EXHIBIT 99
Chrysler Financial Distribution Date: 9/6/2002
DaimlerChrysler Auto Trust 2002-B Monthly Servicer's Certificate (HP) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 2
Distribution Date 9/6/2002
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
--------------- ------------------- ----------------
Collections Period 8/1/2002 8/31/2002
Accrual Period 8/6/2002 9/5/2002
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 107,693 1,953,798,581.16
Collections of Installment Principal 34,950,394.06
Collections Attributable to Full Payoffs 19,621,448.56
Principal Amount of Repurchases -
Principal Amount of Gross Losses 10,172 114,551.43
--------------------
Pool Balance - End of Period 106,469 1,899,112,187.11
====================
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) 94.95%
Ending O/C Amount 93,635,420.82
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 105.19%
CUMULATIVE NET LOSSES 7,279.30 63,076.15
-----------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.04%
Cumulative Recovery Ratio 49.43%
60+ Days Delinquency Amount 1,731,087.95
Delinquency Ratio (3 mo. Weighted Avg.) 0.05120%
Weighted Average APR 7.118%
Weighted Average Remaining Term (months) 51.50
Weighted Average Seasoning (months) 6.79
Chrysler Financial Distribution Date: 9/6/2002
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 34,950,394.06
Collections Attributable to Full Payoffs 19,621,448.56
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 2,892.57 58,754.58
Collections of Interest 11,368,565.74
Investment Earnings 15,215.68
Reserve Account 4,797,657.50
-------------------------
Total Sources 70,812,036.12
=========================
Cash Uses
Servicer Fee 1,628,165.48
Note Interest 3,927,744.79
Reserve Fund 4,797,657.50
O/C Release to Seller 0.00
Note Principal 60,458,468.35
-------------------------
Total Cash Uses 70,812,036.12
=========================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 70,812,036.12
--------------------------------------
Investment Earnings in Trust Account (15,215.68)
Daily Collections Remitted (64,995,703.61)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,628,165.48)
O/C Release to Seller 0.00
-------------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (624,706.15)
=========================
O/C Release (Prospectus pg S16)
POOL BALANCE 1,899,112,187.11
--------------
Yield Supplement O/C Amount (12,300,973.10)
Adjusted Pool Balance 1,886,811,214.01
-------------------------
Total Securities 1,805,476,766.29
=========================
Adjusted O/C Amount 81,334,447.72
O/C Release Threshold 75,472,448.56
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-1 356,694,000.00 @ 1.83% 303,566,234.64 243,107,766.29 60,458,468.35 119.4831390
Class A-2 675,000,000.00 @ 2.20% 675,000,000.00 675,000,000.00 0.00 0.0000000
Class A-3 430,000,000.00 @ 2.93% 430,000,000.00 430,000,000.00 0.00 0.0000000
Class A-4 395,000,000.00 @ 3.53% 395,000,000.00 395,000,000.00 0.00 0.0000000
Certificates 62,369,000.00 62,369,000.00 0.00 0.0000000
------------------- ----------------------------------------
Total Securities 1,865,935,234.64 1,805,476,766.29 60,458,468.35
=================== ========================================
Interest Interest per
Payment $1000 Face Original
-----------------------------------------------
NOTES & CERTIFICATES
Class A-1 356,694,000.00 @ 1.83% 478,369.79 0.9453948 506,000,000.00
Class A-2 675,000,000.00 @ 2.20% 1,237,500.00 1.5926641 777,000,000.00
Class A-3 430,000,000.00 @ 2.93% 1,049,916.67 1.7527824 599,000,000.00
Class A-4 395,000,000.00 @ 3.53% 1,161,958.33 2.7404678 424,000,000.00
Certificates 0.00 77,400,000.00
------------------
Total Securities 3,927,744.79 2,383,400,000.00
==================
* Class A-1 Interest is computed31n an Actual/360 Basis. Days in current period 31