EXHIBIT 99
Chrysler Financial Distribution Date: 8/6/2002
DaimlerChrysler Auto Trust 2002-B Monthly Servicer's Certificate (HP) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 1
Distribution Date 8/6/2002
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
-------------- ------------------- ----------------
Collections Period 7/5/2002 7/31/2002
Accrual Period 7/23/2002 8/5/2002
30/360 Days 13
Actual/360 Days 14
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
Pool Balance - Beginning of Period 108,642 2,000,013,689.95
Collections of Installment Principal 30,705,202.59
Collections Attributable to Full Payoffs 15,499,734.33
Principal Amount of Repurchases -
Principal Amount of Gross Losses 10,171.87
-------------------------
Pool Balance - End of Period 107,693 1,953,798,581.16
=========================
POOL STATISTICS END OF PERIOD
-------------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,000,013,689.95
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 97.69%
Ending O/C Amount 87,863,346.52
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 104.71%
CUMULATIVE NET LOSSES 7,279.30
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00%
Cumulative Recovery Ratio 28.44%
60+ Days Delinquency Amount 243,359.91
Delinquency Ratio (3 mo. Weighted Avg.) 0.01250%
Weighted Average APR 7.105%
Weighted Average Remaining Term (months) 52.41
Weighted Average Seasoning (months) 5.81
Chrysler Financial Distribution Date: 8/6/2002
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 30,705,202.59
Collections Attributable to Full Payoffs 15,499,734.33
Principal Amount of Repurchases 0.00 O/C Release (Prospectus pg S16)
Recoveries on Loss Accounts 2,892.57 POOL BALANCE 1,953,798,581.16
--------------
Collections of Interest 10,057,410.67 Yield Supplement
Investment Earnings 0.00 O/C Amount (13,095,731.43)
Adjusted Pool Balance 1,940,702,849.73
Reserve Account 4,797,657.50
Total Sources 61,062,897.66 Total Securities 1,865,935,234.64
-------------------- --------------------
==================== ====================
Adjusted O/C Amount 74,767,615.09
Cash Uses
Servicer Fee 1,388,898.40 O/C Release Threshold 77,628,113.99
Note Interest 1,748,576.40
Reserve Fund 4,797,657.50 O/C Release Period?(A1
O/C Release to Seller 0.00 Notes Matured) No
Note Principal 53,127,765.36 O/C Release -
Total Cash Uses 61,062,897.66
--------------------
====================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 61,062,897.66
- --------------------------------------
Investment Earnings in Trust Account 0.00
Daily Collections Remitted (49,236,631.56)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,388,898.40)
O/C Release to Seller 0.00
--------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 5,639,710.20
====================
Beginning Ending Principal Principal per Interest Interest per
Balance Balance Payment $1000 Face Payment $1000 Face
----------------- ------------------------------------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1 356694000.00 @ 1.83% 356,694,000.00 303,566,234.64 53,127,765.36 104.9955837 253,847.23 0.5016744
Class A-2 675,000,000.00 @ 2.20% 675,000,000.00 675,000,000.00 0.00 0.0000000 536,250.00 0.6901544
Class A-3 430,000,000.00 @ 2.93% 430,000,000.00 430,000,000.00 0.00 0.0000000 45496..89 0.7595390
Class A-4 395,000,000.00 @ 3.53% 395,000,000.00 395,000,000.00 0.00 0.0000000 503,515.28 1.1875360
Certificates 62,369,000.00 62,369,000.00 0.00 0.0000000 0.00
----------------- --------------------------------- --------------
Total Securities 2,251,906,527.26 2,182,582,365.97 69,324,161.29 6,035,152.99
================= ================================= ==============
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 14
---------