EXHIBIT 99
Chrysler Financial Distribution Date: 11/6/01
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 8.00
Distribution Date 11/6/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
--------------- ------------------- ----------------
Collections Period 10/1/01 10/31/01
Accrual Period 10/9/01 11/5/01
30/360 Days 30
Actual/360 Days 28
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
Pool Balance - Beginning of Period 114,286 1,590,230,638.95
Collections of Installment Principal 39,764,357.51
Collections Attributable to Full Payoffs 19,525,355.92
Principal Amount of Repurchases -
Principal Amount of Gross Losses 8,016,525 2,255,748.20
----------------------------
Pool Balance - End of Period 112,552 1,528,685,177.32
============================
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) 0.77
Ending O/C Amount 94,528,698.58
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 2,497,075.60 3,350,566.83
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.67
60+ Days Delinquency Amount 6,262,283.63
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 44.51
Weighted Average Seasoning (months) 12.65
Chrysler Financial Distribution Date: 11/6/01
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
- -----------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 39,764,357.51
Collections Attributable to Full Payoffs 19,525,355.92
Principal Amount of Repurchases -
Recoveries on Loss Accounts 5,519,449.71 1,402,256.97
Collections of Interest 9,107,462.22
Investment Earnings 83,190.93
Reserve Account 4,651,165.00
Total Sources 74,533,788.55
---------------
===============
Cash Uses
Servicer Fee 1,325,192.20
Note Interest 6,113,863.68
Reserve Fund 4,651,165.00
O/C Release to Seller 4,962,075.57
Note Principal 57,481,492.10
Total Cash Uses 74,533,788.55
---------------
===============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 74,533,788.55
- --------------------------------------
Investment Earnings in Trust Account (83,190.93)
Daily Collections Remitted (66,291,488.82)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,325,192.20)
O/C Release to Seller (4,962,075.57)
---------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (2,779,323.97)
===============
O/C Release (Prospectus pg S16)
POOL BALANCE 1,528,685,177.32
-------------
Yield Supplement O/C Amount (34,772,178.63)
Adjusted Pool Balance 1,493,912,998.69
Total Securities 1,434,156,478.74
------------------
==================
Adjusted O/C Amount 59,756,519.95
O/C Release Threshold 59,756,519.95
O/C Release Period? (A1 Notes Matured) Yes
O/C Release ,962,075.57
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% 721,171,970.84 663,690,478.74 57,481,492.10 72.76
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 1,491,637,970.84 1,434,156,478.74 57,481,492.10
================= =======================================
</Table>
<Table>
<Caption>
Interest Interest per
Payment $1000 Face Original
--------------------------------
NOTES & CERTIFICATES - - 300,000,000.00
Class A-1 300,000,000.00 @ 5.095% 2,992,863.68 3.79 790,000,000.00
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
---------------- -------------------
Total Securities 6,113,863.68 1,860,466,000.00
================ ===================
Class A-1 Interest is computed on an Actual/280 Basis. Days in current period 28
--------------