1 EXHIBIT 99 Chrysler Financial DaimlerChrysler Auto Trust 2001-A Monthly Distribution Date: 6/6/01 Servicer's Certificate (HG) Page 1 of 2 - -------------------------------------------------------------------------------- Payment Determination Statement Number 3.00 Distribution Date 6/6/01 DATES COVERED FROM AND INCLUDING TO AND INCLUDING --------------- ------------------- ---------------- Collections Period 5/1/01 5/31/01 Accrual Period 5/7/01 6/5/01 30/360 Days 1/30/00 Actual/360 Days 30 NUMBER OF COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT ---------------------------- --------- -------- Pool Balance - Beginning of Period 121,068 1,858,716,244.87 Collections of Installment Principal 37,251,088.40 Collections Attributable to Full Payoffs 16,372,833.65 Principal Amount of Repurchases 24,807.87 Principal Amount of Gross Losses - 702,446.18 ---------------- Pool Balance - End of Period 119,761 1,804,365,068.77 ================ 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) 0.91 Ending O/C Amount 121,099,869.16 Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07 CUMULATIVE NET LOSSES 62,495.01 251,375.14 ----------------------- Net Loss Ratio (3 mo. Weighted Avg.) 0.00 Cumulative Recovery Ratio 0.73 60+ Days Delinquency Amount 2,923,528.88 Delinquency Ratio (3 mo. Weighted Avg.) 0.00 Weighted Average APR 0.07 Weighted Average Remaining Term (months) 48.83 Weighted Average Seasoning (months) 7.78 Chrysler Financial Distribution Date: 6/6/01 2 DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2 - -------------------------------------------------------------------------------- Cash Sources Collections of Installment Principal 37,251,088.40 Collections Attributable to Full Payoffs 16,372,833.65 Principal Amount of Repurchases 24,807.87 Recoveries on Loss Accounts - 513,566.05 Collections of Interest 9,952,994.94 Investment Earnings 160,210.96 Reserve Account 4,651,165.00 Total Sources 68,926,666.87 ---------------- ================ Cash Uses Servicer Fee 1,548,930.20 Note Interest 7,156,824.82 Reserve Fund 4,651,165.00 O/C Release to Seller - Note Principal 55,569,746.85 Total Cash Uses 68,926,666.87 ---------------- ================ Administrative Payment TOTAL PRINCIPAL AND INTEREST SOURCES 68,926,666.87 - -------------------------------------- Investment Earnings in Trust Account (160,210.96) Daily Collections Remitted (63,852,117.48) Cash Reserve in Trust Account (4,651,165.00) Servicer Fee (withheld) (1,548,930.20) O/C Release to Seller - ---------------- PAYMENT DUE TO/(FROM) TRUST ACCOUNT (1,285,756.77) ================ O/C Release (Prospectus pg S16) POOL BALANCE 1,804,365,068.77 - ------------- Yield Supplement O/C Amount (43,511,489.78) Adjusted Pool Balance 1,760,853,578.99 Total Securities 1,683,265,199.61 ----------------- ================= Adjusted O/C Amount 77,588,379.38 O/C Release Threshold 70,434,143.16 O/C Release Period? (A1 Notes Matured) No O/C Release - Beginning Ending Principal Balance Balance Payment ---------------- ---------------- ---------------- NOTES & CERTIFICATES Class A-1 300,000,000.00 @ 5.095% 178,368,946.46 122,799,199.61 55,569,746.85 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 1,738,834,946.46 1,683,265,199.61 55,569,746.85 ================ ================ ============= Principal per Interest Interest per $1000 Face Payment $1000 Face Original ---------------- ---------------- ---------------- ---------------- Class A-1 300,000,000.00 @ 5.095% 185.23 757,324.82 2.52 300,000,000.00 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 7,156,824.82 1,860,466,000.00 ============ ================ * Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30 ------