EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 09-DEC-02
DAIMLERCHRYSLER AUTO TRUST 2002-C MONTHLY SERVICER'S CERTIFICATE (HQ) PAGE 1 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 1
Distribution Date 09-Dec-02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 10-Oct-02 30-Nov-02
Accrual Period 25-Oct-02 08-Dec-02
30/360 Days 44
Actual/360 Days 45
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 125,308 2,183,399,690.47
Collections of Installment Principal 69,143,701.34
Collections Attributable to Full Payoffs 28,602,111.46
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 81,803.38
------------------
Pool Balance - End of Period 122,972 2,085,572,074.29
==================
POOL STATISTICS END OF PERIOD
--------------- -------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,183,399,690.47
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 95.52%
Ending O/C Amount 122,524,881.33
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 106.24%
Cumulative Net Losses 53,975.40
Net Loss Ratio (3 mo. Weighted Avg.) 0.03030%
Cumulative Recovery Ratio 34.02%
60+ Days Delinquency Amount 1,827,616.53
Delinquency Ratio (3 mo. Weighted Avg.) 0.04930%
Weighted Average APR 5.926%
Weighted Average Remaining Term (months) 51.89
Weighted Average Seasoning (months) 7.53
CHRYSLER FINANCIAL DISTRIBUTION DATE: 09-DEC-02
DAIMLERCHRYSLER AUTO TRUST 2002-C MONTHLY SERVICER'S CERTIFICATE (HQ) PAGE 1 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 69,143,701.34
Collections Attributable to Full Payoffs 28,602,111.46
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
-----------
Recoveries on Loss Accounts 27,827.98 Pool Balance 2,085,572,074.29
Collections of Interest 17,291,830.14 Yield Supplement O/C Amount (50,030,256.19)
------------------
Investment Earnings 93,544.57 Adjusted Pool Balance 2,035,541,818.10
Reserve Account 5,173,415.00
----------------
TOTAL SOURCES 120,332,430.49 Total Securities 1,963,047,192.96
================ ------------------
Adjusted O/C Amount 72,494,625.14
CASH USES
---------
Servicer Fee 3,093,149.56 O/C Release Threshold 76,332,818.18
Note Interest 5,747,058.89
Reserve Fund 5,173,415.00 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 106,318,807.04 O/C Release 0.00
----------------
TOTAL CASH USES 120,332,430.49
================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 120,332,430.49
Investment Earnings in Trust Account (93,544.57
Daily Collections Remitted (114,541,245.09
Cash Reserve in Trust Account (5,173,415.00
Servicer Fee (withheld) (3,093,149.56
O/C Release to Seller 0.00
----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (2,568,923.73
================
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
------------------- ------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 380,000,000 @ 1.79% 380,000,000.00 273,681,192.96 106,318,807.04 279.7863343
Class A-2 700,000,000 @ 2.07% 700,000,000.00 700,000,000.00 0.00 0.0000000
Class A-3 550,000,000 @ 2.56% 550,000,000.00 550,000,000.00 0.00 0.0000000
Class A-4 372,000,000 @ 3.09% 372,000,000.00 372,000,000.00 0.00 0.0000000
Certificates 67,366,000.00 67,366,000.00 0.00 0.0000000
------------------- ----------------------------------------
Total Securities 2,069,366,000.00 1,963,047,192.96 106,318,807.04
=================== ========================================
Interest Interest per
Payment $1000 Face Original
--------------------------------
NOTES & CERTIFICATES
Class A-1 380,000,000 @ 1.79% 850,250.00 2.2375000 380000000
Class A-2 700,000,000 @ 2.07% 1,771,000.00 2.5300000 700000000
Class A-3 550,000,000 @ 2.56% 1,720,888.89 3.1288889 550000000
Class A-4 372,000,000 @ 3.09% 1,404,920.00 3.7766667 372000000
Certificates 0.00 67366000
------------- ------------------
Total Securities 5,747,058.89 2,069,366,000.00
============= ==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 45
-----