1
EXHIBIT 99.2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-JAN-01
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 8
Distribution Date 08-Jan-01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Dec-00 31-Dec-00
Accrual Period 08-Dec-00 07-Jan-01
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 117,477 1,686,737,558.92
Collections of Installment Principal 29,632,454.49
Collections Attributable to Full Payoffs 13,429,022.35
Principal Amount of Repurchases 21,511.37
Principal Amount of Gross Losses 3,209,232.57
-----------------
Pool Balance - End of Period 115,469 1,640,445,338.14
=================
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) 78.98%
Ending O/C Amount 86,123,380.25
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 105.54%
Cumulative Net Losses 5,990,640.11
Net Loss Ratio (3 mo. Weighted Avg.) 0.92190%
Cumulative Recovery Ratio 54.64%
60+ Days Delinquency Amount 7,216,043.86
Delinquency Ratio (3 mo. Weighted Avg.) 0.40000%
Weighted Average APR 8.923%
Weighted Average Remaining Term (months) 49.12
Weighted Average Seasoning (months) 11.54
2
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-JAN-01
DAIMLERCHRYSLER AUTO TRUST 2000-B MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 2 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 29,632,454.49
Collections Attributable to Full Payoffs 13,429,022.35
Principal Amount of Repurchases 21,511.37 O/C RELEASE
Recoveries on Loss Accounts 1,753,471.42 -----------
Collections of Interest 11,249,253.17 Original O/C Amount 94,181,384.40
Investment Earnings 26,771.60
Reserve Account 4,956,935.00 Cumulative O/C Release (beginning) 0.00
-------------- O/C Release (Prospectus pg S16) 19,885,234.34
TOTAL SOURCES 61,069,419.40 -------------
============== Cumulative O/C Release (ending) 19,885,234.34
=============
CASH USES
---------
Servicer Fee 1,405,614.63
Note Interest 9,360,499.70
Reserve Fund 4,956,935.00
O/C Release to Seller 19,885,234.34
Note Principal 25,461,135.73
--------------
TOTAL CASH USES 61,069,419.40
==============
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 61,069,419.40
Investment Earnings in Trust Account (26,771.60)
Cash Reserve in Trust Account (4,956,935.00)
Servicer Fee (withheld) (1,405,614.63)
O/C Release to Seller (19,885,234.34)
--------------
PAYMENT DUE TO TRUST ACCOUNT 34,794,863.83
==============
Beginning Ending Principal Principal per Interest Interest per
NOTES & CERTIFICATES Balance Balance Payment $1000 Face Payment $1000 Face
-------------------- ---------------- --------------- ------------- ------------- ------------- ------------
Class A-1 408,420,000.00 @ 6.72% 5,429,093.62 0.00 5,429,093.62 13.2929181 31,416.36 0.0769217
Class A-2 620,000,000.00 @ 7.30% 620,000,000.00 599,967,957.89 20,032,042.11 32.3097453 3,771,666.67 6.0833333
Class A-3 455,000,000.00 @ 7.53% 455,000,000.00 455,000,000.00 0.00 0.0000000 2,855,125.00 6.2750000
Class A-4 425,000,000.00 @ 7.63% 425,000,000.00 425,000,000.00 0.00 0.0000000 2,702,291.67 6.3583333
Certificates 74,354,000.00 74,354,000.00 0.00 0.0000000 0.00
---------------- ---------------- ------------- ------------
Total Securities 1,579,783,093.62 1,554,321,957.89 25,461,135.73 9,360,499.70
================ ================ ============= ============