|
|
|
|
|
|
|
|
|
|
|
|
|
<PAGE> 1
<TABLE>
<CAPTION>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-00
DaimlerChrysler Auto Trust 2000-B Monthly Servicer's Certificate (GU) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C>
Payment Determination Statement Number 4
Distribution Date 08-Sep-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Aug-00 31-Aug-00
Accrual Period 08-Aug-00 07-Sep-00
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 125,901 1,902,065,196.00
Collections of Installment Principal 34,075,244.62
Collections Attributable to Full Payoffs 18,694,992.97
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 1,832,923.52
----------------
Pool Balance - End of Period 123,897 1,847,462,034.89
================
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) 88.95%
Ending O/C Amount 104,954,879.27
Coverage Ratio (Ending Pool
Balance as a Percent of Ending Securities) 106.02%
Cumulative Net Losses 1,064,381.98
Net Loss Ratio (3 mo. Weighted Avg.) 0.21620%
Cumulative Recovery Ratio 65.54%
60+ Days Delinquency Amount 6,087,943.79
Delinquency Ratio (3 mo. Weighted Avg.) 0.22390%
Weighted Average APR 8.978%
Weighted Average Remaining Term (months) 52.39
Weighted Average Seasoning (months) 7.99
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-00
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C>
CASH SOURCES
------------
Collections of Installment Principal 34,075,244.62
Collections Attributable to Full Payoffs 18,694,992.97
Principal Amount of Repurchases 0.00 O/C RELEASE
Recoveries on Loss Accounts 1,201,245.61 -----------
Collections of Interest 13,516,533.15 Original O/C Amount 94,181,384.40
Investment Earnings 28,304.44 Cumulative O/C Release (beginning) 0.00
Reserve Account 4,956,935.00 O/C Release (Prospectus pg S16) 0.00
----------------- --------------
TOTAL SOURCES 72,473,255.79 Cumulative O/C Release (ending) 0.00
================= ==============
CASH USES
---------
Servicer Fee 1,585,054.33
Note Interest 10,622,184.82
Reserve Fund 4,956,935.00
O/C Release to Seller 0.00
Note Principal 55,309,081.64
-----------------
TOTAL CASH USES 72,473,255.79
=================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 72,473,255.79
Investment Earnings in Trust Account (28,304.44)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,585,054.33)
O/C Release to Seller 0.00
-----------------
PAYMENT DUE TO TRUST ACCOUNT 65,902,962.02
=================
<CAPTION>
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
-------------------- -------------------------------------------------------------
<S> <C> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,420,000.00 @ 6.72% 223,462,237.26 168,153,155.62 55,309,081.64 135.4220695
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 1,797,816,237.26 1,742,507,155.62 55,309,081.64
==================== ============================================
Interest Interest per
Payment $1000 Face Original
---------------------------------
<S> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 408,420,000.00 @ 6.72% 1,293,101.48 3.1661071 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 10,622,184.82 1,982,774,000.00
==================== =================
</TABLE>
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 29
----
|
|