EX-99 2 k57884ex99.txt PRESS RELEASE 1 CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-OCT-00 DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY PAGE 1 OF 2 SERVICER'S CERTIFICATE (GU) -------------------------------------------------------------------------------- Payment Determination Statement Number 5 Distribution Date 10-Oct-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING ------------- ------------------ ---------------- Collections Period 01-Sep-00 30-Sep-00 Accrual Period 08-Sep-00 09-Oct-00 30/360 Days 30 Actual/360 Days 32 NUMBER OF COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT ---------------------------- -------- -------- Pool Balance - Beginning of Period 123,897 1,847,462,034.89 Collections of Installment Principal 33,694,858.88 Collections Attributable to Full Payoffs 16,449,214.98 Principal Amount of Repurchases 18,583.76 Principal Amount of Gross Losses 2,596,543.78 ---------------------------- Pool Balance - End of Period 121,958 1,794,702,833.49 ============================ 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) 86.41% Ending O/C Amount 105,997,824.81 Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 106.28% Cumulative Net Losses 1,979,937.94 Net Loss Ratio (3 mo. Weighted Avg.) 0.39120% Cumulative Recovery Ratio 64.74% 60+ Days Delinquency Amount 6,648,117.35 Delinquency Ratio (3 mo. Weighted Avg.) 0.31020% Weighted Average APR 8.964% Weighted Average Remaining Term (months) 51.56 Weighted Average Seasoning (months) 8.87
2 CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-OCT-00 DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY PAGE 2 OF 2 SERVICER'S CERTIFICATE (GU) --------------------------------------------------------------------------------
CASH SOURCES O/C RELEASE ------------ ----------- Collections of Installment Principal 33,694,858.88 Original O/C Amount 94,181,384.40 Collections Attributable to Full Payoffs 16,449,214.98 Principal Amount of Repurchases 18,583.76 Cumulative O/C Release (beginning) 0.00 Recoveries on Loss Accounts 1,680,987.82 O/C Release (Prospectus pg S16) 0.00 Collections of Interest 13,809,187.31 -------------- Investment Earnings 22,384.08 Cumulative O/C Release (ending) 0.00 Reserve Account 4,956,935.00 ============== ----------------- TOTAL SOURCES 70,632,151.83 ================= CASH USES --------- Servicer Fee 1,539,551.70 Note Interest 10,333,518.19 Reserve Fund 4,956,935.00 O/C Release to Seller 0.00 Note Principal 53,802,146.94 ----------------- TOTAL CASH USES 70,632,151.83 ================= ADMINISTRATIVE PAYMENT ---------------------- Total Principal and Interest Sources 70,632,151.83 Investment Earnings in Trust Account (22,384.08) Cash Reserve in Trust Account (4,956,935.00) Servicer Fee (withheld) (1,539,551.70) O/C Release to Seller 0.00 ----------------- PAYMENT DUE TO TRUST ACCOUNT 64,113,281.05 =================
BEGINNING ENDING PRINCIPAL PRINCIPAL PER BALANCE BALANCE PAYMENT $1000 FACE ---------------- ---------------- ------------- ------------- NOTES & CERTIFICATES -------------------- Class A-1 408,420,000.00 @ 6.72% 168,153,155.62 114,351,008.68 53,802,146.94 131.7324003 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 1,742,507,155.62 1,688,705,008.68 53,802,146.94 ================ ================ =============
INTEREST INTEREST PER PAYMENT $1000 FACE ORIGINAL ------------- ------------ NOTES & CERTIFICATES -------------------- Class A-1 408,420,000.00 @ 6.72% 1,004,434.85 2.4593185 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 10,333,518.19 1,982,774,000.00 ============= ================
* Class A-1 Interest is comput32 on an Actual/360 Basis. Days in current period 32