1
EXHIBIT 99.2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-JAN-01
DAIMLERCHRYSLER AUTO TRUST 2000-E
MONTHLY SERVICER'S CERTIFICATE (GZ) PAGE 1 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 1
Distribution Date 08-Jan-01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 07-Dec-00 31-Dec-00
Accrual Period 21-Dec-00 07-Jan-01
30/360 Days 17
Actual/360 Days 18
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 103,693 2,000,011,857.76
Collections of Installment Principal 24,941,582.34
Collections Attributable to Full Payoffs 8,161,245.79
Principal Amount of Repurchases 23,045.24
Principal Amount of Gross Losses 0.00
------------------
Pool Balance - End of Period 103,233 1,966,885,984.39
==================
POOL STATISTICS END OF PERIOD
--------------- -----------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,000,011,857.76
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 98.34%
Ending O/C Amount 196,361,667.49
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 111.09%
Cumulative Net Losses 0.00
Net Loss Ratio (3 mo. Weighted Avg.) 0.00000%
Cumulative Recovery Ratio 0.00%
60+ Days Delinquency Amount 201,427.88
Delinquency Ratio (3 mo. Weighted Avg.) 0.01020%
Weighted Average APR 5.487%
Weighted Average Remaining Term (months) 53.88
Weighted Average Seasoning (months) 5.15
2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-JAN-01
DAIMLERCHRYSLER AUTO TRUST 2000-E
MONTHLY SERVICER'S CERTIFICATE (GZ) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 24,941,582.34
Collections Attributable to Full Payoffs 8,161,245.79
Principal Amount of Repurchases 23,045.24 O/C RELEASE (Prospectus pg S16)
Recoveries on Loss Accounts 0.00 -----------
Collections of Interest 6,602,334.49 Pool Balance 1,966,885,984.39
Investment Earnings 0.00 Yield Supplement O/C Amount (129,131,709.14)
Reserve Account 4,509,500.00 -------------------
--------------- Adjusted Pool Balance 1,837,754,275.25
TOTAL SOURCES 44,237,707.86
===============
Total Securities 1,770,524,316.90
-------------------
Adjusted O/C Amount 67,229,958.35
CASH USES
---------
Servicer Fee 1,277,785.35 O/C Release Threshold 73,510,171.01
Note Interest 5,174,739.41
Reserve Fund 4,509,500.00 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 33,275,683.10 O/C Release 0.00
---------------
TOTAL CASH USES 44,237,707.86
===============
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 44,237,707.86
Investment Earnings in Trust Account 0.00
Cash Reserve in Trust Account (4,509,500.00)
Servicer Fee (withheld) (1,277,785.35)
O/C Release to Seller 0.00
---------------
PAYMENT DUE TO TRUST ACCOUNT 38,450,422.51
===============
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------------------ --------------------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1 245,176,000.00 @ 6.54% 245,176,000.00 211,900,316.90 33,275,683.10 135.7216167
Class A-2 770,000,000.00 @ 6.21% 770,000,000.00 770,000,000.00 0.00 0.0000000
Class A-3 360,000,000.00 @ 6.11% 360,000,000.00 360,000,000.00 0.00 0.0000000
Class A-4 370,000,000.00 @ 6.16% 370,000,000.00 370,000,000.00 0.00 0.0000000
Certificates 58,624,000.00 58,624,000.00 0.00 0.0000000
----------------- ---------------------------------
Total Securities 1,803,800,000.00 1,770,524,316.90 33,275,683.10
================= =================================
Interest Interest per
NOTES & CERTIFICATES Payment $1000 Face
-------------------- ----------------------------------------
Class A-1 245,176,000.00 @ 6.54% 801,725.52 3.2700000
Class A-2 770,000,000.00 @ 6.21% 2,258,025.00 2.9325000
Class A-3 360,000,000.00 @ 6.11% 1,038,700.00 2.8852778
Class A-4 370,000,000.00 @ 6.16% 1,076,288.89 2.9088889
Certificates 0.00
-------------
Total Securities 5,174,739.41
=============