|
|
|
|
|
|
|
|
|
|
|
|
|
|
Previous: DAIMLERCHRYSLER AUTO TRUST 2000-D, 8-K, 2000-12-15 |
Next: EXCEL PUBLISHING INC, SB-2, 2000-12-15 |
<PAGE> 1
EXHIBIT 99
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-D Distribution Date: 08-Dec-00
MONTHLY SERVICER'S CERTIFICATE (GW) PAGE 1 OF 2
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
Payment Determination Statement Number 1
Distribution Date 08-Dec-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ------------------
<S> <C> <C>
Collections Period 24-Oct-00 30-Nov-00
Accrual Period 06-Nov-00 07-Dec-00
30/360 Days 32
Actual/360 Days 32
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 101,282 1,899,993,837.54
Collections of Installment Principal 35,248,787.13
Collections Attributable to Full Payoffs 20,254,274.80
Principal Amount of Repurchases 14,168.99
Principal Amount of Gross Losses 56,227.30
-------------------
Pool Balance - End of Period 100,403 1,844,420,379.32
===================
POOL STATISTICS END OF PERIOD
--------------- -------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 1,899,993,837.54
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 97.08%
Ending O/C Amount 90,436,122.57
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.05
Balance as a Percent of Ending Securities) 105.16%
Cumulative Net Losses 9,412.10
Net Loss Ratio (3 mo. Weighted Avg.) 0.00600%
Cumulative Recovery Ratio 83.26%
60+ Days Delinquency Amount 706,464.93
Delinquency Ratio (3 mo. Weighted Avg.) 0.02010%
Weighted Average APR 8.559%
Weighted Average Remaining Term (months) 57.07
Weighted Average Seasoning (months) 3.57
</TABLE>
<PAGE> 2
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-D DISTRIBUTION DATE: 08-DEC-00
MONTHLY SERVICER'S CERTIFICATE (GW) PAGE 2 OF 2
--------------------------------------------------------------------------------
<TABLE>
<CAPTION>
CASH SOURCES
------------
<S> <C> <C> <C>
Collections of Installment Principal 35,248,787.13
Collections Attributable to Full Payoffs 20,254,274.80
Principal Amount of Repurchases 14,168.99 O/C RELEASE
-----------
Recoveries on Loss Accounts 46,815.20 Original O/C Amount 86,157,837.54
Collections of Interest 16,617,452.14
Investment Earnings 0.00 Cumulative O/C Release (beginning) 0.00
Reserve Account 4,534,590.00 O/C Release (Prospectus pg S16) 0.00
-------------------
---------------
TOTAL SOURCES 76,716,088.26 Cumulative O/C Release (ending) 0.00
=================== ===============
CASH USES
---------
Servicer Fee 1,899,993.84
Note Interest 10,429,761.17
Reserve Fund 4,534,590.00
O/C Release to Seller 0.00
Note Principal 59,851,743.25
-------------------
TOTAL CASH USES 76,716,088.26
===================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 76,716,088.26
Investment Earnings in Trust Account 0.00
Cash Reserve in Trust Account (4,534,590.00)
Servicer Fee (withheld) (1,899,993.84)
O/C Release to Seller 0.00
-------------------
PAYMENT DUE TO TRUST ACCOUNT 70,281,504.42
===================
</TABLE>
<TABLE>
<CAPTION>
BEGINNING ENDING PRINCIPAL
BALANCE BALANCE PAYMENT
------------------- -------------------------------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C>
Class A-1 254,886,000.00 @ 6.699% 254,886,000.00 195,034,256.75 59,851,743.25
Class A-2 550,000,000.00 @ 6.700% 550,000,000.00 550,000,000.00 0.00
Class A-3 600,000,000.00 @ 6.60% 600,000,000.00 600,000,000.00 0.00
Class A-4 350,000,000.00 @ 6.70% 350,000,000.00 350,000,000.00 0.00
Certificates 58,950,000.00 58,950,000.00 0.00
------------------- -------------------- ----------------
Total Securities 1,813,836,000.00 1,844,837,955.25 62,889,960.51
=================== ==================== ================
<CAPTION>
PRINCIPAL PER INTEREST INTEREST PER
$1000 FACE PAYMENT $1000 FACE ORIGINAL
---------------------------------------------------------
NOTES & CERTIFICATES
--------------------
<S> <C> <C> <C> <C>
Class A-1 254,886,000.00 @ 6.699% 234.8176960 1,517,761.17 5.9546667 254,886,000.00
Class A-2 550,000,000.00 @ 6.700% 0.0000000 3,275,555.56 5.9555556 550,000,000.00
Class A-3 600,000,000.00 @ 6.60% 0.0000000 3,552,000.00 5.9200000 600,000,000.00
Class A-4 350,000,000.00 @ 6.70% 0.0000000 2,084,444.44 5.9555555 350,000,000.00
Certificates 0.0000000 0.00 58,950,000.00
------------------ -----------------
Total Securities 10,464,286.93 1,813,836,000.00
================== =================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 32
</TABLE>
|
|