EXHIBIT 99
Chrysler Financial Distribution Date: 12/6/01
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 9.00
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 112,552 1,528,685,177.32
Collections of Installment Principal 35,296,040.29
Collections Attributable to Full Payoffs 17,798,464.59
Principal Amount of Repurchases -
Principal Amount of Gross Losses 10,272,274 2,562,253.34
----------------------------
Pool Balance - End of Period 110,891 1,473,028,419.10
============================
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) 0.75
Ending O/C Amount 90,738,550.80
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 3,350,566.83 4,324,772.39
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.66
60+ Days Delinquency Amount 6,133,152.42
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 43.67
Weighted Average Seasoning (months) 13.63
Chrysler Financial Distribution Date: 12/6/01
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 35,296,040.29
Collections Attributable to Full Payoffs 17,798,464.59
Principal Amount of Repurchases - O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 6,921,706.68 1,588,047.78 POOL BALANCE 1,473,028,419.10
-------------
Collections of Interest 8,139,333.62 Yield Supplement O/C Amount (33,143,139.62)
Investment Earnings 107,594.28 Adjusted Pool Balance 1,439,885,279.48
Reserve Account 4,651,165.00
Total Sources 67,580,645.56 Total Securities 1,382,289,868.30
--------------- -----------------
=============== =================
Adjusted O/C Amount 57,595,411.18
Cash Uses
Servicer Fee 1,273,904.31 O/C Release Threshold 57,595,411.18
Note Interest 5,875,315.49
Reserve Fund 4,651,165.00 O/C Release Period? (A1 Notes Matured) Yes
O/C Release to Seller 3,913,650.32
Note Principal 51,866,610.44 O/C Release 3,913,650.32
Total Cash Uses 67,580,645.56
---------------
===============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 67,580,645.56
- -------------------------------------
Investment Earnings in Trust Account (107,594.28)
Daily Collections Remitted (56,474,619.26)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,273,904.31)
O/C Release to Seller (3,913,650.32)
---------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 1,159,712.39
===============
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
----------------- ----------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 300,000,000.00 @ 5.095% - - - - -
Class A-2 790,000,000.00 @ 4.98% 663,690,478.74 611,823,868.30 51,866,610.44 65.65 2,754,315.49
Class A-3 370,000,000.00 @ 5.16% 370,000,000.00 370,000,000.00 - - 1,591,000.00
Class A-4 340,000,000.00 @ 5.40% 340,000,000.00 340,000,000.00 - - 1,530,000.00
Certificates 60,466,000.00 60,466,000.00 - - -
----------------- ---------------------------------- --------------
Total Securities 1,434,156,478.74 1,382,289,868.30 51,866,610.44 5,875,315.49
================= ================================== ==============
Interest per
$1000 Face Original
----------------------------------
NOTES & CERTIFICATES
- --------------------
Class A-1 300,000,000.00 @ 5.095% - 300,000,000.00
Class A-2 790,000,000.00 @ 4.98% 3.49 790,000,000.00
Class A-3 370,000,000.00 @ 5.16% 4.30 370,000,000.00
Class A-4 340,000,000.00 @ 5.40% 4.50 340,000,000.00
Certificates 60,466,000.00
---------------------
Total Securities 1,860,466,000.00
=====================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30
--------