EXHIBIT 99
Chrysler Financial Distribution Date: 2/6/02
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 1 of 2
- -----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 11.00
Distribution Date 2/6/02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
-------------- ------------------ ----------------
Collections Period 1/1/02 1/31/02
Accrual Period 1/7/02 2/5/02
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 109,499 1,421,764,886.22
Collections of Installment Principal 36,758,430.20
Collections Attributable to Full Payoffs 16,022,781.25
Principal Amount of Repurchases -
Principal Amount of Gross Losses 15,121,680 2,997,587.62
----------------
Pool Balance - End of Period 107,867 1,365,986,087.15
================
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) 0.69
Ending O/C Amount 83,444,680.41
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 5,356,265.53 6,511,403.43
----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.64
60+ Days Delinquency Amount 6,705,543.57
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 42.03
Weighted Average Seasoning (months) 15.57
Chrysler Financial Distribution Date: 2/6/02
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 36,758,430.20
Collections Attributable to Full Payoffs 16,022,781.25
Principal Amount of Repurchases -
Recoveries on Loss Accounts 9,765,414.52 1,842,449.72
Collections of Interest 8,168,559.56
Investment Earnings 65,310.68
Reserve Account 4,651,165.00
Total Sources 67,508,696.41
----------------
================
Cash Uses
Servicer Fee 1,184,804.07
Note Interest 5,462,165.61
Reserve Fund 4,651,165.00
O/C Release to Seller 4,149,676.94
Note Principal 52,060,884.79
Total Cash Uses 67,508,696.41
----------------
================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 67,508,696.41
-------------------------------------
Investment Earnings in Trust Account (65,310.68)
Daily Collections Remitted (60,769,298.67)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,184,804.07)
O/C Release to Seller (4,149,676.94)
----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (3,311,558.95)
================
O/C Release (Prospectus pg S16)
POOL BALANCE 1,365,986,087.15
--------------
Yield Supplement O/C Amount (30,005,455.13)
Adjusted Pool Balance 1,335,980,632.02
Total Securities 1,282,541,406.74
----------------
================
Adjusted O/C Amount 53,439,225.28
O/C Release Threshold 53,439,225.28
O/C Release Period? (A1 Notes Matured) Yes
O/C Release 4,149,676.94
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% 564,136,291.53 512,075,406.74 52,060,884.79 65.90 2,341,165.61
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 1,334,602,291.53 1,282,541,406.74 52,060,884.79 5,462,165.61
================ ================ ================ ============
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% 2.96 790,000,000.00
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
--