EXHIBIT 99
Chrysler Financial Distribution Date: 11/6/01
DaimlerChrysler Auto Trust 2001-B Monthly
Servicer's Certificate (HI) Page 1 of 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 5.00
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 93,693 1,785,768,944.41
Collections of Installment Principal 35,588,374.62
Collections Attributable to Full Payoffs 14,911,782.99
Principal Amount of Repurchases 14,645.97
Principal Amount of Gross Losses 2,666,715 1,939,194.74
----------------
Pool Balance - End of Period 92,635 1,733,314,946.09
================
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) 0.88
Ending O/C Amount 126,473,307.88
Coverage Ratio (Ending Pool Balance as a
Percent of Ending Securities) 1.08
CUMULATIVE NET LOSSES 972,581.88 1,747,725.25
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.62
60+ Days Delinquency Amount 5,638,176.97
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 51.81
Weighted Average Seasoning (months) 6.98
Chrysler Financial Distribution Date: 11/6/01
DAIMLERCHRYSLER AUTO TRUST 2001-B MONTHLY
SERVICER'S CERTIFICATE (HI) PAGE 2 OF 2
- -------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 35,588,374.62
Collections Attributable to Full
Payoffs 14,911,782.99
Principal Amount of Repurchases 14,645.97 O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 1,694,133.20 1,164,051.37 POOL BALANCE 1,733,314,946.09
Collections of Interest 10,166,149.06 Yield Supplement O/C Amount (42,329,733.06)
Investment Earnings 90,594.18 Adjusted Pool Balance 1,690,985,213.03
Reserve Account 4,649,277.50
Total Sources 66,584,875.69 Total Securities 1,606,841,638.21
-------------- ----------------
============== ================
Adjusted O/C Amount 84,143,574.82
Cash Uses
Servicer Fee 1,488,140.79 O/C Release Threshold 67,639,408.52
Note Interest 6,225,112.13
Reserve Fund 4,649,277.50 O/C Release Period? (A1 Notes
O/C Release to Seller - Matured) No
Note Principal 54,222,345.27 O/C Release -
Total Cash Uses 66,584,875.69
--------------
==============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 66,584,875.69
Investment Earnings in Trust Account (90,594.18)
Daily Collections Remitted (60,348,115.17)
Cash Reserve in Trust Account (4,649,277.50)
Servicer Fee (withheld) (1,488,140.79)
O/C Release to Seller -
--------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 8,748.05
==============
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
----------------- ----------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 100,623,983.48 46,401,638.21 54,222,345.27 181.18
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 1,661,063,983.48 1,606,841,638.21 54,222,345.27
================ =================================
Interest Interest per
Payment $1000 Face Original
-------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 311,487.13 1.04 299,271,000.00
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 6,225,112.13 1,859,711,000.00
============== ==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in
current period 28