CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP)
DISTRIBUTION DATE: 07-OCT-02
Page 1 of 2
Payment Determination Statement Number 3
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 106,469 1,899,112,187.11
Collections of Installment Principal 34,886,702.57
Collections Attributable to Full Payoffs 16,757,173.61
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 549,158.69
-----------------
Pool Balance - End of Period 105,367 1,846,919,152.24
=================
POOL STATISTICS END OF PERIOD
-------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,000,013,689.95
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 92.35%
Ending O/C Amount 99,411,900.42
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 105.69%
Cumulative Net Losses 292,614.75
Net Loss Ratio (3 mo. Weighted Avg.) 0.09110%
Cumulative Recovery Ratio 56.58%
60+ Days Delinquency Amount 4,108,453.00
Delinquency Ratio (3 mo. Weighted Avg.) 0.10670%
Weighted Average APR 7.135%
Weighted Average Remaining Term (months) 50.64
Weighted Average Seasoning (months) 7.77
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP)
DISTRIBUTION DATE: 07-OCT-02
Page 2 of 2
CASH SOURCES
Collections of Installment Principal 34,886,702.57
Collections Attributable to Full Payoffs 16,757,173.61
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
Recoveries on Loss Accounts 319,620.09 -----------
Collections of Interest 11,359,552.10 Pool Balance 1,846,919,152.24
Investment Earnings 61,531.91 Yield Supplement O/C Amount (11,531,231.47)
Reserve Account 4,797,657.50 -----------------
--------------- Adjusted Pool Balance 1,835,387,920.77
TOTAL SOURCES 68,182,237.78
=============== Total Securities 1,747,507,251.82
-----------------
Adjusted O/C Amount 87,880,668.95
CASH USES
Servicer Fee 1,582,593.49 O/C Release Threshold 73,415,516.83
Note Interest 3,832,472.32
Reserve Fund 4,797,657.50 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 57,969,514.47 O/C Release 0.00
--------------
TOTAL CASH USES 68,182,237.78
===============
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 68,182,237.78
Investment Earnings in Trust Account (61,531.91)
Daily Collections Remitted (61,811,096.25)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,582,593.49)
O/C Release to Seller 0.00
---------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (70,641.37)
===============
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
---------------- ---------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 356,694,000.00 @ 1.83% 243,107,766.29 185,138,251.82 57,969,514.47 114.5642578 383,097.32
Class A-2 675,000,000.00 @ 2.20% 675,000,000.00 675,000,000.00 0.00 0.0000000 1,237,500.00
Class A-3 430,000,000.00 @ 2.93% 430,000,000.00 430,000,000.00 0.00 0.0000000 1,049,916.67
Class A-4 395,000,000.00 @ 3.53% 395,000,000.00 395,000,000.00 0.00 0.0000000 1,161,958.33
Certificates 62,369,000.00 62,369,000.00 0.00 0.0000000 0.00
---------------- -------------------------------- ------------
Total Securities 1,805,476,766.29 1,747,507,251.82 57,969,514.47 3,832,472.32
================ ================================ ============
Interest per
$1000 Face Original
------------
NOTES & CERTIFICATES
Class A-1 356,694,000.00 @ 1.83% 0.7571093 506000000
Class A-2 675,000,000.00 @ 2.20% 1.5926641 777000000
Class A-3 430,000,000.00 @ 2.93% 1.7527824 599000000
Class A-4 395,000,000.00 @ 3.53% 2.7404678 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