|
|
|
|
|
|
|
|
|
|
|
|
|
--------------------------------------------------------------------------------
Exhibit 99.1
Ryder Vehicle Lease Trust 1999-A
Payment Date Certificate
--------------------------------------------------------------------------------
The undersigned, duly authorized representative of Ryder Truck
Rental, Inc., as Administrative Agent under the Administration
Agreement, among Ryder Truck Rental LT, Ryder Truck Rental I LP,
Ryder Truck Rental II LP and Ryder Truck Rental, Inc., dated as of
February 1, 1998, as supplemented by that certain Supplement
1999-A to Administration Agreement, dated as of October 1, 1999
(the "Administration Supplement"), certifies as follows pursuant
to the Indenture, dated as of October 1, 1999 (the "Indenture"),
between Ryder Vehicle Lease Trust 1999-A (the "Issuer") and U.S.
Bank National Association, as trustee (the "Trustee"):
1. Capitalized terms used in this Certificate have been defined in
the Indenture;
2. Ryder Truck Rental, Inc. is the Administrative Agent;
3. The undersigned is an Officer of the Administrative Agent; and
4. The following information is supplied pursuant to Sections 8.03
and 8.04(e) of the Indenture and Section 5.02 of the Amended and
Restated Trust Agreement, dated as of October 1, 1999 (the "Trust
Agreement") between Ryder Funding LP and Chase Manhattan Bank
Delaware, as Owner Trustee:
(i) SUBI Collections for the Collection Period $16,792,678.88
Amounts allocable to the 99% 1999-A SUBI Certificate $16,624,752.09
Amounts allocable to the 1% 1999-A SUBI Certificate $167,926.79
(ii) Available Funds
(i) 99% of SUBI Collections $16,624,752.09
(ii) Advances -$2,504.39
(iii) 99% of the Residual Value Surplus
Draw Amount $0.00
(iv) The Optional Purchase Price $0.00
(iii) Interest accrued on the Class A Notes during the
Accrual Period
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $704,499.69
Dollar Amount per $1,000 of
original principal balance $11.183
Class A-3 $901,800.00
Dollar Amount per $1,000 of
original principal balance $16.700
Class A-4 $912,925.00
Dollar Amount per $1,000 of
original principal balance of
the Notes $17.225
5
<PAGE>
Class A-5 $1,513,342.50
Dollar Amount per $1,000 of
original principal balance of
the Notes $17.825
(iv) Interest accrued on the Subordinated Notes during the
Accrual Period $250,697.33
Dollar Amount per $1,000 of original principal balance
of the Subordinated Notes $19.250
(v) Interest on the Aggregate Certificate Balance of the
Trust Certificates during the Accrual Period $209,027.57
Transferor Trust Certificate Amount $2,090.28
Dollar Amount per $1,000 of original
principal balance of the $19.250
Transferor Trust Certificate
Other Trust Certificates Amount $206,937.29
Dollar Amount per $1,000 of original
principal balance of the $19.250
Other Trust
Certificates
(vi) Outstanding Amounts as of the day immediately preceding
the Payment Date
Class A Notes
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $43,825,796.93
Dollar Amount per $1,000 of
original principal balance $695.65
Class A-3 $54,000,000.00
Dollar Amount per $1,000 of
original principal balance $1,000.00
Class A-4 $53,000,000.00
Dollar Amount per $1,000 of
original principal balance $1,000.00
Class A-5 $84,900,000.00
Dollar Amount per $1,000 of
original principal balance $1,000.00
Subordinated Notes $13,023,238.00
Dollar Amount per $1,000 of
original principal balance $1,000.00
Aggregate Certificate Balance of
the Trust Certificates $10,858,575.00
Dollar Amount per $1,000 of
original principal balance $1,000.00
(vii) SUBI Collections
Deposited into the Note
Distribution Account $4,032,567.19
Class A-1 $0.00
Class A-2 $704,499.69
Class A-3 $901,800.00
Class A-4 $912,925.00
Class A-5 $1,513,342.50
Deposited into the Certificate
Distribution Account $209,027.57
(viii) (A) Reserve Fund Balance as of the
previous Payment Date $9,970,408.92
Reserve Fund Requirement (constant) $9,970,408.92
Reserve Fund at the beginning of
the Collection Period $9,970,408.92
Reserve Fund at the end of the
Collection Period $9,970,408.92
(B) Reserve Fund Deposit Amount
(Sub Note Interest & Principal &
Bank Interest) $569,978.62
6
<PAGE>
(C) Reserve Fund Draw Amount $335,199.10
(D) Reserve Fund Balance after all
withdrawals and deposits in respect
of the Payment Date $9,970,408.92
(E) Change in the Reserve Fund Balance
from the prior Payment Date $0.00
(ix) Class A Notes Distribution Amount
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Portion Allocable to Interest $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $12,529,173.93
Dollar Amount per $1,000 of
original principal balance $198.876
Portion Allocable to Interest $704,499.69
Dollar Amount per $1,000 of
original principal balance $11.183
Class A-3 $901,800.00
Dollar Amount per $1,000 of
original principal balance $16.700
Portion Allocable to Interest $901,800.00
Dollar Amount per $1,000 of
original principal balance $16.700
Class A-4 $912,925.00
Dollar Amount per $1,000 of
original principal balance $17.225
Portion Allocable to Interest $912,925.00
Dollar Amount per $1,000 of
original principal balance $17.225
Class A-5 $1,513,342.50
Dollar Amount per $1,000 of
original principal balance $17.825
Portion Allocable to Interest $1,513,342.50
Dollar Amount per $1,000 of
original principal balance $17.825
Certificate Distribution Amount $209,027.57
Dollar Amount per $1,000 of
original principal balance $19.250
Portion Allocable to Interest $209,027.57
Dollar Amount per $1,000 of
original principal balance $19.250
(x) Quarterly Principal Distributable Amount
Class A Notes
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $11,824,674.24
Dollar Amount per $1,000 of
original principal balance $187.693
Class A-3 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-4 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-5 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Subordinated Notes $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Trust Certificates $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
7
<PAGE>
Optimal Principal Distributable Amount
Class A Notes
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $11,824,674.24
Dollar Amount per $1,000 of
original principal balance $187.693
Class A-3 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-4 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-5 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Subordinated Notes $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Trust Certificates $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Principal Shortfall Amount
Class A Notes
Class A-1 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-2 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-3 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-4 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Class A-5 $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Subordinated Notes $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
Trust Certificates $0.00
Dollar Amount per $1,000 of
original principal balance $0.00
(xi) Class A-1 Note Factor 0.00
Class A-2 Note Factor .5079543
Class A-3 Note Factor 1.0000000
Class A-4 Note Factor 1.0000000
Class A-5 Note Factor 1.0000000
Subordinated Note Factor 1.0000000
Certificate Factor (does not include Transferor Trust
Certificate) 1.0000000
8
<PAGE>
(xii) Residual Value Losses for the immediately preceding
Collection Period $1,989.63
Residual Value Surplus for the immediately preceding
Collection Period $0.00
Amount on Deposit in the Residual Value Surplus Account $0.00
Residual Value Surplus Draw Amount included in
Available Funds $0.00
Residual Value Surplus Draw Amount $0.00
(xiii) Special Event Purchases during the Collection Period $0.00
Aggregate Securitization Value (as of Cutoff Date or
during the related Calendar Year, as applicable) of
Special Event Purchases made year-to-date $0.00
(xiv) Sales Proceeds Advances included in Available Funds $0.00
Financial Component Advances included in Available Funds $286.83
(xv) Payment Date Advance Reimbursement for the Accrual Period
For Credit Losses -$2,791.22
For Sales Proceeds Advances
Outstanding for 9 or more months $0.00
(xvi) Amounts released to the Transferor
As Subordinated Noteholder $234,779.52
As Holder of the Transferor Trust
Certificate $0.00
(xvii) Administration Fee for the Collection Period $640,480.48
Any unpaid fees in respect of one or more prior
Collection Periods $0.00
(xviii) Retained SUBI Certificate Distribution Amount $161,457.29
Retained SUBI Certificate Amount $167,926.79
Retained Administration Fee for the Collection Period $6,469.50
(xix) Net Investment Earnings on the SUBI Collection Account
and the Residual Value Surplus Account $161,481.42
(xx) Net Investment Earnings on the Reserve Fund $157,799.87
(xxi) Amount distributable to the Transferor from the Residual
Value Surplus Account $0.00
IN WITNESS WHEREOF, the undersigned has duly executed
this Certificate on: January 16, 2001.
Ryder Truck Rental as Administrative Agent
by ________________________________________________
W. Daniel Susik
Vice President & Treasurer
Ryder Truck Rental, Inc.
(Authorized Officer of the Administrative Agent)
9
|
|