1
EXHIBIT 99
Chrysler Financial Distribution Date: 7/6/01
DaimlerChrysler Auto Trust 2001-A Monthly
Servicer's Certificate (HG) Page 1 of 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 4.00
Distribution Date 7/6/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
--------------- ------------------ ----------------
Collections Period 6/1/01 6/30/01
Accrual Period 6/6/01 7/5/01
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 119,761 1,804,365,068.77
Collections of Installment Principal 35,792,172.61
Collections Attributable to Full Payoffs 15,838,826.53
Principal Amount of Repurchases -
Principal Amount of Gross Losses - 1,453,064.80
----------------
Pool Balance - End of Period 118,443 1,751,281,004.83
================
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) 0.89
Ending O/C Amount 122,194,755.02
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.08
CUMULATIVE NET LOSSES 251,375.14 628,410.49
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.74
60+ Days Delinquency Amount 4,052,868.33
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 47.95
Weighted Average Seasoning (months) 8.76
2
Chrysler Financial Distribution Date: 7/6/01
DaimlerChrysler Auto Trust 2001-A Monthly
Servicer's Certificate (HG) Page 2 of 2
- --------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 35,792,172.61
Collections Attributable to Full Payoffs 15,838,826.53
Principal Amount of Repurchases - O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 1,076,029.45 POOL BALANCE 1,751,281,004.83
Collections of Interest 9,737,788.48 -------------
Investment Earnings 158,655.23 Yield Supplement O/C Amount (41,685,061.55)
Reserve Account 4,651,165.00 Adjusted Pool Balance 1,709,595,943.28
------------- ----------------
Total Sources 67,254,637.30 Total Securities 1,629,086,249.81
============= ================
Adjusted O/C Amount 80,509,693.47
Cash Uses
Servicer Fee 1,503,637.56 O/C Release Threshold 68,383,837.73
Note Interest 6,920,884.94
Reserve Fund 4,651,165.00 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller -
Note Principal 54,178,949.80 O/C Release -
-------------
Total Cash Uses 67,254,637.30
=============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 67,254,637.30
- -------------------------------------
Investment Earnings in Trust Account (158,655.23)
Daily Collections Remitted 61,841,700.49)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,503,637.56)
O/C Release to Seller -
--------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (900,520.98)
==============
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
---------------- ---------------- ------------- -------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% 122,799,199.61 68,620,249.81 54,178,949.80 180.60
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 1,683,265,199.61 1,629,086,249.81 54,178,949.80 -
================ ================ =============
Interest Interest per
Payment $1000 Face Original
------------ ------------ ----------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% 521,384.94 1.74 300,000,000.00
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 6,920,884.94 1,860,466,000.00
============ ================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 30
----