EXHIBIT 99
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-DEC-03
DAIMLERCHRYSLER AUTO TRUST 2003-A
MONTHLY SERVICER'S CERTIFICATE (HS) Page 1 of 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 4
Distribution Date 08-Dec-03
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
- ------------- ------------------ ----------------
Collections Period 01-Nov-03 30-Nov-03
Accrual Period 10-Nov-03 07-Dec-03
30/360 Days 30
Actual/360 Days 28
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
- ---------------------------- --------- --------
Pool Balance - Beginning of Period 108,618 1,733,313,272.24
Collections of Installment Principal 34,375,634.53
Collections Attributable to Full Payoffs 15,919,565.62
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 1,256,553.50
----------------
Pool Balance - End of Period 106,858 1,681,761,518.59
================
POOL STATISTICS END OF PERIOD
- --------------- -------------
Initial Pool Balance (Pool Balance at the Purchase Date) 1,910,004,660.84
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 88.05%
Ending O/C Amount 149,336,419.17
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 109.75%
Cumulative Net Losses 970,414.59
Net Loss Ratio (3 mo. Weighted Avg.) 0.20970%
Cumulative Recovery Ratio 53.53%
60+ Days Delinquency Amount 3,818,336.18
Delinquency Ratio (3 mo. Weighted Avg.) 0.17230%
Weighted Average APR 5.503%
Weighted Average Remaining Term (months) 46.54
Weighted Average Seasoning (months) 12.98
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-DEC-03
DAIMLERCHRYSLER AUTO TRUST 2003-A
MONTHLY SERVICER'S CERTIFICATE (HS) PAGE 2 OF 2
- --------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 34,375,634.53
Collections Attributable to Full
Payoffs 15,919,565.62
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
-----------
Recoveries on Loss Accounts 643,664.39 Pool Balance 1,681,761,518.59
Collections of Interest 7,281,432.73 Yield Supplement O/C Amount (67,964,928.54)
-----------------
Investment Earnings 34,484.47 Adjusted Pool Balance 1,613,796,590.05
Reserve Account 4,442,000.00
---------------
TOTAL SOURCES 62,696,781.74 Total Securities 1,532,425,099.42
=============== -----------------
Adjusted O/C Amount 81,371,490.63
CASH USES
Servicer Fee 1,444,427.73 O/C Release Threshold 60,517,372.13
Note Interest 2,536,291.50
Reserve Fund 4,442,000.00 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 54,274,062.51 O/C Release 0.00
---------------
TOTAL CASH USES 62,696,781.74
===============
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 62,696,781.74
Investment Earnings in Trust Account (34,484.47)
Daily Collections Remitted (57,506,379.49)
Cash Reserve in Trust Account (4,442,000.00)
Servicer Fee (withheld) (1,444,427.73)
O/C Release to Seller 0.00
---------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (730,509.95)
===============
Beginning Ending Principal Principal per Interest
Balance Balance Payment $1000 Face Payment
---------------- ---------------- ----------------- ---------------- ------------
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 259,899,161.93 205,625,099.42 54,274,062.51 120.6090278 222,358.17
Class A-2 450,000,000 @ 1.52% 450,000,000.00 450,000,000.00 0.00 0.0000000 570,000.00
Class A-3 350,000,000 @ 2.12% 350,000,000.00 350,000,000.00 0.00 0.0000000 618,333.33
Class A-4 469,000,000 @ 2.88% 469,000,000.00 469,000,000.00 0.00 0.0000000 1,125,600.00
Certificates 57,800,000.00 57,800,000.00 0.00 0.0000000 0.00
---------------- --------------------------------- ------------
Total Securities 1,586,699,161.93 1,532,425,099.42 54,274,062.51 2,536,291.50
================ ================================== ============
Interest per
$1000 Face Original
------------ --------
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 0.4941293 450000000
Class A-2 450,000,000 @ 1.52% 1.2666667 450000000
Class A-3 350,000,000 @ 2.12% 1.7666667 350000000
Class A-4 469,000,000 @ 2.88% 2.4000000 469000000
Certificates 57800000
----------------
Total Securities 1,776,800,000.00
================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 28
----