1
EXHIBIT 99
Chrysler Financial Distribution Date: 5/7/01
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 1 OF 2
Payment Determination Statement Number 2.00
Distribution Date 5/7/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
--------------- ------------------ ----------------
Collections Period 4/1/01 4/30/01
Accrual Period 4/6/01 5/6/01
30/360 Days 1/30/00
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 122,293 1,913,377,404.77
Collections of Installment Principal 37,946,649.11
Collections Attributable to Full Payoffs 16,582,022.66
Principal Amount of Repurchases -
Principal Amount of Gross Losses - 132,488.13
----------------
Pool Balance - End of Period 121,068 1,858,716,244.87
================
POOL STATISTICS END OF PERIOD
--------------- -------------
Initial Pool Balance (Pool Balance at the Purchase Date) 1,974,999,135.90
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 0.94
Ending O/C Amount 119,881,298.41
Coverage Ratio (Ending Pool Balance as a Percent of Ending
Securities) 1.07
CUMULATIVE NET LOSSES 22,630.48 62,495.01
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.70
60+ Days Delinquency Amount 1,418,019.39
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 49.72
Weighted Average Seasoning (months) 6.80
2
Chrysler Financial Distribution Date: 5/7/01
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
Cash Sources
Collections of Installment Principal 37,946,649.11
Collections Attributable to Full Payoffs 16,582,022.66
Principal Amount of Repurchases -
Recoveries on Loss Accounts 92,623.60
Collections of Interest 10,701,843.54
Investment Earnings 140,032.52
Reserve Account 4,651,165.00
Total Sources 70,114,336.43
-----------------
=================
Cash Uses
Servicer Fee 1,594,481.17
Note Interest 7,429,687.27
Reserve Fund 4,651,165.00
O/C Release to Seller -
Note Principal 56,439,002.99
Total Cash Uses 70,114,336.43
-----------------
=================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 70,114,336.43
Investment Earnings in Trust Account (140,032.52)
Daily Collections Remitted (62,782,647.31)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,594,481.17)
O/C Release to Seller -
-----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 946,010.43
=================
O/C Release (Prospectus pg S16)
POOL BALANCE 1,858,716,244.87
Yield Supplement O/C Amount (45,377,056.94)
Adjusted Pool Balance 1,813,339,187.93
Total Securities 1,738,834,946.46
-----------------
=================
Adjusted O/C Amount 74,504,241.47
O/C Release Threshold 72,533,567.52
O/C Release Period? (A1 Notes Matured) No
O/C Release -
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------------------- -------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% 234,807,949.45 178,368,946.46 56,439,002.99 188.13
Class A-2 790,000,000.00 @ 4.98% 790,000,000.00 790,000,000.00 - -
Class A-3 370,000,000.00 @ 5.16% 370,000,000.00 370,000,000.00 - -
Class A-4 340,000,000.00 @ 5.40% 340,000,000.00 340,000,000.00 - -
Certificates 60,466,000.00 60,466,000.00 - -
------------------- ----------------------------------------
Total Securities 1,795,273,949.45 1,738,834,946.46 56,439,002.99
=================== ========================================
Interest Interest per
Payment $1000 Face Original
-----------------------------------------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% 1,030,187.27 3.43 300,000,000.00
Class A-2 790,000,000.00 @ 4.98% 3,278,500.00 4.15 790,000,000.00
Class A-3 370,000,000.00 @ 5.16% 1,591,000.00 4.30 370,000,000.00
Class A-4 340,000,000.00 @ 5.40% 1,530,000.00 4.50 340,000,000.00
Certificates - 60,466,000.00
------------------- ------------------
Total Securities 7,429,687.27 1,860,466,000.00
=================== ==================
* Class A-1 Interest is computed on Actual/360 Basis. Days in current period 32.00