|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLER BENZ AUTO GRANTOR TRUST 1997 A, 8-K, 2000-11-13 |
Next: WADDELL & REED FINANCIAL INC, 13F-HR, 2000-11-13 |
<PAGE> 1
DAIMLER-BENZ AUTO GRANTOR TRUST 1997-A
MONTHLY SERVICING REPORT
SERVICER: MERCEDES-BENZ CREDIT CORPORATION
TRUSTEE: CITIBANK, N.A.
COLLECTION PERIOD: SEPTEMBER, 2000
DISTRIBUTION DATE: 10/20/2000
STATEMENT FOR CLASS A AND CLASS B CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE POOLING AND SERVICING AGREEMENT
<TABLE>
<CAPTION>
Per $1,000 of Original
Class A/Class B
Certificate Amount
------------------
<S> <C> <C>
(i) Principal Distribution
----------------------
Class A Amount $7,206,966.70 $10.969184
Class B Amount $339,595.30 $10.969184
(ii) Interest Distribution
----------------------
Class A Amount $421,917.95 $0.642170
Class B Amount $19,880.95 $0.642170
(iii) Monthly Servicing Fee $73,024.61 $0.106144
--------------------- --------------
Monthly Supplemental Servicing Fee $0.00 $0.000000
Class A Percentage of the Servicing Fee $69,738.50 $0.106144
Class A Percentage of the Supplemental Servicing Fee $0.00 $0.000000
Class B Percentage of the Servicing Fee $3,286.11 $0.106144
Class B Percentage of the Supplemental Servicing Fee $0.00
(iv) Class A Principal Balance (end of Collection Period) $76,479,238.46
Class A Pool Factor (end of Collection Period) 11.640332%
Class B Principal Balance (end of Collection Period) $3,603,733.86
Class B Pool Factor (end of Collection Period) 11.640332%
(v) Pool Balance (end of Collection Period) $80,082,972.32
(vi) Class A Interest Carryover Shortfall $0.00
Class A Principal Carryover Shortfall $0.00
Class B Interest Carryover Shortfall $0.00
Class B Principal Carryover Shortfall $0.00
(vii) Amount Otherwise Distributable to the Seller that is Distributed to
Either the Class A or Class B Certificateholders $0.00 $0.0000
(viii) Balance of the Reserve Fund Property (end of Collection Period)
Class A Amount $6,879,784.34
Class B Amount $0.00
(ix) Aggregate Purchase Amount of Receivables repurchased by the
Seller or the Servicer $0.00
</TABLE>
|
|