1
EXHIBIT 99
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-A DISTRIBUTION DATE: 06-DEC-00
MONTHLY SERVICER'S CERTIFICATE (GT) Page 1 of 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 9
Distribution Date 06-Dec-00
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Nov-00 30-Nov-00
Accrual Period 06-Nov-00 05-Dec-00
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 116,805 1,602,765,411.08
Collections of Installment Principal 32,646,649.48
Collections Attributable to Full Payoffs 16,887,962.75
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,864,078.62
-------------------
Pool Balance - End of Period 114,224 1,550,366,720.23
===================
POOL STATISTICS END OF PERIOD
--------------- --------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,076,965,804.62
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 74.65%
Ending O/C Amount 81,394,252.81
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.055408971
CUMULATIVE NET LOSSES 6,142,831.61
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.81
Cumulative Recovery Ratio 54.71000%
60+ Days Delinquency Amount 6567742.01%
Delinquency Ratio (3 mo. Weighted Avg.) 0.39
Weighted Average APR 8.9320%
Weighted Average Remaining Term (months) 48.290%
Weighted Average Seasoning (months) 12.59
2
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2000-A Distribution Date: 06-Dec-00
MONTHLY SERVICER'S CERTIFICATE (GT) PAGE 2 OF 2
- --------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 32,646,649.48
Collections Attributable to Full Payoffs 16,887,962.75
Principal Amount of Repurchases 0.00 O/C Release
Recoveries on Loss Accounts 0 1,567,026.57 ORIGINAL O/C AMOUNT 94182804.62
-------------------
Collections of Interest 11,666,657.93
Investment Earnings 27,587.28 Cumulative O/C Release (beginning) 30881608.24
Reserve Account 4,956,957.50 O/C Release (Prospectus pg S17) 3,392,745.18
Total Sources 67,752,841.51 Cumulative O/C Release (ending) 34,274,353.42
------------------ ---------------
================== ===============
Cash Uses
Servicer Fee 1,335,637.84
Note Interest 8,419,741.41
Reserve Fund 4,956,957.50
O/C Release to Seller 3,392,745.18
Note Principal 49,647,759.58
Total Cash Uses 67,752,841.51
------------------
==================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 67,752,842
------------------------------------
Investment Earnings in Trust Account (27,587.28)
Cash Reserve in Trust Account (4,956,957.50)
Servicer Fee (withheld) (1,335,637.84)
O/C Release to Seller (3,392,745.18)
Payment Due to Trust Account 58,039,913.71
------------------
==================
Beginning Ending Principal Principal per Interest
Notes & Certificates Balance Balance Payment $1000 Face Payment
----------------- --------------------------------------------------------------------
CLASS A-1 408,429,000.00 @ 6.07% 0 0 0 0 0
------------------------------------
Class A-2 655,000,000.00 @ 6.76% 599,266,227.00 549,618,467.42 49,647,759.58 75.7981062 3,375,866.41
Class A-3 405,000,000.00 @ 7.09% 405,000,000.00 405,000,000.00 0.00 0.0000000 2,392,875.00
Class A-4 440,000,000.00 @ 7.23% 440,000,000.00 440,000,000.00 0.00 0.0000000 2,651,000.00
Certificates 74,354,000.00 74,354,000.00 0.00 0.0000000 0.00
Total Securities 1,518,620,227.00 1,468,972,467.42 49,647,759.58 8,419,741.41
----------------- -------------------------------- ---------------
================= ================================ ===============
Interest per
Notes & Certificates $1000 Face Original
--------------
CLASS A-1 408,429,000.00 @ 6.07% 0 408429000
------------------------------------
Class A-2 655,000,000.00 @ 6.76% 5.1539945 655,000,000.00
Class A-3 405,000,000.00 @ 7.09% 5.9083333 405,000,000.00
Class A-4 440,000,000.00 @ 7.23% 6.0250000 440,000,000.00
Certificates 74,354,000.00
Total Securities 1,982,783,000.00
------------------
==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30