AMERICAN EXPRESS CENTURION BANK, 8-K, 2000-02-15

AMERICAN EXPRESS CENTURION BANK
8-K, 2000-02-15
ASSET-BACKED SECURITIES

Previous: CAPITAL GROUP INTERNATIONAL INC, SC 13G, 2000-02-15

Next: AMERICAN EXPRESS CENTURION BANK, 424B2, 2000-02-15

=============================================================================
SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

FORM 8-K
CURRENT REPORT

Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) February 15, 2000

American Express Credit Account Master Trust
(Issuer in respect of the
Class A Series 1996-1 6.80% Asset Backed Certificates,
Class B Series 1996-1 6.95% Asset Backed Certificates,
Class A Series 1997-1 6.40% Asset Backed Certificates,
Class B Series 1997-1 6.55% Asset Backed Certificates,
Class A Series 1998-1 Floating Rate Asset Backed Certificates,
Class B Series 1998-1 Floating Rate Asset Backed Certificates,
Class A Series 1999-1 5.60% Asset Backed Certificates,
Class B Series 1999-1 5.85% Asset Backed Certificates,
Class A Series 1999-2 5.95% Asset Backed Certificates,
Class B Series 1999-2 6.10% Asset Backed Certificates,
Class A Series 1999-3 Floating Rate Asset Backed Certificates,
Class B Series 1999-3 Floating Rate Asset Backed Certificates,
Class A Series 1999-4 Floating Rate Asset Backed Certificates,
Class B Series 1999-4 Floating Rate Asset Backed Certificates,
Class A Series 1999-5 Floating Rate Asset Backed Certificates,
Class B Series 1999-5 Floating Rate Asset Backed Certificates,
Class A Series 1999-6 Floating Rate Asset Backed Certificates, and
Class B Series 1999-6 Floating Rate Asset Backed Certificates
- ------------------------------------------------------------------------------

American Express Centurion Bank
Co-Originator of the Trust and a Transferor
------------------------------------------------------
(Exact name of registrant as specified in its charter)

33-95784
333-67567
000-20787-01
Utah 333-91473-01 11-2869526
- ---------------------------- ------------- -------------
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Numbers) Identification No.)

6985 Union Park Center, Midvale, Utah 84047
- ---------------------------------------- ----------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (801) 565-5000
--------------

American Express Receivables Financing Corporation II
Co-Originator of the Trust and a Transferor
------------------------------------------------------
(Exact name of registrant as specified in its charter)

000-20787
Delaware 333-91473 13-3854638
- ---------------------------- ------------ -------------
(State or other jurisdiction (Commission (IRS Employer
of incorporation) File Numbers) Identification No.)

200 Vesey Street, New York, New York 10285
- ---------------------------------------- ----------
(Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code (212) 640-4473
--------------
==============================================================================

<PAGE>

Item 5. Other Events

A. Monthly Servicer's Certificate.

Information concerning the American Express Credit Account Master Trust
(the "Trust") is contained in the Monthly Servicer's Certificate dated February
10, 2000 for the Distribution Date occurring on February 15, 2000, covering
activity from December 25, 1999 through January 25, 2000 and provided to the
Bank of New York as Trustee under the Pooling and Servicing Agreement, (the
"Agreement") dated as of May 16, 1996. Such Monthly Servicer's Certificate is
attached hereto as Exhibit 20.1 and is incorporated herein by reference.

On May 16, 1996, the Trust issued $865,000,000 Class A Series 1996-1 6.80%
Asset Backed Certificates and $60,000,000 Class B Series 1996-1 6.95% Asset
Backed Certificates (the "1996-1 Class A Certificates" and the "1996-1 Class B
Certificates", respectively, and collectively, the "Series 1996-1
Certificates"), offered pursuant to a Prospectus Supplement dated May 9, 1996 to
Prospectus dated May 9, 1996 and issued under the Agreement dated as of May 16,
1996, and the Series 1996-1 Supplement dated as of May 16, 1996, to the
Agreement (the "Series 1996-1 Supplement"). Interest on the Series 1996-1
Certificates accrues from May 16, 1996 and is payable on July 16, 1996 and on
the fifteenth day of each month thereafter (or, if such fifteenth day is not a
business day, the immediately succeeding business day) (each, a "Distribution
Date"). Principal with respect to the Series 1996-1 Class A Certificates and the
Series 1996-1 Class B Certificates is scheduled to be distributed on the May
2001 Distribution Date, but may be paid earlier or later certain limited
circumstances as provided in the Agreement and Series 1996-1 Supplement.

On August 7, 1997, the Trust issued $865,000,000 Class A Series 1997-1
6.40% Asset Backed Certificates and $60,000,000 Class B Series 1997-1 6.55%
Asset Backed Certificates (the "1997-1 Class A Certificates" and the "1997-1
Class B Certificates" , respectively, and collectively, the "Series 1997-1
Certificates"), offered pursuant to a Prospectus Supplement dated August 21,
1997 to Prospectus dated August 21, 1997 and issued under the Agreement dated as
of May 16, 1996, and the Series 1997-1 Supplement dated as of August 7, 1997, to
the Agreement (the "Series 1997-1 Supplement"). Interest on the Series 1997-1
Certificates accrues from August 28, 1997 and is payable on October 15, 1997 and
on the fifteenth day of each month thereafter - which is the Distribution Date
as described above. Principal with respect to the Series 1997-1 Class A
Certificates and the Series 1997-1 Class B Certificates is scheduled to be
distributed on the September 2002 Distribution Date, but may be paid earlier or
later under certain limited circumstances as provided in the Agreement and
Series 1997-1 Supplement.

On June 23, 1998, the Trust issued $825,000,000 Class A Series 1998-1
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.09% per
annum above the London interbank offered rate for one month United States dollar
deposits ("LIBOR"), and $80,000,000 Class B Series 1998-1 Floating Rate Asset
Backed Certificates, bearing a certificate rate of 0.25% per annum above one
month LIBOR (the "1998-1 Class A Certificates" and the "1998-1 Class B
Certificates", respectively, and collectively, the "Series 1998-1
Certificates"), offered pursuant to a Prospectus Supplement dated June 17, 1998
to Prospectus dated June 17, 1998 and issued under the Agreement dated as of May
16, 1996, and the Series 1998-1 Supplement dated as of June 23, 1998, to the
Agreement (the "Series 1998-1 Supplement"). Interest on the Series 1998-1
Certificates accrues from June 23, 1998 and is payable on July 14, 1998 and on
the fifteenth day of each month thereafter - which is the Distribution Date as
described above. Principal with respect to the Series 1998-1 Class A
Certificates and the Series 1998-1 Class B Certificates is scheduled to be
distributed on the June 2003 Distribution Date, but may be paid earlier or later
under certain limited circumstances as provided in the Agreement and Series
1998-1 Supplement.

<PAGE>

On April 21, 1999, the Trust issued $865,000,000 Class A Series 1999-1
5.60% Asset Backed Certificates and $60,000,000 Class B Series 1999-1 5.85%
Asset Backed Certificates (the "1999-1 Class A Certificates" and the "1999-1
Class B Certificates", respectively, and collectively, the "Series 1999-1
Certificates"), offered pursuant to a Prospectus Supplement dated April 13, 1999
to Prospectus dated April 13, 1999 and issued under the Agreement dated as of
May 16, 1996, and the Series 1999-1 Supplement dated as of April 21, 1999, to
the Agreement (the "Series 1999-1 Supplement"). Interest on the Series 1999-1
Certificates accrues from April 21, 1999 and is payable on May 17, 1999, and on
the fifteenth day of each month thereafter - which is a Distribution Date as
described above. Principal with respect to the Series 1999-1 Class A
Certificates and the Series 1999-1 Class B Certificates is scheduled to be
distributed on the April 2004 Distribution Date, but may be paid earlier or
later under certain limited circumstances as provided in the Agreement and
Series 1999-1 Supplement.

On May 19, 1999, the Trust issued $432,000,000 Class A Series 1999-2 5.95%
Asset Backed Certificates and $30,000,000 Class B Series 1999-2 6.10% Asset
Backed Certificates (the "1999-2 Class A Certificates" and the "1999-2 Class B
Certificates", respectively, and collectively, the "Series 1999-2
Certificates"), offered pursuant to a Prospectus Supplement dated May 14, 1999
to Prospectus dated May 14, 1999 and issued under the Agreement dated as of May
16, 1996, and the Series 1999-2 Supplement dated as of May 19, 1999, to the
Agreement (the "Series 1999-2 Supplement"). Interest on the Series 1999-2
Certificates accrues from May 19, 1999 and is payable on June 15, 1999, and on
the fifteenth day of each month thereafter - which is the Distribution Date as
described above. Principal with respect to the Series 1999-2 Class A
Certificates and the Series 1999-2 Class B Certificates is scheduled to be
distributed on the May 2004 Distribution Date, but may be paid earlier or later
under certain limited circumstances as provided in the Agreement and Series
1999-2 Supplement.

On May 19, 1999, the Trust issued $825,000,000 Class A Series 1999-3
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.14% per
annum above one month LIBOR, and $80,000,000 Class B Series 1999-3 Floating Rate
Asset Backed Certificates, bearing a certificate rate of 0.34% per annum above
one month LIBOR (the "1999-3 Class A Certificates" and the "1999-3 Class B
Certificates", respectively, and collectively, the "Series 1999-3
Certificates"), offered pursuant to a Prospectus Supplement dated May 14, 1999
to Prospectus dated May 14, 1999 and issued under the Agreement dated as of May
16, 1996, and the Series 1999-3 Supplement dated as of May 19, 1999, to the
Agreement (the "Series 1999-3 Supplement"). Interest on the Series 1999-3
Certificates accrues from May 19, 1999 and is payable on June 15, 1999 and on
the fifteenth day of each month thereafter - which is the Distribution Date as
described above. Principal with respect to the Series 1999-3 Class A
Certificates and the Series 1999-3 Class B Certificates is scheduled to be
distributed on the May 2004 Distribution Date, but may be paid earlier or later
under certain limited circumstances as provided in the Agreement and Series
1999-3 Supplement.

On August 17, 1999, the Trust issued $412,500,000 Class A Series 1999-4
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.17% per
annum above one month LIBOR, and $40,000,000 Class B Series 1999-4 Floating Rate
Asset Backed Certificates, bearing a certificate rate of 0.42% per annum above
one month LIBOR (the "1999-4 Class A Certificates" and the "1999-4 Class B
Certificates", respectively, and collectively, the "Series 1999-4
Certificates"), offered pursuant to a Prospectus Supplement dated August 9, 1999
to Prospectus dated August 9, 1999 and issued under the Agreement dated as of
May 16, 1996, and the Series 1999-4 Supplement dated as of August 17, 1999, to
the Agreement (the "Series 1999-4 Supplement"). Interest on the Series 1999-4
Certificates accrues from August 17, 1999 and is payable on September 15, 1999
and on the fifteenth day of each month thereafter which is the Distribution Date
as described above. Principal with respect to the Series 1999-4 Class A
Certificates and the Series 1999-4 Class B Certificates is scheduled to be
distributed on the July 2002 Distribution Date, but may be paid earlier or later
under certain limited circumstances as provided in the Agreement and Series
1999-4 Supplement.

<PAGE>

On August 17, 1999, the Trust issued $412,500,000 Class A Series 1999-5
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.24% per
annum above one month LIBOR, and $40,000,000 Class B Series 1999-5 Floating Rate
Asset Backed Certificates, bearing a certificate rate of 0.48% per annum above
one month LIBOR (the "1999-5 Class A Certificates" and the "1999-5 Class B
Certificates", respectively, and collectively, the "Series 1999-5
Certificates"), offered pursuant to a Prospectus Supplement dated August 9, 1999
to Prospectus dated August 9, 1999 and issued under the Agreement dated as of
May 16, 1996, and the Series 1999-5 Supplement dated as of August 17, 1999, to
the Agreement (the "Series 1999-5 Supplement"). Interest on the Series 1999-5
Certificates accrues from August 17, 1999 and is payable on September 15, 1999
and on the fifteenth day of each month thereafter which is the Distribution Date
as described above. Principal with respect to the Series 1999-5 Class A
Certificates and the Series 1999-5 Class B Certificates is scheduled to be
distributed on the July 2004 Distribution Date, but may be paid earlier or later
under certain limited circumstances as provided in the Agreement and Series
1999-5 Supplement.

On September 16, 1999, the Trust issued $412,500,000 Class A Series 1999-6
Floating Rate Asset Backed Certificates, bearing a certificate rate of 0.20% per
annum above one month LIBOR, and $40,000,000 Class B Series 1999-6 Floating Rate
Asset Backed Certificates, bearing a certificate rate of 0.43% per annum above
one month LIBOR (the "1999-6 Class A Certificates" and the "1999-6 Class B
Certificates", respectively, and collectively, the "Series 1999-6
Certificates"), offered pursuant to a Prospectus Supplement dated September 10,
1999 to Prospectus dated September 10, 1999 and issued under the Agreement dated
as of May 16, 1996, and the Series 1999-6 Supplement dated as of September 16,
1999, to the Agreement (the "Series 1999-6 Supplement"). Interest on the Series
1999-6 Certificates accrues from September 16, 1999 and is payable on October
15, 1999 and on the fifteenth day of each month thereafter - which is the
Distribution Date as described above. Principal with respect to the Series
1999-6 Class A Certificates and the Series 1999-6 Class B Certificates is
scheduled to be distributed on the August 2002 Distribution Date, but may be
paid earlier or later under certain limited circumstances as provided in the
Agreement and Series 1999-6 Supplement.

Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.

(a) Not applicable.

(b) Not applicable.

20.1 Series 1996-1, Series 1997-1, Series 1998-1, Series 1999-1,
Series 1999-2, Series 1999-3, Series 1999-4, Series 1999-5
and Series 1999-6 Monthly Servicer's Certificate dated February
10, 2000 for the February 15, 2000 Distribution Date.

<PAGE>

SIGNATURES
-----------

Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized on the date indicated.

Dated: February 15, 2000

AMERICAN EXPRESS CREDIT ACCOUNT
MASTER TRUST

AMERICAN EXPRESS CENTURION BANK,
Transferor

By: /s/Rhonda Halpern
----------------------------------------
Name: Rhonda Halpern
Title: Chief Financial Officer and Treasurer

AMERICAN EXPRESS RECEIVABLES
FINANCING CORPORATION II,
Transferor

By: /s/Leslie R. Scharfstein
----------------------------------------
Name: Leslie R. Scharfstein
Title: President

<PAGE>

EXHIBIT INDEX
-------------

Designation Description Page
- ----------- ----------- ----

Exhibit 20.1 Series 1996-1, Series 1997-1, Series 1998-1, 7
Series 1999-1, Series 1999-2, Series 1999-3,
Series 1999-4, Series 1999-5 and Series 1999-6
Monthly Servicer's Certificate dated February
10, 2000 for the February 15, 2000 Distribution
Date.

EXHIBIT 20.1

MONTHLY SERVICER'S CERTIFICATE

AMERICAN EXPRESS TRAVEL RELATED SERVICES COMPANY, INC.

--------------------------------------------

AMERICAN EXPRESS CREDIT ACCOUNT MASTER TRUST

--------------------------------------------

The undersigned, a duly authorized representative of American Express
Travel Related Services Company, Inc., as Servicer ("TRS"), pursuant to the
Pooling and Servicing Agreement, dated as of May 16, 1996 (as amended and
supplemented, the "Agreement"), as supplemented by the Series Supplements (as
amended and supplemented, the "Series Supplements"), among TRS, as Servicer,
American Express Centurion Bank and American Express Receivables Financing
Corporation II, as Transferors, and The Bank of New York, as Trustee, does
hereby certify as follows:

1. Capitalized terms used in this Certificate have their respective
meanings as set forth in the Agreement or the Series Supplements, as applicable.

2. TRS is, as of the date hereof, the Servicer under the Agreement.

3. The undersigned is a Servicing Officer.

4. This Certificate relates to the Distribution Date occurring on February
15, 2000 and covers activity from December 25, 1999 through January 25, 2000.

5. As of the date hereof, to the best knowledge of the undersigned, the
Servicer has performed in all material respects all its obligations under the
Agreement through the Monthly Period preceding such Distribution Date.

6. As of the date hereof, to the best knowledge of the undersigned, no Pay
Out Event occurred on or prior to such Distribution date.

IN WITNESS WHEREOF, the undersigned has duly executed and delivered this
Certificate this 10th day of February, 2000.

AMERICAN EXPRESS TRAVEL RELATED
SERVICES COMPANY, INC., as Servicer

By: /s/ Lawrence Fazzari
--------------------------------
Name: Lawrence Fazzari
Title: Vice President
Business Results

<PAGE>

<TABLE>

I. Monthly Period Trust Activity
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>

A. Trust Activity Trust Totals
- ----------------- ------------
<S> <C> <C> <C> <C>
Number of days in period 32
Beginning Principal Receivable Balance 10,304,756,926.30
Special Funding Account Balance 0.00
Beginning Total Principal Balance 10,304,756,926.30

Finance Charge Collections (excluding 137,415,711.00
Discount Option & Recoveries)
Discount Percentage 2.00%
Discount Option Receivables Collections 19,021,167.06
Premium Option Receivables Collections 0.00
Recoveries 7,805,245.00
Total Collections of Finance Charge Receivables 164,242,123.06
Total Collections of Principal Receivables 932,037,185.94
Monthly Payment Rate 8.4794%
Defaulted amount 50,403,704.46
Annualized Default Rate 5.5855%
Trust Portfolio Yield 12.6007%
New Principal Receivables 970,706,405.20
Ending Principal Receivables Balance 10,293,022,441.10
Ending Required Minimum Principal Balance 7,490,000,000.00
Ending Transferor Amount 3,293,022,441.10
Ending Special Funding Account Balance 0.00
Ending Total Principal Balance 10,293,022,441.10

B. Series Allocations Series 1996-1 Series 1997-1 Series 1998-1 Series 1999-1
- --------------------- ------------- ------------- ------------- -------------

Group Number 1 1 2 1

Invested Amount 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00
Adjusted Invested Amount 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00 1,000,000,000.00
Principal Funding Account Balance 0.00 0.00 0.00 0.00
Series Required Transferor Amount 70,000,000.00 70,000,000.00 70,000,000.00 70,000,000.00
Series Allocation Percentage 14.29% 14.29% 14.29% 14.29%
Series Alloc. Finance Charge Collections 23,463,160.44 23,463,160.44 23,463,160.44 23,463,160.44
Series Allocable Recoveries 1,115,035.00 1,115,035.00 1,115,035.00 1,115,035.00
Series Alloc. Principal Collections 133,148,169.42 133,148,169.42 133,148,169.42 133,148,169.42
Series Allocable Defaulted Amount 7,200,529.21 7,200,529.21 7,200,529.21 7,200,529.21

B. Series Allocations Series 1999-2 Series 1999-3 Series 1999-4 Series 1999-5
- --------------------- ------------- ------------- ------------- -------------

Group Number 1 2 2 2
Invested Amount 500,000,000.00 1,000,000,000.00 500,000,000.00 500,000,000.00
Adjusted Invested Amount 500,000,000.00 1,000,000,000.00 500,000,000.00 500,000,000.00
Principal Funding Account Balance 0.00 0.00 0.00 0.00
Series Required Transferor Amount 35,000,000.00 70,000,000.00 35,000,000.00 35,000,000.00
Series Allocation Percentage 7.14% 14.29% 7.14% 7.14%
Series Alloc. Finance Charge Collections 11,731,580.22 23,463,160.44 11,731,580.22 11,731,580.22
Series Allocable Recoveries 557,517.50 1,115,035.00 557,517.50 557,517.50
Series Alloc. Principal Collections 66,574,084.71 133,148,169.42 66,574,084.71 66,574,084.71
Series Allocable Defaulted Amount 3,600,264.60 7,200,529.21 3,600,264.60 3,600,264.60

B. Series Allocations Series 1999-6 Trust Total
- --------------------- ------------- -----------

Group Number 2
Invested Amount 500,000,000.00 7,000,000,000.00
Adjusted Invested Amount 500,000,000.00 7,000,000,000.00
Principal Funding Account Balance 0.00 0.00
Series Required Transferor Amount 35,000,000.00 490,000,000.00
Series Allocation Percentage 7.14% 100%
Series Alloc. Finance Charge Collections 11,731,580.22 164,242,123.06
Series Allocable Recoveries 557,517.50 7,805,245.00
Series Alloc. Principal Collections 66,574,084.71 932,037,185.94
Series Allocable Defaulted Amount 3,600,264.60 50,403,704.46

</TABLE>

- 2 -
<PAGE>

<TABLE>

C. Group Allocations
- --------------------

1. Group 1 Allocations Series 1996-1 Series 1997-1 Series 1999-1 Series 1999-2 Group 1 Total
- ---------------------- ------------- ------------- ------------- ------------- -------------
<S> <C> <C> <C> <C> <C>
Investor Finance Charge Collections 15,938,476.20 15,938,476.20 15,938,476.20 7,969,238.10 55,784,666.71

Investor Monthly Interest 5,610,395.83 5,300,604.17 4,716,645.83 2,490,718.75 18,118,364.58
Investor Default Amount 4,891,304.55 4,891,304.55 4,891,304.55 2,445,652.28 17,119,565.93
Investor Monthly Fees 1,666,666.67 1,666,666.67 1,666,666.67 833,333.33 5,833,333.33
Investor Additional Amounts 0.00 0.00 0.00 0.00 0.00
Total 12,168,367.05 11,858,575.39 11,274,617.05 5,769,704.36 41,071,263.85

Reallocated Investor Finance Charge Collections 15,938,476.20 15,938,476.20 15,938,476.20 7,969,238.10 55,784,666.71
Available Excess 3,770,109.15 4,079,900.82 4,663,859.15 2,199,533.74 14,713,402.87

2. Group 2 Allocations Series 1998-1 Series 1999-3 Series 1999-4 Series 1999-5 Series 1999-6
- ---------------------- ------------- ------------- ------------- ------------- -------------

Investor Finance Charge Collections 15,938,476.20 15,938,476.20 7,969,238.10 7,969,238.10 7,969,238.10

Investor Monthly Interest 4,622,916.67 4,679,072.22 2,349,802.78 2,377,822.22 2,363,433.33
Investor Default Amount 4,891,304.55 4,891,304.55 2,445,652.28 2,445,652.28 2,445,652.28
Investor Monthly Fees 1,666,666.67 1,666,666.67 833,333.33 833,333.33 833,333.33
Investor Additional Amounts 0.00 0.00 0.00 0.00 0.00
Total 11,180,887.89 11,237,043.44 5,628,788.39 5,656,807.83 5,642,418.94

Reallocated Investor Finance Charge Collections 15,938,476.20 15,938,476.20 7,969,238.10 7,969,238.10 7,969,238.10
Available Excess 4,757,588.32 4,701,432.76 2,340,449.71 2,312,430.27 2,326,819.16

2. Group 2 Allocations Group 2 Total
- ---------------------- -------------

Investor Finance Charge Collections 55,784,666.71

Investor Monthly Interest 16,393,047.22
Investor Default Amount 17,119,565.93
Investor Monthly Fees 5,833,333.33
Investor Additional Amounts 0.00
Total 39,345,946.49

Reallocated Investor Finance Charge Collections 55,784,666.71
Available Excess 16,438,720.23

D. Trust Performance
- --------------------

Delinquencies:

31-60 Days Delinquent: 150,131,541.00
61-90 Days Delinquent: 74,897,647.00
90+ Days Delinquent: 108,679,257.00
Total 30+ Days Delinquent: 333,708,445.00

</TABLE>

- 3 -

<PAGE>

<TABLE>

II. Series 1996-1 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- ---------------- -----------
<S> <C> <C> <C> <C>
Beginning Invested /Transferor Amount 1,472,108,132.33 1,000,000,000.00 472,108,132.33
Beginning Adjusted Invested Amount N/A 1,000,000,000.00 N/A
Floating Allocation Percentage N/A 67.9298% 32.0702%
Principal Allocation Percentage N/A 67.9298% 32.0702%
Collections of Finance Chg. Receivables 23,463,160.44 15,938,476.20 7,524,684.23
Collections of Principal Receivables 133,148,169.42 90,447,275.23 42,700,894.19
Defaulted Amount 7,200,529.21 4,891,304.55 2,309,224.66

Ending Invested / Transferor Amounts 1,470,431,777.30 1,000,000,000.00 470,431,777.30

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Principal Funding Account 0.00 0.00 0.00 0.00
Investment Proceeds for Monthly Period 0.00 0.00 0.00 0.00
Reserve Draw Amount 0.00 0.00 0.00 0.00
Available Reserve Account Amount 0.00 0.00 0.00 0.00
Reserve Account Surplus 0.00 0.00 0.00 0.00

Coupon January 18, 2000 - February 14, 2000 6.8000% 6.9500% 6.1925%
Monthly Interest Due 4,901,666.67 347,500.00 361,229.17 5,610,395.83
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 4,901,666.67 347,500.00 361,229.17 5,610,395.83
Investor Default Amount 4,230,978.44 293,478.27 366,847.84 4,891,304.55
Investor Monthly Fees Due 1,441,666.67 100,000.00 125,000.00 1,666,666.67
Investor Additional Amounts Due
Total Due 10,574,311.77 740,978.27 853,077.01 12,168,367.05

Reallocated Investor Finance Charge Collections 15,938,476.20
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 9.4862%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00
Interest Distributions 4,901,666.67 347,500.00 361,229.17 5,610,395.83
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 4,901,666.67 347,500.00 361,229.17 5,610,395.83
Ending Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00

</TABLE>

- 4 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 5.67

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 5.67

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

5. The amount, if any, by which the
outstanding principal balance of the
Class A Certificates exceeds the Class
A Invested Amount after giving effect to
all transactions on such Distribution
Date: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 5.79

2. Amount of the distribution in
respect of class B monthly interest: $ 5.79

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 5 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

5. The amount, if any, by which the
outstanding principal balance of the
Class B Certificates exceeds the Class B
Invested Amount after giving effect to
all transactions on such Distribution
Date: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 361,229.17

2. Amount distributed in respect of Collateral
Monthly Interest: $ 361,229.17

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 6 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 13,786,781.92

a. Class A Monthly Interest: $ 4,901,666.67
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 4,230,978.44

e. Excess Spread: $ 4,654,136.81

2. Class B Available Funds: $ 956,308.57

a. Class B Monthly Interest: $ 347,500.00
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 608,808.57

3. Collateral Available Funds: $ 1,195,385.72

a. Excess Spread: $ 1,195,385.72

4. Total Excess Spread: $ 6,458,331.10

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1996-1 Allocable Principal
Collections: $ 133,148,169.42

3. Principal Allocation Percentage of
Series 1996-1 Allocable Principal
Collections: $ 90,447,275.23

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 90,447,275.23

6. Shared Principal Collections from other
Series allocated to Series 1996-1: N/A

7. Other amounts Treated as Available Principal
Collections: $ 4,891,304.55

8. Available Principal Collections
(total of 5., 6. & 7.): $ 95,338,579.79

- 7 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 75,000,000.00

2. Required Collateral Invested Amount $ 75,000,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 95,338,579.79

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1996-1

1. Excess Spread: $ 6,458,331.10

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 293,478.27
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 361,229.17
9. Applied to unpaid Monthly Servicing Fee: $ 1,666,666.67
10. Collateral Default Amount treated as
Available Principal Collections: $ 366,847.84
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 3,770,109.15

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 9.4862%
b. Prior Monthly Period 7.9462%
c. Second Prior Monthly Period 8.8553%

2. Three Month Average Base Rate 8.7626%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 8 -

<PAGE>

<TABLE>

III. Series 1997-1 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------
<S> <C> <C> <C> <C>
Beginning Invested /Transferor Amount 1,472,108,132.33 1,000,000,000.00 472,108,132.33
Beginning Adjusted Invested Amount N/A 1,000,000,000.00 N/A
Floating Allocation Percentage N/A 67.9298% 32.0702%
Principal Allocation Percentage N/A 67.9298% 32.0702%
Collections of Finance Chg. Receivables 23,463,160.44 15,938,476.20 7,524,684.23
Collections of Principal Receivables 133,148,169.42 90,447,275.23 42,700,894.19
Defaulted Amount 7,200,529.21 4,891,304.55 2,309,224.66

Ending Invested / Transferor Amounts 1,470,431,777.30 1,000,000,000.00 470,431,777.30

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 6.4000% 6.5500% 6.1675%
Monthly Interest Due 4,613,333.33 327,500.00 359,770.83 5,300,604.17
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 4,613,333.33 327,500.00 359,770.83 5,300,604.17
Investor Default Amount 4,230,978.44 293,478.27 366,847.84 4,891,304.55
Investor Monthly Fees Due 1,441,666.67 100,000.00 125,000.00 1,666,666.67
Investor Additional Amounts Dues
Total Due 10,285,978.44 720,978.27 851,618.67 11,858,575.39

Reallocated Investor Finance Charge Collections 15,938,476.20
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 9.0823%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- ------

Beginning Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00
Interest Distributions 4,613,333.33 327,500.00 359,770.83 5,300,604.17
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 4,613,333.33 327,500.00 359,770.83 5,300,604.17
Ending Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00

</TABLE>

- 9 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 5.33

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 5.33

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 5.46

2. Amount of the distribution in
respect of class B monthly interest: $ 5.46

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 10 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 359,770.83

2. Amount distributed in respect of Collateral
Monthly Interest: $ 359,770.83
3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 11 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 13,786,781.92

a. Class A Monthly Interest: $ 4,613,333.33
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 4,230,978.44

e. Excess Spread: $ 4,942,470.15

2. Class B Available Funds: $ 956,308.57

a. Class B Monthly Interest: $ 327,500.00
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 628,808.57

3. Collateral Available Funds: $ 1,195,385.72

a. Excess Spread: $ 1,195,385.72

4. Total Excess Spread: $ 6,766,664.43

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1997-1 Allocable Principal
Collections: $ 133,148,169.42

3. Principal Allocation Percentage of
Series 1997-1 Allocable Principal
Collections: $ 90,447,275.23

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 90,447,275.23

6. Shared Principal Collections from other
Series allocated to Series 1997-1: N/A

7. Other amounts Treated as Available Principal
Collections: $ 4,891,304.55

8. Available Principal Collections
(total of 5., 6. & 7.): $ 95,338,579.79

- 12 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 75,000,000.00

2. Required Collateral Invested Amount $ 75,000,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 95,338,579.79

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1997-1

1. Excess Spread: $ 6,766,664.43

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 293,478.27
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 359,770.83
9. Applied to unpaid Monthly Servicing Fee: $ 1,666,666.67
10. Collateral Default Amount treated as
Available Principal Collections: $ 366,847.84
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 4,079,900.82

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 9.0823%
b. Prior Monthly Period 7.6133%
c. Second Prior Monthly Period 8.4783%

2. Three Month Average Base Rate 8.3913%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 13 -

<PAGE>

<TABLE>

IV. Series 1998-1 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- ------------

<S> <C> <C> <C> <C>
Beginning Invested /Transferor Amount 1,472,108,132.33 1,000,000,000.00 472,108,132.33
Beginning Adjusted Invested Amount N/A 1,000,000,000.00 N/A
Floating Allocation Percentage N/A 67.9298% 32.0702%
Principal Allocation Percentage N/A 67.9298% 32.0702%
Collections of Finance Chg. Receivables 23,463,160.44 15,938,476.20 7,524,684.23
Collections of Principal Receivables 133,148,169.42 90,447,275.23 42,700,894.19
Defaulted Amount 7,200,529.21 4,891,304.55 2,309,224.66

Ending Invested / Transferor Amounts 1,470,431,777.30 1,000,000,000.00 470,431,777.30

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.8825% 6.0425% 6.3925%
Monthly Interest Due 3,774,604.17 375,977.78 472,334.72 4,622,916.67
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 3,774,604.17 375,977.78 472,334.72 4,622,916.67
Investor Default Amount 4,035,326.26 391,304.36 464,673.93 4,891,304.55
Investor Monthly Fees Due 1,375,000.00 133,333.33 158,333.33 1,666,666.67
Investor Additional Amounts Dues
Total Due 9,184,930.42 900,615.48 1,095,341.99 11,180,887.89

Reallocated Investor Finance Charge Collections 15,938,476.20
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.1989%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 825,000,000.00 80,000,000.00 95,000,000.00 1,000,000,000.00
Interest Distributions 3,774,604.17 375,977.78 472,334.72 4,622,916.67
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 3,774,604.17 375,977.78 472,334.72 4,622,916.67
Ending Certificates Balance 825,000,000.00 80,000,000.00 95,000,000.00 1,000,000,000.00

</TABLE>

- 14 -
<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.58

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.58

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.70

2. Amount of the distribution in
respect of class B monthly interest: $ 4.70

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 15 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 472,334.72

2. Amount distributed in respect of Collateral
Monthly Interest: $ 472,334.72

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 16 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 13,149,242.87

a. Class A Monthly Interest: $ 3,774,604.17
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 4,035,326.26

e. Excess Spread: $ 5,339,312.45

2. Class B Available Funds: $ 1,275,078.10

a. Class B Monthly Interest: $ 375,977.78
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 899,100.32

3. Collateral Available Funds: $ 1,514,155.24

a. Excess Spread: $ 1,514,155.24

4. Total Excess Spread: $ 7,752,568.00

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1998-1 Allocable Principal
Collections: $ 133,148,169.42

3. Principal Allocation Percentage of
Series 1998-1 Allocable Principal
Collections: $ 90,447,275.23

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 90,447,275.23

6. Shared Principal Collections from other
Series allocated to Series 1998-1: N/A

7. Other amounts Treated as Available Principal
Collections: $ 4,891,304.55

8. Available Principal Collections
(total of 5., 6. & 7.): $ 95,338,579.79

- 17 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 95,000,000.00

2. Required Collateral Invested Amount $ 95,000,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 95,338,579.79

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1998-1

1. Excess Spread: $ 7,752,568.00

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 391,304.36
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 472,334.72
9. Applied to unpaid Monthly Servicing Fee: $ 1,666,666.67
10. Collateral Default Amount treated as
Available Principal Collections: $ 464,673.93
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 4,757,588.32

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.1989%
b. Prior Monthly Period 8.4948%
c. Second Prior Monthly Period 7.6561%

2. Three Month Average Base Rate 8.1166%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 18 -

<PAGE>

<TABLE>

IV. Series 1999-1 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------

Ending Invested / Transferor Amounts 1,470,431,777.30 1,000,000,000.00 470,431,777.30

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.6000% 5.8500% 6.6425%
Monthly Interest Due 4,036,666.67 292,500.00 387,479.17 4,716,645.83
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 4,036,666.67 292,500.00 387,479.17 4,716,645.83
Investor Default Amount 4,230,978.44 293,478.27 366,847.84 4,891,304.55
Investor Monthly Fees Due 1,441,666.67 100,000.00 125,000.00 1,666,666.67
Investor Additional Amounts Dues
Total Due 9,709,311.77 685,978.27 879,327.01 11,274,617.05

Reallocated Investor Finance Charge Collections 15,938,476.20
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.3211%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00
Interest Distributions 4,036,666.67 292,500.00 387,479.17 4,716,645.83
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 4,036,666.67 292,500.00 387,479.17 4,716,645.83
Ending Certificates Balance 865,000,000.00 60,000,000.00 75,000,000.00 1,000,000,000.00

</TABLE>

- 19 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.67

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.67

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.88

2. Amount of the distribution in
respect of class B monthly interest: $ 4.88

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 20 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 387,479.17

2. Amount distributed in respect of Collateral
Monthly Interest: $ 387,479.17

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 21 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 13,786,781.92

a. Class A Monthly Interest: $ 4,036,666.67
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 4,230,978.44

e. Excess Spread: $ 5,519,136.81

2. Class B Available Funds: $ 956,308.57

a. Class B Monthly Interest: $ 292,500.00
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 663,808.57

3. Collateral Available Funds: $ 1,195,385.72

a. Excess Spread: $ 1,195,385.72

4. Total Excess Spread: $ 7,378,331.10

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1999-1 Allocable Principal
Collections: $ 133,148,169.42

3. Principal Allocation Percentage of
Series 1999-1 Allocable Principal
Collections: $ 90,447,275.23

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 90,447,275.23

6. Shared Principal Collections from other
Series allocated to Series 1999-1: N/A

7. Other amounts Treated as Available Principal
Collections: $ 4,891,304.55

8. Available Principal Collections
(total of 5., 6. & 7.): $ 95,338,579.79

- 22 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 75,000,000.00

2. Required Collateral Invested Amount $ 75,000,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 95,338,579.79

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1999-1

1. Excess Spread: $ 7,378,331.10

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 293,478.27
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 387,479.17
9. Applied to unpaid Monthly Servicing Fee: $ 1,666,666.67
10. Collateral Default Amount treated as
Available Principal Collections: $ 366,847.84
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 4,663,859.15

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.3211%
b. Prior Monthly Period 6.9928%
c. Second Prior Monthly Period 7.7702%

2. Three Month Average Base Rate 7.6947%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 23 -

<PAGE>

<TABLE>

IV. Series 1999-2 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------

<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------

<S> <C> <C> <C> <C>
Beginning Invested /Transferor Amount 736,054,066.16 500,000,000.00 236,054,066.16
Beginning Adjusted Invested Amount N/A 500,000,000.00 N/A
Floating Allocation Percentage N/A 67.9298% 32.0702%
Principal Allocation Percentage N/A 67.9298% 32.0702%
Collections of Finance Chg. Receivables 11,731,580.22 7,969,238.10 3,762,342.12
Collections of Principal Receivables 66,574,084.71 45,223,637.62 21,350,447.09
Defaulted Amount 3,600,264.60 2,445,652.28 1,154,612.33

Ending Invested / Transferor Amounts 735,215,888.65 500,000,000.00 235,215,888.65

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.95000% 6.10000% 6.64250%
Monthly Interest Due 2,144,479.17 152,500.00 193,739.58 2,490,718.75
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 2,144,479.17 152,500.00 193,739.58 2,490,718.75
Investor Default Amount 2,115,489.22 146,739.14 183,423.92 2,445,652.28
Investor Monthly Fees Due 720,833.33 50,000.00 62,500.00 833,333.33
Investor Additional Amounts Dues
Total Due 4,980,801.72 349,239.14 439,663.50 5,769,704.36

Reallocated Investor Finance Charge Collections 7,969,238.10
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.6663%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 432,500,000.00 30,000,000.00 37,500,000.00 500,000,000.00
Interest Distributions 2,144,479.17 152,500.00 193,739.58 2,490,718.75
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 2,144,479.17 152,500.00 193,739.58 2,490,718.75
Ending Certificates Balance 432,500,000.00 30,000,000.00 37,500,000.00 500,000,000.00

</TABLE>

- 24 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.96

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.96

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 5.08

2. Amount of the distribution in
respect of class B monthly interest: $ 5.08

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 25 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 193,739.58

2. Amount distributed in respect of Collateral
Monthly Interest: $ 193,739.58

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 26 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 6,893,390.96

a. Class A Monthly Interest: $ 2,144,479.17
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 2,115,489.22

e. Excess Spread: $ 2,633,422.57

2. Class B Available Funds: $ 478,154.29

a. Class B Monthly Interest: $ 152,500.00
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 325,654.29

3. Collateral Available Funds: $ 597,692.86

a. Excess Spread: $ 597,692.86

4. Total Excess Spread: $ 3,556,769.72

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1999-2 Allocable Principal
Collections: $ 66,574,084.71

3. Principal Allocation Percentage of
Series 1999-2 Allocable Principal
Collections: $ 45,223,637.62

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 45,223,637.62

6. Shared Principal Collections from other
Series allocated to Series 1999-2: N/A

7. Other amounts Treated as Available Principal
Collections: $ 2,445,652.28

8. Available Principal Collections
(total of 5., 6. & 7.): $ 47,669,289.89

- 27 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 37,500,000.00

2. Required Collateral Invested Amount $ 37,500,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 47,669,289.89

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1999-2

1. Excess Spread: $ 3,556,769.72

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 146,739.14
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 193,739.58
9. Applied to unpaid Monthly Servicing Fee: $ 833,333.33
10. Collateral Default Amount treated as
Available Principal Collections: $ 183,423.92
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 2,199,533.74

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.6663%
b. Prior Monthly Period 7.2770%
c. Second Prior Monthly Period 8.0924%

2. Three Month Average Base Rate 8.0119%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 28 -

<PAGE>

<TABLE>

IV. Series 1999-3 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------

Ending Invested / Transferor Amounts 1,470,431,777.30 1,000,000,000.00 470,431,777.30

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.93250% 6.13250% 6.64250%
Monthly Interest Due 3,806,687.50 381,577.78 490,806.94 4,679,072.22
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 3,806,687.50 381,577.78 490,806.94 4,679,072.22
Investor Default Amount 4,035,326.26 391,304.36 464,673.93 4,891,304.55
Investor Monthly Fees Due 1,375,000.00 133,333.33 158,333.33 1,666,666.67
Investor Additional Amounts Dues
Total Due 9,217,013.76 906,215.48 1,113,814.21 11,237,043.44

Reallocated Investor Finance Charge Collections 15,938,476.20
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.2721%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 825,000,000.00 80,000,000.00 95,000,000.00 1,000,000,000.00
Interest Distributions 3,806,687.50 381,577.78 490,806.94 4,679,072.22
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 3,806,687.50 381,577.78 490,806.94 4,679,072.22
Ending Certificates Balance 825,000,000.00 80,000,000.00 95,000,000.00 1,000,000,000.00

</TABLE>

- 29 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.61

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.61

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.77

2. Amount of the distribution in
respect of class B monthly interest: $ 4.77

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 30 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 490,806.94

2. Amount distributed in respect of Collateral
Monthly Interest: $ 490,806.94

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 31 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 13,149,242.87

a. Class A Monthly Interest: $ 3,806,687.50
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 4,035,326.26

e. Excess Spread: $ 5,307,229.11

2. Class B Available Funds: $ 1,275,078.10

a. Class B Monthly Interest: $ 381,577.78
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 893,500.32

3. Collateral Available Funds: $ 1,514,155.24

a. Excess Spread: $ 1,514,155.24

4. Total Excess Spread: $ 7,714,884.67

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1999-3 Allocable Principal
Collections: $ 133,148,169.42

3. Principal Allocation Percentage of
Series 1999-3 Allocable Principal
Collections: $ 90,447,275.23

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 90,447,275.23

6. Shared Principal Collections from other
Series allocated to Series 1999-3: N/A

7. Other amounts Treated as Available Principal
Collections: $ 4,891,304.55

8. Available Principal Collections
(total of 5., 6. & 7.): $ 95,338,579.79

- 32 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 95,000,000.00

2. Required Collateral Invested Amount $ 95,000,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 95,338,579.79

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1999-3

1. Excess Spread: $ 7,714,884.67

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 391,304.36
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 490,806.94
9. Applied to unpaid Monthly Servicing Fee: $ 1,666,666.67
10. Collateral Default Amount treated as
Available Principal Collections: $ 464,673.93
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 4,701,432.76

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.2721%
b. Prior Monthly Period 8.5680%
c. Second Prior Monthly Period 7.7293%

2. Three Month Average Base Rate 8.1898%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 33 -

<PAGE>

<TABLE>

IV. Series 1999-4 Certificates
- ---------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- -------------- ------------

Ending Invested / Transferor Amounts 735,215,888.65 500,000,000.00 235,215,888.65

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.96250% 6.21250% 6.59250%
Monthly Interest Due 1,912,968.75 193,277.78 243,556.25 2,349,802.78
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 1,912,968.75 193,277.78 243,556.25 2,349,802.78
Investor Default Amount 2,017,663.13 195,652.18 232,336.97 2,445,652.28
Investor Monthly Fees Due 687,500.00 66,666.67 79,166.67 833,333.33
Investor Additional Amounts Dues
Total Due 4,618,131.88 455,596.63 555,059.88 5,628,788.39

Reallocated Investor Finance Charge Collections 7,969,238.10
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.2989%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00
Interest Distributions 1,912,968.75 193,277.78 243,556.25 2,349,802.78
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 1,912,968.75 193,277.78 243,556.25 2,349,802.78
Ending Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00

</TABLE>

- 34 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.64

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.64

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.83

2. Amount of the distribution in
respect of class B monthly interest: $ 4.83

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 35 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 243,556.25

2. Amount distributed in respect of Collateral
Monthly Interest: $ 243,556.25

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 36 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 6,574,621.43

a. Class A Monthly Interest: $ 1,912,968.75
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 2,017,663.13

e. Excess Spread: $ 2,643,989.56

2. Class B Available Funds: $ 637,539.05

a. Class B Monthly Interest: $ 193,277.78
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 444,261.27

3. Collateral Available Funds: $ 757,077.62

a. Excess Spread: $ 757,077.62

4. Total Excess Spread: $ 3,845,328.45

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1999-4 Allocable Principal
Collections: $ 66,574,084.71

3. Principal Allocation Percentage of
Series 1999-4 Allocable Principal
Collections: $ 45,223,637.62

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 45,223,637.62

6. Shared Principal Collections from other
Series allocated to Series 1999-4: N/A

7. Other amounts Treated as Available Principal
Collections: $ 2,445,652.28

8. Available Principal Collections
(total of 5., 6. & 7.): $ 47,669,289.89

- 37 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 47,500,000.00

2. Required Collateral Invested Amount $ 47,500,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 47,669,289.89

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1999-4

1. Excess Spread: $ 3,845,328.45

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 195,652.18
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 243,556.25
9. Applied to unpaid Monthly Servicing Fee: $ 833,333.33
10. Collateral Default Amount treated as
Available Principal Collections: $ 232,336.97
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 2,340,449.71

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.2989%
b. Prior Monthly Period 8.5948%
c. Second Prior Monthly Period 7.7561%

2. Three Month Average Base Rate 8.2166%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 38 -

<PAGE>

<TABLE>

IV. Series 1999-5 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------

Ending Invested / Transferor Amounts 735,215,888.65 500,000,000.00 235,215,888.65

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 6.03250% 6.27250% 6.69250%
Monthly Interest Due 1,935,427.08 195,144.44 247,250.69 2,377,822.22
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 1,935,427.08 195,144.44 247,250.69 2,377,822.22
Investor Default Amount 2,017,663.13 195,652.18 232,336.97 2,445,652.28
Investor Monthly Fees Due 687,500.00 66,666.67 79,166.67 833,333.33
Investor Additional Amounts Dues
Total Due 4,640,590.21 457,463.29 558,754.33 5,656,807.83

Reallocated Investor Finance Charge Collections 7,969,238.10
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.3719%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00
Interest Distributions 1,935,427.08 195,144.44 247,250.69 2,377,822.22
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 1,935,427.08 195,144.44 247,250.69 2,377,822.22
Ending Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00

</TABLE>

- 39 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.69

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.69

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.88

2. Amount of the distribution in
respect of class B monthly interest: $ 4.88

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 40 -

<PAGE>

5. Amount of the distribution in
respect of class B principal: $ 0.00

G. Amount of reductions in Class B Invested Amount pursuant to clauses (c),
(d), and (e) of the definition of Class B Invested Amount on such Distribution
Date.

1. The amount of reductions in Class B
Invested Amount pursuant to clauses
(c), (d), and (e) of the definition
of Class B Invested Amount: $ 0.00

2. The amount of reductions in the
Class B Invested Amount set forth in
paragraph 1 above, per $1,000 original
certificate principal amount: $ 0.00

3. The total amount reimbursed in respect
of such reductions in the Class B
Invested Amount: $ 0.00

4. The amount set forth in paragraph 3
above, per $1,000 original certificate
principal amount: $ 0.00

H. Information regarding distributions on the Distribution Date to the
Collateral Interest Holder.

1. Total amount distributed to the Collateral
Interest Holder: $ 247,250.69

2. Amount distributed in respect of Collateral
Monthly Interest: $ 247,250.69

3. Amount distributed in respect of Collateral
Additional Interest: $ 0.00

4. The amount distributed to the Collateral
Interest Holder in respect of principal
on the Collateral Invested Amount: $ 0.00

I. Amount of reductions in Collateral Invested Amount pursuant to clauses
(c), (d), and (e) of the definition of Collateral Invested Amount.

1. The amount of reductions in the
Collateral Invested Amount pursuant
to clauses (c), (d), and (e) of the
definition of Collateral Invested Amount: $ 0.00

- 41 -

<PAGE>

2. The total amount reimbursed in respect
of such reductions in the Collateral
Invested Amount: $ 0.00

J. Application of Reallocated Investor Finance Charge Collections.

1. Class A Available Funds: $ 6,574,621.43

a. Class A Monthly Interest: $ 1,935,427.08
b. Class A Outstanding Monthly Interest: $ 0.00
c. Class A Additional Interest: $ 0.00
d. Class A Investor Default Amount
(Treated as Available Principal
Collections): $ 2,017,663.13

e. Excess Spread: $ 2,621,531.22

2. Class B Available Funds: $ 637,539.05

a. Class B Monthly Interest: $ 195,144.44
b. Class B Outstanding Monthly Interest: $ 0.00
c. Class B Additional Interest: $ 0.00
d. Excess Spread: $ 442,394.60

3. Collateral Available Funds: $ 757,077.62

a. Excess Spread: $ 757,077.62

4. Total Excess Spread: $ 3,821,003.45

K. Reallocated Principal Collections.

1. Principal Allocation Percentage: 67.9298%

2. Series 1999-5 Allocable Principal
Collections: $ 66,574,084.71

3. Principal Allocation Percentage of
Series 1999-5 Allocable Principal
Collections: $ 45,223,637.62

4. Reallocated Principal Collections
Required to fund the Required Amount: $ 0.00

5. Item 3 minus item 4: $ 45,223,637.62

6. Shared Principal Collections from other
Series allocated to Series 1999-5: N/A

7. Other amounts Treated as Available Principal
Collections: $ 2,445,652.28

8. Available Principal Collections
(total of 5., 6. & 7.): $ 47,669,289.89

- 42 -

<PAGE>

L. Application of Available Principal Collections during Revolving Period.

1. Collateral Invested Amount $ 47,500,000.00

2. Required Collateral Invested Amount $ 47,500,000.00

3. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: $ 0.00

4. Treated as Shared Principal Collections: $ 47,669,289.89

M. Application of Principal Collections During Accumulation or Amortization
Period.

1. Principal Funding Account: N/A

2. Excess of Collateral Invested Amount
over Required Collateral Invested Amount: N/A

3. Principal Distribution: N/A

4. Treated as Shared Principal Collections: N/A

N. Application of Excess Spread and Excess Finance Charge Collections
Allocated to Series 1999-5

1. Excess Spread: $ 3,821,003.45

2. Excess Finance Charge Collections: $ 0.00
3. Applied to fund Class A Required Amount: $ 0.00
4. Class A Investor Charge-Offs treated
as Available Principal Collections: $ 0.00
5. Applied to fund Class B overdue Interest: $ 0.00
6. Applied to fund Class B Required Amount: $ 195,652.18
7. Reduction of Class B Invested Amount
treated as Available Principal Collections: $ 0.00
8. Applied to Collateral Monthly Interest: $ 247,250.69
9. Applied to unpaid Monthly Servicing Fee: $ 833,333.33
10. Collateral Default Amount treated as
Available Principal Collections: $ 232,336.97
11. Reduction of Collateral Invested Amount
treated as Available Principal Collections: $ 0.00
12. Deposited to Reserve Account: $ 0.00
13. Applied to other amounts owed to
Collateral Interest Holder: $ 0.00
l4. Balance: $ 2,312,430.27

O. Yield and Base Rate

1. Base Rate

a. Current Monthly Period 8.3719%
b. Prior Monthly Period 8.6678%
c. Second Prior Monthly Period 7.8291%

2. Three Month Average Base Rate 8.2896%

3. Series Adjusted Portfolio Yield

a. Current Monthly Period 12.60%
b. Prior Monthly Period 13.89%
c. Second Prior Monthly Period 13.69%

4. Three Month Average Series Adjusted Portfolio Yield 13.39%

- 43 -
<PAGE>

<TABLE>

IV. Series 1999-6 Certificates
- ----------------------------------------------------------------------------------------------------------------------------------
<CAPTION>
Series Total Investor Transferors
A. Investor/Transferor Allocations Allocations Interest Interest
- ---------------------------------- ----------- --------------- -----------

Ending Invested / Transferor Amounts 735,215,888.65 500,000,000.00 235,215,888.65

Collateral
B. Monthly Period Funding Requirements Class A Class B Interest Total
- -------------------------------------- ------- ------- ---------- -----

Coupon January 18, 2000 - February 14, 2000 5.99250% 6.22250% 6.69250%
Monthly Interest Due 1,922,593.75 193,588.89 247,250.69 2,363,433.33
Outstanding Monthly Interest Due 0.00 0.00 0.00 0.00
Additional Interest Due 0.00 0.00 0.00 0.00
Total Interest Due 1,922,593.75 193,588.89 247,250.69 2,363,433.33
Investor Default Amount 2,017,663.13 195,652.18 232,336.97 2,445,652.28
Investor Monthly Fees Due 687,500.00 66,666.67 79,166.67 833,333.33
Investor Additional Amounts Dues
Total Due 4,627,756.88 455,907.74 558,754.33 5,642,418.94

Reallocated Investor Finance Charge Collections 7,969,238.10
Interest and Principal Funding Investment Proceeds 0.00
Series Adjusted Portfolio Yield 12.6007%
Base Rate 8.3344%

Collateral
C. Certificates - Balances and Distributions Class A Class B Interest Total
- -------------------------------------------- ------- ------- ---------- -----

Beginning Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00
Interest Distributions 1,922,593.75 193,588.89 247,250.69 2,363,433.33
Principal Deposits - Prin. Funding Account 0.00 0.00 0.00 0.00
Principal Distributions 0.00 0.00 0.00 0.00
Total Distributions 1,922,593.75 193,588.89 247,250.69 2,363,433.33
Ending Certificates Balance 412,500,000.00 40,000,000.00 47,500,000.00 500,000,000.00

</TABLE>

- 44 -

<PAGE>

D. Information regarding distributions on the Distribution Date in respect
of the Class A Certificates per $1,000 original certificate principal amount.

1. Total amount of the distribution: $ 4.66

2. Amount of the distribution in
respect of Class A Monthly Interest: $ 4.66

3. Amount of the distribution in respect of
Class A Outstanding Monthly Interest: $ 0.00

4. Amount of the distribution in respect of
Class A Additional Interest: $ 0.00

5. Amount of the distribution in
respect of Class A Principal: $ 0.00

E. Class A Investor Charge-Offs and Reimbursement of Class A Investor
Charge-Offs on such Distribution Date.

1. Total amount of Class A Investor Charge-Offs: $ 0.00

2. Amount of Class A Investor Charge-
Offs per $1,000 original certificate
principal amount: $ 0.00

3. Total amount reimbursed in respect of
Class A Investor Charge-Offs: $ 0.00

4. Amount reimbursed in respect of Class
A Investor Charge-Offs per $1,000
original certificate principal amount: $ 0.00

F. Information regarding distributions in respect of the Class B
Certificates, per $1,000 original certificate principal amount.

1. The total amount of the distribution: $ 4.84

2. Amount of the distribution in
respect of class B monthly interest: $ 4.84

3. Amount of the distribution in
respect of class B outstanding monthly
interest: $ 0.00

4. Amount of the distribution in
respect of class B additional interest: $ 0.00

- 45 -