<TABLE>
<CAPTION>
                                                    January 15, 2003
                                           DART 2000-1 DISTRIBUTION SUMMARY

                                                  Collection Account

Wire/Deposit to:                                 In consideration of:                        In the amount of:
----------------                                 --------------------                        -----------------
<S>                                              <C>                                         <C>
1.  Premier Auto Finance, Inc.                   Reimburse Previous Advances                              0.00
                                                 Excess Coverage                                          0.00

2.  Bank of New York                             Indenture Trustee Fee                                    0.00

3.  Chase                                        Owner Trustee Fee                                        0.00

4.  Premier Auto Finance, Inc.                   Servicing Fees                                     131,220.97
                                                 Late Fees                                          227,463.19
                                                                                             -----------------
                                                 Total Servicing Fees                               358,684.16

5.  Note Distribution Account                    Note Interest                                      861,527.63

6.  Certificate Distribution Account             Certificate Interest                                87,068.70

7.  Note Distribution Account                    Principal Payable                               10,970,100.11

8.  Certificate Distribution Account             Principal Payable                                        0.00

9.  Reserve Fund                                 Funding                                                  0.00

                                                                                             -----------------
TOTAL AMOUNT WIRED/DEPOSITED:                                                                    12,277,380.60
                                                                                             =================

                                                   Reserve Account

Wire/Deposit to:                                 In consideration of:                        In the amount of:
----------------                                 --------------------                        -----------------

1. Collection Account                            Collection Shortfall                                76,055.40

2. Premier Auto Finance, Inc.                    Excess Reserve Release                                   0.00

                                                                                             -----------------
TOTAL AMOUNT WIRED/DEPOSITED:                                                                        76,055.40
                                                                                             =================

/S/ Kevin P. Diamond
------------------------
Senior Vice President

/S/ David C. Greenberg
------------------------
CEO                                                                                           January 21, 2003
                                                                                                       9:17 AM
</TABLE>
                                   Page 3 of 9
<PAGE>
                   Dealer Auto Receivables Owner Trust 2000-1

190,000,000.00      6.69% Dealer Auto Receivables Asset-Backed Notes, Class A-1
274,000,000.00      7.01% Dealer Auto Receivables Asset-Backed Notes, Class A-2
168,000,000.00      7.07% Dealer Auto Receivables Asset-Backed Notes, Class A-3
 83,251,000.00      7.12% Dealer Auto Receivables Asset-Backed Notes, Class A-4
 24,470,000.00      7.46% Dealer Auto Receivables Asset-Backed Notes, Class B
 13,175,591.56      7.93% Dealer Auto Receivables Asset- Backed Certificates

<TABLE>
<CAPTION>
                                                           Monthly Report
                                            For the January 15, 2003 Distribution Date
<S>                                                                                                    <C>
A   Calculation of Available Amounts

    1   Available Principal (as defined in Article I of the Sale and Servicing Agreement)                     $10,504,483.75
                                                                                                       ----------------------
    2   Available Interest (as defined in Article I of the Sale and Servicing Agreement)                       $1,469,378.26
                                                                                                       ----------------------
    3   Available Amounts (l. plus 2.)                                                                        $11,973,862.01
                                                                                                       ----------------------

B   Calculation of Principal Distributable Amount                                                             $10,970,100.11
                                                                                                       ----------------------
     (as defined in Article I of the Sale and Servicing Agreement)

C   Calculation of Note Monthly Principal Distributable Amount                                                $10,970,100.11
                                                                                                       ----------------------

    1   Note Percentage for such Distribution Date

    (a)   for each Distribution Date to but excluding the Distribution Date on which the principal
          amount of the Class B Notes is reduced to zero                                                             100.00%
                                                                                                       ----------------------

    (b)   after the principal amount of the Class B Notes have been reduced to zero                                    0.00%
                                                                                                       ----------------------

    2  Principal Distributable Amount (from B)                                                                $10,970,100.11
                                                                                                       ----------------------

    3   Note Monthly Principal Distributable Amount for

       (a)Class A-1 Notes                                                                                              $0.00
                                                                                                       ----------------------

       (b)Class A-2 Notes                                                                                              $0.00
                                                                                                       ----------------------

       (c)Class A-3 Notes                                                                                     $10,970,100.11
                                                                                                       ----------------------

       (d)Class A-4 Notes                                                                                              $0.00
                                                                                                       ----------------------

       (e)Class B Notes                                                                                                $0.00
                                                                                                       ----------------------

       (f)Note Principal Carryover Shortfall                                                                           $0.00
                                                                                                       ----------------------

D   Calculation of Note Monthly Interest Distributable Amount

    1   Class A-1 Interest Rate                                                                                        6.69%
                                                                                                       ----------------------

    2   Class A-2 Interest Rate                                                                                        7.01%
                                                                                                       ----------------------

    3   Class A-3 Interest Rate                                                                                        7.07%
                                                                                                       ----------------------

    4   Class A-4 Interest Rate                                                                                        7.12%
                                                                                                       ----------------------

    5   Class B Interest Rate                                                                                          7.46%
                                                                                                       ----------------------

                                                           Page 4 of 9
<PAGE>

    6   Class A-1 Note Interest Distributable Amount                                                                   $0.00
                                                                                                       ----------------------

    7   Class A-2 Note Interest Distributable Amount                                                                   $0.00
                                                                                                       ----------------------

    8   Class A-3 Note Interest Distributable Amount                                                             $215,449.87
                                                                                                       ----------------------

    9   Class A-4 Note Interest Distributable Amount                                                             $493,955.93
                                                                                                       ----------------------

    10   Class B Note Interest Distributable Amount                                                              $152,121.83
                                                                                                       ----------------------

    11   Aggregate Interest Carryover Shortfall for each Class for such Distribution Date                              $0.00
                                                                                                       ----------------------

    12   Note Monthly Interest Distributable Amount (the sum of items D.6, D.7, D.8, D.9,
         D.10 and D.11)                                                                                          $861,527.63
                                                                                                       ----------------------

E   Calculation of Note Distributable Amount (sum of C.3 plus D.12.)                                          $11,831,627.74
                                                                                                       ----------------------

F   Calculation of Certificate Principal Distributable Amount

    1   Certificate Balance                                                                                   $13,175,591.56
                                                                                                       ----------------------

    2   Principal Distributable Amount                                                                                 $0.00
                                                                                                       ----------------------

    3   Certificate Percentage for each respective Distribution Date

    3   (a)for each Distribution Date to but excluding the Distribution Date on which the Principal
           Amount of the Class B Notes is reduced to zero                                                              0.00%
                                                                                                       ----------------------

    3   (b)on the Distribution Date on which the Principal Amount of the Class B Notes is reduced
           to zero
                                                                                                       ----------------------

    3   (c)thereafter                                                                                                 100.00%
                                                                                                       ----------------------

    4   (a)Principal Distributable Amount multiplied by the Certificate Percentage for such
           Distribution Date                                                                                           $0.00
                                                                                                       ----------------------

    4   (b)Certificate Principal Carryover Shortfall for such Distribution Date                                         $0.00
                                                                                                       ----------------------

    5   Certificate Principal Distributable Amount (the sum of  4.(a) and 4.(b))                                       $0.00
                                                                                                       ----------------------

G   Calculation of Certificate Interest Distributable Amount

    1   Certificate Pass-Through Rate                                                                                  7.93%
                                                                                                       ----------------------

    2   (a)Certificate Monthly Interest Distributable Amount                                                      $87,068.70
                                                                                                       ----------------------

    2   (b)Certificate Interest Carryover Shortfall for such Distribution Date                                         $0.00
                                                                                                       ----------------------

    3   Certificate Interest Distributable Amount (sum of 2.(a) and 2.(b))                                        $87,068.70
                                                                                                       ----------------------


H   Calculation of Certificate Distributable Amount (sum of F.5 and G.3)                                          $87,068.70
                                                                                                       ----------------------

I   Fees

    1   The Monthly Servicing Fee for such Distribution Date                                                     $131,220.97
                                                                                                       ----------------------
    (1/12 of the product of 1% and the Aggregate Principal Balance of the Contracts as of
     the beginning of the preceding Distribution Date)

    2   Late Payment Penalty Fees for such Distribution Date                                                     $227,463.19
                                                                                                       ----------------------

    3   Extension Fees for such Distribution Date                                                                      $0.00
                                                                                                       ----------------------

                                                           Page 5 of 9
<PAGE>

    4   Indenture Trustee Fee for such Distribution Date                                                               $0.00
                                                                                                       ----------------------

    5   Owner Trustee Fee for such Distribution Date                                                                   $0.00
                                                                                                       ----------------------


J   Calculation of the Available Amounts for such Distribution Date

    1  The amount of funds deposited into the Collection Account pursuant to Section 5.05(b) of the Sale
    and Servicing Agreement with respect  to the related Due Period                                            12,201,325.20
                                                                                                       ----------------------

    a     All amounts received by the Indenture Trustee or the Servicer with
          respect to principal and interest on the Contracts, as well as Late
          Payment Penalty Fees and Extensions Fees for related Due Period $
          11,461,951.76
                                                                                                       ----------------------

    b     All Net Liquidation Proceeds                                                                           $736,159.92
                                                                                                       ----------------------

    c     The aggregate of the Repurchase Prices for Contracts required to be repurchased by the Depositor
          as described in Section 7.05 of the Sale and Servicing Agreement                                             $0.00
                                                                                                       ----------------------

    d     All Advances made by Servicer pursuant to Section 7.02 of the Sale and Servicing Agreement                  334.30
                                                                                                       ----------------------

    e     All amounts paid by the Seller in connection with an optional repurchase of the Contracts described
          in Section 7.07 of the Sale and Servicing Agreement                                                          $0.00
                                                                                                       ----------------------

    f     All amounts received in respect of interest, dividends, gains, income
          and earnings on investments of funds in the Trust Accounts as
          contemplated in Section 5.05(b) of the Sale and Servicing Agreement
                                                                                                                    2,879.22
                                                                                                       ----------------------

    g     Total amount of funds deposited into the Collection Account pursuant to Section 5.05(b)            $ 12,201,325.20
                                                                                                       ----------------------
           (the sum of a. through f.)

    2 The amount of funds permitted to be withdrawn from the Collection Account
    pursuant to clauses (i) through (iii) of Section 7.03(a) of the Sale and
    Servicing Agreement with respect to related Due Period $358,684.16
                                                                                                       ----------------------

    a     Amounts to be paid to the Servicer as the Reimbursement Amount in accordance with Section 7.02
           of the Sale and Servicing Agreement                                                                             -
                                                                                                       ----------------------

    b     Amounts to be paid to the Servicer in respect to the Servicing Fee for the related Due Period          $358,684.16
                                                                                                       ----------------------

    c     Amounts to be paid to the Indenture Trustee in respect of the Indenture Trustee Fee for the related
          Due Period                                                                                                   $0.00
                                                                                                       ----------------------

    d     Amounts to be paid to the Owner Trustee in respect of Owner Trustee Fee for related Due Period               $0.00
                                                                                                       ----------------------


    e     Total amount of funds permitted to be withdrawn from the Collection Account pursuant to clauses
          (i) through (iii) Section 7.03(a) of the Sale and Servicing Agreement with respect to the related
          Due Period (sum of a. through d.)                                                                      $358,684.16
                                                                                                       ----------------------

    3  The Available Amounts (not including amounts from Reserve Fund Account) for such Distribution
    Date available to pay Note Distributable Amounts  and Certificate Distributable Amounts                   $11,842,641.04
                                                                                                       ----------------------
     (1(g) minus 2(e))

K   The shortfall of Available Amounts for such Distribution Date to pay either the Note
    Distributable Amount or the Certificate Distributable Amount                                                  $76,055.40
                                                                                                       ----------------------
    (the Available Amounts for such Distribution Date minus the sum of the Note Distributable Amount
    as set forth in E. and the Certificate Distributable Amount as set forth in H.)

L   The amount to be withdrawn from the Reserve Fund on such Distribution Date to cover the
    Note Interest Distributable Amount                                                                                 $0.00
                                                                                                       ----------------------

                                                           Page 6 of 9
<PAGE>

M   The amount to be withdrawn from the Reserve Fund on such Distribution Date to cover the
    Certificate Interest Distributable Amount                                                                          $0.00
                                                                                                       ----------------------

N   The amount to be withdrawn from the Reserve Fund on such Distribution Date to cover the
    Note Principal Distributable Amount                                                                           $76,055.40
                                                                                                       ----------------------

O   The amount to be withdrawn from the Reserve Fund on such Distribution Date to cover the
    Certificate Principal Distributable Amount                                                                         $0.00
                                                                                                       ----------------------

P   Interest Earnings on the Reserve Fund.                                                                         $1,428.80
                                                                                                       ----------------------

Q   The amount on deposit in the Reserve Fund after giving effect to deposits and withdrawals
    therefrom on such Distribution Date                                                                         7,399,489.36
                                                                                                       ----------------------

R   The Specified Reserve Fund Amount for such Distribution Date will be an
    amount equal to the lesser of (i) the aggregate unpaid principal balance of
    the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class A-4
    Notes and the Class B Notes and the Certificate Balance as of such
    Distribution Date, and (ii) the greater of:

    (a) 4.25% of the aggregate unpaid principal balance of the Class A-1 Notes,
    the Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes and the Class
    B Notes and the Certificate Balance on such Distribution Date, except that
    if a Reserve Fund Trigger Event shall have occurred and be continuing on
    such Distribution Date, then the percentage of the aggregate unpaid
    principal balance of the Class A-1 Notes, the Class A-2 Notes, the Class A-3
    Notes, the Class A-4 Notes and the Class B Notes and the Certificate Balance
    referred to in this clause (a), shall be equal to 6.50%; and

    (b)  1.00% of the Aggregate Principal Balance as of the Cutoff Date.                                        9,522,179.48
                                                                                                       ----------------------

S   The Pool Factor
               Factor immediately Before Factor immediately After
                  such Distribution Date such Distribution Date

          Class A-1 Note         1   0.0000000                      7      0.0000000
                                   ------------                       ---------------

          Class A-2 Note         2   0.0000000                      8      0.0000000
                                   ------------                       ---------------

          Class A-3 Note         3   0.2176701                      9      0.1523719
                                   ------------                       ---------------

          Class A-4 Note         4   1.0000000                     10      1.0000000
                                   ------------                       ---------------

          Class B Note           5   1.0000000                     11      1.0000000
                                   ------------                       ---------------

          Certificate            6   1.0000000                     12      1.0000000
                                   ------------                       ---------------

T   Delinquent Contracts

    1    31-60 Days                                                                                971         $7,210,983.86
                                                                                        -------------------------------------

    2    61-90 Days                                                                                185         $1,259,483.44
                                                                                        -------------------------------------

    3    91 or More Days                                                                            85           $667,283.67
                                                                                        -------------------------------------

          Total Delinquent Receivables                                                           1,241         $9,137,750.97
          61+ Days Delinquencies as Percentage of Receivables                                                          1.32%

          Delinquency Ratio for Second Preceding Collection Period                                                     1.11%
          Delinquency Ratio for Preceding Collection Period                                                            1.16%
          Delinquency Ratio for Current Collection Period                                                              1.32%
          Average Delinquency Ratio                                (Reserve Fund Trigger Event >= 2.0%)                1.20%

                                                           Page 7 of 9
<PAGE>

U   Defaulted Contracts

    1   Total Defaulted Contracts for the Due Period                                               161          1,106,938.65
                                                                                                       ----------------------

    2   Identity (attach)

    3   Liquidation proceeds for the Due Period                                                                  $766,871.50
                                                                                                       ----------------------

    4   Liquidation expenses for the Due Period                                                                    30,711.58
                                                                                                       ----------------------

    5   Net Liquidation Proceeds for the Due Period                                                              $736,159.92
                                                                                                       ----------------------

    6   Net Liquidation Losses for the Due Period                                                                $370,778.73
                                                                                                       ----------------------

          Pool Balance at Beginning of Collection Period                                                    $ 157,465,169.00
          Net Loss Ratio for Current Collection Period                                                                 2.83%

          Net Loss Ratio for Second Preceding Collection Period                                                        4.35%
          Net Loss Ratio for Preceding Collection Period                                                               4.06%
          Net Loss Ratio for Current Collection Period                                                                 2.83%
          Average Net Loss Ratio                                   (Reserve Fund Trigger Event >= 2.5%)                3.75%

V   Advances

    1   Unreimbursed Advances prior to such Distribution Date                                                    $111,359.46
                                                                                                       ----------------------

    2   Amount paid to Servicer on such Distribution Date to reimburse Servicer for such unreimbursed Advances     80,574.01
                                                                                                       ----------------------

    3   Amount of Delinquent Interest for the related Due Period                                                   80,908.31
                                                                                                       ----------------------

    4   Amount of new Advances on such Distribution Date (if such amount is less than the amount of Delinquent        334.30
                                                                                                       ----------------------
       Interest, attach the certificate required by Section 7.02 of the Sale and Servicing Agreement)

    5   Total of unreimbursed Advances after new Advances on such Distribution Date                              $111,693.76
                                                                                                       ----------------------

W   Repurchased Contracts

    1   Number of Contracts to be repurchased pursuant to Section 7.07 of the Sale and Servicing Agreement                 0
                                                                                                       ----------------------

    2   Principal Amount of such Contracts                                                                             $0.00
                                                                                                       ----------------------

    3   Related Repurchase Price of such Contracts                                                                     $0.00
                                                                                                       ----------------------

X   Contracts

    1   Number of Contracts as of beginning of Due Period                                                             24,540
                                                                                                       ----------------------

    2   Principal Balance of Contracts as of beginning of Due Period                                         $157,465,169.00
                                                                                                       ----------------------

    3   The weighted average Contract Rate of the Contracts as of the beginning of the Due Period                     11.84%
                                                                                                       ----------------------

    4   The weighted average remaining term to maturity of the Contracts as of the beginning of the Due Period         25.77
                                                                                                       ----------------------

    5   Number of Contracts as of end of Due Period                                                                   22,410
                                                                                                       ----------------------

    6   Principal Balance of Contracts as of end of Due Period                                               $146,495,068.89
                                                                                                       ----------------------

    7   The weighted average Contract Rate of the Contracts as of the end of the Due Period                           11.86%
                                                                                                       ----------------------

    8   The weighted average remaining term to maturity of the Contracts as of the end of the Due Period               25.10
                                                                                                       ----------------------
                                                           Page 8 of 9
</TABLE>
<PAGE>

                                Net Loss Addendum

For the Period Ending December 31, 2002              Reported         Actual*
Servicing Report Dated January 15, 2003                 8K              Loss
                                                   ------------     -----------
Net Loss Ratio for Current Month                      2.83%            4.87%
Net Loss Ratio for Previous Month                     4.06%            3.24%
Net Loss Ratio for 2nd Previous Month                 4.35%            3.57%
Net Loss Ratio Three Month Average                    3.75%            3.90%

                       Section "U" of Servicer Certificate


The difference between the Reported 8K and Actual Loss column is driven by the
difference in the definition of a Defaulted Contract between the DART 2000-1
Servicing Agreement and the servicer's normal procedures as described in the
Prospectus. Generally the servicer charges-off a contract:

1)   when the servicer deems the contract uncollectible;
2)   if the financed vehicle is not repossessed, during the month when 5% or
     more of an installment due under the contract becomes more than 120 days
     past due;
3)   if the financed vehicle is repossessed, when all sale proceeds, insurance
     claims and refunds of financed insurance policies and extended warranties
     have been received; or
4)   when an obligor files for bankruptcy and the servicer determines that its
     loss is known.

The definition of a Defaulted Contract in the DART 2000-1 Sale And Servicing
Agreement states:

     "Defaulted Contract" means a Contract with respect to which there has
     occurred one or more of the following: (i) all or part of a scheduled
     payment under the Contract is 120 days or more than 120 days past due and
     the Servicer has not repossessed the related Financed Vehicle, (ii) the
     Servicer, has in accordance with its customary servicing procedures,
     determined that eventual payment in full is unlikely and has either
     repossessed and liquidated the related Financed Vehicle or repossessed and
     held the related Financed Vehicle in its repossessed inventory for 90 days,
     whichever occurs first; provided, however, in no event shall the period of
     time referred to in clauses (i) or (ii) extend for a combined period of
     longer than 120 days, or (iii) the relevant Obligor has suffered an
     Insolvency Event.

Two differences between the two standards account for the change in the Net Loss
Ratio reported in the revised Servicer Certificate from the Net Loss Ratio
calculated in accordance with the servicer's customary servicing procedures:

1)   Under the DART 2000-1 Servicing Agreement the servicer must recognize the
     entire amount of a bankrupt account as a loss when the obligor files for
     bankruptcy rather than when the seller determines the actual amount of
     loss. Although prior experience does not necessarily predict future
     performance, in the servicer's experience, a majority of the accounts that
     file bankruptcy are collected.
2)   Under the DART 2000-1 Servicing Agreement repossessions in inventory are
     considered to be a loss if the contract is 120 days delinquent.
     Traditionally the Servicer would not consider repossessions in inventory to
     be a loss until the car has been sold and all liquidation proceeds have
     been recovered and the loss is known.

*Losses as determined according to the Servicer's customary servicing
procedures.

                                   Page 9 of 9