|
|
|
|
|
|
|
|
|
|
Previous: AMSOUTH AUTO TRUST 2000-1, 8-K, 2000-11-29 |
Next: AMSOUTH AUTO TRUST 2000-1, 8-K, EX-99.2, 2000-11-29 |
<PAGE>
Exhibit 99.1
MONTHLY NOTEHOLDERS STATEMENT
AMSOUTH AUTO TRUST 2000-1
Class A-1 6.745% Asset Backed Notes
Class A-2 6.70% Asset Backed Notes
Class A-3 6.67% Asset Backed Notes
Class A-4 6.76% Asset Backed Notes
Class B 7.08% Asset Backed Notes
Class C 7.44% Asset Backed Notes
Distribution Date: November 15, 2000
Monthly Period: October-00
Under the Sale and Servicing Agreement dated as of October 1, 2000 among
AmSouth Bank as servicer and AmSouth Auto Receivables LLC, as seller, AmSouth
Auto Trust 2000-1 as issuer and the Bank of New York Trust Company of Florida as
indenture trustee, the Servicer is required to prepare certain information each
month regarding current distributions to Noteholders and the performance of the
Trust during the previous month. The information that is required to be prepared
with respect to the Distribution Date and Monthly Period listed above is set
forth below. Certain of the information is presented on the basis of an original
principal amount of $1,000 per Note, and certain other information is presented
based upon the aggregate amounts for the Trust as a whole.
A. Information Regarding the Current Monthly Distribution
1. Notes
(a) The aggregate amount of the distribution with respect to:
<TABLE>
<S> <C>
the Class A-1 Notes $36,676,537.76
the Class A-2 Notes $1,161,333.33
the Class A-3 Notes $1,517,425.00
the Class A-4 Notes $505,993.51
the Class B Notes $145,781.13
the Class C Notes $76,623.73
</TABLE>
(b) The amount of the distribution set forth in paragraph
A.1.(a) above in respect of interest on:
<TABLE>
<S> <C>
the Class A-1 Notes $1,163,512.50
the Class A-2 Notes $1,161,333.33
the Class A-3 Notes $1,517,425.00
the Class A-4 Notes $505,993.51
the Class B Notes $145,781.13
the Class C Notes $76,623.73
</TABLE>
(c) The amount of the distribution set forth in paragraph
A.1.(a) above in respect of principal on:
<TABLE>
<S> <C>
the Class A-1 Notes $35,513,025.26
the Class A-2 Notes $0.00
the Class A-3 Notes $0.00
the Class A-4 Notes $0.00
the Class B Notes $0.00
the Class C Notes $0.00
</TABLE>
Page 1 of 4
<PAGE>
MONTHLY NOTEHOLDERS STATEMENT
AMSOUTH AUTO TRUST 2000-1
Class A-1 6.745% Asset Backed Notes
Class A-2 6.70% Asset Backed Notes
Class A-3 6.67% Asset Backed Notes
Class A-4 6.76% Asset Backed Notes
Class B 7.08% Asset Backed Notes
Class C 7.44% Asset Backed Notes
Distribution Date: November 15, 2000
Monthly Period: October-00
(d) The amount of the distribution set forth in paragraph
A.1.(a) above per $1,000 interest in:
<TABLE>
<S> <C>
the Class A-1 Notes $159.46
the Class A-2 Notes $4.84
the Class A-3 Notes $4.82
the Class A-4 Notes $4.88
the Class B Notes $5.11
the Class C Notes $5.37
</TABLE>
(e) The amount of the distribution set forth in paragraph
A.1.(b) above per $1,000 interest in:
<TABLE>
<S> <C>
the Class A-1 Notes $5.06
the Class A-2 Notes $4.84
the Class A-3 Notes $4.82
the Class A-4 Notes $4.88
the Class B Notes $5.11
the Class C Notes $5.37
</TABLE>
(f) The amount of the distribution set forth in paragraph
A.1.(c) above per $1,000 interest in:
<TABLE>
<S> <C>
the Class A-1 Notes $154.40
the Class A-2 Notes $0.00
the Class A-3 Notes $0.00
the Class A-4 Notes $0.00
the Class B Notes $0.00
the Class C Notes $0.00
</TABLE>
B. Information Regarding the Performance of the Trust
1. Pool Balance and Note Principal Balance
<TABLE>
<S> <C>
(a) The Pool Balance at the close of business on the
last day of the Monthly Period $917,117,629.42
</TABLE>
Page 2 of 4
<PAGE>
MONTHLY NOTEHOLDERS STATEMENT
AMSOUTH AUTO TRUST 2000-1
Class A-1 6.745% Asset Backed Notes
Class A-2 6.70% Asset Backed Notes
Class A-3 6.67% Asset Backed Notes
Class A-4 6.76% Asset Backed Notes
Class B 7.08% Asset Backed Notes
Class C 7.44% Asset Backed Notes
Distribution Date: November 15, 2000
Monthly Period: October-00
(b) The aggregate outstanding principal amount of each Class
of Notes after giving effect to payments allocated to
principal as set forth in paragraph A.1.c above
with respect to:
<TABLE>
<S> <C>
the Class A-1 Notes $194,486,974.74
the Class A-2 Notes $240,000,000.00
the Class A-3 Notes $315,000,000.00
the Class A-4 Notes $103,640,000.00
the Class B Notes $ 28,510,000.00
the Class C Notes $ 14,260,000.00
</TABLE>
(c) The Note Pool Factor for each Class of Notes after
giving affect to the payments set forth in paragraph
A.1.c above with respect to:
<TABLE>
<S> <C>
the Class A-1 Notes 0.8455955
the Class A-2 Notes 1.0000000
the Class A-3 Notes 1.0000000
the Class A-4 Notes 1.0000000
the Class B Notes 1.0000000
the Class C Notes 1.0000000
</TABLE>
<TABLE>
<S> <C>
(d) The amount of aggregate Realized Losses for the preceding
Monthly Period: $24,473.90
(e) The aggregate Purchase Amount for all Receivables that
were repurchased in the Monthly Period $10,074.76
</TABLE>
2. Servicing Fee
<TABLE>
<S> <C>
The aggregate amount of the Servicing Fee paid to the
Servicer with respect to the preceding Monthly Period $792,013.03
</TABLE>
3. Payment Shortfalls
(a) The amount of the Noteholders' Interest Carryover
Shortfall after giving effect to the payments set
forth in paragraph A.1.(b) above with respect to
<TABLE>
<S> <C>
the Class A-1 Notes $0.00
the Class A-2 Notes $0.00
the Class A-3 Notes $0.00
the Class A-4 Notes $0.00
the Class B Notes $0.00
the Class C Notes $0.00
</TABLE>
Page 3 of 4
<PAGE>
MONTHLY NOTEHOLDERS STATEMENT
AMSOUTH AUTO TRUST 2000-1
Class A-1 6.745% Asset Backed Notes
Class A-2 6.70% Asset Backed Notes
Class A-3 6.67% Asset Backed Notes
Class A-4 6.76% Asset Backed Notes
Class B 7.08% Asset Backed Notes
Class C 7.44% Asset Backed Notes
Distribution Date: November 15, 2000
Monthly Period: October-00
(b) The amount of the Noteholders' Interest Carryover
Shortfall set forth in paragraph B.3.(a) above
per $1,000 interest with respect to:
<TABLE>
<S> <C>
the Class A-1 Notes $0.00
the Class A-2 Notes $0.00
the Class A-3 Notes $0.00
the Class A-4 Notes $0.00
the Class B Notes $0.00
the Class C Notes $0.00
</TABLE>
4.
<TABLE>
<S> <C>
(a) The aggregate amount of collections by the Servicer
during the preceding Monthly period: $40,862,168.94
(b) The aggregate amount which was received by the Trust
from the Servicer during the Monthly Period: $40,070,155.91
(c) The number of Receivables that are delinquent for:
30-59 days 461
60-89 days 8
90 or more days 0
Repossessed Autos in Inventory 10
</TABLE>
Page 4 of 4
|
|