|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLERCHRYSLER AUTO TRUST 2000 A, 8-K, 2000-10-16 |
Next: TELECOMMUNICATION SYSTEMS INC /FA/, S-8, 2000-10-16 |
<PAGE> 1
EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-OCT-00
DAIMLERCHRYSLER AUTO TRUST 2000-A PAGE 1 OF 2
MONTHLY SERVICER'S CERTIFICATE (GT)
--------------------------------------------------------------------------------
<TABLE>
<S> <C> <C>
Payment Determination Statement Number 7
Distribution Date 06-Oct-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Sep-00 30-Sep-00
Accrual Period 06-Sep-00 05-Oct-00
30/360 Days 30
Actual/360 Days 30
<CAPTION>
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
<S> <C> <C>
Pool Balance - Beginning of Period 121,473 1,712,262,644.55
Collections of Installment Principal 33,439,603.11
Collections Attributable to Full Payoffs 17,632,589.05
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,494,108.34
----------------------------
Pool Balance - End of Period 119,311 1,658,696,344.05
============================
<CAPTION>
POOL STATISTICS END OF PERIOD
--------------- ----------------------------
<S> <C>
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) 79.86%
Ending O/C Amount 87,081,558.06
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 105.54%
Cumulative Net Losses 3,705,120.53
Net Loss Ratio (3 mo. Weighted Avg.) 0.60120%
Cumulative Recovery Ratio 63.00%
60+ Days Delinquency Amount 6,034,429.06
Delinquency Ratio (3 mo. Weighted Avg.) 0.33230%
Weighted Average APR 8.955%
Weighted Average Remaining Term (months) 49.84
Weighted Average Seasoning (months) 10.88
</TABLE>
<PAGE> 2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-OCT-00
DAIMLERCHRYSLER AUTO TRUST 2000-A PAGE 2 OF 2
MONTHLY SERVICER'S CERTIFICATE (GT)
--------------------------------------------------------------------------------
<TABLE>
<S> <C>
CASH SOURCES
------------
Collections of Installment Principal 33,439,603.11
Collections Attributable to Full Payoffs 17,632,589.05
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 1,571,255.48
Collections of Interest 12,761,169.67
Investment Earnings 25,083.96
Reserve Account 4,956,957.50
----------------------------
TOTAL SOURCES 70,386,658.77
============================
<CAPTION>
CASH USES
---------
<S> <C>
Servicer Fee 1,426,885.54
Note Interest 8,863,299.12
Reserve Fund 4,956,957.50
O/C Release to Seller 26,781,037.02
Note Principal 28,358,479.59
----------------------------
TOTAL CASH USES 70,386,658.77
============================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 70,386,658.77
Investment Earnings in Trust Account (25,083.96)
Cash Reserve in Trust Account (4,956,957.50)
Servicer Fee (withheld) (1,426,885.54)
O/C Release to Seller (26,781,037.02)
----------------------------
PAYMENT DUE TO TRUST ACCOUNT 37,196,694.75
============================
O/C RELEASE
-----------
Original O/C Amount 94,182,804.62
Cumulative O/C Release (beginning) 0.00
O/C Release (Prospectus pg S17) 26,781,037.02
----------------------------
Cumulative O/C Release (ending) 26,781,037.02
============================
<CAPTION>
Beginning Ending
Balance Balance
---------------------------- ----------------------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C>
Class A-1 408,429,000.00 @ 6.07% 25,619,265.58 0.00
Class A-2 655,000,000.00 @ 6.76% 655,000,000.00 652,260,785.99
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 1,599,973,265.58 1,571,614,785.99
============================ ============================
</TABLE>
<TABLE>
<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% 25,619,265.58 62.7263627 129,590.79 0.3172909 408,429,000.00
Class A-2 655,000,000.00 @ 6.76% 2,739,214.01 4.1820061 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 28,358,479.59 8,863,299.12 1,982,783,000.00
=================== =================== ===================
</TABLE>
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 30.
|
|