1
EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 9/6/01
DAIMLERCHRYSLER AUTO TRUST 2001-B
MONTHLY SERVICER'S CERTIFICATE (HI) PAGE 1 OF 2
-------------------------------------------------------------------------------
Payment Determination Statement Number 3.00
Distribution Date 9/6/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
--------------- ------------------- ----------------
Collections Period 8/1/01 8/31/01
Accrual Period 8/6/01 9/5/01
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 95,270 1,872,941,677.43
Collections of Installment Principal 33,534,459.53
Collections Attributable to Full Payoffs 13,067,188.49
Principal Amount of Repurchases -
Principal Amount of Gross Losses - 1,038,853.53
----------------------------
Pool Balance - End of Period 94,400 1,825,301,175.88
============================
POOL STATISTICS END OF PERIOD
--------------- ----------------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 1,977,003,341.04
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 0.92
Ending O/C Amount 124,060,975.25
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 70,735.06 394,115.54
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.69
60+ Days Delinquency Amount 4,121,884.43
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 53.69
Weighted Average Seasoning (months) 4.99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 9/6/01
2
DAIMLERCHRYSLER AUTO TRUST 2001-B
MONTHLY SERVICER'S CERTIFICATE (HI) PAGE 2 OF 2
--------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 33,534,459.53
Collections Attributable to Full Payoffs 13,067,188.49
Principal Amount of Repurchases - O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 715,473.05 POOL BALANCE 1,825,301,175.88
--------------
Collections of Interest 10,310,775.31 Yield Supplement O/C Amount (45,944,953.02)
Investment Earnings 126,304.03 Adjusted Pool Balance 1,779,356,222.86
Reserve Account 4,649,277.50
Total Sources 62,403,477.91 Total Securities 1,701,240,200.63
------------------- ------------------
=================== ==================
Adjusted O/C Amount 78,116,022.23
Cash Uses
Servicer Fee 1,560,784.73 O/C Release Threshold 71,174,248.91
Note Interest 6,566,261.86
Reserve Fund 4,649,277.50 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller -
Note Principal 49,627,153.82 O/C Release -
Total Cash Uses 62,403,477.91
-------------------
===================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 62,403,477.91
--------------------------------------
Investment Earnings in Trust Account (126,304.03)
Daily Collections Remitted (56,613,369.77)
Cash Reserve in Trust Account (4,649,277.50)
Servicer Fee (withheld) (1,560,784.73)
O/C Release to Seller -
-------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (546,258.12)
===================
Beginning Ending Principal
Balance Balance Payment
--------------------- -----------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 190,427,354.45 140,800,200.63 49,627,153.82
Class A-2 615,000,000.00 @ 4.25% 615,000,000.00 615,000,000.00 -
Class A-3 480,000,000.00 @ 4.85% 480,000,000.00 480,000,000.00 -
Class A-4 405,000,000.00 @ 5.32% 405,000,000.00 405,000,000.00 -
Certificates 60,440,000.00 60,440,000.00 -
--------------------- ----------------------------------------
Total Securities 1,750,867,354.45 1,701,240,200.63 49,627,153.82
===================== ========================================
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
--------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 165.83 652,636.86 2.18 299,271,000.00
Class A-2 615,000,000.00 @ 4.25% - 2,178,125.00 3.54 615,000,000.00
Class A-3 480,000,000.00 @ 4.85% - 1,940,000.00 4.04 480,000,000.00
Class A-4 405,000,000.00 @ 5.32% - 1,795,500.00 4.43 405,000,000.00
Certificates - - 60,440,000.00
---------------------------- --------------------
Total Securities 6,566,261.86 1,859,711,000.00
============================ ====================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period
31
--