1
EXHIBIT 10.30
SUPPLEMENT TO INDENTURE
CONTRACT BACKED NOTES, SERIES 2000-2
This SUPPLEMENT TO INDENTURE, dated as of December 1, 2000 (this
"Supplement"), is among MFI Finance Corp. I, a Massachusetts corporation, as
Issuer (the "Issuer"), MicroFinancial Incorporated (formerly known as Xxxxx
Leasing Technologies, Inc.), a Massachusetts corporation, as Servicer (the
"Servicer"), and Xxxxx Fargo Bank Minnesota, National Association (successor to
Norwest Bank Minnesota, National Association), as Indenture Trustee (in such
capacity, the "Indenture Trustee") and as Back-up Servicer (in such capacity,
the "Back-up Servicer").
This Supplement incorporates by reference all of the provisions
(including all defined terms) of the Indenture, dated as of March 1, 2000 (the
"Basic Indenture"), among the Issuer, the Servicer, the Indenture Trustee and
the Back-up Servicer. Reference is further made to (i) the Servicing Agreement,
dated as of March 1, 2000 (the "Servicing Agreement"), among the Servicer, the
Issuer, the Indenture Trustee and the Back-up Servicer, and (ii) the Contract
Acquisition Agreement, dated as of March 1, 2000 (the "Contract Acquisition
Agreement"), between the Issuer and Leasecomm Corporation, as the Company (the
"Company").
The Issuer has duly authorized the execution and delivery of this
Supplement to provide for the issuance of the Issuer's 6.939% Contract-Backed
Notes, Series 2000-2 (the "Series 2000-2 Notes"), in an aggregate principal
amount of $50,561,633.11, issuable as provided in the Indenture. Pursuant to
Section 2.02 of the Indenture, this Supplement sets forth the following
additional terms applicable to the Series 2000-2 Notes.
SECTION 1. SUPPLEMENTAL DEFINITIONS.
"Accrual Date" means, with respect to the Series 2000-2 Notes, December
18, 2000.
"Back-up Servicer Fee" means, with respect to the Initial Payment Date
of the Series 2000-2 Notes, $1,221.91.
"Back-up Servicer Fee Rate" means, with respect to the Series 2000-2
Notes, 0.03% per annum.
"Cash Collateral Account Factor" means, with respect to the Series
2000-2 Notes, the sum of (i) one and (ii) the decimal equivalent of a fraction,
the numerator of which is the Discount Rate and the denominator of which is
twelve.
"Collateralization Percentage" means, with respect to the Series 2000-2
Notes, 25.4%.
"Cut-off Date" means, with respect to the Series 2000-2 Notes, November
30, 2000.
"Delivery Date" means, with respect to the Series 2000-2 Notes,
December 18, 2000.
"Floor Percentage" means, with respect to the Series 2000-2 Notes,
6.25%.
"Initial Cash Collateral Account Deposit" means, with respect to the
Series 2000-2 Notes, $433,988.98.
"Initial Payment Date" means, with respect to the Series 2000-2 Notes,
January 16, 2001.
"Interest Calculation Convention" means, with respect to the Series
2000-2 Notes, a 360-day year consisting of twelve months of thirty days each.
1
2
"Note Insurer Premium" means, with respect to the Initial Payment Date
of the Series 2000-2 Notes, $16,292.08.
"Note Insurer Premium Rate" means, with respect to the Series 2000-2
Notes, 0.40% per annum.
"Note Interest Rate" means, with respect to the Series 2000-2 Notes,
6.939%.
"Note Purchase Agreement" means, with respect to the Series 2000-2
Notes, the Purchase Agreement, dated December 18, 2000, among the Issuer, the
Company, the Servicer and the purchasers named therein.
"Placement Agent" means, with respect to the Series 2000-2 Notes,
Rothschild Inc.
"Stated Maturity Date" means, with respect to the Series 2000-2 Notes,
June 16, 2006.
"Targeted Balance" means, with respect to the Series 2000-2 Notes, the
amount indicated under the column "Targeted Balance" on Schedule B attached
hereto.
"Transaction Documents Date" means, with respect to (i) any of the
Transaction Documents related to the Series 2000-2 Notes, as of December 1, 2000
and (ii) the Private Placement Memorandum, December 18, 2000.
"Trustee Fee" means, with respect to the Initial Payment Date of the
Series 2000-2 Notes, $610.95.
"Trustee Fee Rate" means, with respect to the Series 2000-2 Notes, (A)
solely for purposes of computing the Discount Rate, 0.02% per annum, and (B) for
all other purposes, 0.015% per annum plus the annual safekeeping fee of $0.10
per file, payable monthly, calculated based on the number of Contracts on the
Series Contract Schedule for this Series as of the close of each Due Period.
SECTION 2. REQUIRED PROVISIONS.
(a) The Series of Notes to be issued under this Supplement shall be
designated as the Issuer's "6.939% Contract Backed Notes, Series 2000-2."
(b) The maximum aggregate principal amount of Series 2000-2 Notes that
may be issued is $50,561,633.11.
(c) The Note Insurance Policy number is AB0412BE.
(d) There are no additional Trigger Events applicable to the Series
2000-2 Notes.
SECTION 3. ADDITIONAL PROVISIONS.
(a) Notwithstanding the provisions of Section 12.04(a) of the Basic
Indenture, the parties agree that the following supplemental provision shall
apply with respect to the Series of Notes so designated:
With respect to the Series 2000-2 Notes, the Indenture Trustee may
satisfy its obligations under this Section 12.04 by providing or making
the Monthly Servicer's Report available electronically (or upon written
request, by first class mail or facsimile) on the Indenture Trustee's
internet website with the use of a password to each Holder of the
Series 2000-2 Notes, the Note Insurer,
2
3
the Issuer, the Rating Agencies and the Placement Agent; provided
however, such information has first been made available to the
Indenture Trustee by the Issuer or the Servicer.
(i) The Indenture Trustee's internet website shall be located
at "xxx.XXXXxx.xxx" or at such other address as specified by the
Indenture Trustee; provided however, that a written notice of such
change is given in advance to each Holder of the Series 2000-2 Notes,
the Note Insurer, the Issuer, the Servicer and the Rating Agencies.
(ii) The Indenture Trustee shall provide a password to each
Holder of the Series 2000-2 Notes and the Note Insurer, upon receipt by
the Indenture Trustee or its agent of written certification in the form
of Schedule C hereto from such party. The Indenture Trustee shall
provide such password to the Issuer, the Servicer and the Rating
Agencies without requiring such certification.
(iii) The Indenture Trustee shall also have the option of
making other information (other than notices required to be provided
pursuant to Section 7.02 of the Indenture) regarding the Series 2000-2
Notes available electronically so long as the Indenture Trustee
provides a written summary to the Issuer, the Servicer, and each Holder
of the Series 2000-2 Notes regarding the additional information
intended to be made available electronically and the Issuer, the
Servicer, and each Holder of the Series 2000-2 Notes have consented in
advance, in writing to such action.
(b) Notwithstanding Section 12.04 of the Indenture or Exhibit A of the
Servicing Agreement, for so long as any Series of Notes remains outstanding, the
Monthly Servicer Report shall be in the form attached hereto as Schedule D.
(c) Notwithstanding Section 4.06(b) of the Indenture, for so long as
one or more Series of Notes remains outstanding after a redemption pursuant to
Section 10.01 of the Indenture, the Issuer shall not be entitled to obtain the
release of Series Contracts related to the redeemed Series of Notes until 6
months after the applicable Redemption Date.
(d) In addition to Sections 4.03 and 11.02(e) of the Indenture, the
Issuer agrees to deliver to the Indenture Trustee and the Controlling Party, no
later than the close of the transition period for effectiveness of Revised
Article 9 in the state of organization for each of the Company and the Issuer,
an Opinion of Counsel to the effect that either (1) in the opinion of such
counsel, all financing statements, continuation statements and amendments
thereto have been executed and filed that are necessary under Revised Article 9
fully to preserve and protect the interest of the Issuer and the Indenture in
the Contracts and reciting the details of such filings, or (2) in the opinion of
such counsel, no such action shall be necessary under Revised Article 9 to
preserve and protect such interests.
SECTION 4. MISCELLANEOUS.
(a) As supplemented by this Supplement, the Indenture is in all
respects ratified and confirmed and the Indenture as so supplemented shall be
read, taken and construed as one and the same instrument. In the event that any
term or provision contained herein shall conflict with or be inconsistent with
any term or provision contained in the Indenture, the terms and conditions of
the Supplement shall be controlling.
(b) This Supplement shall be construed in accordance with and governed
by the internal laws of the State of New York applicable to agreements made and
to be performed therein, without regard to the conflict of laws provisions of
any State.
3
4
(c) This Supplement may be executed in any number of counterparts, each
of which so executed shall be deemed to be an original, but all such
counterparts shall together constitute but one and the same instrument. Delivery
of an executed counterpart of a signature page to this Supplement by telecopier
shall be as effective as delivery of a manually executed counterpart of this
Supplement.
4
5
IN WITNESS WHEREOF, the Issuer, the Servicer, the Indenture Trustee and
the Back-up Servicer have caused this Supplement to be duly executed by their
respective officers thereunto duly authorized as of the date and year first
above written.
MFI FINANCE CORP. I, as Issuer
By: ____________________________________
Name:
Title:
MICROFINANCIAL INCORPORATED, as Servicer
By: ____________________________________
Name:
Title:
XXXXX FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, as Indenture Trustee
By: ____________________________________
Name:
Title:
XXXXX FARGO BANK MINNESOTA, NATIONAL
ASSOCIATION, as Back-up Servicer
By: ____________________________________
Name:
Title:
Acknowledged and Agreed to:
AMBAC ASSURANCE CORPORATION
By: ____________________________
Name:
Title:
6
SCHEDULE A
SERIES 2000-2 NOTES
CONTRACT SCHEDULE
7
SCHEDULE B
TARGETED BALANCE SCHEDULE
SERIES 2000-2 NOTES
---------------------------------------------------------------------
PERIOD PAYMENT DATE TARGETED BALANCE
---------------------------------------------------------------------
---------------------------------------------------------------------
1 Jan-01 49,261,840.69
---------------------------------------------------------------------
2 Feb-01 47,954,044.80
---------------------------------------------------------------------
3 Mar-01 46,638,355.72
---------------------------------------------------------------------
4 Apr-01 45,315,549.29
---------------------------------------------------------------------
5 May-01 43,987,367.58
---------------------------------------------------------------------
6 Jun-01 42,653,562.86
---------------------------------------------------------------------
7 Jul-01 41,313,758.44
---------------------------------------------------------------------
8 Aug-01 39,967,673.26
---------------------------------------------------------------------
9 Sep-01 38,615,195.50
---------------------------------------------------------------------
10 Oct-01 37,255,782.83
---------------------------------------------------------------------
11 Nov-01 35,889,485.70
---------------------------------------------------------------------
12 Dec-01 34,518,243.79
---------------------------------------------------------------------
13 Jan-02 33,143,177.83
---------------------------------------------------------------------
14 Feb-02 31,767,692.10
---------------------------------------------------------------------
15 Mar-02 30,390,759.33
---------------------------------------------------------------------
16 Apr-02 29,012,212.71
---------------------------------------------------------------------
17 May-02 27,634,687.50
---------------------------------------------------------------------
18 Jun-02 26,258,064.98
---------------------------------------------------------------------
19 Jul-02 24,882,641.71
---------------------------------------------------------------------
20 Aug-02 23,506,116.87
---------------------------------------------------------------------
21 Sep-02 22,128,379.31
---------------------------------------------------------------------
22 Oct-02 20,748,091.50
---------------------------------------------------------------------
23 Nov-02 19,365,607.73
---------------------------------------------------------------------
24 Dec-02 17,983,088.93
---------------------------------------------------------------------
25 Jan-03 16,606,519.38
---------------------------------------------------------------------
26 Feb-03 15,251,899.60
---------------------------------------------------------------------
27 Mar-03 13,916,888.17
---------------------------------------------------------------------
28 Apr-03 12,621,001.90
---------------------------------------------------------------------
29 May-03 11,024,725.26
---------------------------------------------------------------------
30 Jun-03 9,444,206.55
---------------------------------------------------------------------
31 Jul-03 7,935,928.57
---------------------------------------------------------------------
32 Aug-03 6,515,257.31
---------------------------------------------------------------------
33 Sep-03 5,162,888.69
---------------------------------------------------------------------
34 Oct-03 3,848,818.87
---------------------------------------------------------------------
35 Nov-03 2,567,396.93
---------------------------------------------------------------------
36 Dec-03 1,328,975.53
---------------------------------------------------------------------
37 Jan-04 153,350.44
---------------------------------------------------------------------
38 Feb-04 0.00
---------------------------------------------------------------------
8
SCHEDULE C
FORM OF INVESTOR CERTIFICATION
[date]
Xxxxx Fargo Bank Minnesota, National
Association, as the Indenture Trustee
Sixth Street and Marquette Avenue
MAC X0000-000
Xxxxxxxxxxx, XX 00000
MicroFinancial Incorporated,
as the Servicer
000 Xxxxxx Xxxxxx, Xxxxx 0000
Xxxxxxx, XX 00000
Attn: Corporate Trust Services-Asset-Backed Administration
MFI Finance Corp. I, 6.939% Contract-Backed Notes, Series 2000-2
In accordance with Section 3(a) of the Supplement to Indenture Contract
Backed Notes, Series 2000-2, dated as of December 1, 2000 (the "Agreement"),
with respect to the MFI Finance Corp. I 6.939% Contract-Backed Notes, Series
2000-2 (the "Notes"), the undersigned hereby certifies and agrees as follows:
1. The undersigned is a Holder of the Notes. [The undersigned is the
Insurer of the Notes.]
2. The undersigned is requesting a password pursuant to Section 3(a) of
the Agreement for access to certain information (the "Information") on the
Indenture Trustee's website.
3. In consideration of the Indenture Trustee's disclosure to the
undersigned of the Information, or the password in connection therewith, the
undersigned will keep the Information confidential (except from such outside
persons as are assisting it in connection with the related Notes, from its
accountants and attorneys, and otherwise from such governmental or banking
authorities or agencies to which the undersigned is subject), and such
Information will not, without the prior written consent of the Indenture
Trustee, be otherwise disclosed by the undersigned or by its officers,
directors, partners, employees, agents or representatives (collectively, the
"Representatives") in any manner whatsoever, in whole or in part.
4. The undersigned will not use or disclose the Information in any
manner which could result in a violation of any provision of the Securities Act
of 1933, as amended (the "Securities Act"), or the Securities Exchange Act of
1934, as amended, or would require registration of any Certificate pursuant to
Section 5 of the Securities Act.
5. Capitalized terms used but not defined herein shall have the
respective meanings assigned thereto in the Agreement.
9
IN WITNESS WHEREOF, the undersigned has caused its name to be signed
hereby by its duly authorized officer, as of the day and year written above.
Name: ________________________
By: __________________________
Title: _______________________
Company: _____________________
Phone: _______________________
10
SCHEDULE D
FORM OF MONTHLY SERVICER REPORT
11
MICROFINANCIAL INCORPORATED ISSUER NAME:
MONTHLY SERVICER REPORT MONTH:
To: Norwest Bank Minnesota, National Association Determination Date: _______
as Indenture Trustee and Backup Servicer Calculation Date: _______
AMBAC as the Financial Guarantor,
Rothschild Inc., as Placement Agent
Dear Sirs:
In accordance with Section 4.01 of the Standard Terms and Conditions of
Servicing, dated March 1, 2000, by and among MicroFinancial Incorporated as
Servicer, Norwest Bank, as Indenture Trustee and Backup Servicer and MFI Finance
Corp I, as Issuer ("SV"), this letter constitutes the Monthly Servicer's Report
for the Payment Date occurring on December 16, 2000. Unless otherwise expressly
noted, all data contained herein has been calculated as of the related
Calculation Date and with respect to the related Due Period. Reference is also
made to the Standard Terms and Conditions of Indenture, Dated March 1, 2000
("IN") and the Specific Terms and Conditions of Indenture, dated as of March 1,
2000 by and among the Issuer and the Servicer and the Indenture Trustee and
Backup Servicer ("IN-SUP").
AMOUNTS DEPOSITED IN THE COLLECTION ACCOUNT:
Regular Payments (ACH and Non-ACH) $ --
------------------------
Advance Payments $ --
------------------------
Servicing Charges $ --
------------------------
Servicer Advances $ --
------------------------
Repurchase Price $ --
------------------------
Prepayments due from Servicer $ --
------------------------
Recoveries $ --
------------------------
Collection Account Investment Earnings $ --
------------------------
Residual Proceeds $ --
------------------------
Exceptions Repurchased 5/5/00 $ --
------------------------
Total deposited into the collection account $ --
------------------------
DISBURSEMENTS FROM COLLECTION ACCOUNT:
Servicer Fee $ --
------------------------
Reinvestment Income (Collection Account to Servicer) $ --
------------------------
Trustee Fee (2bps on 2000-1) $ --
------------------------
Backup Servicer Fee (3bps on Series 2000-1) $ --
------------------------
AMBAC Premium (40bps on Series 2000-1) $ --
------------------------
Total Interest Due $ --
------------------------
Term Notes Series 2000-1 Interest @
--------------- --------------
Principal Distribution Amount $ --
------------------------
Term Notes Series 2000-1 Principal
---------------
Deposit to the Cash Collateral Account to its Cash Collateral Required Balance
(see below) $ --
------------------------
To the Servicer any unreimbursed Servicer Advances $ --
------------------------
To the Warehouse Lender, the Non-Use Fee $ --
------------------------
To the Issuer, any excess amount remaining in the Collection Account $ --
------------------------
REQUIRED COLLATERALIZATION AMOUNT / CASH COLLATERAL ACCOUNT
Required Collateralization Amount
Floor Percentage
------------------------
Collateralization Percentage
------------------------
12
MICROFINANCIAL INCORPORATED ISSUER NAME:
MONTHLY SERVICER REPORT MONTH:
Minimum Required Collateralization Amount
a)Required Collateralization Amount, as last calculated
Funding IPB times Holdback Rate, if any, on Payment Date $ --
------------------
b)The greatest of A, B, or C $ --
------------------
A) Collateralization Percentage multiplied by Aggregate IPB $ --
------------------
B) IPB of 3 largest Customers $ --
------------------
C) Floor Percentage multiplied by the initial Aggregate IPB $ --
------------------
Required Collateralization Amount equals lesser of a) or b) $ --
------------------
CASH COLLATERAL ACCOUNT
Beginning Balance $ --
------------------
Plus Amount deposited pursuant to 12.03(a) of IN $ --
-----------------
Less Amount transferred to Collection Account $ --
------------------
Plus Amount transferred from Collection Account $ --
------------------
Investment Earnings on Cash Collateral Account $ --
------------------
Less amounts in excess of Cash Collateral Account Required
Balance transferred to Issuer pursuant to Section
12.03(d)(ii) of IN $ --
------------------
Ending Balance $ --
------------------
Cash Collateral Account Factor
------------------
Required Cumulative CCA Deposit as of 6/30/00 Calculation
Date: --
------------------
Cash Collateral Account Required Balance:
Sum of Product of (a) Required Collateralization Amount -
(Implicit Principal Balance - Ending Note Balance) and
(b) Cash Collateral Account factor or zero if a trigger
event has occurred $ --
-----------------
Plus cumulative CCA Deposits (Deposits if any will be made
every quarter) $ --
------------------
IMPLICIT PRINCIPAL BALANCE AND NOTE DECREASE
Implicit
Principal Balance # of Contracts
----------------- --------------
Beginning Aggregate IPB
------------------------------------
Add: Initial Issuance of Notes 3/21/00
------------------------------------
Beginning Aggregate IPB $ -- 0
------------------------------------
Less: Amortization of Scheduled Payments $ -- 0
------------------------------------
Less: Unamortized IPB of
Defaulted Contracts $ -- 0
------------------------------------
Matured Contracts $ -- 0
------------------------------------
Plus IPB of Substitute Contracts transferred into the Trust $ -- 0
------------------------------------
Less IPB of Substitute Contracts transferred out of the Trust $ -- 0
------------------------------------
Less IPB of Contracts repurchased by the Seller $ -- 0
------------------------------------
Other (Exceptions) $ -- 0
------------------------------------
Aggregate IPB Decrease $ -- 0
------------------------------------
Plus IPB of Lease Contracts acquired through New Warehouse Funding $ -- 0
------------------------------------
Ending Aggregate IPB $ -- 0
------------------------------------
2000-1 Series Initial IPB $ --
--------------------
2000-2 Series Initial IPB $ --
--------------------
Total Initial Series IPB $ --
--------------------
13
MICROFINANCIAL INCORPORATED ISSUER NAME:
MONTHLY SERVICER REPORT MONTH:
Note Information Beginning Less Principal Ending
Note Balance Payment Note Balance
------------ ------- ------------
2000-1 Series $ -- $ -- $ --
--------------------------------------------------------------------
2000-2 Series $ -- $ -- $ --
--------------------------------------------------------------------
Total $ -- $ -- $ --
--------------------------------------------------------------------
TRIGGER EVENTS, DELINQUENCIES AND DEFAULTS
Annualized Default Rate:
# of days delinquent to declare Defaulted Lease: 180 Days
IPB of Defaulted Lease Contracts during current Due Pd.(including
repurchased and Substitute Contracts) $ --
-----------------
Less Servicing Charges $ --
-----------------
Less Recoveries received during the current Due Period
-----------------
Less Residuals
-----------------
Total $ --
-----------------
Current Month Annualized Default Rate %
-------------
Delinquency Rate: % of Aggregate
Implicit Implicit
Delinquencies Principal Balance Principal Balance # of Contracts
----------------- ----------------- --------------
31-60 days delinquent $ -- % --
------------------------------------------------------
61-90 days delinquent $ -- % --
------------------------------------------------------
91-120 days delinquent $ -- % --
------------------------------------------------------
121-150 days delinquent $ -- % --
------------------------------------------------------
151-180 days delinquent $ -- % --
------------------------------------------------------
Delinquency Rate $ -- 0.00% --
------------------------------------------------------
Note Default and Delinquency Levels:
Sum of Current &
Average Immediately Immediately
Past 3 Months Preceding Month Current Month Preceding Month Preceding Month
---------------------------------------------------------------------------------------------------
Annualized
Default Rate 0.00% 0.00% 0.00% 0.00% 0.00%
---------------------------------------------------------------------------------------------------
Delinquency Rate 0.00% 0.00% 0.00% 0.00%
-------------------- -----------------------------------------------------------
Trigger Events:
Current Month +
3 Mo Avg. Last Month Current Month
---------------------------------------------------------
Overall
Max Default Rates % % %
---------------------------------------------------------
Max Delinquency Rates %
-----------------
14
MICROFINANCIAL INCORPORATED ISSUER NAME:
MONTHLY SERVICER REPORT MONTH:
Net Worth Triggers:
MicroFinancial Incorporated's Net Worth
(not including subdebt, a/o last fiscal qtr) $ --
-------------------
Net Worth Requirement $ --
-------------------
Last Stated Quarter
-------------------
Available Cash Requirement $ -- > $
------------------- ------------------
Others:
An Occurrence of an Event of Default None
-------------------------
A voluntary Bankruptcy filing of the Servicer and not discharged for 60 days No
-------------------------
Issuer of the Trust Estate is registered as an "Investment Company" No
-------------------------
An Occurrence of Change of Control None
-------------------------
Any Cross Defaults to Loan Agreements None
-------------------------
DETAIL ON CUMULATIVE SUBSTITUTIONS AND REPURCHASES
Cumulative Cumulative IPB
Implicit Implicit Divided by
Principal Balance Principal Balance Initial IPB
--------------------------------------------------------------------
Leases Terminated or Prepaid and
Substituted per 4.04(d) of IN $ -- $ -- % (< 10.0%)
--------------------------------------------------------------------
Delinquent Lease Contracts,
Substituted or Purchased per
4.04(d) of IN $ -- $ -- % (< 20.0%)
--------------------------------------------------------------------
Defaulted Lease Contracts,
Substituted or Purchased per
4.04(d) of IN $ -- $ -- % (< 6.5%)
--------------------------------------------------------------------
Transition Costs:
Cumulative Transition Costs Paid to Date
pursuant to 12.02 (d)(x) of IN $ --
---------------------
Explanatory Notes:
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Contact: Xxxxx Xxxxxx, Accounting Manager
Phone: (000) 000-0000
The undersigned officer of the Servicer hereby certifies that the
information contained in this Monthly Servicer Report is true and accurate
in all respects.
MicroFinanicial Incorporated
Servicer
By: ___________________________________
15
MICROFINANCIAL INCORPORATED ISSUER NAME:
MONTHLY SERVICER REPORT MONTH:
SERVICER SUMMARY
Due from the Servicer on December 10, 2000
Net Servicer Advance $ --
-------------------
Repurchases of Delinquent/Defaulted Leases $ --
-------------------
Prepayments $ --
-------------------
X-rent Residuals $ --
-------------------
Total Due from Servicer $ --
-------------------
Due to Servicer on December 16, 2000
Net Reimbursement to Servicer for Advances $ --
-------------------
Servicing Fee $ --
-------------------
Excess Cashflow from Cash Collateral Account $ --
-------------------
Distribution of Investment Earnings from Cash Collateral A/C $ --
-------------------
Excess Cashflow from Collection Account $ --
-------------------
Distribution of Investment Earnings from Collection Account $ --
-------------------
Repurchases if Prepaid Received > PV + Resid $ --
-------------------
Total Due to Servicer $ --
-------------------
