CHRYSLER FINANCIAL DISTRIBUTION DATE: 07-OCT-02
DaimlerChrysler Auto Trust 2002-A Monthly Servicer's Certificate (HO) PAGE 1 OF 2
- ----------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 5
Distribution Date 07-Oct-02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Sep-02 30-Sep-02
Accrual Period 06-Sep-02 06-Oct-02
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 136,174 2,172,345,759.30
Collections of Installment Principal 48,395,902.13
Collections Attributable to Full Payoffs 20,813,095.42
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 1,947,016.97
----------------------
Pool Balance - End of Period 133,925 2,101,189,744.78
======================
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) 83.88%
Ending O/C Amount 147,401,869.39
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 107.54%
Cumulative Net Losses 2,087,516.72
Net Loss Ratio (3 mo. Weighted Avg.) 0.34400%
Cumulative Recovery Ratio 54.98%
60+ Days Delinquency Amount 7,067,892.92
Delinquency Ratio (3 mo. Weighted Avg.) 0.26640%
Weighted Average APR 6.487%
Weighted Average Remaining Term (months) 46.14
Weighted Average Seasoning (months) 10.48
CHRYSLER FINANCIAL DISTRIBUTION DATE: 07-OCT-02
DaimlerChrysler Auto Trust 2002-A Monthly Servicer's Certificate (HO) PAGE 2 OF 2
- ----------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 48,395,902.13
Collections Attributable to Full Payoffs 20,813,095.42
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 1,013,042.30
Collections of Interest 11,747,429.10
Investment Earnings 82,053.57
Reserve Account 5,958,500.00
----------------------
TOTAL SOURCES 88,010,022.52
======================
CASH USES
---------
Servicer Fee 1,810,288.13
Note Interest 5,639,544.98
Reserve Fund 5,958,500.00
O/C Release to Seller 0.00
Note Principal 74,601,689.41
----------------------
TOTAL CASH USES 88,010,022.52
======================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 88,010,022.52
Investment Earnings in Trust Account (82,053.57)
Daily Collections Remitted (80,393,126.80)
Cash Reserve in Trust Account (5,958,500.00)
Servicer Fee (withheld) (1,810,288.13)
O/C Release to Seller 0.00
----------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (233,945.98)
======================
O/C RELEASE (Prospectus pg S16)
- -----------
Pool Balance 2,101,189,744.78
Yield Supplement O/C Amount (26,722,479.35)
----------------------------
Adjusted Pool Balance 2,074,467,265.43
Total Securities 1,953,787,875.39
----------------------------
Adjusted O/C Amount 120,679,390.04
O/C Release Threshold 82,978,690.62
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
------------------ -------------------------------------------------------------------
NOTES & CERTIFICATES
- --------------------
Class A-1 506,000,000.00 @ 1.95% 150,989,564.80 76,387,875.39 74,601,689.41 147.4341688 253,536.64
Class A-2 777,000,000.00 @ 2.90% 777,000,000.00 777,000,000.00 0.00 0.0000000 1,877,750.00
Class A-3 599,000,000.00 @ 3.85% 599,000,000.00 599,000,000.00 0.00 0.0000000 1,921,791.67
Class A-4 424,000,000.00 @ 4.49% 424,000,000.00 424,000,000.00 0.00 0.0000000 1,586,466.67
Certificates 77,400,000.00 77,400,000.00 0.00 0.0000000 0.00
------------------ ----------------------------------- --------------
Total Securities 2,028,389,564.80 1,953,787,875.39 74,601,689.41 5,639,544.98
================== =================================== ==============
Interest per
$1000 Face Original
-----------------
NOTES & CERTIFICATES
- --------------------
Class A-1 506,000,000.00 @ 1.95% 0.5010606 506000000
Class A-2 777,000,000.00 @ 2.90% 2.4166667 777000000
Class A-3 599,000,000.00 @ 3.85% 3.2083333 599000000
Class A-4 424,000,000.00 @ 4.49% 3.7416667 424000000
Certificates 77400000
------------------
Total Securities 2,383,400,000.00
==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in
current period 31