00 |
| |
|
|
|
| INPUTS FROM PREVIOUS PERIOD STATEMENT TO CERTIFICATEHOLDER |
|
|
|
| Certificate Balance |
|
|
$17,764,812.00 |
| |
|
|
|
| CALCULATION OF DISTRIBUTABLE AMOUNTS |
|
|
|
| Deposit to Certificate Distribution Account from Collection Account plus |
|
|
$0.00 |
| Deposit to Certificate Distribution Account from Principal Distribution Account |
|
|
$0.00 |
| Deposit to Certificate Distribution Account from Reserve Account |
|
|
$0.00 |
| Total Deposit to Certificate Distribution Account |
|
|
$0.00 |
| |
|
|
|
| DISTRIBUTIONS FROM CERTIFICATE DISTRIBUTION ACCOUNT |
|
|
|
| 1. Principal to Fixed Rate Certificateholders |
|
|
$0.00 |
| 2. Any remaining amounts to the Seller |
|
|
$0.00 |
| |
|
|
|
| SUMMARY OF DISTRIBUTIONS |
|
|
|
| Certificates Principal Paid |
|
|
$0.00 |
| Ending Certificates Principal Balance |
|
|
$17,764,812.00 |
| |
|
|
|
| Remaining amounts to the Seller |
|
|
$0.00 |
| |
|
|
|
| |
|
|
|
| |
|
|
|
| STATEMENT TO NOTEHOLDERS |
|
|
EXHIBIT 99.2 |
| |
|
|
|
| (i) Amount of principal being paid on Notes |
|
|
|
| |
|
|
|
| (a) Class A-1 Notes (CUSIP No. 149114 AZ3) |
|
|
$17,371,218.98 |
| per $1,000 original principal balance |
|
|
$112.07 |
| |
|
|
|
| (b) Class A-2 Notes (CUSIP No. 149114 BA7) |
|
|
$0.00 |
| per $1,000 original principal balance |
|
|
$0.00 |
| |
|
|
|
| (c) Class A-3 Notes (CUSIP No. 149114 BB5) |
|
|
$0.00 |
| per $1,000 original principal balance |
|
|
$0.00 |
| |
|
|
|
| (d) Class B Notes (CUSIP No. 149114 BC3) |
|
|
$0.00 |
| per $1,000 original principal balance |
|
|
$0.00 |
| |
|
|
|
| (f) Total |
|
|
$17,371,218.98 |
| |
|
|
|
| (ii) Amount of interest being paid on Notes |
|
|
|
| |
|
|
|
| (a) Class A-1 Notes (CUSIP No. 149114 AZ3) |
|
|
$673,882.28 |
| per $1,000 original principal balance |
|
|
$4.35 |
| |
|
|
|
| (b) Class A-2 Notes (CUSIP No. 149114 BA7) |
|
|
$614,583.33 |
| per $1,000 original principal balance |
|
|
$4.92 |
| |
|
|
|
| (c) Class A-3 Notes (CUSIP No. 149114 BB5) |
|
|
$1,395,000.00 |
| per $1,000 original principal balance |
|
|
$5.17 |
| |
|
|
|
| (d) Class B Notes (CUSIP No. 149114 BC 3) |
|
|
$129,122.33 |
| per $1,000 original principal balance |
|
|
$5.46 |
| |
|
|
|
| (f) Total |
|
|
$2,812,587.95 |
| |
|
|
|
| (iii) (a) Aggregate Contract Balance at end of related collection period |
|
|
$558,135,487.71 |
| (b)Note Value at end of related collection period |
|
|
$556,075,559.61 |
| |
|
|
|
| (iv) After giving effect to distributions on this Distribution Date |
|
|
|
| |
|
|
|
| (a) (1) outstanding principal amount of Class A-1 Notes |
|
|
$119,654,747.61 |
| (2) Class A-1 Note Pool Factor |
|
|
0.77 |
| |
|
|
|
| (b) (1) outstanding principal amount of Class A-2 Notes |
|
|
$125,000,000.00 |
| (2) Class A-2 Note Pool Factor |
|
|
1.00 |
| |
|
|
|
| (c) (1) outstanding principal amount of Class A-3 Notes |
|
|
$270,000,000.00 |
| (2) Class A-3 Note Pool Factor |
|
|
1.00 |
| |
|
|
|
| (d) (1) outstanding principal amount of Class B Notes |
|
|
$23,656,000.00 |
| (2) Class B Note Pool Factor |
|
|
1.00 |
| |
|
|
|
| (v) Amount of Servicing Fee paid |
|
|
$581,192.86 |
| |
|
|
|
| (vi) Aggregate Amount of Realized Losses for Collection Period |
|
|
$0.00 |
| |
|
|
|
| (vii) Aggregate Purchase Amounts for Collection Period |
|
|
$0.00 |
| |
|
|
|
| (viii) Balance of Reserve Account at end of related Collection Period |
|
|
$7,392,760.00 |
| |
|
|
|
| (ix) Specified Reserve Account Balance at end of related Collection Period |
|
|
$7,392,760.00 |
