EX-99 3 k73621exv99.txt MONTHLY REPORT TO HOLDERS 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 ----