|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
EXHIBIT 99
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-B DISTRIBUTION DATE: 08-DEC-00
MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Payment Determination Statement Number 7
Distribution Date 08-Dec-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
<S> <C> <C>
COLLECTIONS Period 01-Nov-00 30-Nov-00
Accrual Period 08-Nov-00 07-Dec-00
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 119,646 1,739,088,135.59
Collections of Installment Principal 32,987,881.80
Collections Attributable to Full Payoffs 16,708,289.69
Principal Amount of Repurchases 12,374.90
Principal Amount of Gross Losses 2,642,030.28
------------------
Pool Balance - End of Period 117,477 1,686,737,558.92
==================
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) 81.21%
Ending O/C Amount 106,954,465.30
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
Balance as a Percent of Ending Securities) 106.77%
Cumulative Net Losses 4,534,878.96
Net Loss Ratio (3 mo. Weighted Avg.) 0.77390%
Cumulative Recovery Ratio 56.86%
60+ Days Delinquency Amount 7,004,699.57%
Delinquency Ratio (3 mo. Weighted Avg.) 0.37730%
Weighted Average APR 8.934%
Weighted Average Remaining Term (months) 49.94%
Weighted Average Seasoning (months) 10.63
</TABLE>
<PAGE> 2
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-B DISTRIBUTION DATE: 08-DEC-00
MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF 2
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
CASH SOURCES
------------
<S> <C> <C> <C>
Collections of Installment Principal 32,987,881.80
Collections Attributable to Full Payoffs 16,708,289.69 O/C RELEASE
Principal Amount of Repurchases 12,374.90 -----------
Recoveries on Loss Accounts 1,502,217.40 ORIGINAL O/C AMOUNT 94,181,384.40
Collections of Interest 12,604,141.89
Investment Earnings 27,600.65 Cumulative O/C Release (beginning) 0.00
Reserve Account 4,956,935.00 O/C Release (Prospectus pg S16) 0.00
------------------ ---------------
Total Sources 68,799,444.33 Cumulative O/C Release (ending) 0.00
================== ===============
CASH USES
---------
Servicer Fee 1,449,240.11
Note Interest 9,654,821.57
Reserve Fund 4,956,935.00
O/C Release to Seller 0.00
Note Principal 52,738,447.65
------------------
Total Cash Uses 68,799,444.33
==================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 68,799,444.33
Investment Earnings in Trust Account (27,603.65)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,449,240.11)
O/C Release to Seller 0.00
------------------
Payment Due to Trust Account 62,365,665.57
==================
</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% 58,167,541.27 5,429,093.62 52,738,447.65 129.1279752
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 1,632,521,541.27 1,579,783,093.62 52,738,447.65
==================== ====================================
<CAPTION>
Interest Interest per
Payment $1000 Face Original
Notes & Certificates -----------------------------------------------------------------------
--------------------
<S> <C> <C> <C>
Class A-1 408,420,000.00 @ 6.72% 325,738.23 0.7975570 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 9,654,821.57 1,982,774,000.00
===================== =======================
</TABLE>
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 30
|
|