-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, EQslhzPaocPKKDmg7hj+8pD8M9x79fuqVzDANny/AYR6MvwKvxN0jbP4UI1F5VW4 J6V/a2qdzNVawgrXtSL5GQ== 0000905148-00-002474.txt : 20001218 0000905148-00-002474.hdr.sgml : 20001218 ACCESSION NUMBER: 0000905148-00-002474 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20001213 ITEM INFORMATION: ITEM INFORMATION: FILED AS OF DATE: 20001215 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHRYSLER FINANCIAL CO LLC CENTRAL INDEX KEY: 0001071168 STANDARD INDUSTRIAL CLASSIFICATION: ASSET-BACKED SECURITIES [6189] IRS NUMBER: 522109803 STATE OF INCORPORATION: MI FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: SEC FILE NUMBER: 000-29792 FILM NUMBER: 790113 BUSINESS ADDRESS: STREET 1: 27777 FRANKLIN RD STREET 2: 25TH FLOOR CITY: SOUTHFIELD STATE: MI ZIP: 48034 BUSINESS PHONE: 2489483067 MAIL ADDRESS: STREET 1: 27777 FRANKLIN RD STREET 2: 25 TH FLOOR CITY: SOUTHFIELD STATE: MI ZIP: 48034 8-K 1 0001.txt T:\EDGAR\CHEN\775738.TXT CONFORMED COPY SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 FORM 8-K CURRENT REPORT Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 December 13, 2000 Date of Report ........................................................ (Date of earliest event reported) CHRYSLER FINANCIAL COMPANY L.L.C. ........................................................................ (Exact name of registrant as specified in its charter) State of Michigan 333-92583 38-2997412 ...................................................................... (State or other jurisdiction (Commission) (IRS Employer of incorporation) File No.) Identification No.) 27777 Franklin Rd., Southfield, Michigan 48034 .............................................. (Address of principal executive offices) (248) 512-3990 Registrant's telephone number, including area code.................... This filing relates to Registration Statement No. 333-92583. Item 5. Other Events. ------------ In connection with the proposed offering of DaimlerChrysler Auto Trust 2000-E, Asset Backed Notes, Class A-2, Class A-3 and Class A-4, attached as Exhibit 99 are certain materials prepared by Chrysler Financial Company L.L.C. that are required to be filed pursuant to the no-action letter dated May 20, 1994 issued by the staff of the Securities and Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation-1, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation and the no-action letter dated February 15, 1995 issued by the staff of the Commission to the Public Securities Association. Item 7. Financial Statements, Pro Forma Financial Information and Exhibits. Listed below are the financial statements, pro forma financial information and exhibits, if any, filed as a part of this Report: (a) Financial statements of businesses acquired: None (b) Pro forma financial information: None (c) Exhibits: Exhibit 99 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized. CHRYSLER FINANCIAL COMPANY L.L.C. Date: December 15, 2000 By: /s/ B.C. Babbish ----------------------------- B.C. Babbish Assistant Secretary EXHIBIT INDEX Exhibit No. Description of Exhibit 99 Material prepared by Chrysler Financial Company L.L.C. in connection with DaimlerChrysler Auto Trust 2000-E pursuant to the no-action letter dated May 20, 1994 issued by the staff of the Securities and Exchange Commission (the "Commission") to Kidder, Peabody Acceptance Corporation-1, Kidder, Peabody & Co. Incorporated and Kidder Structured Asset Corporation and the no-action letter dated February 15, 1995 issued by the staff of the Commission to the Public Securities Association. EXHIBIT 99 DaimlerChrysler Auto Trust 2000-E Structural and Collateral Materials EX-99 2 0002.txt COMP. MATERIALS DAIMLERCHRYSLER The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Chase Securities Inc. ("Chase Securities") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Chase Securities Trading Desk at 212-834-3720. CHASE SECURITIES INC. Computational Materials DaimlerChrysler Auto Trust 2000-E Retail Auto ABS ------------------------------------------------- $1,500,000,000 Retail Auto Asset-Backed Notes Chrysler Financial Company L.L.C. Seller and Servicer $770,000,000 Class A-2 [ ]% Asset-Backed Notes $360,000,000 Class A-3 [ ]% Asset-Backed Notes $370,000,000 Class A-4 [ ]% Asset-Backed Notes Computational Materials Neither the Issuer of the Notes nor any of its affiliates make any representation as to the accuracy or completeness of the information herein. The information herein is preliminary, and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the information, including structure and collateral, may be modified from time to time to reflect changed circumstances. The attached term sheet is not intended to be a prospectus and any investment decision with respect to the Notes should be made by you based solely upon all of the information contained in the final prospectus. Under no circumstances shall the information presented constitute an offer to sell or the solicitation of an offer to buy nor shall there be any sale of the securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction. The securities may not be sold nor may an offer to buy be accepted prior to the delivery of a final prospectus relating to the securities. All information described herein is preliminary, limited in nature and subject to completion or amendment. No representation is made that the above referenced securities will actually perform as described in any scenario presented. The Depositors have not prepared, reviewed or participated in the preparation hereof, are not responsible for the accuracy hereof and have not authorized the dissemination hereof. A final prospectus and prospectus supplement may be obtained by contacting the Salomon Smith Barney Syndicate Desk at (212) 723-6171. The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Salomon Smith Barney Inc. ("Salomon") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Salomon Smith Barney Syndicate Desk at 212-723-6171. The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Banc One Capital Markets, Inc. ("Banc One") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Banc One Trading Desk at 312-732-7885. The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Credit Suisse First Boston Corporation ("CSFB") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the CSFB Trading Desk at 212-325-2747. The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Deutsche Bank Securities Inc. ("Deutsche Bank") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Deutsche Bank Trading Desk at 212-469-7730. The information contained in the attached materials is referred to as the "Information". The attached Term Sheet has been prepared by Chrysler Financial Company L.L.C. ("CFC"). Neither Morgan Stanley & Co. Incorporated ("Morgan Stanley") nor any of its affiliates makes any representation as to the accuracy or completeness of the Information herein. The Information contained herein is preliminary and will be superseded by the applicable prospectus supplement and by any other information subsequently filed with the Securities and Exchange Commission. The Information contained herein will be superseded by the description of the collateral pool contained in the prospectus supplement relating to the securities. The Information addresses only certain aspects of the applicable security's characteristics and thus does not provide a complete assessment. As such, the Information may not reflect the impact of all structural characteristics of the security. The assumptions underlying the Information, including structure and collateral, may be modified from time to time to reflect changed circumstances. Although a registration statement (including the prospectus) relating to the securities discussed in this communication has been filed with the Securities and Exchange Commission and is effective, the final prospectus supplement relating to the securities discussed in this communication has not been filed with the Securities and Exchange Commission. This communication shall not constitute an offer to sell or the solicitation of an offer to buy nor shall there be any offer or sale of the securities discussed in this communication in any state in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such state. Prospective purchasers are referred to the final prospectus and prospectus supplement relating to the securities discussed in this communication for definitive Information on any matter discussed in this communication. Any investment decision should be based only on the data in the prospectus and the prospectus supplement ("Offering Documents") and the then current version of the Information. Offering Documents contain data that is current as of their publication dates and after publication may no longer be complete or current. A final prospectus and prospectus supplement may be obtained by contacting the Morgan Stanley Syndicate Desk at 212-761-2270. Daimler Chrysler DaimlerChrysler Auto Trust 2000-E Chrysler Financial Company L.L.C., Seller and Servicer Subject to Revision Term Sheet dated December 13, 2000 The trust will issue $1,803,800,000 of securities backed by automobile and light duty truck receivables purchased directly from Chrysler Financial Company L.L.C.
Total Securities Issued -------------------------------------------------------------------------------------------------------- Security Principal Amount Fixed Per Annum Interest Legal Final Rate ------------------------------------------------------------------------------ ------------------------- A-1 Notes(1) $245,176,000 % n/a A-2 Notes $770,000,000 % December 2003 A-3 Notes $360,000,000 % November 2004 A-4 Notes $370,000,000 % January 2006 Certificates(1) $58,624,000 n/a n/a
(1) Not being offered publicly or in this document. The certificates are subordinated, bear no interest, and have no maturity date.
Initial Credit Enhancement for the Notes(1) ------------------------------------------------------------------------------------------- Overcollateralization(2) Certificates(3) Reserve Fund Total (Subordinated) ------------------------------------------------------------------------------------------- Amount $63,133,152.87 $58,624,000.00 $4,509,500.00 $126,266,652.87 Percentage of Total Securities 3.50% 3.25% 0.25% 7.00%
(1) The expected excess cash flows generated from the difference between the interest collections on all the receivables (including principal collections allocable to the yield supplement overcollateralization amount) and the sum of the servicing fee, the interest payments on the outstanding securities and required reserve fund deposits could also provide credit enhancement. (2) The overcollateralization amount does not include the yield supplement overcollateralization amount which is initially $133,078,704.89. (3) The certificates do not bear interest. TABLE OF CONTENTS - -------------------------------------------------------------------------- Section Page - -------------------------------------------------------------------------- o Transaction Illustration 3 o Parties to the Transaction 4 o Securities Issued 5 o Receivables Pool 5 - Composition of the Receivables Pool 6 - New/Used Distribution 6 - Distribution by APR 7 - Geographic Distribution 8 - Selection Criteria 9 o Net Credit Loss and Delinquency Experience 9 - CFC Net Credit Loss and Repossession Experience 10 - CFC Delinquency Experience 11 o Payments on the Securities 11 - Payment Dates 11 - Interest Payments 11 - Principal Payments 12 - Optional Redemption 13 o Flow of Funds 13 - Sources of Funds Available for Distribution 13 - Application of Available Funds 14 o Credit Enhancement 15 - Overcollateralization 15 - Excess Interest Collections 16 - Reserve Fund 16 - Subordinated Certificates 16 o Yield Supplement Overcollateralization Amount 17 o Servicing 18 - Compensation 18 TRANSACTION ILLUSTRATION [GRAPHIC OMITTED] [Transaction Illustration Flow Chart] PARTIES TO THE TRANSACTION
Entity Description -------------------------------------------------------------------------------------------- DaimlerChrysler Auto o Issuer of the securities Trust 2000-E o A Delaware business trust o Principal office is in Wilmington, Delaware ---------------------------------------------------------------------------------------- Chrysler Financial Company o Seller of the receivables to the trust L.L.C. ("CFC") o Servicer of the receivables o An indirect wholly-owned subsidiary of DaimlerChrysler AG o A Michigan limited liability company o Originator of CFC receivables ---------------------------------------------------------------------------------------- Bank One, N.A.(1) o Indenture trustee o Performs duties for the benefit of the noteholders ---------------------------------------------------------------------------------------- Chase Manhattan o Owner trustee Bank USA, National o Performs duties on behalf of the trust and Association.(1) certificateholders ---------------------------------------------------------------------------------------- DaimlerChrysler Retail o A special-purpose financing entity Receivables LLC o A Michigan limited liability company, formerly named Premier Receivables L.L.C. o An indirect wholly-owned subsidiary of CFC o Initial holder of the subordinated certificates o Initial owner of rights to overcollateralization distributions and residual cash flows ---------------------------------------------------------------------------------------- (1) The seller and its affiliates may maintain normal commercial banking relations with the indenture trustee, the owner trustee and their affiliates. - -----------------------------------------------------------------------------------------
SECURITIES ISSUED The trust will issue $1,803,800,000 of securities, comprised of both notes and certificates.
Total Securities Issued - ------------------------------------------------------------------------------------------ Security Principal Amount Fixed Per Annum Legal Final Interest Rate - ------------------------------------------------------------------------------------------ A-1 Notes(1) $245,176,000 % n/a A-2 Notes $770,000,000 % December 2003 A-3 Notes $360,000,000 % November 2004 A-4 Notes $370,000,000 % January 2006 Certificates(1) $58,624,000 n/a n/a - ------------------------------------------------------------------------------------------ (1) Not being offered publicly or in this document. The certificates are subordinated, bear no interest, and have no maturity date. - ------------------------------------------------------------------------------------------
Other points to consider include: o the outstanding principal of each class of notes is due by its maturity date (each a "Legal Final"), o the offered securities will be issued on or about December 21, 2000 in book-entry form through the facilities of the Depository Trust Company, Clearstream and the Euroclear System, and o by December 21, 2000, two nationally recognized rating agencies will rate the offered securities in the highest investment rating category. RECEIVABLES POOL On December 21, 2000, the trust will use the proceeds from the issuance of the securities to purchase a pool of automobile and light duty truck receivables from the seller. Collections on this pool of receivables will be the trust's principal source of funds for making payments on the securities. The following information about the receivables is as of December 7, 2000 (the "Cut-off Date"). The receivables pool had the following characteristics: - --------------------------------------------------------------------------- Composition of the Receivables Pool As of December 7, 2000 Aggregate Principal Balance $2,000,011,857.76 Number of Receivables 103,693 Average Principal Balance $19,287.82 Weighted Average APR 5.49% Weighted Average Original Term 59.02 months Weighted Average Remaining Term 53.85 months As a Percentage of the Aggregate Principal Balance: - -------------------------------------------------------------------------- Receivables with Recourse to Dealers 1.10% - -------------------------------------------------------------------------- The receivables pool had the following new vehicle/used vehicle distribution: - -------------------------------------------------------------------------------- New/Used Distribution of the Receivables Pool As of December 7, 2000 ------------------- ----------------- New Used ------------------- ----------------- Aggregate Principal Balance $1,791,969,510.30 $208,042,347.46 Percentage of Aggregate Principal Balance 89.60% 10.40% Number of Receivables 88,975 14,718 Percentage of Receivables 85.81% 14.19% - ------------------------------------------------------------------------------- The receivables pool had the following distribution by APR:
- ------------------------------------------------------------------------------------------------- Distribution by APR of the Receivables Pool As of December 7, 2000 - ------------------------------------------------------------------------------------------------- APR Range Number of Aggregate Percent of Aggregate Receivables Principal Balance Principal Balance(1) - ------------------------------------------------------------------------------------------------- 0.00% to 5.00% 53,861 $1,101,576,076.28 55.1% 5.01% to 6.00% 1,889 44,740,210.86 2.2% 6.01% to 7.00% 1,313 31,392,201.40 1.6% 7.01% to 8.00% 2,442 43,380,791.75 2.2% 8.01% to 9.00% 9,590 166,793,605.19 8.3% 9.01% to 10.00% 8,993 164,423,035.01 8.2% 10.01% to 11.00% 7,094 134,955,521.91 6.7% 11.01% to 12.00% 5,901 108,037,360.25 5.4% 12.01% to 13.00% 4,335 77,952,022.78 3.9% 13.01% to 14.00% 2,709 43,535,522.01 2.2% 14.01% to 15.00% 1,649 26,097,416.81 1.3% 15.01% to 16.00% 1,019 15,155,061.29 0.8% 16.01% to 17.00% 812 12,496,343.32 0.6% 17.01% to 18.00% 882 13,312,395.17 0.7% 18.01% to 19.00% 352 5,379,191.30 0.3% 19.01% to 20.00% 838 10,623,345.12 0.5% Greater than 20.00% 14 161,757.31 (2) - --------------------------------------------------------------------------------------------------- Totals 103,693 $2,000,011,857.76 100.0% (1) Percentages may not add to 100.0% because of rounding. (2) Less than 0.05%.
The following table lists the ten states with the largest percentage concentration of the aggregate principal balance of the receivables pool based on the physical address of the dealer originating the receivable. No other state accounts for more than 3.0% of the aggregate principal balance of the receivables pool as of December 7, 2000. - ------------------------------------------------------------------------- Geographic Distribution of the Receivables Pool As of December 7, 2000 - ------------------------------------------------------------------------- State Percentage of Aggregate Principal Balance (1) Pennsylvania 8.1% New York 6.2% Texas 6.1% Illinois 6.0% New Jersey 5.2% California 5.1% Florida 4.6% Maryland 3.8% Massachusetts 3.6% Michigan 3.1% All Other 48.2% Total 100.0% - ------------------ (1) Percentages may not add to 100.0% because of rounding. Selection Criteria We used the following criteria to select the receivables pool: o Each receivable was originally purchased by the seller from dealers in the ordinary course of its business. o Interest on each receivable is computed using the simple interest method. o As of December 7, 2000: - no receivable was more than 30 days past due (an account is not considered past due if the amount past due is less than 10% of the scheduled monthly payment); - no receivable was the subject of a bankruptcy proceeding; - each receivable had a principal balance of at least $300.00; and - each receivable had a scheduled maturity after June 1, 2002 and on or before November 30, 2006. The seller believes its selection procedures are not adverse to securityholders. NET CREDIT LOSS AND DELINQUENCY EXPERIENCE Net credit loss experience is dependent upon general economic conditions, the number of repossessions, the amount of principal and accrued interest outstanding on the receivable at the time of repossession, and the resale values of the repossessed vehicles. The following tables detail the net credit loss, repossession and delinquency experience of CFC's United States portfolio of new and used automobile and light duty truck retail receivables. The information includes: o an immaterial amount of retail receivables secured by vehicles other than automobiles and light duty trucks, and o previously sold contracts which CFC continues to service. Unless otherwise indicated, all amounts and percentages are based on estimated gross collections, including principal and interest. We cannot assure you that the delinquency, repossession and net credit loss experience on the receivables sold to the trust will be comparable to the following historical experience.
CFC Net Credit Loss and Repossession Experience Nine-Months Ended September 30, Year Ended December 31, ----------------------- ---------------------------------------------------- 2000 1999 1999 1998 1997 1996 ------------------------ ---------------------------------------------------- Average Portfolio Outstanding $29,797 $25,848 $26,191 $23,581 $21,485 $21,062 During the Period ($ Millions) Average Number of Contracts 1,973,395 1,821,954 1,835,534 1,747,846 1,688,525 1,671,405 Outstanding During the Period Repossessions as a Percentage of 1.83% 2.16% 2.16% 2.77% 3.40% 3.82% Average Number of Contracts Outstanding (3) Net Credit Losses as a Percentage of Liquidations (1) (2) 1.67% 1.90% 1.91% 2.77% 3.36% 3.17% Net Credit Losses as a Percentage 0.74% 0.96% 0.98% 1.39% 1.80% 1.68% of Average Portfolio Outstanding (1) (3) - ------------------------- (1) Net credit losses are equal to the aggregate of the balances of all receivables which are determined to be uncollectible in the period, less any amounts realized from the sale of repossessed vehicles and any recoveries on receivables charged off in the current or prior periods, net of any disposition expenses and any dealer commissions which CFC failed to recover on receivables that were prepaid or charged off. (2) Liquidations represent monthly cash payments and charge-offs which reduce the outstanding balance of a receivable. (3) Percentages have been annualized for the nine months ended September 30, 2000 and 1999 and are not necessarily indicative of the experience for the entire year.
CFC Delinquency Experience At September 30, At December 31, -------------------- -------------------------------------------------- 2000 1999 1999 1998 1997 1996 Portfolio ($ Millions) $32,161 $27,090 $27,255 $24,854 $21,879 $21,197 Delinquencies as a Percentage of the Portfolio 31 - 60 Days 1.36% 1.58% 1.78% 2.27% 3.24% 3.98% 61 Days or More 0.16% 0.16% 0.17% 0.20% 0.46% 0.55% Total 1.52% 1.74% 1.95% 2.47% 3.70% 4.53%
PAYMENTS ON THE SECURITIES Payment Dates o Interest and principal will be payable on the 8th of each month. If the 8th is not a business day, then interest and principal will be payable on the next business day. o The first payment will be on January 8, 2001. o Payments will be payable to securityholders of record on the business day before the payment date. Interest Payments o The first interest payment will be calculated on the original principal amount of each class of notes at the applicable per annum interest rate. o Subsequent interest payments will be calculated on the outstanding principal balance of each note class as of the prior payment date (after giving effect to any payment of principal on that date) at the applicable per annum interest rate. o To calculate interest due on the A-1 notes on a payment date, the per annum interest rates will be converted from an annual rate as follows: Days in Initial Days in Subsequent Day Count Interest Accrual Period Interest Accrual Periods Convention ------------------------- ----------------------------- ---------- From To (including) (excluding) -------------------------------------------------------------------- 18 days Prior Current actual/360 payment date payment date -------------------------------------------------------------------- o To calculate the interest due on the A-2, A-3 and A-4 notes on a payment date, the per annum interest rates will be converted from an annual rate as follows: Days in Initial For Subsequent Interest Day Count Interest Accrual Period Accrual Periods Convention ----------------------- ---------------------- ---------- 17 days 1/12th of per annum 30/360 interest rate -------------------------------------------------------------------- o Interest payments on all classes of notes will have the same priority. If the available amount for interest payments, including the balance in the reserve fund, is less than the amount due, each class of notes will receive their pro rata share. Refer to the "Flow of Funds" section for information on how the amount available for interest payments is determined. Also refer to the "Credit Enhancement - Reserve Fund" section for information on how the reserve fund may be used to make interest payments. Principal Payments o The amount of principal payments on the securities on each payment date will generally equal the amount of principal that was collected on the receivables during the prior calendar month plus Excess Interest Collections minus the overcollateralization distribution amount. o Principal of each class of notes will generally be repaid over a span of several consecutive months. o The trust will pay principal sequentially to the earliest maturing class of notes then outstanding until such class is paid in full. o The certificates will not receive any principal payments until all notes are paid in full. o The trust is required to pay the outstanding principal of each class of notes by the applicable Legal Final. o The final principal payment on any class of notes could occur significantly earlier than its Legal Final. o The rate of principal payment on the notes will increase to the extent Excess Interest Collections are applied to pay note principal. Refer to the "Flow of Funds" section for information on how the amount available for principal payments is determined. Refer to the "Credit Enhancement" section for information on Excess Interest Collections. Optional Redemption The servicer will have the option to purchase all of the remaining receivables from the trust when their aggregate principal balance declines to an amount that is less than or equal to 10% of the initial aggregate principal balance of the receivables, or $200,001,186 or less. If the servicer decides to exercise this option, then the outstanding principal amounts of the A-4 notes and the certificates, together with any accrued and unpaid interest, will be repaid in a lump sum payment. The lump sum payment under this optional redemption will shorten the maturity of the A-4 notes and certificates. FLOW OF FUNDS Sources of Funds Available for Distribution Funds from the following sources may be available to make payments on the securities on each payment date: o collections received on the receivables during the prior calendar month, o net recoveries received during the prior calendar month on receivables that were charged off as losses in prior months, o investment earnings on the reserve fund received during the prior calendar month, o administrative and/or warranty repurchases, and o the reserve fund. Application of Available Funds On each monthly payment date the total funds available (except for the reserve fund) will be distributed in the following order of priority: Monthly Flow of Funds ---------------------------------------------------- pay servicing fee ---------------------------------------------------- || || ---------------------------------------------------- pay accrued interest on the notes ---------------------------------------------------- || || ---------------------------------------------------- replenish reserve fund, if necessary, up to the initial amount ---------------------------------------------------- || || ---------------------------------------------------- pay up to the outstanding principal amount of the A-1 notes ---------------------------------------------------- || || ---------------------------------------------------- pay the overcollateralization distribution amount, if any, to DaimlerChrysler Retail Receivables LLC ---------------------------------------------------- || || ---------------------------------------------------- pay up to the outstanding principal amount of the A-2 notes ---------------------------------------------------- || || ---------------------------------------------------- pay up to the outstanding principal amount of the A-3 notes ---------------------------------------------------- || || ---------------------------------------------------- pay up to the outstanding principal amount of the A-4 notes ---------------------------------------------------- || || ---------------------------------------------------- pay up to the outstanding principal amount of the certificates ---------------------------------------------------- || || ---------------------------------------------------- distribute remaining balance, if any, to DaimlerChrysler Retail Receivables LLC ---------------------------------------------------- CREDIT ENHANCEMENT The following forms of credit enhancement are intended to enhance the likelihood of full payment of principal and interest due to the noteholders and to decrease the likelihood that the noteholders will experience losses of principal or interest on their notes. Overcollateralization Overcollateralization is represented by the amount by which (i) the principal balance of receivables minus the yield supplement overcollateralization amount exceeds (ii) the principal balance of the securities. The initial overcollateralization amount of $63,133,152.87 is equal to the initial receivables balance of $2,000,011,857.76 minus the initial yield supplement overcollateralization amount of $133,078,704.89 minus the initial principal amount of the securities of $1,803,800,000.00. This excess collateral is intended to protect noteholders from losses on the receivables. The Trust will attempt to maintain an overcollateralization amount (i.e., the amount by which (i) the principal balance of the receivables minus the yield supplement overcollateralization amount exceeds (ii) the principal balance of the securities) at least equal to 4.00% of the amount equal to (x) the principal balance of the receivables as of the prior calendar month end minus (y) the yield supplement overcollateralization amount for that payment date. Once the Class A-1 Notes are paid in full, total funds available (except funds in the reserve fund) after paying the servicing fee, accrued and unpaid interest on the notes and any reserve fund deposit will be applied (i) to the payment of principal of the securities and (ii) to pay the overcollateralization distribution amount to DaimlerChrysler Retail Receivables LLC. As illustrated in the "Application of Available Funds" section, the trust may begin making payments of the overcollateralization distribution amount to DaimlerChrysler Retail Receivables LLC on the same payment date on which the A-1 notes are paid in full. No overcollateralization distribution will be made in any month in which the balance of the reserve fund is below $4,509,500.00. The overcollateralization distribution amount to be distributed on each payment date will be the greater of: (i) $0.00 Or (ii) the lesser of (a) D - [S - (P x 96.00%)] or (b) D minus the A-1 notes balance immediately prior to the current payment date where:
Total funds available [ accrued ] D = for distribution (except minus [ servicing + interest on + reserve ] for the reserve fund) [ fee the notes fund deposit ]
S = The outstanding principal amount of the securities as of the prior payment date, after giving effect to payments made on that date P = The outstanding principal balance of the receivables as of the prior calendar month end minus the YSOA for that payment date. YSOA = For each payment date, the amount set forth in the table under "Yield Supplement Overcollateralization Amount". Excess Interest Collections "Excess Interest Collections" are generally equal to (A) the sum of (i) interest collections received on the receivables during the prior calendar month, (ii) principal collections attributable to the reduction in the yield supplement overcollateralization amount from the prior payment date and (iii) investment earnings on the reserve fund received during the prior calendar month minus (B) the sum of (i) the servicing fee for the prior calendar month, (ii) accrued interest on the notes, and (iii) the amount, if any, required to replenish the reserve fund to $4,509,500.00. Excess Interest Collections provide an additional form of credit enhancement since they will be applied to the payment of principal of the securities to the extent described above under the "Flow of Funds - Application of Available Funds" section. If credit losses on receivables and delinquent receivables decrease the amount of interest collections received on the receivables in a month, Excess Interest Collections will be reduced or eliminated for such month. Reserve Fund o On December 21, 2000, the seller will provide funds from the proceeds of its sale of receivables to establish a $4,509,500.00 reserve fund. o The indenture trustee will hold the reserve fund for the benefit of the noteholders. o The reserve fund will be invested in high quality, short term investments which mature on or prior to each monthly payment date. o If the total funds available for distribution minus the servicing fee is less than accrued interest on the notes, the reserve fund will be available to make interest payments. o If a class of notes has not been paid in full on its Legal Final, the reserve fund will be applied to the payment of principal for that class of notes. o If the aggregate outstanding principal amount of the notes exceeds the outstanding principal balance of the receivables as of the prior calendar month end, the reserve fund will be applied to the payment of principal of the notes. o As illustrated in the "Flow of Funds" section above, on each payment date the reserve fund will be reinstated up to the initial balance to the extent funds are available. o After full payment of all accrued interest on the notes and the outstanding principal balance of the securities, the reserve fund will be distributed to DaimlerChrysler Retail Receivables LLC. Subordinated Certificates As additional credit enhancement, the certificates do not bear interest and will not receive any principal payments until the notes are paid in full. The payments on the certificates are subordinated to payments on the notes to decrease the likelihood that the trust will default in making payments due on the notes. YIELD SUPPLEMENT OVERCOLLATERALIZATION AMOUNT The sum of the servicing fee rate and the weighted average interest rate of the notes will exceed, on the date of issuance of the notes, and is expected to continue to exceed the weighted average APR of the Receivables. The yield supplement overcollateralization amount is intended to compensate for such negative differential. "Yield Supplement Overcollateralization Amount" means, with respect to any payment date, the amount specified below with respect to such payment date:
Closing Date................... $133,078,704.89 December 2003................ $14,831,265.99 January 2001................... 129,131,709.14 January 2004................. 13,300,740.76 February 2001.................. 124,315,921.74 February 2004................ 11,855,637.66 March 2001..................... 119,584,303.49 March 2004................... 10,496,033.97 April 2001..................... 114,937,490.54 April 2004................... 9,222,360.73 May 2001....................... 110,376,123.23 May 2004..................... 8,034,829.83 June 2001...................... 105,900,846.05 June 2004.................... 6,933,508.03 July 2001...................... 101,512,307.71 July 2004.................... 5,918,686.23 August 2001.................... 97,211,161.15 August 2004.................. 4,990,779.44 September 2001................. 92,998,063.60 September 2004............... 4,150,183.54 October 2001................... 88,873,676.53 October 2004................. 3,397,249.40 November 2001.................. 84,838,665.78 November 2004................ 2,732,107.25 December 2001.................. 80,893,701.49 December 2004................ 2,154,350.17 January 2002................... 77,039,458.20 January 2005................. 1,663,475.04 February 2002.................. 73,276,614.83 February 2005................ 1,258,253.69 March 2002..................... 69,605,854.75 March 2005................... 937,534.64 April 2002..................... 66,027,865.76 April 2005................... 694,191.06 May 2002....................... 62,543,340.17 May 2005..................... 512,731.18 June 2002...................... 59,152,974.79 June 2005.................... 371,312.87 July 2002...................... 55,857,470.96 July 2005.................... 255,709.09 August 2002.................... 52,657,534.61 August 2005.................. 163,419.92 September 2002................. 49,553,406.54 September 2005............... 93,623.45 October 2002................... 46,545,710.81 October 2005................. 45,453.13 November 2002.................. 43,634,935.47 November 2005................ 16,174.47 December 2002.................. 40,821,523.63 December 2005................ 1,621.21 January 2003................... 38,106,008.71 January 2006................. 53.37 February 2003.................. 35,488,903.84 February 2006................ 37.13 March 2003..................... 32,970,862.93 March 2006................... 25.10 April 2003..................... 30,552,544.00 April 2006................... 17.15 May 2003....................... 28,234,500.78 May 2006..................... 11.64 June 2003...................... 26,017,231.09 June 2006.................... 8.36 July 2003...................... 23,901,233.33 July 2006.................... 5.62 August 2003.................... 21,886,746.81 August 2006.................. 3.44 September 2003................. 19,974,036.15 September 2006............... 1.82 October 2003................... 18,163,424.85 October 2006................. 0.76 November 2003.................. 16,451,108.46 November 2006................ 0.15
The yield supplement overcollateralization amount has been calculated for each payment date as the sum of the amount for each Receivable equal to the excess, if any, of --- o the scheduled payment due on such Receivable for each future collection period discounted to present value as of the end of the preceding collection period at the APR of such Receivable, over o the scheduled payments due on the Receivable for each future collection period discounted to present value as of the end of the preceding collection period at 7.50%. For purposes of such calculation, future scheduled payments on the Receivables are assumed to be made on their scheduled due dates without any delays, defaults or prepayments. SERVICING Compensation o The servicer will be compensated on a monthly basis. o The first servicing fee will be calculated on the original principal amount of the receivables at 1/12th of 1% per month. o For the first servicing fee calculation, the per annum servicing fee rate will be converted from an annual rate using the number of days from December 7, 2000 to December 31, 2001 on a 30/360 basis, or 24 days. o Subsequent servicing fees will be calculated on the principal balance of the receivables as of the first day of the prior calendar month at 1/12th of 1%. o As illustrated in the "Flow of Funds" section above, the servicing fee will be paid out of the total funds available for distribution each month. -----END PRIVACY-ENHANCED MESSAGE-----