EX-99 2 k59112ex99.txt MONTHLY REPORT TO HOLDERS, SERIES 2000-D 1 EXHIBIT 99 CHRYSLER FINANCIAL DAIMLERCHRYSLER AUTO TRUST 2000-D Distribution Date: 08-Dec-00 MONTHLY SERVICER'S CERTIFICATE (GW) PAGE 1 OF 2 --------------------------------------------------------------------------------
Payment Determination Statement Number 1 Distribution Date 08-Dec-00 DATES COVERED FROM AND INCLUDING TO AND INCLUDING ------------- ------------------ ------------------ 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
2 CHRYSLER FINANCIAL DAIMLERCHRYSLER AUTO TRUST 2000-D DISTRIBUTION DATE: 08-DEC-00 MONTHLY SERVICER'S CERTIFICATE (GW) PAGE 2 OF 2 --------------------------------------------------------------------------------
CASH SOURCES ------------ 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 ===================
BEGINNING ENDING PRINCIPAL BALANCE BALANCE PAYMENT ------------------- ------------------------------------- NOTES & CERTIFICATES -------------------- 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 =================== ==================== ================ PRINCIPAL PER INTEREST INTEREST PER $1000 FACE PAYMENT $1000 FACE ORIGINAL --------------------------------------------------------- NOTES & CERTIFICATES -------------------- 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