|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
EXHIBIT 99
<TABLE>
<S><C>
CHRYSLER FINANCIAL Distribution Date: 06-Nov-00
DaimlerChrysler Auto Trust 2000-A Monthly Servicer's Certificate (GT) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 8
Distribution Date 06-Nov-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Oct-00 31-Oct-00
Accrual Period 06-Oct-00 05-Nov-00
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
Pool Balance - Beginning of Period 119,311 1,658,696,344.05
Collections of Installment Principal 35,241,142.89
Collections Attributable to Full Payoffs 17,997,676.88
Principal Amount of Repurchases 29,748.33
Principal Amount of Gross Losses 2,662,364.87
---------------------------
Pool Balance - End of Period 116,805 1,602,765,411.08
===========================
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) 77.17%
Ending O/C Amount 84,145,184.08
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.055408971
CUMULATIVE NET LOSSES 4,845,779.56
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 57.15617%
60+ Days Delinquency Amount 623833216.00%
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 00-Jan-00
Weighted Average Remaining Term (months) 4906.000%
Weighted Average Seasoning (months) 11.73
CHRYSLER FINANCIAL Distribution Date: 06-Nov-00
</TABLE>
<PAGE> 2
<TABLE>
<S><C>
DAIMLERCHRYSLER AUTO TRUST 2000-A MONTHLY SERVICER'S CERTIFICATE (GT) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 35241142.89
Collections Attributable to Full Payoffs 17,997,676.88
Principal Amount of Repurchases 29,748.33
Recoveries on Loss Accounts 0 1,521,705.84
Collections of Interest 12,378,737.08
Investment Earnings 26,643.57
Reserve Account 4,956,957.50
Total Sources 72,152,612.09
---------------------------
===========================
Cash Uses
Servicer Fee 1,382,246.95
Note Interest 8,718,277.43
Reserve Fund 4,956,957.50
O/C Release to Seller 4,100,571.22
Note Principal 52,994,558.99
Total Cash Uses 72,152,612.09
---------------------------
---------------------------
===========================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 72,152,612
------------------------------------
Investment Earnings in Trust Account (26,643.57)
Cash Reserve in Trust Account (4,956,957.50)
Servicer Fee (withheld) (1,382,246.95)
O/C Release to Seller (4,100,571.22)
Payment Due to Trust Account 61,686,192.85
---------------------------
===========================
<CAPTION>
O/C Release
ORIGINAL O/C AMOUNT 94182804.62
-------------------
<S> <C>
Cumulative O/C Release (beginning) 26781037.02
O/C Release (Prospectus pg S17) 4,100,571.22
Cumulative O/C Release (ending) 30,881,608.24
-----------------------
=======================
<CAPTION>
Beginning Ending
Balance Balance
Notes & Certificates
-------------------------- -----------------------------
<S> <C> <C>
CLASS A-1 408,429,000.00 @ 6.07% 0 0
Class A-2 655,000,000.00 @ 6.76% 652,260,785.99 599,266,227.00
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 1,571,614,785.99 1,518,620,227.00
-------------------------- ---------------------------
========================== ===========================
<CAPTION>
Principal Principal per
Payment $1000 Face
Notes & Certificates
---------------------------------------------------
<S> <C> <C>
CLASS A-1 408,429,000.00 @ 6.07% 0 0
Class A-2 655,000,000.00 @ 6.76% 52,994,558.99 80.9077236
Class A-3 405,000,000.00 @ 7.09% 0.00 0.0000000
Class A-4 440,000,000.00 @ 7.23% 0.00 0.0000000
Certificates 0.00 0.0000000
Total Securities 52,994,558.99
--------------------------
==========================
<CAPTION>
Interest Interest per
Payment $1000 Face
Notes & Certificates
--------------------------------------------------
<S> <C> <C>
CLASS A-1 408,429,000.00 @ 6.07% 0 0
Class A-2 655,000,000.00 @ 6.76% 3,674,402.43 5.6097747
Class A-3 405,000,000.00 @ 7.09% 2,392,875.00 5.9083333
Class A-4 440,000,000.00 @ 7.23% 2,651,000.00 6.0250000
Certificates 0.00
Total Securities 8,718,277.43
----------------------------
============================
<CAPTION>
Original
Notes & Certificates
<S> <C>
CLASS A-1 408,429,000.00 @ 6.07% 408429000
Class A-2 655,000,000.00 @ 6.76% 655,000,000.00
Class A-3 405,000,000.00 @ 7.09% 405,000,000.00
Class A-4 440,000,000.00 @ 7.23% 440,000,000.00
Certificates 74,354,000.00
Total Securities 1,982,783,000.00
---------------------------
===========================
</TABLE>
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period
|
|