EXHIBIT 99.2
DISTRIBUTION DATE: 07-JAN-02
DAIMLERCHRYSLER AUTO TRUST 2001-C MONTHLY SERVICER'S CERTIFICATE (HK) PAGE 1 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 4
Distribution Date 07-Jan-02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
- ------------- ------------------ ----------------
Collections Period 01-Dec-01 31-Dec-01
Accrual Period 06-Dec-01 06-Jan-02
30/360 Days 30
Actual/360 Days 32
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
- ---------------------------- -------- ---------
Pool Balance - Beginning of Period 100,150 1,802,778,585.30
Collections of Installment Principal 31,951,761.35
Collections Attributable to Full Payoffs 11,899,228.85
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 1,311,185.07
---------------------
Pool Balance - End of Period 99,214 1,757,616,410.03
=====================
POOL STATISTICS END OF PERIOD
- --------------- -------------
Initial Pool Balance (Pool Balance at the Purchase Date) 1,950,128,520.05
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 90.13%
Ending O/C Amount 107,967,603.02
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 106.54%
Cumulative Net Losses 813,551.16
Net Loss Ratio (3 mo. Weighted Avg.) 0.17310%
Cumulative Recovery Ratio 57.66%
60+ Days Delinquency Amount 5,404,956.43
Delinquency Ratio (3 mo. Weighted Avg.) 0.20520%
Weighted Average APR 6.803%
Weighted Average Remaining Term (months) 50.95
Weighted Average Seasoning (months) 7.29
CHRYSLER FINANCIAL DISTRIBUTION DATE: 07-JAN-02
DAIMLERCHRYSLER AUTO TRUST 2001-C MONTHLY SERVICER'S CERTIFICATE (HK) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
- ------------
Collections of Installment Principal 31,951,761.35
Collections Attributable to Full Payoffs 11,899,228.85
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 746,116.00
Collections of Interest 9,886,860.73
Investment Earnings 64,749.08
Reserved Account 4,641,182.50
-----------------------
TOTAL SOURCES 59,189,898.51
=======================
CASH USES
- ---------
Servicer Fee 1,502,315.49
Note Interest 5,556,680.97
Reserve Fund 4,641,182.50
O/C Release to Seller 0.00
Note Principal 47,489,719.55
-----------------------
TOTAL CASH USES 59,189,898.51
=======================
ADMINISTRATIVE PAYMENT
- ----------------------
Total Principal and Interest Sources 59,189,898.51
Investment Earnings in Trust Account (64,749.08)
Daily Collections Remitted (54,047,091.68)
Cash Reserve in Trust Account (4,641,182.50)
Servicer Fee (withheld) (1,502,315.49)
O/C Release to Seller 0.00
-----------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (1,065,440.24)
=======================
O/C RELEASE (Prospectus pg 516)
- -----------
Pool Balance 1,757,616,410.03
Yield Supplement O/C Amount (24,317,308.29)
-----------------------
Adjusted Pool Balance 1,733,299,101.74
Total Securities 1,649,648,807.01
-----------------------
Adjusted O/C Amount 83,650,294.73
O/C Release Threshold 69,331,964.07
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------------------ ------------------ ---------------- ---------------
NOTES & CERTIFICATES
- --------------------
Class A-1 296,123,000.00 @ 3.50% 136,788,526.56 89,298,807.01 47,489,719.55 160.3716008
Class A-2 695,000,000.00 @ 3.71% 695,000,000.00 695,000,000.00 0.00 0.0000000
Class A-3 353,000,000.00 @ 4.21% 353,000,000.00 353,000,000.00 0.00 0.0000000
Class A-4 452,000,000.00 @ 4.63% 452,000,000.00 452,000,000.00 0.00 0.0000000
Certificates 60,350,000.00 60,350,000.00 0.00 0.0000000
------------------ ------------------ ----------------
Total Securities 1,697,138,526.56 1,649,648,807.01 47,489,719.55
================== ================== ================
Interest Interest per
Payment $1000 Face
-------------- --------------
NOTES & CERTIFICATES
- --------------------
Class A-1 296,123,000.00 @ 3.50% 425,564.30 1.4371200
Class A-2 695,000,000.00 @ 3.71% 2,148,708.33 3.0916667
Class A-3 353,000,000.00 @ 4.21% 1,238,441.67 3.5083333
Class A-4 452,000,000.00 @ 4.63% 1,743,966.67 3.8583333
Certificates 0.00
--------------
Total Securities 5,556,680.97
==============
*Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 32
----