|
|
|
|
|
|
|
|
|
|
Previous: DAIMLER BENZ VEHICLE OWNER TRUST 1998-A, 8-K, 2000-08-04 |
Next: GSI LUMONICS INC, S-8, 2000-08-04 |
<PAGE> 1
DAIMLER-BENZ VEHICLE OWNER TRUST 1998-A
MONTHLY SERVICING REPORT
SERVICER: MERCEDES-BENZ CREDIT CORPORATION
TRUSTEE: CITIBANK, N.A.
COLLECTION PERIOD: JUNE 2000
DISTRIBUTION DATE:
07/20/00
<TABLE>
<CAPTION>
STATEMENT TO NOTEHOLDERS AND CERTIFICATEHOLDERS PURSUANT TO
SECTION 4.9 OF THE SALE AND SERVICING AGREEMENT Per $1,000 of Original
Class A/Class B
Amounts
------------------------
<S> <C> <C> <C>
(i) Principal Distribution
----------------------
Class A-1 $0.00 $0.000000
Class A-2 $5,055,724.78 $9.952214
Class A-3 $32,437,920.75 $73.722547
Class A-4 $0.00 $0.000000
Class B Amount $0.00 $0.000000
(ii) Interest Distribution
----------------------
Class A-1 $0.00 $0.000000
Class A-2 $22,034.53 $0.043375
Class A-3 $1,892,000.00 $4.300000
Class A-4 $1,051,830.00 $4.350000
Class B Amount $382,415.48 $4.683333
(iii) Monthly Servicing Fee $640,425.23
---------------------
Monthly Supplemental Servicing Fee $0.00
(iv) Class A-1 Principal Balance (end of Collection Period) $0.00
Class A-1 Pool Factor (end of Collection Period) 0.000000%
Class A-2 Principal Balance (end of Collection Period) $0.00
Class A-2 Pool Factor (end of Collection Period) 0.000000%
Class A-3 Principal Balance (end of Collection Period) $407,562,079.25
Class A-3 Pool Factor (end of Collection Period) 92.627745%
Class A-4 Principal Balance (end of Collection Period) $241,800,000.00
Class A-4 Pool Factor (end of Collection Period) 100.000000%
Class B Principal Balance (end of Collection Period) $81,654,551.40
Class B Pool Factor (end of Collection Period) 100.000000%
(v) Pool Balance (end of Collection Period) $731,016,630.65
(vi) Interest Carryover Shortfall
----------------------------
Class A-1 $0.00 $0.000000
Class A-2 $0.00 $0.000000
Class A-3 $0.00 $0.000000
Class A-4 $0.00 $0.000000
Class B $0.00 $0.000000
Principal Carryover Shortfall
-----------------------------
Class A-1 $0.00 $0.000000
Class A-2 $0.00 $0.000000
Class A-3 $0.00 $0.000000
Class A-4 $0.00 $0.000000
Class B $0.00 $0.000000
(vii) Balance of the Reserve Fund Property (end of Collection Period)
Class A Amount $55,470,240.18
Class B Amount $0.00
(viii) Aggregate Purchase Amount of Receivables repurchased by the Seller
or the Servicer $29,694,931.87
</TABLE>
|
|