CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY DISTRIBUTION DATE: 06-NOV-02
CERTIFICATE (HP) PAGE 1 OF 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 4
Distribution Date 06-Nov-02
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Oct-02 31-Oct-02
Accrual Period 07-Oct-02 05-Nov-02
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 105,367 1,846,919,152.24
Collections of Installment Principal 36,040,878.71
Collections Attributable to Full Payoffs 19,126,082.51
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 1,099,745.71
----------------
Pool Balance - End of Period 104,051 1,790,652,445.31
================
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) 89.53%
Ending O/C Amount 104,477,084.13
Coverage Ratio (Ending Pool Balance as a
Percent of Ending Securities) 106.20%
Cumulative Net Losses 757,397.33
Net Loss Ratio (3 mo. Weighted Avg.) 0.15790%
Cumulative Recovery Ratio 57.30%
60+ Days Delinquency Amount 5,924,025.98
Delinquency Ratio (3 mo. Weighted Avg.) 0.21250%
Weighted Average APR 7.149%
Weighted Average Remaining Term (months) 49.71
Weighted Average Seasoning (months) 8.74
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-NOV-02
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY PAGE 2 OF 2
SERVICER'S CERTIFICATE (HP)
- -------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 36,040,878.71
Collections Attributable to Full Payoffs 19,126,082.51
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 634,963.13
Collections of Interest 10,742,734.94
Investment Earnings 58,041.47
Reserve Account 4,797,657.50
-----------------
TOTAL SOURCES 71,400,358.26
=================
CASH USES
---------
Servicer Fee 1,539,099.29
Note Interest 3,731,710.83
Reserve Fund 4,797,657.50
O/C Release to Seller 0.00
Note Principal 61,331,890.64
-----------------
TOTAL CASH USES 71,400,358.26
=================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 71,400,358.26
Investment Earnings in Trust Account (58,041.47)
Daily Collections Remitted (65,071,480.41)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,539,099.29)
O/C Release to Seller 0.00
-----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (65,920.41)
=================
O/C RELEASE
-----------
(Prospectus pg S16)
Pool Balance 1,790,652,445.31
Yield Supplement O/C Amount (10,786,597.36)
------------------
Adjusted Pool Balance 1,779,865,847.95
TOTAL SECURITIES 1,686,175,361.18
-----------------
Adjusted O/C Amount 93,690,486.77
O/C Release Threshold 71,194,633.92
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
---------------- -----------------------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1 356,694,000.00 @ 1.83% 185,138,251.82 123,806,361.18 61,331,890.64 121.2092700
Class A-2 675,000,000.00 @ 2.20% 675,000,000.00 675,000,000.00 0.00 0.0000000
Class A-3 430,000,000.00 @ 2.93% 430,000,000.00 430,000,000.00 0.00 0.0000000
Class A-4 395,000,000.00 @ 3.53% 395,000,000.00 395,000,000.00 0.00 0.0000000
Certificates 62,369,000.00 62,369,000.00 0.00 0.0000000
---------------- -----------------------------------
Total Securities 1,747,507,251.82 1,686,175,361.18 61,331,890.64
================ ===================================
NOTES & CERTIFICATES Interest Interest per
-------------------- Payment $1000 Face Original
-------------------------------------------------
Class A-1 356,694,000.00 @ 1.83% 282,335.83 0.5579759 506000000
Class A-2 675,000,000.00 @ 2.20% 1,237,500.00 1.5926641 777000000
Class A-3 430,000,000.00 @ 2.93% 1,049,916.67 1.7527824 599000000
Class A-4 395,000,000.00 @ 3.53% 1,161,958.33 2.7404678 424000000
Certificates 0.00 77400000
------------- ----------------
Total Securities 3,731,710.83 2,383,400,000.0
============= ================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 30
------