|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
EXHIBIT 99
<TABLE>
<CAPTION>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 07-AUG-00
DAIMLERCHRYSLER AUTO TRUST 2000-A MONTHLY SERVICER'S CERTIFICATE (GT) PAGE 1 OF 2
-----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 5
Distribution Date 07-Aug-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Jul-00 31-Jul-00
Accrual Period 06-Jul-00 06-Aug-00
30/360 Days 30
Actual/360 Days 32
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 125,756 1,822,845,356.45
Collections of Installment Principal 35,436,592.01
Collections Attributable to Full Payoffs 17,130,337.59
Principal Amount of Repurchases 25,448.58
Principal Amount of Gross Losses 2,135,833.18
----------------------------
Pool Balance - End of Period 123,751 1,768,117,145.09
============================
POOL STATISTICS END OF PERIOD
--------------- ----------------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,076,965,804.62
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 85.13%
Ending O/C Amount 111,275,392.85
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 106.72%
Cumulative Net Losses 1,803,205.44
Net Loss Ratio (3 mo. Weighted Avg.) 0.34530%
Cumulative Recovery Ratio 64.65%
60+ Days Delinquency Amount 5,168,159.39
Delinquency Ratio (3 mo. Weighted Avg.) 0.24140%
Weighted Average APR 8.978%
Weighted Average Remaining Term (months) 51.42
Weighted Average Seasoning (months) 9.18
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 07-AUG-00
DAIMLERCHRYSLER AUTO TRUST 2000-A MONTHLY SERVICER'S CERTIFICATE (GT) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
CASH SOURCES
------------
Collections of Installment Principal 35,436,592.01
Collections Attributable to Full Payoffs 17,130,337.59
Principal Amount of Repurchases 25,448.58 O/C RELEASE
Recoveries on Loss Accounts 1,380,819.98 -----------
Collections of Interest 13,351,280.06 Original O/C Amount 94,182,804.62
Investment Earnings 27,166.91
Reserve Account 4,956,957.50 Cumulative O/C Release (beginning) 0.00
--------------- O/C Release (Prospectus pg S17) 0.00
TOTAL SOURCES 72,308,602.63 ----------------
=============== Cumulative O/C Release (ending) 0.00
================
CASH USES
---------
Servicer Fee 1,519,037.80
Note Interest 9,482,814.02
Reserve Fund 4,956,957.50
O/C Release to Seller 0.00
Note Principal 56,349,793.31
---------------
TOTAL CASH USES 72,308,602.63
===============
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 72,308,602.63
Investment Earnings in Trust Account (27,166.91)
Cash Reserve in Trust Account (4,956,957.50)
Servicer Fee (withheld) (1,519,037.80)
O/C Release to Seller 0.00
---------------
PAYMENT DUE TO TRUST ACCOUNT 65,805,440.42
===============
<CAPTION>
Beginning Ending
Balance Balance
--------------------------- ---------------------------
<S> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,429,000.00 @ 6.07% 138,837,545.55 82,487,752.24
Class A-2 655,000,000.00 @ 6.76% 655,000,000.00 655,000,000.00
Class A-3 405,000,000.00 @ 7.09% 405,000,000.00 405,000,000.00
Class A-4 440,000,000.00 @ 7.23% 440,000,000.00 440,000,000.00
Certificates 74,354,000.00 74,354,000.00
--------------------------- ---------------------------
Total Securities 1,713,191,545.55 1,656,841,752.24
=========================== ===========================
<CAPTION>
Principal Principal per Interest Interest per
Payment $1000 Face Payment $1000 Face Original
-------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,429,000.00 @ 6.07% 56,349,793.31 137.9671701 749,105.69 1.8341148 408,429,000.00
Class A-2 655,000,000.00 @ 6.76% 0.00 0.0000000 3,689,833.33 5.6333333 655,000,000.00
Class A-3 405,000,000.00 @ 7.09% 0.00 0.0000000 2,392,875.00 5.9083333 405,000,000.00
Class A-4 440,000,000.00 @ 7.23% 0.00 0.0000000 2,651,000.00 6.0250000 440,000,000.00
Certificates 0.00 0.0000000 0.00 74,354,000.00
-------------- -------------- -----------------
Total Securities 56,349,793.31 9,482,814.02 1,982,783,000.00
============== ============== =================
* Class A-1 Interest is comput32 on an Actual/360 Basis. Days in current period 32
----
</TABLE>
|
|