EXHIBIT 99
Chrysler Financial Distribution Date: 3/6/02
DaimlerChrysler Auto Trust 2001-B Monthly Servicer's Certificate (HI) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 9.00
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 89,565 1,591,523,637.27
Collections of Installment Principal 30,001,569.80
Collections Attributable to Full Payoffs 12,602,436.97
Principal Amount of Repurchases -
Principal Amount of Gross Losses 11,866,675 2,595,799.76
----------------------------
Pool Balance - End of Period 88,566 1,546,323,830.74
============================
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) 0.78
Ending O/C Amount 95,979,926.56
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 4,947,364.75 5,947,281.09
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.01
Cumulative Recovery Ratio 0.59
60+ Days Delinquency Amount 6,142,926.32
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.07
Weighted Average Remaining Term (months) 48.11
Weighted Average Seasoning (months) 10.96
Chrysler Financial Distribution Date: 3/6/02
DAIMLERCHRYSLER AUTO TRUST 2001-B MONTHLY SERVICER'S CERTIFICATE (HI) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 30,001,569.80
Collections Attributable to Full Payoffs 12,602,436.97
Principal Amount of Repurchases -
Recoveries on Loss Accounts 6,919,310.54 1,595,883.42
Collections of Interest 8,039,154.75
Investment Earnings 48,091.60
Reserve Account 4,649,277.50
Total Sources 56,936,414.04
----------------
================
Cash Uses
Servicer Fee 1,326,269.70
Note Interest 5,671,810.04
Reserve Fund 4,649,277.50
O/C Release to Seller 3,470,127.23
Note Principal 41,818,929.57
Total Cash Uses 56,936,414.04
----------------
================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 56,936,414.04
------------------------------------
Investment Earnings in Trust Account (48,091.60)
Daily Collections Remitted (47,135,935.16)
Cash Reserve in Trust Account (4,649,277.50)
Servicer Fee (withheld) (1,326,269.70)
O/C Release to Seller (3,470,127.23)
----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 306,712.85
================
O/C Release (Prospectus pg S16)
POOL BALANCE 1,546,323,830.74
------------
Yield Supplement O/C Amount (35,548,930.55)
Adjusted Pool Balance 1,510,774,900.19
Total Securities 1,450,343,904.18
------------------
==================
Adjusted O/C Amount 60,430,996.01
O/C Release Threshold 60,430,996.01
O/C Release Period? (A1 Notes Matured) Yes
O/C Release 3,470,127.23
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
---------------------- --------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% - - - -
Class A-2 615,000,000.00 @ 4.25% 546,722,833.75 504,903,904.18 41,818,929.57 68.00
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 1,492,162,833.75 1,450,343,904.18 41,818,929.57
====================== ========================================
Interest Interest per
Payment $1000 Face Original
-------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 299,271,000.00 @ 3.98% - - 299,271,000.00
Class A-2 615,000,000.00 @ 4.25% 1,936,310.04 3.15 615,000,000.00
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 5,671,810.04 1,859,711,000.00
=========================== ========================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 28
----