1
EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 10/9/01
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) Page 1 of 2
------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 7.00
Distribution Date 10/9/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------- ----------------
Collections Period 9/1/01 9/30/01
Accrual Period 9/6/01 10/8/01
30/360 Days 30
Actual/360 Days 33
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
-------- --------
Pool Balance - Beginning of Period 115,577 1,638,236,260.37
Collections of Installment Principal 32,483,532.73
Collections Attributable to Full Payoffs 13,463,494.14
Principal Amount of Repurchases -
Principal Amount of Gross Losses 5,957,931 2,058,594.55
-----------------
Pool Balance - End of Period 114,286 1,590,230,638.95
=================
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) 0.81
Ending O/C Amount 98,592,668.11
Coverage Ratio (Ending Pool Balance as a
Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 1,719,855.78 2,497,075.60
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.69
60+ Days Delinquency Amount 6,182,660.71
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 45.35
Weighted Average Seasoning (months) 11.68
Chrysler Financial Distribution Date: 10/9/01
2
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY
SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
--------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 32,483,532.73
Collections Attributable to Full Payoffs 13,463,494.14
Principal Amount of Repurchases - O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 4,238,074.98 1,281,374.73 POOL BALANCE 1,590,230,638.95
--------------
Collections of Interest 8,273,682.21 Yield Supplement O/C Amount (36,441,085.99)
Investment Earnings 109,953.14 Adjusted Pool Balance 1,553,789,552.96
Reserve Account 4,651,165.00
Total Sources 60,263,201.95 Total Securities 1,491,637,970.84
---------------
-----------------
=============== =================
Adjusted O/C Amount 62,151,582.12
Cash Uses
Servicer Fee 1,365,196.88 O/C Release Threshold 62,151,582.12
Note Interest 6,298,311.09
Reserve Fund 4,651,165.00 O/C Release Period?
O/C Release to Seller 3,503,368.87 (A1 Notes Matured) Yes
Note Principal 44,445,160.11 O/C Release 3,503,368.87
Total Cash Uses 60,263,201.95
---------------
===============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 60,263,201.95
--------------------------------------
Investment Earnings in Trust Account (109,953.14)
Daily Collections Remitted (48,864,681.17)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,365,196.88)
O/C Release to Seller (3,503,368.87)
---------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 1,768,836.89
===============
</Table>
<Table>
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
----------------- --------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% - - - -
Class A-2 790,000,000.00 @ 4.98% 765,617,130.95 721,171,970.84 44,445,160.11 56.26
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 1,536,083,130.95 1,491,637,970.84 44,445,160.11
================= =======================================
<Caption>
Interest Interest per
Payment $1000 Face Original
----------------------------------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095%
Class A-2 790,000,000.00 @ 4.98%
Class A-3 370,000,000.00 @ 5.16% - - 300,000,000.00
Class A-4 340,000,000.00 @ 5.40% 3,177,311.09 4.02 790,000,000.00
Certificates 1,591,000.00 4.30 370,000,000.00
1,530,000.00 4.50 340,000,000.00
Total Securities - 60,466,000.00
---------------- ----------------
6,298,311.09 1,860,466,000.00
================ ================
* Class A-1 Interest is computed on an
Actual/360 Basis. Days in current period 33
----