|
|
|
|
|
|
|
|
|
|
|
|
|
| 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) | $13,982,503.91 | ||
| per $1,000 original principal balance | $90.21 | ||
| (b) Class A-2 Notes (CUSIP No. 149114 BA7) | $1,946,842.35 | ||
| per $1,000 original principal balance | $15.57 | ||
| (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 | $15,929,346.26 | ||
| (ii) Amount of interest being paid on Notes | |||
| (a) Class A-1 Notes (CUSIP No. 149114 AZ3) | $60,429.66 | ||
| per $1,000 original principal balance | $0.39 | ||
| (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 | $2,199,135.33 | ||
| (iii) (a) Aggregate Contract Balance at end of related collection period | $436,193,553.43 | ||
| (b)Note Value at end of related collection period | $434,473,969.65 | ||
| (iv) After giving effect to distributions on this Distribution Date | |||
| (a) (1) outstanding principal amount of Class A-1 Notes | $0.00 | ||
| (2) Class A-1 Note Pool Factor | - | ||
| (b) (1) outstanding principal amount of Class A-2 Notes | $123,053,157.65 | ||
| (2) Class A-2 Note Pool Factor | 0.98 | ||
| (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 | $183,188.14 | ||
| (vi) Aggregate Amount of Realized Losses for Collection Period | $129,054.43 | ||
| (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 | ||
| SERVICING REPORT | EXHIBIT 99.3 | ||
| Distribution Date | April 25, 2000 | ||
| Transaction Month | 9 | ||
| Collection Period Month Begin | March 1, 2000 | ||
| Collection Period Month End | March 31, 2000 | ||
| Previous Payment Date (or Closing Date) | March 27, 2000 | ||
| Actual Days in Accrual Period | 29 | ||
| ORIGINAL DEAL PARAMETERS | |||
| Initial Note Value | $591,420,812.00 | ||
| Initial Aggregate Contract Balance | $593,653,284.55 | ||
| Number of Contracts | 6,786 | ||
| Wtd. Avg. APR | 7.11% | ||
| Wtd. Avg. Remaining Term | 43 | ||
| Annual Servicing Fee Rate | 1.00% | ||
| Reserve Account Initial Deposit | $7,392,760.00 | ||
| Class A-1 Note Original Principal Balance | $155,000,000.00 | ||
| Class A-1 Note Rate | 5.3650% | ||
| Class A-1 Note Final Scheduled Distribution Date | July 25, 2000 | ||
| Class A-1 CUSIP Number | 149114 AZ3 | ||
| Class A-2 Note Original Principal Balance | $125,000,000.00 | ||
| Class A-2 Note Rate | 5.90% | ||
| Class A-2 Note Final Scheduled Distribution Date | March 25, 2002 | ||
| Class A-2 CUSIP Number | 149114 BA7 | ||
| Class A-3 Note Original Principal Balance | $270,000,000.00 | ||
| Class A-3 Note Rate | 6.20% | ||
| Class A-3 Note Final Scheduled Distribution Date | April 26, 2004 | ||
| Class A-3 CUSIP Number | 149114 BB5 | ||
| Class B Note Original Principal Balance | $23,656,000.00 | ||
| Class B Note Rate | 6.55% | ||
| Class B Note Final Scheduled Distribution Date | July 25, 2005 | ||
| Class B CUSIP Number | 149114 BC3 | ||
| Certificate Balance | $17,764,812.00 | ||
| INPUTS FROM PREVIOUS PERIOD SERVICER REPORT | |||
| Note Value | $450,403,315.91 | ||
| Aggregate Contract Balance | $452,029,599.48 | ||
| Number of Contracts | 6,333 | ||
| Wtd. Avg. APR | 7.10% | ||
| Wtd. Avg. Remaining Term | 35 | ||
| Reserve Account Balance | $7,392,760.00 | ||
| Class A-1 Note Outstanding Principal Balance | $13,982,503.91 | ||
| Class A-1 Note Interest Shortfall | $0.00 | ||
| Class A-2 Note Outstanding Principal Balance | $125,000,000.00 | ||
| Class A-2 Note Interest Shortfall | $0.00 | ||
| Class A-3 Note Outstanding Principal Balance | $270,000,000.00 | ||
| Class A-3 Note Interest Shortfall | $0.00 | ||
| Class B Note Outstanding Principal Balance | $23,656,000.00 | ||
| Class B Note Interest Shortfall | $0.00 | ||
| Servicing Fee Shortfall | $113,392.48 | ||
| CURRENT COLLECTION PERIOD ACTIVITY | |||
| Total Interest Collections | $2,465,034.49 | ||
| Total Principal Collections | $15,500,968.56 | ||
| Residual Collections | $24.00 | ||
| Warranty Repurchases Contracts | $0.00 | ||
| Administrative Repurchases | $0.00 | ||
| Liquidation Proceeds | $299,299.27 | ||
| Reserve Account Reinvestment Income | $46,843.41 | ||
| Total Available Amount | $18,312,169.73 | ||
| Beginning Note Value | $450,403,315.91 | ||
| Ending Note Value | $434,473,969.65 | ||
| Beginning Aggregate Contract Balance | $452,029,599.48 | ||
| Ending Aggregate Contract Balance | $436,193,553.43 | ||
| Number of Contracts at Beginning of Period | 6,333 | ||
| Number of Contracts at End of Period | 6,260 | ||
| Wtd. Avg. APR | 7.10% | ||
| Wtd. Avg. Remaining Term | 34 | ||
| Aggregate Scheduled Amounts 31-60 days past due | $3,904,657.20 | ||
| Aggregate Scheduled Amounts 61 days or more past due | $5,153,977.21 | ||
| Net Losses on Liquidated Receivables this Period | $129,054.43 | ||
| Repossessed Equipment not Sold or Reassigned (Beginning) | $2,193,593.64 | ||
| Repossessed Equipment not Sold or Reassigned (End) | $2,397,762.33 | ||
| CALCULATION OF DISTRIBUTABLE AMOUNTS | |||
| Servicing Fee Due | $488,728.58 | ||
| Is CFSC or Affiliate Servicer (Yes / No)? | Yes | ||
| Administration Fee | $500.00 | ||
| Class A-1 Noteholders' Monthly Interest Distributable Amount | $60,429.66 | ||
| Class A-1 Noteholders' Interest Carryover Shortfall | $0.00 | ||
| Class A-1 Noteholders' Interest Distributable Amount | $60,429.66 | ||
| Class A-2 Noteholders' Monthly Interest Distributable Amount | $614,583.33 | ||
| Class A-2 Noteholders' Interest Carryover Shortfall | $0.00 | ||
| Class A-2 Noteholders' Interest Distributable Amount | $614,583.33 | ||
| Class A-3 Noteholders' Monthly Interest Distributable Amount | $1,395,000.00 | ||
| Class A-3 Noteholders' Interest Carryover Shortfall | $0.00 | ||
| Class A-3 Noteholders' Interest Distributable Amount | $1,395,000.00 | ||
| Class A Noteholders' Monthly Interest Distributable Amount | $2,070,013.00 | ||
| Class A Noteholders' Interest Carryover Shortfall | $0.00 | ||
| Class A Noteholders' Interest Distributable Amount | $2,070,013.00 | ||
| First Priority Principal Distribution Amount | $0.00 | ||
| Class B Noteholders' Monthly Interest Distributable Amount | $129,122.33 | ||
| Class B Noteholders' Interest Carryover Shortfall | $0.00 | ||
| Class B Noteholders' Interest Distributable Amount | $129,122.33 | ||
| Second Priority Principal Distribution Amount | $0.00 | ||
| Regular Principal Distribution Amount | $15,929,346.26 | ||
| Total Required Payment | $2,199,135.33 | ||
| Draw from Reserve Account | $0.00 | ||
| Total Distribution Amount | $18,312,169.73 | ||
| DISTRIBUTIONS FROM COLLECTION ACCOUNT | |||
| 1. Servicing Fee (if CFSC or Affiliate is NOT servicer) | $0.00 | ||
| 2. Administration Fee (if CFSC or Affiliate is NOT servicer) | $500.00 | ||
| 3. Class A Noteholders' Interest Distributable Amount to Class A Noteholders | $2,070,013.00 | ||
| 4. First Priority Principal Distribution Amount to Principal Distribution Account | $0.00 | ||
| 5. Class B Noteholders' Interest Distributable Amount to Class B Noteholders | $129,122.33 | ||
| 6. Second Priority Principal Distribution Amount to Principal Distribution Account | $0.00 | ||
| 7. Deposit to Reserve Account | $0.00 | ||
| 8. Regular Principal Distribution Amount to Principal Distribution Account | $15,929,346.26 | ||
| 9. Servicing Fee (if CFSC or Affiliate IS servicer) | $183,188.14 | ||
| 10. Deposit to Certificate Distribution Account | $0.00 | ||
| DISTRIBUTIONS FROM PRINCIPAL DISTRIBUTION ACCOUNT | |||
| 1. Principal to Class A-1 Noteholders | $13,982,503.91 | ||
| 2. Principal to Class A-2 Noteholders | $1,946,842.35 | ||
| 3. Principal to Class A-3 Noteholders | $0.00 | ||
| 4. Principal to Class B Noteholders | $0.00 | ||
| 5. Deposit to Certificate Distribution Account | $0.00 | ||
| RECONCILIATION OF RESERVE ACCOUNT | |||
| Beginning Reserve Account Balance | $7,392,760.00 | ||
| Draw from Reserve Account to cover shortfalls | $0.00 | ||
| Interim Specified Reserve Account Balance | $7,392,760.00 | ||
| Deposit to Reserve Account Needed | $0.00 | ||
| Deposit to Reserve Account from Collection Account | $0.00 | ||
| Specified Reserve Account Balance | $7,392,760.00 | ||
| Reserve Account Release deposited into Certificate Distribution Account | $0.00 | ||
| Ending Reserve Account Balance | $7,392,760.00 | ||
| SUMMARY OF DISTRIBUTIONS | |||
| Servicing Fee Paid to Servicer | $183,188.14 | ||
| Servicing Fee Shortfall | $305,540.44 | ||
| Class A-1 Interest Paid | $60,429.66 | ||
| Class A-1 Interest Shortfall | $0.00 | ||
| Class A-1 Principal Paid | $13,982,503.91 | ||
| Ending Class A-1 Principal Balance | $0.00 | ||
| Class A-2 Interest Paid | $614,583.33 | ||
| Class A-2 Interest Shortfall | $0.00 | ||
| Class A-2 Principal Paid | $1,946,842.35 | ||
| Ending Class A-2 Principal Balance | $123,053,157.65 | ||
| Class A-3 Interest Paid | $1,395,000.00 | ||
| Class A-3 Interest Shortfall | $0.00 | ||
| Class A-3 Principal Paid | $0.00 | ||
| Ending Class A-3 Principal Balance | $270,000,000.00 | ||
| Class B Interest Paid | $129,122.33 | ||
| Class B Interest Shortfall | $0.00 | ||
| Class B Principal Paid | $0.00 | ||
| Ending Class B Principal Balance | $23,656,000.00 | ||
| Deposit to Certificate Distribution Account | $0.00 | ||
|
|