Distribution Date: 8/6/2002
Page 1 of 2
EXHIBIT 99
Chrysler Financial
DaimlerChrysler Auto Trust 2002-A Monthly Servicer's Certificate (HO)
- --------------------------------------------------------------------------------
Payment Determination Statement Number 3.00
Distribution Date 8/6/2002
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 7/1/2002 7/31/2002
Accrual Period 7/8/2002 8/5/2002
30/360 Days 30
Actual/360 Days 29
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 140,070 2,318,026,786.05
Collections of Installment Principal 52,358,894.02
Collections Attributable to Full Payoffs 20,555,222.74
Principal Amount of Repurchases -
Principal Amount of Gross Losses 248,965 885,393.30
----------------
Pool Balance - End of Period 138,231 2,244,227,275.99
================
POOL STATISTICS END OF PERIOD
--------------- -------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,504,880,990.65
Pool Factor (Pool Balance as a Percent of
Initial Pool Balance) 0.90
Ending O/C Amount 140,420,206.88
Coverage Ratio (Ending Pool Balance as a
Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 156,692.05 497,636.49
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.56
60+ Days Delinquency Amount 4,620,778.34
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.06
Weighted Average Remaining Term (months) 47.73
Weighted Average Seasoning (months) 8.69
Distribution Date: 8/6/2002
PAGE 2 OF 2
Chrysler Financial
DAIMLERCHRYSLER AUTO TRUST 2002-A MONTHLY SERVICER'S CERTIFICATE (HO)
- --------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 52,358,894.02
Collections Attributable to Full Payoffs 20,555,222.74
Principal Amount of Repurchases -
Recoveries on Loss Accounts 92,273.38 544,448.86
Collections of Interest 13,012,720.57
Investment Earnings 101,098.63
Reserve Account 5,958,500.00
Total Sources 92,530,884.82
-----------------------
=======================
Cash Uses
Servicer Fee 1,931,688.99
Note Interest 5,865,398.97
Reserve Fund 5,958,500.00
O/C Release to Seller -
Note Principal 78,775,296.86
Total Cash Uses 92,530,884.82
-----------------------
=======================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 92,530,884.82
- -------------------------------------
Investment Earnings in Trust Account (101,098.63)
Daily Collections Remitted (81,116,601.40)
Cash Reserve in Trust Account (5,958,500.00)
Servicer Fee (withheld) (1,931,688.99)
O/C Release to Seller -
----------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 3,422,995.80
======================
O/C Release (Prospectus pg S16)
POOL BALANCE 2,244,227,275.99
------------
Yield Supplement O/C Amount (30,307,838.31)
Adjusted Pool Balance 2,213,919,437.68
Total Securities 2,103,807,069.11
----------------------
======================
Adjusted O/C Amount 110,112,368.57
O/C Release Threshold 88,556,777.51
O/C Release Period? (A1 Notes Matured) No
O/C Release -
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
----------------- ------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 506,000,000.00 @ 1.95% 305,182,365.97 226,407,069.11 78,775,296.86 155.68
Class A-2 777,000,000.00 @ 2.90% 777,000,000.00 777,000,000.00 - -
Class A-3 599,000,000.00 @ 3.85% 599,000,000.00 599,000,000.00 - -
Class A-4 424,000,000.00 @ 4.49% 424,000,000.00 424,000,000.00 - -
Certificates 77,400,000.00 77,400,000.00 - -
----------------- -------------------------------------
Total Securities 2,182,582,365.97 2,103,807,069.11 78,775,296.86
================= =====================================
Interest Interest per
Payment $1000 Face Original
-------------------------------
NOTES & CERTIFICATES
Class A-1 506,000,000.00 @ 1.95% 479,390.63 0.95 506,000,000.00
Class A-2 777,000,000.00 @ 2.90% 1,877,750.00 2.42 777,000,000.00
Class A-3 599,000,000.00 @ 3.85% 1,921,791.67 3.21 599,000,000.00
Class A-4 424,000,000.00 @ 4.49% 1,586,466.67 3.74 424,000,000.00
Certificates - 77,400,000.00
------------- ------------------
Total Securities 5,865,398.97 2,383,400,000.00
============= ==================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 29
----