EXHIBIT 99
Chrysler Financial Distribution Date: 9/6/2002
DaimlerChrysler Auto Trust 2002-A Monthly Servicer's Certificate (HO) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 4.00
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 138,231 2,244,227,275.99
Collections of Installment Principal 48,141,326.35
Collections Attributable to Full Payoffs 22,184,222.04
Principal Amount of Repurchases -
Principal Amount of Gross Losses 1,134,359 1,555,968.30
----------------
Pool Balance - End of Period 136,174 2,172,345,759.30
================
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) 0.87
Ending O/C Amount 143,956,194.50
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 1.07
CUMULATIVE NET LOSSES 497,636.49 1,153,542.05
---------------------
Net Loss Ratio (3 mo. Weighted Avg.) 0.00
Cumulative Recovery Ratio 0.57
60+ Days Delinquency Amount 5,675,137.15
Delinquency Ratio (3 mo. Weighted Avg.) 0.00
Weighted Average APR 0.06
Weighted Average Remaining Term (months) 46.91
Weighted Average Seasoning (months) 9.58
Chrysler Financial Distribution Date: 9/6/2002
DAIMLERCHRYSLER AUTO TRUST 2002-A MONTHLY SERVICER'S CERTIFICATE (HO) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Cash Sources
Collections of Installment Principal 48,141,326.35
Collections Attributable to Full Payoffs 22,184,222.04
Principal Amount of Repurchases -
Recoveries on Loss Accounts 636,722.24 900,062.74
Collections of Interest 11,740,906.59
Investment Earnings 87,359.53
Reserve Account 5,958,500.00
-------------------
Total Sources 89,012,377.25
===================
Cash Uses
Servicer Fee 1,870,189.40
Note Interest 5,766,183.54
Reserve Fund 5,958,500.00
O/C Release to Seller -
Note Principal 75,417,504.31
-------------------
Total Cash Uses 89,012,377.25
===================
Administrative Payment
TOTAL PRINCIPAL AND INTEREST SOURCES 89,012,377.25
Investment Earnings in Trust Account (87,359.53)
Daily Collections Remitted (82,160,368.23)
Cash Reserve in Trust Account (5,958,500.00)
Servicer Fee (withheld) (1,870,189.40)
O/C Release to Seller -
-------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (1,064,039.91)
===================
O/C Release (Prospectus pg S16)
POOL BALANCE 2,172,345,759.30
--------------
Yield Supplement O/C Amount (28,485,797.95)
Adjusted Pool Balance 2,143,859,961.35
--------------------
Total Securities 2,028,389,564.80
====================
Adjusted O/C Amount 115,470,396.55
O/C Release Threshold 85,754,398.45
O/C Release Period? (A1 Notes Matured) No
O/C Release -
<Caption>
Beginning Ending Principal
Balance Balance Payment
------------------- -------------------- -----------------
NOTES & CERTIFICATES
Class A-1 506,000,000.00 @ 1.95% 226,407,069.11 150,989,564.80 75,417,504.31
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 2,103,807,069.11 2,028,389,564.80 75,417,504.31
=================== ==========================================
<Caption>
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
------------- -------------------- ----------------- -------------------
NOTES & CERTIFICATES
Class A-1 506,000,000.00 @ 1.95% 149.05 380,175.20 0.75 506,000,000.00
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 5,766,183.54 2,383,400,000.00
=================== ===================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 31
----