|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLERCHRYSLER AUTO TRUST 2000 B, 8-K, 2000-10-16 |
Next: AMSOUTH AUTO RECEIVABLES LLC, 424B2, 2000-10-16 |
<PAGE> 1
CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-OCT-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY PAGE 1 OF 2
SERVICER'S CERTIFICATE (GU)
--------------------------------------------------------------------------------
Payment Determination Statement Number 5
Distribution Date 10-Oct-00
<TABLE>
<CAPTION>
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
<S> <C> <C>
Collections Period 01-Sep-00 30-Sep-00
Accrual Period 08-Sep-00 09-Oct-00
30/360 Days 30
Actual/360 Days 32
<CAPTION>
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
<S> <C> <C>
Pool Balance - Beginning of Period 123,897 1,847,462,034.89
Collections of Installment Principal 33,694,858.88
Collections Attributable to Full Payoffs 16,449,214.98
Principal Amount of Repurchases 18,583.76
Principal Amount of Gross Losses 2,596,543.78
----------------------------
Pool Balance - End of Period 121,958 1,794,702,833.49
============================
<CAPTION>
POOL STATISTICS END OF PERIOD
--------------- -------------
<S> <C>
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) 86.41%
Ending O/C Amount 105,997,824.81
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 106.28%
Cumulative Net Losses 1,979,937.94
Net Loss Ratio (3 mo. Weighted Avg.) 0.39120%
Cumulative Recovery Ratio 64.74%
60+ Days Delinquency Amount 6,648,117.35
Delinquency Ratio (3 mo. Weighted Avg.) 0.31020%
Weighted Average APR 8.964%
Weighted Average Remaining Term (months) 51.56
Weighted Average Seasoning (months) 8.87
</TABLE>
<PAGE> 2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-OCT-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY PAGE 2 OF 2
SERVICER'S CERTIFICATE (GU)
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
CASH SOURCES O/C RELEASE
------------ -----------
<S> <C> <C> <C>
Collections of Installment Principal 33,694,858.88 Original O/C Amount 94,181,384.40
Collections Attributable to Full Payoffs 16,449,214.98
Principal Amount of Repurchases 18,583.76 Cumulative O/C Release (beginning) 0.00
Recoveries on Loss Accounts 1,680,987.82 O/C Release (Prospectus pg S16) 0.00
Collections of Interest 13,809,187.31 --------------
Investment Earnings 22,384.08 Cumulative O/C Release (ending) 0.00
Reserve Account 4,956,935.00 ==============
-----------------
TOTAL SOURCES 70,632,151.83
=================
CASH USES
---------
Servicer Fee 1,539,551.70
Note Interest 10,333,518.19
Reserve Fund 4,956,935.00
O/C Release to Seller 0.00
Note Principal 53,802,146.94
-----------------
TOTAL CASH USES 70,632,151.83
=================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 70,632,151.83
Investment Earnings in Trust Account (22,384.08)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,539,551.70)
O/C Release to Seller 0.00
-----------------
PAYMENT DUE TO TRUST ACCOUNT 64,113,281.05
=================
</TABLE>
<TABLE>
<CAPTION>
BEGINNING ENDING PRINCIPAL PRINCIPAL PER
BALANCE BALANCE PAYMENT $1000 FACE
---------------- ---------------- ------------- -------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 168,153,155.62 114,351,008.68 53,802,146.94 131.7324003
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 1,742,507,155.62 1,688,705,008.68 53,802,146.94
================ ================ =============
</TABLE>
<TABLE>
<CAPTION>
INTEREST INTEREST PER
PAYMENT $1000 FACE ORIGINAL
------------- ------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 1,004,434.85 2.4593185 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 10,333,518.19 1,982,774,000.00
============= ================
</TABLE>
* Class A-1 Interest is comput32 on an Actual/360 Basis. Days in current period
32
|
|