|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: CHRYSLER FINANCIAL CO LLC DAIMLERCHRYSLER AUTO TRUST 2000-C, 8-K, 2000-12-15 |
Next: CONTROL DELIVERY SYSTEMS INC/MA, S-1, 2000-12-15 |
<PAGE> 1
<TABLE>
<CAPTION>
<S><C>
EXHIBIT 99
Chrysler Financial Distribution Date: 06-Dec-00
DaimlerChrysler Auto Trust 2000-C Monthly Servicer's Certificate (GV) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 3
Distribution Date 06-Dec-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Nov-00 30-Nov-00
Accrual Period 06-Nov-00 05-Dec-00
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 133,878 1,948,780,483.03
Collections of Installment Principal 37,903,093.88
Collections Attributable to Full Payoffs 16,521,652.70
Principal Amount of Repurchases 15,033.89
Principal Amount of Gross Losses 887,955.94
----------------------------
Pool Balance - End of Period 131,904 1,893,452,746.62
============================
POOL STATISTICS END OF PERIOD
--------------- ----------------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,077,004,724.28
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 91.16%
Ending O/C Amount 105,681,431.18
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.06
(Balance as a Percent of Ending Securities) 105.91%
Cumulative Net Losses 441,794.14
Net Loss Ratio (3 mo. Weighted Avg.) 0.08800%
Cumulative Recovery Ratio 61.64%
60+ Days Delinquency Amount 4,547,330.47
Delinquency Ratio (3 mo. Weighted Avg.) 0.11790%
Weighted Average APR 8.724%
Weighted Average Remaining Term (months) 52.49
Weighted Average Seasoning (months) 7.84
</TABLE>
<PAGE> 2
<TABLE>
<CAPTION>
<S><C>
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-DEC-00
DAIMLERCHRYSLER AUTO TRUST 2000-C MONTHLY SERVICER'S CERTIFICATE (GV) PAGE 2 OF 2
------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 37,903,093.88
Collections Attributable to Full Payoffs 16,521,652.70
Principal Amount of Repurchases 15,033.89 O/C RELEASE
-----------
Recoveries on Loss Accounts 547,303.40 Original O/C Amount 94,184,724.28
Collections of Interest 13,729,921.29
Investment Earnings 27,511.14 Cumulative O/C Release (beginning) 0.00
Reserve Account 4,957,050.00 O/C Release (Prospectus pg S16) 0.00
------------------ --------------
TOTAL SOURCES 73,701,566.30 Cumulative O/C Release (ending) 0.00
================== ==============
CASH USES
---------
Servicer Fee 1,623,983.74
Note Interest 10,053,892.75
Reserve Fund 4,957,050.00
O/C Release to Seller 0.00
Note Principal 57,066,639.81
------------------
TOTAL CASH USES 73,701,566.30
==================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 73,701,566.30
Investment Earnings in Trust Account (27,511.14)
Cash Reserve in Trust Account (4,957,050.00)
Servicer Fee (withheld) (1,623,983.74)
O/C Release to Seller 0.00
------------------
PAYMENT DUE TO TRUST ACCOUNT 67,093,021.42
==================
</TABLE>
<TABLE>
<CAPTION>
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
----------------- ---------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 413,422,000.00 @ 6.64% 275,439,955.25 218,373,315.44 57,066,639.81 138.0348405 1,524,101.09
Class A-2 625,000,000.00 @ 6.81% 625,000,000.00 625,000,000.00 0.00 0.0000000 3,546,875.00
Class A-3 475,000,000.00 @ 6.82% 475,000,000.00 475,000,000.00 0.00 0.0000000 2,699,583.33
Class A-4 400,000,000.00 @ 6.85% 400,000,000.00 400,000,000.00 0.00 0.0000000 2,283,333.33
Certificates 69,398,000.00 69,398,000.00 0.00 0.0000000 0.00
------------------ ----------------------------------- ---------------
Total Securities 1,844,837,955.25 1,787,771,315.44 57,066,639.81 10,053,892.75
================== =================================== ===============
<CAPTION>
Interest per
$1000 Face Original
--------------------
<S> <C> <C>
NOTES & CERTIFICATES
--------------------
Class A-1 413,422,000.00 @ 6.64% 3.6865505 413,422,000.00
Class A-2 625,000,000.00 @ 6.81% 5.6750000 625,000,000.00
Class A-3 475,000,000.00 @ 6.82% 5.6833333 475,000,000.00
Class A-4 400,000,000.00 @ 6.85% 5.7083333 400,000,000.00
Certificates 69,398,000.00
-----------------
Total Securities 1,982,820,000.00
=================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30
</TABLE>
|
|