|
|
|
|
|
|
|
|
|
|
Previous: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-19.4, 2000-12-12 |
Next: FORD CREDIT AUTO RECEIVABLES TWO L P, 8-K, EX-19.6, 2000-12-12 |
Exhibit 19.5
Ford Credit Auto Owner Trust 2000-E
Monthly Servicing Report
<TABLE>
<CAPTION>
<S> <C>
Collection Period November, 2000
Distribution Date 12/15/00
Transaction Month 3
I. ORIGINAL DEAL PARAMETERS
Dollar Amount # of Contracts
Original Portfolio: $2,999,995,061.49 210,873
Original Securities: Dollar Amount Coupon Legal Final Maturity
Class A-1 Notes $200,000,000.00 6.581% January 15, 2001
Class A-2 Notes 331,000,000.00 6.668% June 15, 2001
Class A-3 Notes 995,000,000.00 6.740% December 16, 2002
Class A-4 Notes 995,000,000.00 6.740% June 15, 2004
Class A-5 Notes 181,308,000.00 6.770% October 15, 2004
Class B Notes 100,086,000.00 6.990% February 15, 2005
Class C Certificates 57,191,000.00 7.410% April 15, 2005
Class D Certificates 57,191,000.00 9.000% December 15, 2005
-------------
Total $2,916,776,000.00
II. COLLECTIONS
Interest: Simple Interest Loans Precomputed Loans Total
Interest Collections $16,373,806.11 $3,591.15 $16,377,397.26
Repurchased Loan Proceeds Related to 9,696.15 0.00 9,696.15
-------- ---- --------
Total $16,383,502.26 $3,591.15 $16,387,093.41
Servicer Advances:
Principal Advances $0.00 $882.44 $882.44
Interest Advances 3,140,296.05 280.23 3,140,576.28
------------ ------ ------------
Total $3,140,296.05 $1,162.67 $3,141,458.72
Principal:
Principal Collections $58,017,360.12 $18,129.10 $58,035,489.22
Prepayments in Full 28,675,912.58 12,330.24 28,688,242.82
Prepayments in Full Due to Administrative Repurchases 0.00 0.00 0.00
Repurchased Loan Proceeds Related to Principal 1,451,981.07 0.00 1,451,981.07
Payahead Draws 0.00 1,077.07 1,077.07
---- -------- --------
Total $88,145,253.77 $31,536.41 $88,176,790.18
Liquidation Proceeds $164,920.03
Recoveries from Prior Month Charge-Offs 300.00
------
Total Principal Collections $88,342,010.21
Principal Losses for Collection Period $314,894.31
Total Regular Principal Reduction $88,492,566.93
Total Collections $107,870,562.34
III. FUNDS AVAILABLE FOR DISTRIBUTION
Total Collections $107,870,562.34
Reserve Account Release 0.00
Reserve Account Draw 0.00
----
Total $107,870,562.34
<PAGE>
Ford Credit Auto Owner Trust 2000-E
Monthly Servicing Report
Collection Period November, 2000
Distribution Date 12/15/00
Transaction Month 3
IV. DISTRIBUTIONS
Servicing Fee: Amount Due Amount Paid Shortfall
Total Amount $2,351,479.95 $2,351,479.95 $0.00
Amount per $1,000 of Original Balance 0.81 0.81 0.00
Change in
Noteholders Interest: Amount Due Amount Paid Shortfall Carryover Shortfall Carryover Shortfall
Class A1 Notes $68,880.33 $68,880.33 $0.00 $0.00 $0.00
Class A2 Notes 1,839,256.67 1,839,256.67 0.00 0.00 0.00
Class A3 Notes 5,588,583.33 5,588,583.33 0.00 0.00 0.00
Class A4 Notes 5,588,583.33 5,588,583.33 0.00 0.00 0.00
Class A5 Notes 1,022,879.30 1,022,879.30 0.00 0.00 0.00
Class B Notes 583,000.95 583,000.95 0.00 0.00 0.00
---------- ---------- ---- ---- ----
Total $14,691,183.91 $14,691,183.91 $0.00 $0.00 $0.00
Certificateholders
Class C Certificates $353,154.43 $353,154.43 $0.00 $0.00 $0.00
Class D Certificates 428,932.50 428,932.50 0.00 0.00 0.00
---------- ---------- ---- ---- ----
Total $782,086.93 $782,086.93 $0.00 $0.00 $0.00
Total Note and Certificate $15,473,270.84 $15,473,270.84 $0.00 $0.00 $0.00
Total Available for Principal Distribution $90,045,811.55
Principal Distribution Amounts
First Priority Distribution Amount $0.00
Second Priority Distribution Amount 4,981,628.25
Regular Principal Distribution Amount 338,578,225.25
--------------
Principal Distribution Amount $343,559,853.50
Noteholder Principal
Class A1 Notes $12,559,853.50
Class A2 Notes 77,485,958.05
Class A3 Notes 0.00
Class A4 Notes 0.00
Class A5 Notes 0.00
Class B Notes 0.00
----
Total Note Principal Paid $90,045,811.55
Certificateholder Principal
Class C Certificates $0.00
Class D Certificates 0.00
----
Total Certificate Principal Paid $0.00
Total Note and Certificate Principal $90,045,811.55
Collections Released to Servicer $0.00
Total Available for $107,870,562.34
Total Distribution (incl. Servicing Fee) $107,870,562.34
<PAGE>
Ford Credit Auto Owner Trust 2000-E
Monthly Servicing Report
Collection Period November, 2000
Distribution Date 12/15/00
Transaction Month 3
V. DISTRIBUTION PER $1,000 OF ORIGINAL
Principal Interest Total
Distribution Distribution Distribution
Class A1 Notes $62.80 $0.34 $63.14
Class A2 Notes 234.10 5.56 239.65
Class A3 Notes 0.00 5.62 5.62
Class A4 Notes 0.00 5.62 5.62
Class A5 Notes 0.00 5.64 5.64
Class B Notes 0.00 5.83 5.83
---- ---- ----
Total Notes $32.13 $5.24 $37.37
Class C Certificates $0.00 $6.18 $6.18
Class D Certificates 0.00 7.50 7.50
---- ---- ----
Total Certificates $0.00 $6.84 $6.84
Total Notes and Certificates: $30.87 $5.30 $36.18
VI. POOL BALANCE AND PORTFOLIO INFORMATION
Beginning of Period End of Period
Balance Pool Factor Balance Pool Factor
Aggregate Balance of Notes $2,614,953,853.50 0.9331143 $2,524,908,041.95 0.9009825
Class A1 Notes 12,559,853.50 0.0627993 0.00 0.0000000
Class A2 Notes 331,000,000.00 1.0000000 253,514,041.95 0.7659035
Class A3 Notes 995,000,000.00 1.0000000 995,000,000.00 1.0000000
Class A4 Notes 995,000,000.00 1.0000000 995,000,000.00 1.0000000
Class A5 Notes 181,308,000.00 1.0000000 181,308,000.00 1.0000000
Class B Notes 100,086,000.00 1.0000000 100,086,000.00 1.0000000
Class C Certificates 57,191,000.00 1.0000000 57,191,000.00 1.0000000
Class D Certificates 57,191,000.00 1.0000000 57,191,000.00 1.0000000
------------- --------- ------------- ---------
Total $2,729,335,853.50 0.9357372 $2,639,290,041.95 0.9048655
Portfolio Information
Weighted Average Coupon (WAC) 8.28% 8.29%
Weighted Average Remaining Maturity 45.05 44.14
Remaining Number of Receivables 202,274 199,679
Portfolio Receivable Balance $2,821,775,944.48 $2,733,283,377.55
VII. OVERCOLLATERALIZATION INFORMATION
Specified Overcollateralization Amount $12,332,858.47
Specified Credit Enhancement Amount $27,332,833.78
Yield Supplement Overcollateralization Amount $123,311,152.30
Target Level of Overcollateralization $135,644,010.77
VIII. RECONCILIATION OF RESERVE ACCOUNT
Beginning Reserve Account Balance $14,999,975.31
Specified Reserve Account Balance 14,999,975.31
Reserve Release Amount 0.00
Reserve Account Draws 0.00
Interim Reserve Account Balance 14,999,975.31
Reserve Account Deposits Made 0.00
----
Ending Reserve Account Balance $14,999,975.31
Change in Reserve Account Balance $0.00
<PAGE>
Ford Credit Auto Owner Trust 2000-E
Monthly Servicing Report
Collection Period November, 2000
Distribution Date 12/15/00
Transaction Month 3
IX. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY
Liquidation Proceeds $164,920.03
Recoveries from Prior Month Charge-Offs $300.00
Total Losses for Collection Period $387,279.70
Charge-off Rate for Collection Period 0.09%
Cumulative Net Losses for all Periods $467,245.67
Delinquent Receivables: # of Contracts Amount
31-60 Days Delinquent 1,037 $14,499,622.42
61-90 Days Delinquent 130 $1,948,687.78
91-120 Days Delinquent 4 $38,925.54
Over 120 Days Delinquent 1 $1,025.47
Repossesion Inventory 68 $999,415.28
Ratio of Net Losses to the Average Pool
Second Preceding Collection Period 0.0162%
Preceding Collection Period 0.0858%
Current Collection Period 0.0959%
Three Month Average 0.0660%
Ratio of 60+ Delinquent Contracts to Outstanding
Second Preceding Collection Period 0.0034%
Preceding Collection Period 0.0040%
Current Collection Period 0.0676%
Three Month Average 0.0250%
<PAGE>
Ford Credit Auto Owner Trust 2000-E
Monthly Servicing Report
Collection Period November, 2000
Distribution Date 12/15/00
Transaction Month 3
Worksheet Information
Servicer Advances Simple Interest Loans Precomputed Loans
Beginning Servicer Advances $4,302,582.72 $3,343.24
New Advances 3,107,398.89 1,162.67
Servicer Advance Recoveries 1,995,091.37 1,392.72
------------ --------
Ending Servicer Advances $5,414,890.24 $3,113.19
Current Month Interest Advances for Prepaid Loans $32,897.16 $0.00
Payahead Account
Beginning Payahead Account Balance $4,258.03
Additional Payaheads 12,912.55
Payahead Draws 13,753.36
---------
Ending Payahead Account Balance $3,417.22
</TABLE>
|
|