1
EXHIBIT 99
Chrysler Financial Distribution Date: 9/6/01
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 6.00
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 117,041 1,695,150,011.45
Collections of Installment Principal 38,844,071.17
Collections Attributable to Full Payoffs 16,113,252.37
Principal Amount of Repurchases -
Principal Amount of Gross Losses - 1,956,427.54
---------------------------
Pool Balance - End of Period 115,577 1,638,236,260.37
===========================
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) 0.83
Ending O/C Amount 102,153,129.42
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
Cumulative Net Losses 1,054,968.71 1,719,855.78
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.66
60+ Days Delinquency Amount 5,546,725.58
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 46.22
Weighted Average Seasoning (months) 10.71
Chrysler Financial Distribution Date: 9/6/01
2
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 2 of 2
------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 38,844,071.17
Collections Attributable to Full Payoffs 16,113,252.37
Principal Amount of Repurchases -
Recoveries on Loss Accounts 1,291,540.47
Collections of Interest 9,460,687.81
Investment Earnings 130,444.38
Reserve Account 4,651,165.00
Total Sources 70,491,161.20
----------------------------
============================
Cash Uses
Servicer Fee 1,412,625.01
Note Interest 6,448,521.64
Reserve Fund 4,651,165.00
O/C Release to Seller 22,422,603.76
Note Principal 35,556,245.79
Total Cash Uses 70,491,161.20
----------------------------
============================
Administrative Payment
Total Principal and Interest Sources 70,491,161.20
Investment Earnings in Trust Account (130,444.38)
Daily Collections Remitted (45,684,599.27)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,412,625.01)
O/C Release to Seller (22,422,603.76)
----------------------------
Payment Due to/(from) Trust Account (3,810,276.22)
============================
O/C Release (Prospectus pg S16)
Pool Balance 1,638,236,260.37
------------
Yield Supplement O/C Amount (38,149,665.63)
Adjusted Pool Balance 1,600,086,594.74
Total Securities 1,536,083,130.95
----------------------------
============================
Adjusted O/C Amount 64,003,463.79
O/C Release Threshold 64,003,463.79
O/C Release Period? (A1 Notes Matured) Yes
O/C Release 22,422,603.76
Beginning Ending Principal
Balance Balance Payment
-------------------- ----------------------------------------------------
Notes & Certificates
Class A-1 300,000,000.00 @ 5.095% 11,173,376.74 - 11,173,376.74
Class A-2 790,000,000.00 @ 4.98% 790,000,000.00 765,617,130.95 24,382,869.05
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 1,571,639,376.74 1,536,083,130.95 35,556,245.79
==================== ===============================================
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
--------------------------------------------------------------
Notes & Certificates 37.24 49,021.64 0.16 300,000,000.00
Class A-1 300,000,000.00 @ 5.095% 30.86 3,278,500.00 4.15 790,000,000.00
Class A-2 790,000,000.00 @ 4.98% - 1,591,000.00 4.30 370,000,000.00
Class A-3 370,000,000.00 @ 5.16% - 1,530,000.00 4.50 340,000,000.00
Class A-4 340,000,000.00 @ 5.40% - - 60,466,000.00
Certificates ------------------- ------------------
6,448,521.64 1,860,466,000.00
Total Securities =================== ==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 31