CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2003-B DISTRIBUTION DATE: 08-JAN-04
MONTHLY SERVICER'S CERTIFICATE (HU) PAGE 1 of 2
- -------------------------------------------------------------------------------
Payment Determination Statement Number 1
Distribution Date 08-Jan-04
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
- ------------- ------------------ ----------------
Collections Period 17-Nov-03 31-Dec-03
Accrual Period 04-Dec-03 07-Jan-04
30/360 Days 34
Actual/360 Days 35
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
Pool Balance - Beginning of Period 126,174 2,249,999,451.88
Collections of Installment Principal 58,216,992.43
Collections Attributable to Full Payoffs 29,255,929.14
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 247,966.69
------------------
Pool Balance - End of Period 124,051 2,162,278,563.62
==================
POOL STATISTICS END OF PERIOD
-------------------
Initial Pool Balance (Pool Balance at the Purchase Date) 2,249,999,451.88
Pool Factor (Pool Balance as a Percent of Initial Pool Balance) 96.10%
Ending O/C Amount 142,988,683.93
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 107.08%
Cumulative Net Losses 117,764.04
Net Loss Ratio (3 mo. Weighted Avg.) 0.06340%
Cumulative Recovery Ratio 52.51%
60+ Days Delinquency Amount 668,101.06
Delinquency Ratio (3 mo. Weighted Avg.) 0.01770%
Weighted Average APR 5.939%
Weighted Average Remaining Term (months) 51.42
Weighted Average Seasoning (months) 10.26
CHRYSLER FINANCIAL
DAIMLERCHRYSLER AUTO TRUST 2003-B DISTRIBUTION DATE: 08-JAN-04
MONTHLY SERVICER'S CERTIFICATE (HU) PAGE 2 OF 2
- --------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 58,216,992.43
Collections Attributable to Full Payoffs 29,255,929.14
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 130,202.65
Collections of Interest 14,998,471.25
Investment Earnings 39,275.75
Reserve Account 5,288,552.97
-------------------
TOTAL SOURCES 107,929,424.19
===================
CASH USES
Servicer Fee 2,749,999.33
Note Interest 3,759,562.58
Reserve Fund 5,288,552.97
O/C Release to Seller 0.00
Note Principal 96,131,309.31
-------------------
TOTAL CASH USES 107,929,424.19
===================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 107,929,424.19
Investment Earnings in Trust Account (39,275.75
Daily Collections Remitted (91,220,028.45
Cash Reserve in Trust Account (5,288,552.97
Servicer Fee (withheld) (2,749,999.33)
O/C Release to Seller 0.00
-------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 8,631,567.69
===================
O/C RELEASE (Prospectus pg S16)
- ------------
Pool Balance 2,162,278,563.62
Yield Supplement O/C Amount (68,366,416.07)
-------------------
Adjusted Pool Balance 2,093,912,147.55
Total Securities 2,019,289,879.69
-------------------
Adjusted O/C Amount 74,622,267.86
O/C Release Threshold 78,521,705.53
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal
Balance Balance Payment
------------------- ------------------------------------
NOTES & CERTIFICATES
Class A-1 546,670,000 @ 1.14% 546,670,000.00 450,538,690.69 96,131,309.31
Class A-2 523,000,000 @ 1.61% 523,000,000.00 523,000,000.00 0.00
Class A-3 487,000,000 @ 2.25% 487,000,000.00 487,000,000.00 0.00
Class A-4 490,000,000 @ 2.86% 490,000,000.00 490,000,000.00 0.00
Certificates 68,751,189.00 68,751,189.00 0.00
------------------- ------------------------------------
Total Securities 2,115,421,189.00 2,019,289,879.69 96,131,309.31
=================== ====================================
Principal per Interest Interest per
$1000 Face Payment $1000 Face Original
----------------------------------------------------
NOTES & CERTIFICATES
Class A-1 546,670,000 @ 1.14% 175.8488838 605,892.58 1.1083333 546670000
Class A-2 523,000,000 @ 1.61% 0.0000000 795,250.56 1.5205556 523000000
Class A-3 487,000,000 @ 2.25% 0.0000000 1,034,875.00 2.1250000 487000000
Class A-4 490,000,000 @ 2.86% 0.0000000 1,323,544.44 2.7011111 490000000
Certificates 0.0000000 0.00 68751189
-------------- ------------------
Total Securities 3,759,562.58 2,115,421,189.00
============== ==================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 35
--