EXHIBIT 99
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2003-A MONTHLY DISTRIBUTION DATE: 08-JAN-04
SERVICER'S CERTIFICATE (HS) PAGE 1 OF 2
- -------------------------------------------------------------------------------
Payment Determination Statement Number 5
Distribution Date 08-Jan-04
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
- ------------- ------------------ ----------------
Collections Period 01-Dec-03 31-Dec-03
Accrual Period 08-Dec-03 07-Jan-04
30/360 Days 30
Actual/360 Days 31
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
- ---------------------------- -------- --------
Pool Balance - Beginning of Period 106,858 1,681,761,518.59
Collections of Installment Principal 37,729,750.91
Collections Attributable to Full Payoffs 19,318,816.25
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 2,063,291.90
------------------
Pool Balance - End of Period 104,644 1,622,649,659.53
==================
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) 84.96%
Ending O/C Amount 152,185,885.56
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 110.35%
Cumulative Net Losses 2,030,225.61
Net Loss Ratio (3 mo. Weighted Avg.) 0.44100%
Cumulative Recovery Ratio 51.09%
60+ Days Delinquency Amount 4,964,642.36
Delinquency Ratio (3 mo. Weighted Avg.) 0.24030%
Weighted Average APR 5.497%
Weighted Average Remaining Term (months) 45.69
Weighted Average Seasoning (months) 13.87
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2003-A MONTHLY DISTRIBUTION DATE: 08-JAN-04
SERVICER'S CERTIFICATE (HS) PAGE 2 OF 2
- --------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 37,729,750.91
Collections Attributable to Full Payoffs 19,318,816.25
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 1,003,480.88
Collections of Interest 7,783,559.62
Investment Earnings 35,891.71
Reserve Account 4,442,000.00
-----------------
TOTAL SOURCES 70,313,499.37
=================
CASH USES
Servicer Fee 1,401,467.93
Note Interest 2,508,705.99
Reserve Fund 4,442,000.00
O/C Release to Seller 0.00
Note Principal 61,961,325.45
-----------------
TOTAL CASH USES 70,313,499.37
=================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 70,313,499.37
Investment Earnings in Trust Account (35,891.71)
Daily Collections Remitted (62,165,596.24)
Cash Reserve in Trust Account (4,442,000.00)
Servicer Fee (withheld) (1,401,467.93)
O/C Release to Seller 0.00
-----------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 2,268,543.49
=================
O/C RELEASE (Prospectus pg S16)
- -----------
Pool Balance 1,622,649,659.53
Yield Supplement O/C Amount (65,124,634.33)
--------------------
Adjusted Pool Balance 1,557,525,025.20
Total Securities 1,470,463,773.97
--------------------
Adjusted O/C Amount 87,061,251.23
O/C Release Threshold 58,407,188.45
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal
Balance Balance Payment
------------------ ---------------------------------
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 205,625,099.42 143,663,773.97 61,961,325.45
Class A-2 450,000,000 @ 1.52% 450,000,000.00 450,000,000.00 0.00
Class A-3 350,000,000 @ 2.12% 350,000,000.00 350,000,000.00 0.00
Class A-4 469,000,000 @ 2.88% 469,000,000.00 469,000,000.00 0.00
Certificates 57,800,000.00 57,800,000.00 0.00
------------------ -----------------------------------
Total Securities 1,532,425,099.42 1,470,463,773.97 61,961,325.45
================== ===================================
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
-----------------------------------------------
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 137.6918343 194,772.66 0.4328281 450000000
Class A-2 450,000,000 @ 1.52% 0.0000000 570,000.00 1.2666667 450000000
Class A-3 350,000,000 @ 2.12% 0.0000000 618,333.33 1.7666667 350000000
Class A-4 469,000,000 @ 2.88% 0.0000000 1,125,600.00 2.4000000 469000000
Certificates 0.0000000 0.00 57800000
-------------- ------------------
Total Securities 2,508,705.99 1,776,800,000.00
============== ==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 31
--