EX-99 2 k57507ex99.txt MONTHLY REPORT OF ASSET BACKED NOTES 1
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-00 DaimlerChrysler Auto Trust 2000-B Monthly Servicer's Certificate (GU) Page 1 of 2 ------------------------------------------------------------------------------------------------------------------------------------ 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
2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-00 DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2 ------------------------------------------------------------------------------------------------------------------------------------ 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 ================= Beginning Ending Principal Principal per Balance Balance Payment $1000 Face -------------------- ------------------------------------------------------------- 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 --------------------------------- 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 ==================== =================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 29 ----