CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-DEC-02
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP) PAGE 1 OF 2
- ------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 5
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 104,051 1,790,652,445.31
Collections of Installment Principal 32,409,253.56
Collections Attributable to Full Payoffs 16,217,337.41
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,290,149.95
-------------------------
Pool Balance - End of Period 102,833 1,739,735,704.39
=========================
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) 86.99%
Ending O/C Amount 108,364,302.84
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 106.64%
Cumulative Net Losses 1,766,122.32
Net Loss Ratio (3 mo. Weighted Avg.) 0.36910%
Cumulative Recovery Ratio 56.54%
60+ Days Delinquency Amount 6,765,945.43
Delinquency Ratio (3 mo. Weighted Avg.) 0.31240%
Weighted Average APR 7.163%
Weighted Average Remaining Term (months) 48.88
Weighted Average Seasoning (months) 9.72
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY DISTRIBUTION DATE: 06-DEC-02
SERVICER'S CERTIFICATE (HP) PAGE 2 OF 2
- ------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 32,409,253.56 O/C RELEASE (Prospectus pg S16)
Collections Attributable to Full Payoffs 16,217,337.41 -----------
Principal Amount of Repurchases 0.00 Pool Balance 1,739,735,704.39
Yield Supplement O/C Amount (10,067,161.88)
Recoveries on Loss Accounts 1,281,424.96 ---------------------
Collections of Interest 9,961,674.21 Adjusted Pool Balance 1,729,668,542.51
Investment Earnings 64,659.56
Reserve Account 4,797,657.50 Total Securities 1,631,371,401.55
----------------- ---------------------
TOTAL SOURCES 64,732,007.20
================= Adjusted O/C Amount 98,297,140.96
O/C Release Threshold 69,186,741.70
CASH USES
Servicer Fee 1,492,210.37
Note Interest 3,638,179.70
Reserve Fund 4,797,657.50 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 54,803,959.63 O/C Release 0.00
-------------------
TOTAL CASH USES 64,732,007.20
===================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 64,732,007.20
Investment Earnings in Trust Account (64,659.56)
Daily Collections Remitted (60,068,543.75)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,492,210.37)
O/C Release to Seller 0.00
-------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (1,691,063.98)
===================
Beginning Ending Principal Principal per
Balance Balance Payment $1000 Face
-------------------- ---------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 356,694,000.00 @ 1.83% 123,806,361.18 69,002,401.55 54,803,959.63 108.3082206
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 1,686,175,361.18 1,631,371,401.55 54,803,959.63
==================== ==========================================
Interest Interest per
Payment $1000 Face Original
----------------------------------------------------
NOTES & CERTIFICATES
Class A-1 356,694,000.00 @ 1.83% 188,804.70 0.3731318 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 3,638,179.70 2,383,400,000.00
==================== =====================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 30
----