|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
<TABLE>
<CAPTION>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-AUG-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 3
Distribution Date 08-Aug-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Jul-00 31-Jul-00
Accrual Period 10-Jul-00 07-Aug-00
30/360 Days 30
Actual/360 Days 29
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- ------------------ -----------------
Pool Balance - Beginning of Period 127,614 1,956,345,890.98
Collections of Installment Principal 35,574,330.57
Collections Attributable to Full Payoffs 17,800,507.72
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 905,856.69
------------------
Pool Balance - End of Period 125,901 1,902,065,196.00
==================
POOL STATISTICS END OF PERIOD
----------------- ------------------
Initial Pool Balance (Pool Balance at the
Purchase Date) 2,076,955,384.40
Pool Factor (Pool Balance as a Percent of Initial
Pool Balance) 91.58%
Ending O/C Amount 104,248,958.74
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 105.80%
Cumulative Net Losses 432,704.07
Net Loss Ratio (3 mo. Weighted Avg.) 0.08560%
Cumulative Recovery Ratio 65.46%
60+ Days Delinquency Amount 4,459,428.14
Delinquency Ratio (3 mo. Weighted Avg.) 0.12160%
Weighted Average APR 8.992%
Weighted Average Remaining Term (months) 53.21
Weighted Average Seasoning (months) 7.11
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-AUG-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 35,574,330.57
Collections Attributable to Full Payoffs 17,800,507.72
Principal Amount of Repurchases 0.00 O/C RELEASE
Recoveries on Loss Accounts 593,012.18 -----------
Collections of Interest 14,406,024.50 Original O/C Amount 94,181,384.40
Investment Earnings 31,970.26
Reserve Account 4,956,935.00 Cumulative O/C Release (beginning) 0.00
---------------- O/C Release (Prospectus pg S16) 0.00
TOTAL SOURCES 73,362,780.23 -------------
================ Cumulative O/C Release (ending) 0.00
=============
CASH USES
---------
Servicer Fee 1,630,288.24
Note Interest 10,841,548.35
Reserve Fund 4,956,935.00
O/C Release to Seller 0.00
Note Principal 55,934,008.64
----------------
TOTAL CASH USES 73,362,780.23
================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 73,362,780.23
Investment Earnings in Trust Account (31,970.26)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,630,288.24)
O/C Release to Seller 0.00
----------------
PAYMENT DUE TO TRUST ACCOUNT 66,743,586.73
================
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Principal
Balance Balance Payment
-------------------- ---------------------------------------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 279,396,245.90 223,462,237.26 55,934,008.64
Class A-2 620,000,000.00 @ 7.30% 620,000,000.00 620,000,000.00 0.00
Class A-3 455,000,000.00 @ 7.53% 455,000,000.00 455,000,000.00 0.00
Class A-4 425,000,000.00 @ 7.63% 425,000,000.00 425,000,000.00 0.00
Certificates 74,354,000.00 74,354,000.00 0.00
-------------------- ----------------------------------------------
Total Securities 1,853,750,245.90 1,797,816,237.26 55,934,008.64
==================== ==============================================
</TABLE>
<TABLE>
<CAPTION>
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
---------------------------------------------------------------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 136.9521782 1,512,465.01 3.7032100 408,420,000.00
Class A-2 620,000,000.00 @ 7.30% 0.0000000 3,771,666.67 6.0833333 620,000,000.00
Class A-3 455,000,000.00 @ 7.53% 0.0000000 2,855,125.00 6.2750000 455,000,000.00
Class A-4 425,000,000.00 @ 7.63% 0.0000000 2,702,291.67 6.3583333 425,000,000.00
Certificates 0.0000000 0.00 74,354,000.00
---------------------------- --------------------
Total Securities 10,841,548.35 1,982,774,000.00
============================ ====================
* Class A-1 Interest is comput29 on an Actual/360 Basis. Days in current period 29
--------
</TABLE>
|
|