CAPITAL AUTO RECEIVABLES INC
8-K, EX-99, 2001-01-09
ASSET-BACKED SECURITIES
Previous: HARRIS & HARRIS GROUP INC /NY/, 4, 2001-01-09
Next: CAPITAL AUTO RECEIVABLES INC, 8-K, 2001-01-09



TERM SHEET                                                            EXHIBIT 99
DATED JANUARY 8, 2001
SUBJECT TO REVISION
---------------------

Capital Auto Receivables Asset Trust 2001-1
$1,676,610,000 Asset Backed Notes, Class A
$92,369,302.59 Asset Backed Certificates

Capital Auto Receivables, Inc.
Seller

General Motors Acceptance Corporation
Servicer

This document is a preliminary term sheet  describing the structure,  collateral
pool and additional  aspects of Capital Auto Receivables  Asset Trust 2001-1. We
have prepared this term sheet with the cooperation of General Motors  Acceptance
Corporation. The information and assumptions we have provided in this term sheet
are  preliminary  and will be superseded by a prospectus  supplement  and by any
other  information  subsequently  filed  by us with the SEC or  incorporated  by
reference  in  the  relevant  registration  statement.   This  term  sheet  also
supersedes any prior or similar term sheet.

<TABLE>
<CAPTION>

The  Trust   will   issue  the   following   classes  of  Notes  and
Certificates:

                                                  Class A Notes



                                                                                                  Variable  Pay
                      A-1               A-2             A-3              A-4          A-5         Revolving
                     Notes(1)           Notes           Notes            Notes        Notes         Note(1)      Certificates(2)

<S>                <C>              <C>              <C>             <C>           <C>           <C>              <C>
Principal Amount   $617,000,000     $526,000,000     $429,000,000    $471,000,000  $250,610,000  $693,000,000     $92,369,302.59

Interest Rate                                                                       One-Month     One-Month
                                                                                      LIBOR         LIBOR
                                                                                    plus ___%     plus ___%
Targeted Final
Distribution Date   July 2001       January 2002      July 2002      January 2003  January 2004      N/A               N/A

Final Scheduled
Distribution Date  January 2003    September 2003     April 2004      March 2005    July 2006     July 2006         July 2006

Price to Public        N/A                                                                           N/A

Underwriting
Discount               N/A                                                                           N/A

Proceeds to Seller     N/A                                                                           N/A
</TABLE>

     (1)  Not being offered hereby.
     (2)  The  Seller  will  retain  Certificates  with an  initial  Certificate
          Balance of $924,302.59.

Credit Enhancement

     o    Reserve Account, with an initial deposit of $92,369,379.08.
     o    The Certificates are subordinated to the Notes.



Credit Suisse First Boston                                   Merrill Lynch & Co.

      Banc of America Securities LLC

                          Bear, Stearns & Co. Inc.

                                              Deutsche Banc Alex. Brown

                                                                       JP Morgan
<PAGE>
                              ---------------------

                   IMPORTANT INFORMATION ABOUT THIS TERM SHEET

None of the joint-bookrunners,  co-managers, GMAC, the Issuer, the Seller or any
of their respective  affiliates makes any  representation  as to the accuracy or
completeness of the  information  set forth in this term sheet.  The information
contained  in this term  sheet only  addresses  some  aspects of the  applicable
security's  characteristics and does not provide a complete assessment.  So, the
information  contained  in this term  sheet may not  reflect  the  impact of all
structural characteristics of the security. Due to changes in circumstances,  we
may modify the  assumptions  underlying the  information  set forth in this term
sheet, including structure and collateral, from time to time.

We have filed a registration  statement (including a prospectus) relating to the
trust with the SEC and it is  effective.  We have also  filed a base  prospectus
dated August 26, 1999 under Rule 424(b). In connection with this offering, after
the securities have been priced and all of the terms and information  related to
this  transaction  are  finalized,  we  will  file  with  the  SEC a  prospectus
supplement  relating to the securities  offered by the trust. This communication
is not an offer to sell or the solicitation of an offer to buy nor will there be
any  sale of the  securities  of the  trust in any  state  in  which  an  offer,
solicitation or sale would be unlawful before the  registration or qualification
under the  securities  laws of that state. A sale of the securities of the trust
will not be  consummated  unless  the  purchaser  has  received  both the  final
prospectus  supplement  and the  prospectus.  Neither  the  SEC  nor  any  state
securities commission has approved or disapproved these securities or determined
that this term sheet, the prospectus supplement or the prospectus is accurate or
complete.  Any  representation  to  the  contrary  is a  criminal  offense.  Any
investment  decision  by you  should  be based on the  information  in the final
prospectus  supplement  and the  prospectus,  which  will be current as of their
publication dates and after publication may no longer be complete or current.

You may obtain a final  prospectus  supplement  and a prospectus  by  contacting
Merrill  Lynch & Co. at (212)  449-3659 or Credit  Suisse  First Boston at (212)
325-8549.

                              ---------------------

<PAGE>




[GRAPHIC?OMITTED]




<PAGE>



[GRAPHIC?OMITTED]





<PAGE>

You can find the  definitions of all  capitalized  terms used below that are not
defined in this term sheet in the prospectus of Capital Auto  Receivables,  Inc.
dated  August 26, 1999 and filed under Rule 424(b),  pertaining  to Capital Auto
Receivables  Asset Trusts.  A copy of the  prospectus is available from the SEC.
The  prospectus  will be  superseded  by a  final  prospectus  supplement  and a
prospectus to be dated January ___, 2001.  Your  investment  decision  should be
based  solely on the  information  in the final  prospectus  supplement  and the
prospectus.

THE PARTIES

Issuer

Capital Auto Receivables Asset Trust 2001-1, a Delaware business trust formed by
the Seller,  will issue five classes of Class A Notes,  one or more Variable Pay
Revolving Notes and a class of Certificates.

Seller

Capital Auto Receivables,  Inc., a wholly-owned  subsidiary of GMAC, will be the
Seller to the Trust.

Servicer

GMAC, a  wholly-owned  subsidiary  of General  Motors  Corporation,  will be the
Servicer for the Trust.

Indenture Trustee

Bank One, National Association.

Owner Trustee

Bankers Trust (Delaware).

THE NOTES

Class A Notes

The Trust will issue the following Class A Notes:
<TABLE>
<CAPTION>

Class                       Aggregate Principal                      Interest
                                  Amount                               Rate
<S>                         <C>                                     <C>
A-1                            $617,000,000                           _____%
A-2                            $526,000,000                           _____%
A-3                            $429,000,000                           _____%
A-4                            $471,000,000                           _____%
A-5                            $250,610,000                         One-Month
                                                                  LIBOR plus __%
</TABLE>

o    Only the Class A-2 Notes,  the Class A-3 Notes, the Class A-4 Notes and the
     Class A-5 Notes are offered  hereby.  The Class A-1 Notes will be sold in a
     private placement and are not offered hereby.

Variable Pay Revolving Notes

o    At the time of  issuance  of the  Class A Notes,  the Trust  will  issue an
     initial  Variable Pay Revolving  Note with an initial  principal  amount of
     $693,000,000.  The Seller  will sell a 100%  participation  interest in the
     initial Variable Pay Revolving Note in a private  placement to a commercial
     paper  facility  administered  by GMAC. We are not offering any interest in
     any Variable Pay Revolving Note hereby.

o    If this commercial paper facility makes each incremental  advance requested
     by the Seller with respect to the initial  Variable Pay  Revolving  Note as
     described  below,  then no additional  Variable Pay Revolving Notes will be
     issued. If those incremental advances do not occur as requested,  the Trust
     may issue one or more additional Variable Pay Revolving Notes to additional
     purchasers.  Neither this commercial paper facility nor any other person is
     obligated  to make any  incremental  advance  with respect to or purchase a
     Variable Pay Revolving Note or any interest therein. For ease of reference,
     we use the term "the Variable Pay Revolving Note" to refer  collectively to
     the  initial  Variable  Pay  Revolving  Note  and any  other  Variable  Pay
     Revolving Notes that may subsequently be issued.

o    The  Seller  will  request  incremental  advances  under the  Variable  Pay
     Revolving  Note on the targeted final  distribution  date for each class of
     the Class A Notes.  The Seller  will  direct the Trust to use the amount so
     advanced to make principal payments on the applicable Class A Notes on that
     targeted final distribution date.

<PAGE>
o    The initial  Variable Pay  Revolving  Note will bear interest at a floating
     rate of one-month LIBOR plus __%, except as described below. Any additional
     Variable Pay  Revolving  Note that is issued will bear interest at a spread
     over LIBOR that will be established at the time of issuance based on market
     conditions, but the spread will not exceed 2.50%. If the interest rate swap
     described  below is  terminated,  the  interest  rate on each  Variable Pay
     Revolving  Note will  automatically  become a fixed  rate of __% per annum,
     which is the fixed rate payable by the Trust under the interest rate swap.

o    The Seller will only obtain  incremental  advances  under the  Variable Pay
     Revolving Note on the targeted final distribution date for a class of Class
     A Notes if the aggregate amount of the related advance, together with other
     available  funds,  will  be  sufficient  to pay  in  full  the  outstanding
     principal   balance  of  those  Class  A  Notes  on  that  targeted   final
     distribution date.  However,  as no entity is committed to make incremental
     advances  under the Variable Pay  Revolving  Note,  it is possible  that no
     advance will be made on the targeted final distribution date for a class of
     Class A Notes,  in which case the Trust will not have  sufficient  funds to
     pay in full the  outstanding  principal  balance of those  Class A Notes on
     their targeted final distribution date.

o    The Seller will also not obtain incremental advances under the Variable Pay
     Revolving Note on the targeted final distribution date for a class of Class
     A Notes if:

     o    the interest rate swap terminates;

     o    an event of default occurs under the indenture; or

     o    the total principal amount of Notes and Certificates outstanding would
          exceed the aggregate  discounted  principal balance of the receivables
          held by the Trust.

Interest Payments

o    The Trust will pay interest on the Notes  monthly,  on the 15th day of each
     month, or on the next business day, which we refer to as the  "distribution
     date." The first distribution date is February 15, 2001.

o    The  prospectus  and  the  prospectus  supplement  will  describe  how  the
     available funds are allocated to interest payments.

o    The Trust will pay interest on the Class A-2 Notes, the Class A-3 Notes and
     the Class A-4 Notes based on a 360-day  year  consisting  of twelve  30-day
     months.  The Trust will pay  interest  on the Class A-1 Notes and the Class
     A-5 Notes based on the actual days elapsed over a 360-day year.

o    Interest  payments on all Class A Notes and the Variable Pay Revolving Note
     will have the same priority.

Principal Payments

o    In general,  the Trust will not make  payments of principal on any class of
     Class A Notes until its targeted final  distribution  date. On the targeted
     final  distribution  date for each  class of Class A Notes,  the Trust will
     pay, to the extent of available  funds,  the entire  outstanding  principal
     balance of that class of Class A Notes.

o    Amounts  available to pay principal on the Notes on each  distribution date
     that is not a targeted final distribution date for any Class A Note will be
     applied to make principal  payments on the Variable Pay Revolving  Note. On
     each  distribution  date,  except  after  the Notes  have been  accelerated
     following an event of default as described  in the  prospectus  supplement,
     distributions  with respect to the Certificate  balance on the Certificates
     will also be made.
<PAGE>
o    The amount available to make principal  payments on each  distribution date
     will be based on the amount of collections  and defaults on the receivables
     during the prior month. On the targeted final distribution date for a class
     of Class A Notes,  the proceeds  from any  incremental  advances  under the
     Variable  Pay  Revolving  Note will  also be  available  to make  principal
     payments.  The prospectus and the prospectus  supplement  will describe how
     the available funds are allocated to principal payments.

o    If any  class of Class A Notes  is not paid in full on its  targeted  final
     distribution  date, on each distribution date thereafter,  until that class
     of Class A Notes  is paid in  full,  amounts  available  to make  principal
     payments  on the Notes  will be  applied to that class of Class A Notes and
     the Variable Pay Revolving  Note pro rata. If on two  consecutive  targeted
     final  distribution  dates the  corresponding  targeted  classes of Class A
     Notes  are not  paid in full or in the  event  the  interest  rate  swap is
     terminated, on each distribution date thereafter, amounts available to make
     principal  payments  on the Notes  will be applied to the Class A Notes and
     the Variable Pay Revolving  Note pro rata.  In such event,  payments on the
     Class A Notes will be made sequentially, so that no principal payments will
     be made on any class of Class A Notes  until all Class A Notes with a lower
     numerical  designation  have been paid in full. For example,  the Class A-2
     Notes will be paid in full  before any  payments  are made on the Class A-3
     Notes,  the Class A-3 Notes will be paid in full  before any  payments  are
     made on the Class  A-4  Notes and the Class A-4 Notes  will be paid in full
     before any payments are made on the Class A-5 Notes.

o    The  failure  of the Trust to pay any class of Class A Notes in full on its
     targeted final distribution date will not constitute an event of default.

o    On each  distribution  date after an event of default  occurs and the Notes
     are accelerated,  until the time when all events of default have been cured
     or waived as provided in the indenture, principal payments on each class of
     the Class A Notes and the Variable Pay Revolving  Note will be made ratably
     to all  noteholders,  based on the  outstanding  principal  balance of each
     class of Notes.

o    All unpaid principal on a class of Notes will be due on the final scheduled
     distribution  date for that class.  Failure to pay a class of Notes in full
     on its  final  scheduled  distribution  date  will  result  in an  event of
     default.

o    When the total principal  balance of the receivables  declines to less than
     10% of the total amount  financed under the  receivables,  the Servicer may
     purchase all of the remaining  receivables.  If the Servicer  purchases the
     receivables,  the outstanding  Class A-4 Notes and Class A-5 Notes, if any,
     the  Certificates and the Variable Pay Revolving Note will be redeemed at a
     price equal to their  remaining  principal  balance plus accrued and unpaid
     interest.

THE CERTIFICATES

o    The Trust will issue  Certificates  with an aggregate  initial  Certificate
     balance of $92,369,302.59.

o    The Seller will initially retain  Certificates with an initial  Certificate
     balance of $924,302.59.

Interest Payments

o    The Trust will pay interest on the Certificates on each distribution date.

o    The Certificates will bear interest at ____% per annum.

o    The Trust will pay  interest on the  Certificates  based on a 360-day  year
     consisting of twelve 30-day months.

o    The  prospectus  and  the  prospectus  supplement  will  describe  how  the
     available funds are allocated to interest payments.

Certificate Balance

o    On each  distribution  date,  except after the Notes have been  accelerated
     following an event of default, a pro rata portion, based on the outstanding
     amount of Notes and Certificates, of the amount available to make principal
     payments  will  be  applied  to  make  distributions  with  respect  to the
     Certificate balance.


<PAGE>

Subordination

o    If an event of default occurs and the Notes are accelerated, no payments of
     interest  on  the  Certificates  or  distributions   with  respect  to  the
     Certificate  balance  will be made  until the Notes are paid in full or the
     acceleration is rescinded.

Early Retirement of the Certificates

o    When the total principal balance of the receivables declines to 10% or less
     of the total  amount  financed  under the  receivables,  the  Servicer  may
     purchase all of the remaining  receivables.  If the Servicer  purchases the
     receivables,  the outstanding  Certificates,  if any, will be redeemed at a
     price equal to the  remaining  Certificate  balance plus accrued and unpaid
     interest.

THE TRUST PROPERTY

o    The  primary  assets  of the  Trust  will be a pool of  fixed  rate  retail
     instalment  sales  contracts  used to finance the  purchase of new cars and
     light trucks. We refer to these contracts as "receivables",  to the pool of
     those receivables as the "receivables pool" and to the persons who financed
     their  purchases with these contracts as "obligors." The receivables in the
     Trust  will be sold by GMAC to the  Seller,  and then by the  Seller to the
     Trust. The Trust will grant a security  interest in the receivables and the
     other Trust property to the Indenture Trustee on behalf of the noteholders.
     The Trust  property  will also  include,  with  other  specific  exceptions
     described in the prospectus:

     o    Monies  received  under the  receivables on or after a cut-off date of
          January 1, 2001 (we refer to this date as the "cut-off date");

     o    Amounts held on deposit in trust accounts  maintained for the Trust; o
          Security interests in the vehicles financed by the receivables;  o Any
          recourse  GMAC has  against the dealers  from which it  purchased  the
          receivables;

     o    Any proceeds from claims on insurance  policies  covering the financed
          vehicles; o The interest rate swap and contingent assignment described
          below; o Specified  rights of the Seller under its purchase  agreement
          with GMAC;  and o All rights of the Trust under the  related  transfer
          agreement with the Seller.

     o    The initial aggregate discounted principal balance of the receivables,
          which is the present value of all payments due on the receivables that
          have not been  received on or prior to the last day of the  applicable
          month discounted by 10%, will be $3,078,979,302.59.

PRIORITY OF DISTRIBUTIONS

o    The  Trust  will  distribute  available  funds  in the  following  order of
     priority:

     o    servicing fee payments to the Servicer;
     o    net amount payable, if any, to the swap counterparty described below;
     o    interest on the Notes;
     o    interest on the Certificates;
     o    principal on the Notes;
     o    principal  on  the  Certificates;  and
     o    deposits into the reserve account.

o    If an event of default occurs and the Notes are accelerated, the Trust will
     pay each class of the Class A Notes and the Variable Pay Revolving  Note in
     full,  on a pro rata  basis,  before  making any  interest  payments on the
     Certificates or any payments with respect to the Certificate  balance until
     all  events of  default  have  been  cured or  waived  as  provided  in the
     indenture.

RESERVE ACCOUNT

o    On the closing  date,  the Seller will  deposit  $92,369,379.08  in cash or
     eligible   investments  into  the  reserve  account.   Collections  on  the
     receivables, to the extent available for such purpose, will be added to the
     reserve account on each distribution date if the reserve account balance is
     below a  specified  reserve  amount.  The  specified  reserve  amount  will
     increase  so long as any funds are held in an  accumulation  account  to be
     described in the prospectus supplement.
<PAGE>
o    To the extent that funds from  principal  and interest  collections  on the
     receivables  are not sufficient to pay the basic  servicing fee, to pay the
     net  amount,  if any,  due to the swap  counterparty  and to make  required
     distributions  on the Notes and the  Certificates,  the Trust will withdraw
     cash from the reserve account for those purposes. Amounts on deposit in the
     reserve  account will not be  available,  however,  on the  targeted  final
     distribution  date  for any  class  of  Class A Notes  to the  extent  that
     available  funds are  otherwise  insufficient  to pay that class of Class A
     Notes in full.

o    On any distribution  date, after the Trust pays the total servicing fee and
     the swap counterparty and makes all required distributions on the Notes and
     the  Certificates,  the  amount  in the  reserve  account  may  exceed  the
     specified  reserve  amount.  If so,  the Trust  will pay the  excess to the
     Seller.

INTEREST RATE SWAPS

o    On the closing  date,  the Trust will enter into two  interest  rate swaps.
     ______________ will be the swap counterparty on both swaps.  ______________
     will guarantee the obligations of the swap counterparty under both interest
     rate swaps.

o    The swap counterparty, the Trust and GMAC will also enter into a contingent
     assignment for each interest rate swap. Under the contingent assignment, if
     the swap  counterparty  fails  to  perform  its  obligations  under  either
     interest rate swap,  or if specified  termination  events  occur,  and as a
     result either interest rate swap would be terminated,  GMAC will assume the
     obligations of the swap counterparty under each interest rate swap.

o    Under each interest rate swap, the Trust will receive monthly payments at a
     rate  determined by reference to LIBOR,  which is the basis for determining
     the  amount of  interest  due on the Class  A-5 Notes or the  Variable  Pay
     Revolving Note as applicable.

o    Under each interest rate swap, on each distribution date, the Trust will be
     obligated  to pay to the  swap  counterparty  a  fixed  monthly  rate  on a
     notional  amount.  The notional amount of the first interest rate swap will
     be equal to the aggregate  outstanding  balance of the Class A-5 Notes. The
     notional  amount  of the  second  interest  rate  swap will be equal to the
     aggregate  outstanding balance of the Variable Pay Revolving Note. The swap
     counterparty will be obligated to pay to the Trust a floating interest rate
     based on LIBOR on the same applicable notional amount.

o    Under the  interest  rate swaps,  the amount that the Trust is obligated to
     pay to the swap  counterparty  will be netted  against  the amount that the
     swap  counterparty  is obligated  to pay to the Trust.  Only the net amount
     payable will be due from the Trust or the swap counterparty, as applicable.

o    If the interest rate swaps are  terminated,  the interest rate on the Class
     A-5 Notes  will  continue  to equal  one-month  LIBOR  plus  ___%,  but the
     interest rate on the Variable Pay Revolving Note will automatically  become
     a fixed  rate  equal to the  fixed  rate  payable  by the  Trust  under the
     interest  rate swap and the Trust  will no  longer be  permitted  to obtain
     incremental advances under the Variable Pay Revolving Note.

SERVICING FEES

o    The Trust will pay the  Servicer a monthly  basic  1.00%  servicing  fee as
     compensation for servicing the receivables.

o    The Servicer will also be entitled to any late fees, prepayment charges and
     other  administrative  fees and expenses collected during the related month
     and investment earnings on Trust accounts.

o    The Trust will also pay the Servicer an additional monthly servicing fee of
     up to 1.00% to the extent described in the prospectus.

TAX STATUS

o    In the opinion of Kirkland & Ellis, special tax counsel:

     o    the Class A Notes will be  characterized  as indebtedness  for federal
          income tax purposes, and

     o    the Trust will not be taxable as an  association  or  publicly  traded
          partnership  taxable  as  a  corporation,   but  it  instead  will  be
          classified as a partnership for federal income tax purposes.

o    Each noteholder, by the acceptance of a Note, will agree to treat the Notes
     as  indebtedness  for  federal,  state and local income and  franchise  tax
     purposes.

o    Each certificateholder, by acceptance of a trust certificate, will agree to
     treat the trust  certificates  as equity  interests  in a  partnership  for
     federal, state and local income and franchise tax purposes.
<PAGE>

ERISA CONSIDERATIONS

o    Subject to additional  considerations,  an employee benefit plan subject to
     the Employee  Retirement Income Security Act of 1974 may purchase the Class
     A Notes or the  Certificates.  An employee benefit plan should consult with
     its counsel before purchasing the Class A Notes or the Certificates.

RATINGS

o    We will not issue the Class A Notes offered hereby unless they are rated in
     the highest rating category for long-term  obligations (i.e.,  "AAA") by at
     least one nationally recognized rating agency.

o    We will  not  issue  the  Certificates  unless  they  are  rated in the "A"
     category  for  long-term  obligations  or its  equivalent  by at least  one
     nationally recognized rating agency.

o    We cannot  assure  you that a rating  agency  will  maintain  its rating if
     circumstances  change. If a rating agency changes its rating, no one has an
     obligation to provide additional credit enhancement or restore the original
     rating.

o    A  rating  is  not a  recommendation  to  buy  the  Class  A  Notes  or the
     Certificates.  The rating considers only the likelihood that the Trust will
     pay interest on time and will ultimately pay principal in full or make full
     distributions of the Certificate  balance. The rating does not consider the
     prices of the Class A Notes or the  Certificates,  their  suitability  to a
     particular investor or the timing of principal payments or distributions of
     Certificate balance. In particular, the rating does not address whether any
     class  of  Class A Notes  will  be  paid  in  full  on its  targeted  final
     distribution date.

RISK FACTORS

Before making an investment  decision,  you, as a prospective  investor,  should
consider the factors that are set forth under the caption "Risk  Factors" in the
prospectus and that we will set forth in the prospectus supplement.


<PAGE>
                              THE RECEIVABLES POOL

     The receivables to be included in the receivables pool related to the Notes
were selected from GMAC's  portfolio based on several  criteria,  including that
each receivable:

     o    has a first payment due date on or after November 1, 1998;

     o    was originated on or after October 1, 1998;

     o    has an original term of 6 to 60 months;

     o    provides  for finance  charges at an annual  percentage  rate with the
          range  specified in the second table below;  o as of the cut-off date,
          was not more than 29 days past due; and

     o    satisfies the other criteria set forth in the prospectus.


     Scheduled  Interest  Receivables  represent 43% of the Aggregate  Principal
Balance  as of the  cut-off  date.  The  balance of the  receivables  are Simple
Interest Receivables. All of the receivables were secured by new vehicles at the
time of origination.  Substantially all of the receivables were acquired by GMAC
under special incentive rate financing programs designed to encourage  purchases
of new General Motors vehicles.

     The following tables describe the receivables pool:
<TABLE>
<CAPTION>
                                                                   Composition of The Receivables Pool

<S>                                                   <C>                       <C>
Weighted Average Annual Percentage Rate of Receivables(1).....................  4.5%
Aggregate Amount Financed.....................................................  $3,400,033,683.65
Number of Contracts in Pool...................................................  212,457
Average Amount Financed.......................................................  $16,003.39
Weighted Average Original Maturity(2).........................................  54.34 months
Weighted Average Remaining Maturity (Range)...................................  45.51 months (6 to 59 months)
</TABLE>

     --------

     (1)  Based on  weighting  by current  balance  and  remaining  term of each
          receivable.

     (2)  Based  on  weighting  by  the  original   principal  balance  of  each
          receivable.

<PAGE>
<TABLE>
<CAPTION>

     Distribution by Annual Percentage Rate of the Receivables Pool

                                                                 Percentage
                                                               of Aggregate
Annual Percentage        Number of                                Amount
   Rate Range            Contracts      Amount Financed          Financed
-----------------     ------------    -------------------     -------------
<S>      <C>              <C>             <C>                     <C>
0.01% to 1.00%            20,787          $364,948,220            10.73%
1.01% to 2.00%            14,727           234,346,785             6.89%
2.01% to 3.00%            29,951           357,022,884            10.50%
3.01% to 4.00%            44,039           665,660,088            19.58%
4.01% to 5.00%            41,310           664,833,551            19.55%
5.01% to 6.00%            36,092           616,863,304            18.14%
6.01% to 7.00%            16,252           315,793,871             9.29%
7.01% to 8.00%             9,211           179,328,842             5.28%
8.01% to 9.00%                88             1,236,139             0.04%
                      ----------     -----------------        ----------
         Total           212,457         3,400,033,684           100.00%
                      ==========     =================        ==========
</TABLE>


         The receivables pool includes  receivables  originated in 46 states and
the District of Columbia.  The following  table sets forth the percentage of the
Aggregate  Amount  Financed  in the states  with the  largest  concentration  of
receivables. No other state accounts for more than 4.44% of the Aggregate Amount
Financed.


<TABLE>
<CAPTION>
                                                Percentage of
                                                  Aggregate
         State (1)                             Amount Financed
         ---------                             ---------------
<S>                                                 <C>
         California.......................          11.02%
         Illinois.........................          10.54
         Texas............................           7.95
         New York.........................           6.71
         Michigan.........................           6.30

--------

(1)  Based  on  billing   addresses  of  the  obligors  on  the  receivables  at
origination.
</TABLE>

<PAGE>


                   Delinquencies, Repossessions and Net Losses

     For GMAC's entire U.S. portfolio of new and used retail car and light truck
receivables (including receivables previously sold by GMAC which it continues to
service), the following table shows GMAC's experience for (1) delinquencies, (2)
repossessions  and  (3)  net  losses.   There  can  be  no  assurance  that  the
delinquency,  repossession  and net loss experience on the  receivables  will be
comparable to that set forth below.


<TABLE>
<CAPTION>
                                                             Nine Months
                                                         Ended September 30                      Year Ended December 31
                                                     --------------------------     ------------------------------------------------
NEW AND USED
VEHICLE CONTRACTS
<S>                                                <C>                <C>            <C>         <C>         <C>          <C>

                                                      2000            1999            1999        1998        1997        1996
                                                     ------          ------          ------      ------      ------      -----
Total Retail Contracts
Outstanding at End of the
Period (in thousands)..............................  3,306           3,117           3,120       2,981       2,861       3,005

Average Daily Delinquency

   31-60 Days......................................  1.89%           2.18%           2.18%       2.66%       3.24%       3.14%
   61-90 Days......................................  0.14            0.14            0.14        0.18        0.23        0.22
   91 Days or More.................................  0.01            0.01            0.02        0.02        0.03        0.03

Repossessions as a Percent of
   Average Number of Contracts
   Outstanding.....................................  1.82%(1)        2.08%(1)        2.07%       2.48%       3.21%       3.59%

Net Losses as a Percent of
   Liquidations(2).................................  1.07%           1.04%           1.12%       1.70%       2.30%       2.35%

Net Losses as a Percent of
   Average Receivables(2)..........................  0.54%(1)        0.55%(1)        0.58%       0.83%       1.31%       1.45%

-----------
</TABLE>

(1) Annualized rate.
(2) Percentages based on gross accounts receivable including unearned income.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission