|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLERCHRYSLER AUTO TRUST 2000 B, 8-K, 2000-11-15 |
Next: XTREME WEBWORKS, 10QSB, 2000-11-15 |
<PAGE> 1
EXHIBIT 99
<TABLE>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-Nov-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 6
Distribution Date 08-Nov-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-OCT-00 31-Oct-00
Accrual Period 10-Oct-00 07-Nov-00
30/360 Days 30
Actual/360 Days 29
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 121,958 1,794,702,833.49
Collections of Installment Principal 35,001,595.32
Collections Attributable to Full Payoffs 17,242,194.26
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 3,370,908.32
----------------
Pool Balance - End of Period 119,646 1,739,088,135.59
================
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) 83.73%
Ending O/C Amount 106,566,594.32
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
Balance as a Percent of Ending Securities) 106.28%
Cumulative Net Losses 3,395,066.08
Net Loss Ratio (3 mo. Weighted Avg.) 0.64120%
Cumulative Recovery Ratio 58.02%
60+ Days Delinquency Amount 6,045,111.38
Delinquency Ratio (3 mo. Weighted Avg.) 0.34900%
Weighted Average APR 8.948%
Weighted Average Remaining Term (months) 50.75
Weighted Average Seasoning (months) 9.75
</TABLE>
<PAGE> 2
<TABLE>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-NOV-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 35,001,595.32
Collections Attributable to Full Payoffs 17,242,194.26
Principal Amount of Repurchases 0.00 O/C RELEASE
Recoveries on Loss Accounts 1,955,780.18 -----------
Collections of Interest 13,400,946.96 Original O/C Amount 94,181,384.40
Investment Earnings 26,639.85
Reserve Account 4,956,935.00 Cumulative O/C Release (beginning) 0.00
---------------- O/C Release (Prospectus pg S16) 0.00
----------------
TOTAL SOURCES 72,584,091.57 Cumulative O/C Release (ending) 0.00
================ ================
CASH USES
---------
Servicer Fee 1,495,585.69
Note Interest 9,948,103.47
Reserve Fund 4,956,935.00
O/C Release to Seller 0.00
Note Principal 56,183,467.41
-------------
TOTAL CASH USES 72,584,091.57
=============
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 72,584,091.57
Investment Earnings in Trust Account (26,639.85)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,495,585.69)
O/C Release to Seller 0.00
-------------
PAYMENT DUE TO TRUST ACCOUNT 66,104,931.03
=============
</TABLE>
<TABLE>
<CAPTION>
BEGINNING ENDING PRINCIPAL PRINCIPAL PER
BALANCE BALANCE PAYMENT $1000 FACE
----------------- ---------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 114,351,008.68 58,167,541.27 56,183,467.41 137.5629680
Class A-2 620,000,000.00 @ 7.30% 620,000,000.00 620,000,000.00 0.00 0.0000000
Class A-3 455,000,000.00 @ 7.53% 455,000,000.00 455,000,000.00 0.00 0.0000000
Class A-4 425,000,000.00 @ 7.63% 425,000,000.00 425,000,000.00 0.00 0.0000000
Certificates 74,354,000.00 74,354,000.00 0.00 0.0000000
---------------- ------------------------------------------
Total Securities 1,688,705,008.68 1,632,521,541.27 56,183,467.41
================ ==========================================
INTEREST INTEREST PER
PAYMENT $1000 FACE ORIGINAL
--------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1 408,420,000.00 @ 6.72% 619,020.13 1.5156460 408,420,000.00
Class A-2 620,000,000.00 @ 7.30% 3,771,666.67 6.0833333 620,000,000.00
Class A-3 455,000,000.00 @ 7.53% 2,855,125.00 6.2750000 455,000,000.00
Class A-4 425,000,000.00 @ 7.63% 2,702,291.67 6.3583333 425,000,000.00
Certificates 0.00 74,354,000.00
------------ --------------
Total Securities 9,948,103.47 1,982,774,000.00
============ ================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 29
------
</TABLE>
|
|