EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-DEC-02
DAIMLERCHRYSLER AUTO TRUST 2002-A MONTHLY SERVICER'S CERTIFICATE (HO) PAGE 1 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 7
Distribution Date 06-Dec-02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Nov-02 30-Nov-02
Accrual Period 06-Nov-02 05-Dec-02
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 131,242 2,027,211,209.37
Collections of Installment Principal 44,086,532.31
Collections Attributable to Full Payoffs 20,338,322.33
----------------
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,634,966.95
Pool Balance - End of Period 128,638 1,960,151,387.78
================
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) 78.25%
Ending O/C Amount 100,844,159.56
Coverage Ratio (Ending Pool Balance as
a Percent of Ending Securities) 105.42%
Cumulative Net Losses 4,788,483.78
Net Loss Ratio (3 mo. Weighted Avg.) 0.69230%
Cumulative Recovery Ratio 51.48%
60+ Days Delinquency Amount 7,931,224.92
Delinquency Ratio (3 mo. Weighted Avg.) 0.36490%
Weighted Average APR 6.510%
Weighted Average Remaining Term (months) 44.53
Weighted Average Seasoning (months) 12.29
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-DEC-02
DAIMLERCHRYSLER AUTO TRUST 2002-A MONTHLY SERVICER'S CERTIFICATE (HO) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 44,086,532.31
Collections Attributable to Full
Payoffs 20,338,322.33
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
Recoveries on Loss Accounts 1,276,635.41 Pool Balance 1,960,151,387.78
Collections of Interest 10,242,924.00 Yield Supplement O/C Amount (23,373,025.05)
----------------
Investment Earnings 83,619.19 Adjusted Pool Balance 1,936,778,362.73
Reserve Account 5,958,500.00
----------------
TOTAL SOURCES 81,986,533.24 Total Securities 1,859,307,228.22
================ ----------------
Adjusted O/C Amount 77,471,134.51
CASH USES
---------
Servicer Fee 1,689,342.67 O/C Release Threshold 77,471,134.51
Note Interest 5,386,008.34
Reserve Fund 5,958,500.00 O/C Release Period? (A1 Notes Matured) Yes
O/C Release to Seller 50,859,910.45
Note Principal 18,092,771.78 O/C Release 50,859,910.45
----------------
TOTAL CASH USES 81,986,533.24
================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 81,986,533.24
Investment Earnings in Trust Account (83,619.19)
Daily Collections Remitted (20,683,098.82)
Cash Reserve in Trust Account (5,958,500.00)
Servicer Fee (withheld) (1,689,342.67)
O/C Release to Seller (50,859,910.45)
----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 2,712,062.11
================
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------- ------- ------- ----------
NOTES & CERTIFICATES
- --------------------
Class A-1 506,000,000.00 @ 1.95% 0.00 0.00 0.00 0.0000000
Class A-2 777,000,000.00 @ 2.90% 777,000,000.00 758,907,228.22 18,092,771.78 23.2854206
Class A-3 599,000,000.00 @ 3.85% 599,000,000.00 599,000,000.00 0.00 0.0000000
Class A-4 424,000,000.00 @ 4.49% 424,000,000.00 424,000,000.00 0.00 0.0000000
Certificates 77,400,000.00 77,400,000.00 0.00 0.0000000
---------------- -------------------------------------------
Total Securities 1,877,400,000.00 1,859,307,228.22 18,092,771.78
================ ===========================================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30
Interest Interest per
Payment $1000 Face Original
------- ----------
NOTES & CERTIFICATES
- --------------------
Class A-1 506,000,000.00 @ 1.95% 0.00 0.0000000 506000000
Class A-2 777,000,000.00 @ 2.90% 1,877,750.00 2.4166667 777000000
Class A-3 599,000,000.00 @ 3.85% 1,921,791.67 3.2083333 599000000
Class A-4 424,000,000.00 @ 4.49% 1,586,466.67 3.7416667 424000000
Certificates 0.00 77400000
---------------- ----------------
Total Securities 5,386,008.34 2,383,400,000.00
================ ================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 30
----