EXHIBIT 99
Chrysler Financial Distribution Date: 3/6/02
DaimlerChrysler Auto Trust 2001-A Monthly Servicer's Certificate (HG) Page 1 of 2
Payment Determination Statement Number 12.00
Distribution Date 3/6/02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ----------------------- -----------------
Collections Period 2/1/02 2/28/02
Accrual Period 2/6/02 3/5/02
30/360 Days 30
Actual/360 Days 28
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 107,867 1,365,986,087.15
Collections of Installment Principal 33,495,691.99
Collections Attributable to Full Payoffs 13,862,843.65
Principal Amount of Repurchases -
Principal Amount of Gross Losses 18,119,268 2,627,467.18
----------------
Pool Balance - End of Period 106,306 1,316,000,084.33
================
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) 0.67
Ending O/C Amount 79,997,321.07
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.06
CUMULATIVE NET LOSSES 6,511,403.43 7,589,136.98
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.63
60+ Days Delinquency Amount 5,549,956.89
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 41.20
Weighted Average Seasoning (months) 16.54
Chrysler Financial Distribution Date: 3/6/02
DAIMLERCHRYSLER AUTO TRUST 2001-A MONTHLY SERVICER'S CERTIFICATE (HG) PAGE 2 OF 2
Cash Sources
Collections of Installment Principal 33,495,691.99
Collections Attributable to Full Payoffs 13,862,843.65
Principal Amount of Repurchases -
Recoveries on Loss Accounts 11,607,864.24 1,549,733.63
Collections of Interest 6,982,942.93
Investment Earnings 54,789.75
Reserve Account 4,651,165.00
Total Sources 60,597,166.95
-------------
=============
Cash Uses
Servicer Fee 1,138,321.74
Note Interest 5,246,112.94
Reserve Fund 4,651,165.00
O/C Release to Seller 3,022,923.79
Note Principal 46,538,643.48
Total Cash Uses 60,597,166.95
-------------
=============
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 60,597,166.95
--------------------------------------
Investment Earnings in Trust Account (54,789.75)
Daily Collections Remitted (54,658,368.51)
Cash Reserve in Trust Account (4,651,165.00)
Servicer Fee (withheld) (1,138,321.74)
O/C Release to Seller (3,022,923.79)
-------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (2,928,401.84)
=============
O/C Release (Prospectus pg S16)
POOL BALANCE 1,316,000,084.33
-------------
Yield Supplement O/C Amount (28,497,205.93)
Adjusted Pool Balance 1,287,502,878.40
Total Securities 1,236,002,763.26
----------------
================
Adjusted O/C Amount 51,500,115.14
O/C Release Threshold 51,500,115.14
O/C Release Period? (A1 Notes Matured) Yes
O/C Release 3,022,923.79
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% 512,075,406.74 465,536,763.26 46,538,643.48 58.91
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 1,282,541,406.74 1,236,002,763.26 46,538,643.48
================ ================ =============
Interest Interest per
Payment $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% 2,125,112.94 2.69 790,000,000.00
Class A-3 370,000,000.00 @ 5.16% 1,591,000.00 4.30 370,000,000.00
Class A-4 340,000,000.00 @ 5.40% 1,530,000.00 4.50 340,000,000.00
Certificates - 60,466,000.00
------------ ----------------
Total Securities 5,246,112.94 1,660,466,000.00
============ ================
Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 28
----