1
EXHIBIT 99
Chrysler Financial Distribution Date: 06-Nov-00
DaimlerChrysler Auto Trust 2000-C Monthly Servicer's Certificate (GV) Page 1 of 2
- -----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 2
Distribution Date 06-Nov-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Oct-00 31-Oct-00
Accrual Period 06-Oct-00 05-Nov-00
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
Pool Balance - Beginning of Period 135,734 2,008,871,315.28
Collections of Installment Principal 40,949,356.51
Collections Attributable to Full Payoffs 18,846,469.15
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 295,006.59
-----------------------
Pool Balance - End of Period 133,878 1,948,780,483.03
=======================
POOL STATISTICS END OF PERIOD
-----------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,077,004,724.28
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 93.83%
Ending O/C Amount 103,942,527.78
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.06
Balance as a Percent of Ending Securities) 106.02%
Cumulative Net Losses 101,141.60
Net Loss Ratio (3 mo. Weighted Avg.) 0.02980%
Cumulative Recovery Ratio 68.92%
60+ Days Delinquency Amount 2,139,098.71
Delinquency Ratio (3 mo. Weighted Avg.) 0.04020%
Weighted Average APR 8.731%
Weighted Average Remaining Term (months) 53.22
Weighted Average Seasoning (months) 7.05
2
Chrysler Financial Distribution Date: 06-Nov-00
DaimlerChrysler Auto Trust 2000-C Monthly Servicer's Certificate (GV) Page 2 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 40,949,356.51
Collections Attributable to Full Payoffs 18,846,469.15
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 203,314.28
Collections of Interest 15,013,251.06
Investment Earnings 15,915.87
Reserve Account 4,957,050.00
----------------------
TOTAL SOURCES 79,985,356.87
======================
CASH USES
Servicer Fee 1,674,059.43
Note Interest 10,464,286.93
Reserve Fund 4,957,050.00
O/C Release to Seller 0.00
Note Principal 62,889,960.51
----------------------
TOTAL CASH USES 79,985,356.87
======================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 79,985,356.87
Investment Earnings in Trust Account (15,915.87)
Cash Reserve in Trust Account (4,957,050.00)
Servicer Fee (withheld) (1,674,059.43)
O/C Release to Seller 0.00
----------------------
PAYMENT DUE TO TRUST ACCOUNT 73,338,331.57
======================
O/C RELEASE
-----------
Original O/C Amount 94,184,724.28
Cumulative O/C Release (beginning) 0.00
O/C Release (Prospectus pg S16) 0.00
----------------------
Cumulative O/C Release (ending) 0.00
======================
Beginning Ending Principal
Balance Balance Payment
----------------------- -------------------------------------------------
NOTES & CERTIFICATES
Class A-1 413,422,000.00 @ 6.64% 338,329,915.76 275,439,955.25 62,889,960.51
Class A-2 625,000,000.00 @ 6.81% 625,000,000.00 625,000,000.00 0.00
Class A-3 475,000,000.00 @ 6.82% 475,000,000.00 475,000,000.00 0.00
Class A-4 400,000,000.00 @ 6.85% 400,000,000.00 400,000,000.00 0.00
Certificates 69,398,000.00 69,398,000.00 0.00
----------------------- ----------------------------------------------
Total Securities 1,907,727,915.76 1,844,837,955.25 62,889,960.51
======================= ==============================================
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 413,422,000.00 @ 6.64% 152.1204980 1,934,495.27 4.6792267 413,422,000.00
Class A-2 625,000,000.00 @ 6.81% 0.0000000 3,546,875.00 5.6750000 625,000,000.00
Class A-3 475,000,000.00 @ 6.82% 0.0000000 2,699,583.33 5.6833333 475,000,000.00
Class A-4 400,000,000.00 @ 6.85% 0.0000000 2,283,333.33 5.7083333 400,000,000.00
Certificates 0.0000000 0.00 69,398,000.00
------------------ --------------------
Total Securities 10,464,286.93 1,982,820,000.00
================== ====================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 31
------