|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLERCHRYSLER AUTO TRUST 2000 A, 8-K, 2000-09-18 |
Next: AT&T LATIN AMERICA CORP, RW, 2000-09-18 |
<PAGE> 1
<TABLE>
<CAPTION>
EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-SEP-00
DAIMLERCHRYSLER AUTO TRUST 2000-A MONTHLY SERVICER'S CERTIFICATE (GT) PAGE 1 OF 2
------------------------------------------------------------------------------------------------------------------------------------
<S><C>
Payment Determination Statement Number 6
Distribution Date 06-Sep-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Aug-00 31-Aug-00
Accrual Period 07-Aug-00 05-Sep-00
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 123,751 1,768,117,145.09
Collections of Installment Principal 33,719,695.11
Collections Attributable to Full Payoffs 19,414,005.40
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,720,800.03
-------------------------
Pool Balance - End of Period 121,473 1,712,262,644.55
=========================
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) 82.44%
Ending O/C Amount 112,289,378.97
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 107.02%
Cumulative Net Losses 2,782,267.67
Net Loss Ratio (3 mo. Weighted Avg.) 0.49320%
Cumulative Recovery Ratio 64.02%
60+ Days Delinquency Amount 5,876,702.52
Delinquency Ratio (3 mo. Weighted Avg.) 0.29560%
Weighted Average APR 8.965%
Weighted Average Remaining Term (months) 50.63
Weighted Average Seasoning (months) 10.03
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-SEP-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 33,719,695.11
Collections Attributable to Full Payoffs 19,414,005.40
Principal Amount of Repurchases 0.00 O/C RELEASE
Recoveries on Loss Accounts 1,741,737.80 Original O/C Amount 94,182,804.62
Collections of Interest 12,587,045.47
Investment Earnings 30,392.71 Cumulative O/C Release (beginning) 0.00
Reserve Account 4,956,957.50 O/C Release (Prospectus pg S17) 0.00
----------------- ---------------
Total Sources 72,449,833.99 Cumulative O/C Release (ending) 0.00
================= ================
CASH USES
---------
Servicer Fee 1,473,430.95
Note Interest 9,150,958.88
Reserve Fund 4,956,957.50
O/C Release to Seller 0.00
Note Principal 56,868,486.66
-----------------
Total Cash Uses 72,449,833.99
=================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 72,449,833.99
Investment Earnings in Trust Account (30,392.71)
Cash Reserve in Trust Account (4,956,957.50)
Servicer Fee (withheld) (1,473,430.95)
O/C Release to Seller 0.00
-----------------
Payment Due to Trust Account 65,989,052.83
=================
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
--------------------- ------------------------------------------------------------------
<S> <C> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,429,000.00 @ 6.07% 82,487,752.24 25,619,265.58 56,868,486.66 139.2371420
Class A-2 655,000,000.00 @ 6.76% 655,000,000.00 655,000,000.00 0.00 0.0000000
Class A-3 405,000,000.00 @ 7.09% 405,000,000.00 405,000,000.00 0.00 0.0000000
Class A-4 440,000,000.00 @ 7.23% 440,000,000.00 440,000,000.00 0.00 0.0000000
Certificates 74,354,000.00 74,354,000.00 0.00 0.0000000
--------------------- --------------------------------------------
Total Securities 1,656,841,752.24 1,599,973,265.58 56,868,486.66
===================== ============================================
</TABLE>
<TABLE>
<CAPTION>
Interest Interest per
Payment $1000 Face Original
--------------------- ------------------------
<S> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,429,000.00 @ 6.07% 417,250.55 1.0215987 408,429,000.00
Class A-2 655,000,000.00 @ 6.76% 3,689,833.33 5.6333333 655,000,000.00
Class A-3 405,000,000.00 @ 7.09% 2,392,875.00 5.9083333 405,000,000.00
Class A-4 440,000,000.00 @ 7.23% 2,651,000.00 6.0250000 440,000,000.00
Certificates 0.00 74,354,000.00
--------------------- ------------------
Total Securities 9,150,958.88 1,982,783,000.00
===================== ==================
</TABLE>
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 32
----
|
|