CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-JAN-03
DaimlerChrysler Auto Trust 2002-B Monthly Servicer's Certificate (HP) Page 1 of 2
- ------------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 6
Distribution Date 06-Jan-03
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Dec-02 31-Dec-02
Accrual Period 06-Dec-02 05-Jan-03
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 102,833 1,739,735,704.39
Collections of Installment Principal 35,018,834.08
Collections Attributable to Full Payoffs 17,166,011.88
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,031,236.64
----------------------
Pool Balance - End of Period 101,560 1,685,519,621.79
======================
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) 84.28%
Ending O/C Amount 112,588,049.99
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 107.16%
Cumulative Net Losses 2,882,186.43
Net Loss Ratio (3 mo. Weighted Avg.) 0.57790%
Cumulative Recovery Ratio 52.71%
60+ Days Delinquency Amount 586,028.34
Delinquency Ratio (3 mo. Weighted Avg.) 0.40790%
Weighted Average APR 7.178%
Weighted Average Remaining Term (months) 47.98
Weighted Average Seasoning (months) 10.69
CHRYSLER FINANCIAL DISTRIBUTION DATE: 06-JAN-03
DAIMLERCHRYSLER AUTO TRUST 2002-B MONTHLY SERVICER'S CERTIFICATE (HP) PAGE 2 OF 2
- -----------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment Principal 35,018,834.08
Collections Attributable to Full Payoffs 17,166,011.88
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
-----------
Recoveries on Loss Accounts 915,172.53 Pool Balance 1,685,519,621.79
Collections of Interest 10,297,175.35 Yield Supplement O/C Amount (9,373,016.50)
--------------------
Investment Earnings 50,526.94 Adjusted Pool Balance 1,676,146,605.29
Reserve Account 4,797,657.50
----------------
TOTAL SOURCES 68,245,378.28 Total Securities 1,572,931,571.80
================ --------------------
Adjusted O/C Amount 103,215,033.49
CASH USES
---------
Servicer Fee 1,449,779.75 O/C Release Threshold 67,045,864.21
Note Interest 3,558,111.28
Reserve Fund 4,797,657.50 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 58,439,829.75 O/C Release 0.00
----------------
TOTAL CASH USES 68,245,378.28
================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 68,245,378.28
Investment Earnings in Trust Account (50,526.94)
Daily Collections Remitted (60,110,204.53)
Cash Reserve in Trust Account (4,797,657.50)
Servicer Fee (withheld) (1,449,779.75)
O/C Release to Seller 0.00
----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 1,837,209.56
================
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
------------------- -----------------------------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1 356,694,000.00 @ 1.83% 69,002,401.55 10,562,571.80 58,439,829.75 115.4937347 108,736.28
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 1,631,371,401.55 1,572,931,571.80 58,439,829.75 3,558,111.28
================== ================================= ===============
Interest per
$1000 Face Original
--------------------
NOTES & CERTIFICATES
--------------------
Class A-1 356,694,000.00 @ 1.83% 0.2148938 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