1 EXHIBIT 99 CHRYSLER FINANCIAL DAIMLERCHRYSLER AUTO TRUST 2000-B DISTRIBUTION DATE: 08-DEC-00 MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF - -------------------------------------------------------------------------------- Payment Determination Statement Number 7 Distribution Date 08-Dec-00 DATES COVERED FROM AND INCLUDING TO AND INCLUDING ------------- ------------------ ---------------- COLLECTIONS Period 01-Nov-00 30-Nov-00 Accrual Period 08-Nov-00 07-Dec-00 30/360 Days 30 Actual/360 Days 30 NUMBER OF COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT ---------------------------- -------- -------- Pool Balance - Beginning of Period 119,646 1,739,088,135.59 Collections of Installment Principal 32,987,881.80 Collections Attributable to Full Payoffs 16,708,289.69 Principal Amount of Repurchases 12,374.90 Principal Amount of Gross Losses 2,642,030.28 ------------------ Pool Balance - End of Period 117,477 1,686,737,558.92 ================== 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) 81.21% Ending O/C Amount 106,954,465.30 Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07 Balance as a Percent of Ending Securities) 106.77% Cumulative Net Losses 4,534,878.96 Net Loss Ratio (3 mo. Weighted Avg.) 0.77390% Cumulative Recovery Ratio 56.86% 60+ Days Delinquency Amount 7,004,699.57% Delinquency Ratio (3 mo. Weighted Avg.) 0.37730% Weighted Average APR 8.934% Weighted Average Remaining Term (months) 49.94% Weighted Average Seasoning (months) 10.63 2 CHRYSLER FINANCIAL DAIMLERCHRYSLER AUTO TRUST 2000-B DISTRIBUTION DATE: 08-DEC-00 MONTHLY SERVICER'S CERTIFICATE (GU) PAGE 1 OF 2 - -------------------------------------------------------------------------------- CASH SOURCES ------------ Collections of Installment Principal 32,987,881.80 Collections Attributable to Full Payoffs 16,708,289.69 O/C RELEASE Principal Amount of Repurchases 12,374.90 ----------- Recoveries on Loss Accounts 1,502,217.40 ORIGINAL O/C AMOUNT 94,181,384.40 Collections of Interest 12,604,141.89 Investment Earnings 27,600.65 Cumulative O/C Release (beginning) 0.00 Reserve Account 4,956,935.00 O/C Release (Prospectus pg S16) 0.00 ------------------ --------------- Total Sources 68,799,444.33 Cumulative O/C Release (ending) 0.00 ================== =============== CASH USES --------- Servicer Fee 1,449,240.11 Note Interest 9,654,821.57 Reserve Fund 4,956,935.00 O/C Release to Seller 0.00 Note Principal 52,738,447.65 ------------------ Total Cash Uses 68,799,444.33 ================== ADMINISTRATIVE PAYMENT ---------------------- Total Principal and Interest Sources 68,799,444.33 Investment Earnings in Trust Account (27,603.65) Cash Reserve in Trust Account (4,956,935.00) Servicer Fee (withheld) (1,449,240.11) O/C Release to Seller 0.00 ------------------ Payment Due to Trust Account 62,365,665.57 ================== Beginning Ending Principal Principal per Balance Balance Payment $1000 Face -------------------- -------------------------------------------------------- Notes & Certificates -------------------- Class A-1 408,420,000.00 @ 6.72% 58,167,541.27 5,429,093.62 52,738,447.65 129.1279752 Class A-2 620,000,000.00 @ 7.30% 620,000,000.00 620,000,000.00 0.00 0.0000000 Class A-3 455,000,000.00 @ 7.53% 455,000,000.00 455,000,000.00 0.00 0.0000000 Class A-4 425,000,000.00 @ 7.63% 425,000,000.00 425,000,000.00 0.00 0.0000000 Certificates 74,354,000.00 74,354,000.00 0.00 0.0000000 -------------------- ------------------------------------ Total Securities 1,632,521,541.27 1,579,783,093.62 52,738,447.65 ==================== ==================================== Interest Interest per Payment $1000 Face Original Notes & Certificates ----------------------------------------------------------------------- - -------------------- Class A-1 408,420,000.00 @ 6.72% 325,738.23 0.7975570 408,420,000.00 Class A-2 620,000,000.00 @ 7.30% 3,771,666.67 6.0833333 620,000,000.00 Class A-3 455,000,000.00 @ 7.53% 2,855,125.00 6.2750000 455,000,000.00 Class A-4 425,000,000.00 @ 7.63% 2,702,291.67 6.3583333 425,000,000.00 Certificates 0.00 74,354,000.00 --------------------- ----------------------- Total Securities 9,654,821.57 1,982,774,000.00 ===================== ======================= * Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30