EX-99 2 k58498ex99.txt ASSET BACKED NOTES SERIES 2000-B 1 EXHIBIT 99 CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-Nov-00 DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) Page 1 of 2 ------------------------------------------------------------------------------------------------------------------------------------ Payment Determination Statement Number 6 Distribution Date 08-Nov-00 DATES COVERED FROM AND INCLUDING TO AND INCLUDING ------------- ------------------ ---------------- Collections Period 01-OCT-00 31-Oct-00 Accrual Period 10-Oct-00 07-Nov-00 30/360 Days 30 Actual/360 Days 29 NUMBER OF COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT ---------------------------- -------- -------- Pool Balance - Beginning of Period 121,958 1,794,702,833.49 Collections of Installment Principal 35,001,595.32 Collections Attributable to Full Payoffs 17,242,194.26 Principal Amount of Repurchases 0.00 Principal Amount of Gross Losses 3,370,908.32 ---------------- Pool Balance - End of Period 119,646 1,739,088,135.59 ================ 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) 83.73% Ending O/C Amount 106,566,594.32 Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07 Balance as a Percent of Ending Securities) 106.28% Cumulative Net Losses 3,395,066.08 Net Loss Ratio (3 mo. Weighted Avg.) 0.64120% Cumulative Recovery Ratio 58.02% 60+ Days Delinquency Amount 6,045,111.38 Delinquency Ratio (3 mo. Weighted Avg.) 0.34900% Weighted Average APR 8.948% Weighted Average Remaining Term (months) 50.75 Weighted Average Seasoning (months) 9.75
2 CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-NOV-00 DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2 ------------------------------------------------------------------------------------------------------------------------------------ CASH SOURCES ------------ Collections of Installment Principal 35,001,595.32 Collections Attributable to Full Payoffs 17,242,194.26 Principal Amount of Repurchases 0.00 O/C RELEASE Recoveries on Loss Accounts 1,955,780.18 ----------- Collections of Interest 13,400,946.96 Original O/C Amount 94,181,384.40 Investment Earnings 26,639.85 Reserve Account 4,956,935.00 Cumulative O/C Release (beginning) 0.00 ---------------- O/C Release (Prospectus pg S16) 0.00 ---------------- TOTAL SOURCES 72,584,091.57 Cumulative O/C Release (ending) 0.00 ================ ================ CASH USES --------- Servicer Fee 1,495,585.69 Note Interest 9,948,103.47 Reserve Fund 4,956,935.00 O/C Release to Seller 0.00 Note Principal 56,183,467.41 ------------- TOTAL CASH USES 72,584,091.57 ============= ADMINISTRATIVE PAYMENT ---------------------- Total Principal and Interest Sources 72,584,091.57 Investment Earnings in Trust Account (26,639.85) Cash Reserve in Trust Account (4,956,935.00) Servicer Fee (withheld) (1,495,585.69) O/C Release to Seller 0.00 ------------- PAYMENT DUE TO TRUST ACCOUNT 66,104,931.03 =============
BEGINNING ENDING PRINCIPAL PRINCIPAL PER BALANCE BALANCE PAYMENT $1000 FACE ----------------- --------------------------------------------------------------------------- Class A-1 408,420,000.00 @ 6.72% 114,351,008.68 58,167,541.27 56,183,467.41 137.5629680 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 1,688,705,008.68 1,632,521,541.27 56,183,467.41 ================ ========================================== INTEREST INTEREST PER PAYMENT $1000 FACE ORIGINAL -------------------------------------------- NOTES & CERTIFICATES -------------------- Class A-1 408,420,000.00 @ 6.72% 619,020.13 1.5156460 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 9,948,103.47 1,982,774,000.00 ============ ================ * Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 29 ------