EXHIBIT 99
Chrysler Financial Distribution Date: 12/6/01
DaimlerChrysler Auto Trust 2001-B Monthly Servicer's Certificate (HI) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 6.00
Distribution Date 12/6/01
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 11/1/01 11/30/01
Accrual Period 11/6/01 12/5/01
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 92,635 1,733,314,946.09
Collections of Installment Principal 31,117,165.49
Collections Attributable to Full Payoffs 13,443,026.99
Principal Amount of Repurchases -
Principal Amount of Gross Losses 4,605,910 2,330,608.92
----------------------------
Pool Balance - End of Period 91,615 1,686,424,144.69
============================
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) 0.85
Ending O/C Amount 125,984,144.69
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.08
CUMULATIVE NET LOSSES 1,747,725.25 2,729,058.72
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.61
60+ Days Delinquency Amount 5,780,313.41
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 50.88
Weighted Average Seasoning (months) 7.98
Chrysler Financial Distribution Date: 12/6/01
DAIMLERCHRYSLER AUTO TRUST 2001-B MONTHLY SERVICER'S CERTIFICATE (HI) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 31,117,165.49
Collections Attributable to Full Payoffs 13,443,026.99
Principal Amount of Repurchases -
Recoveries on Loss Accounts 2,858,184.57 1,349,275.45
Collections of Interest 9,097,559.10
Investment Earnings 102,724.84
Reserve Account 4,649,277.50
Total Sources 59,759,029.37
----------------------------
============================
Cash Uses
Servicer Fee 1,444,429.12
Note Interest 6,067,523.77
Reserve Fund 4,649,277.50
O/C Release to Seller 1,196,160.77
Note Principal 46,401,638.21
Total Cash Uses 59,759,029.37
----------------------------
============================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 59,759,029.37
--------------------------------------
Investment Earnings in Trust Account (102,724.84)
Daily Collections Remitted (54,113,042.17)
Cash Reserve in Trust Account (4,649,277.50)
Servicer Fee (withheld) (1,444,429.12)
O/C Release to Seller (1,196,160.77)
----------------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (1,746,605.03)
============================
O/C Release (Prospectus pg S16)
POOL BALANCE 1,686,424,144.69
--------------
Yield Supplement O/C Amount (40,577,983.97)
Adjusted Pool Balance 1,645,846,160.72
Total Securities 1,560,440,000.00
----------------------------
============================
Adjusted O/C Amount 85,406,160.72
O/C Release Threshold 65,833,846.43
O/C Release Period? (A1 Notes Matured) Yes
O/C Release 1,196,160.77
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------------------- -------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 46,401,638.21 - 46,401,638.21 155.05
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 1,606,841,638.21 1,560,440,000.00 46,401,638.21
==================== =================== ================
Interest Interest per
Payment $1000 Face Original
--------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% 153,898.77 0.51 299,271,000.00
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 6,067,523.77 1,859,711,000.00
================= ===================
Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30
--------