Exhibit 20.1
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-1
July 2003
Original Inputs
| | | | |
Total Pool Balance | | $ | 3,300,048,387.48 | |
|
Class A-1a Notes Balance | | $ | 390,000,000.00 | |
Class A-1a Notes Rate | | | 1.850 | % |
|
Class A-1b Notes Balance | | $ | 786,000,000.00 | |
Class A-1b Notes Rate | | One Month LIBOR+.05 | % |
|
Class A-2a Notes Balance | | $ | 242,000,000.00 | |
Class A-2a Notes Rate | | | 2.270 | % |
|
Class A-2b Notes Balance | | $ | 350,000,000.00 | |
Class A-2b Notes Rate | | One Month LIBOR+.06 | % |
|
Class A-3a Notes Balance | | $ | 400,000,000.00 | |
Class A-3a Notes Rate | | | 2.750 | % |
|
Class A-3b Notes Balance | | $ | 528,000,000.00 | |
Class A-3b Notes Rate | | One Month LIBOR+.09 | % |
|
Class A-4a Notes Balance | | $ | 172,600,000.00 | |
Class A-4a Notes Rate | | | 3.100 | % |
|
Class A-4b Notes Balance | | $ | 150,000,000.00 | |
Class A-4b Notes Rate | | One Month LIBOR+.12 | % |
|
Class B Certificates Balance | | $ | 93,444,888.51 | |
Class B Certificates Rate | | One Month LIBOR+.47 | % |
|
Reserve Account Deposit | | $ | 46,680,673.33 | |
|
Part I. Collections | | | | |
|
Receipts During the Period | | $ | 144,908,139.33 | |
Principal on Repurchased Contracts | | | 5,088,124.84 | |
Schedule and Simple Interest Payments Advanced | | | 43,523.31 | |
Schedule Principal Advanced | | | 324,618.22 | |
| |
| |
Total Collections For the Period | | $ | 150,364,405.70 | |
| |
| |
Beginning Pool Aggregate Principal Balance | | $ | 3,316,387,636.51 | |
Ending Pool Aggregate Principal Balance | | $ | 3,321,069,750.87 | |
|
Beginning Aggregate Discounted Principal Balance | | $ | 3,112,044,888.51 | |
Ending Aggregate Discounted Principal Balance | | $ | 3,112,044,888.51 | |
|
Part II. Distributions to Noteholders and Certificateholders | | | | |
|
Total Collections | | $ | 150,364,405.70 | |
Plus: Reserve Account Draw | | | — | |
Plus: Net Amount Due From Swap Counterparty | | | — | |
Less: Total Servicing Fee | | | 5,527,312.73 | |
Less: Net Amount Due to Swap Counterparty | | | 1,679,051.90 | |
Less: Monthly Interest Due to Noteholders & Certificateholders | | | 4,385,822.30 | |
Less: Reinvestment in New Receivables — Purchase Price | | | 129,094,143.10 | |
Less: Principal Due to Noteholders | | | — | |
Less: Principal Due to Certificateholders | | | — | |
Less: Reserve Account Deposit | | | 1,035.67 | |
Less: Accumulation Account Deposit | | | 556,784.27 | |
| |
| |
Equals Reserve Fund Excess to be released to CARI | | $ | 9,120,255.73 | |
| |
| |
Page 1
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-1
July 2003
| | | | | | | | |
| | | | | | Per $1000 of | |
| | | | | | Original Principal | |
| | | | | |
| |
Class A-1a Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 601,250.00 | | | | 1.541667 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 601,250.00 | | | | | |
| |
| | | | | |
Class A-1b Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 783,014.95 | | | | 0.996202 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 783,014.95 | | | | | |
| |
| | | | | |
Class A-2a Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 457,783.33 | | | | 1.891667 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 457,783.33 | | | | | |
| |
| | | | | |
Class A-2b Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 351,684.67 | | | | 1.004813 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 351,684.67 | | | | | |
| |
| | | | | |
Class A-3a Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 916,666.67 | | | | 2.291667 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 916,666.67 | | | | | |
| |
| | | | | |
Class A-3b Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 544,181.44 | | | | 1.030647 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 544,181.44 | | | | | |
| |
| | | | | |
Class A-4a Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 445,883.33 | | | | 2.583333 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 445,883.33 | | | | | |
| |
| | | | | |
Class A-4b Notes Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 158,472.00 | | | | 1.056480 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 158,472.00 | | | | | |
| |
| | | | | |
Class B Certificates Distributable Amount | | | | | | | | |
Monthly Interest | | $ | 126,885.91 | | | | 1.357869 | |
Monthly Principal | | | — | | | | — | |
| |
| | | | | |
Distributable Amount | | $ | 126,885.91 | | | | | |
| |
| | | | | |
Total Servicing Fee | | $ | 5,527,312.73 | | | | 1.674919 | |
|
Part III. Reinvestment in New Receivables | | | | | | | | |
|
Principal Distributable Amount | | $ | 129,481,175.22 | | | | | |
Plus: Accumulation Amount | | | 169,752.15 | | | | | |
| |
| | | | | |
Equals: Reinvestment Amount | | $ | 129,650,927.37 | | | | | |
| |
| | | | | |
Additional Receivables Discounted Principal Balance | | $ | 129,094,143.10 | | | | | |
| |
| | | | | |
Remaining Amount | | $ | 556,784.27 | | | | | |
| |
| | | | | |
(to be deposited in the Accumulation Account) | | | | | | | | |
Page 2
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-1
July 2003
Part IV. Payment Ahead and Advances
| | | | |
Payment Ahead Servicing Account | | | | |
Beginning Payment Ahead Balance | | $ | 2,414,172.46 | |
Less: Payments Applied | | | 571,090.79 | |
Current Period Payments Ahead Received | | | 582,564.01 | |
| |
| |
Ending Payment Ahead Balance | | $ | 2,425,645.68 | |
| |
| |
Advance Account | | | | |
Beginning Outstanding Unreimbursed Scheduled Principal and Interest Advances | | $ | 831,863.80 | |
Beginning Outstanding Unreimbursed Simple Interest Advances | | $ | — | |
Scheduled Principal and Interest Advances | | | 368,141.53 | |
Simple Interest Advances | | | | |
Reimbursement of Previous Scheduled Principal and Interest Advances | | | 305,026.67 | |
Reimbursement of Previous Simple Interest Advances | | | — | |
|
Ending Outstanding Unreimbursed Scheduled Principal and Interest Advances | | $ | 894,978.66 | |
Ending Outstanding Unreimbursed Simple Interest Advances | | $ | — | |
Part V. Balances & Principal Factors
| | | | | | | | | |
| | | Beginning of Period | | | End of Period | |
| | |
| | |
| |
Total Pool Balance | | $ | 3,316,387,636.51 | | | $ | 3,321,069,750.87 | |
| Total Pool Factor | | | 1.0049512 | | | | 1.0063700 | |
Class A-1a Notes Balance | | $ | 390,000,000.00 | | | $ | 390,000,000.00 | |
| Class A-1a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-1b Notes Balance | | $ | 786,000,000.00 | | | $ | 786,000,000.00 | |
| Class A-1b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-2a Notes Balance | | $ | 242,000,000.00 | | | $ | 242,000,000.00 | |
| Class A-2a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-2b Notes Balance | | $ | 350,000,000.00 | | | $ | 350,000,000.00 | |
| Class A-2b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-3a Notes Balance | | $ | 400,000,000.00 | | | $ | 400,000,000.00 | |
| Class A-3a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-3b Notes Balance | | $ | 528,000,000.00 | | | $ | 528,000,000.00 | |
| Class A-3b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-4a Notes Balance | | $ | 172,600,000.00 | | | $ | 172,600,000.00 | |
| Class A-4a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class A-4b Notes Balance | | $ | 150,000,000.00 | | | $ | 150,000,000.00 | |
| Class A-4b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Class B Certificates Balance | | $ | 93,444,888.51 | | | $ | 93,444,888.51 | |
| Class B Certificates Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
Page 3
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-1
July 2003
Part VI. Reserve Account
| | | | | | | | |
| | | | | | Per $1000 of | |
| | | | | | Original Principal | |
| | | | | |
| |
Beginning Reserve Account Balance | | $ | 46,682,538.89 | | | | | |
Draw for Servicing Fee | | | — | | | | — | |
Draw for Class A-1 Notes Distributable Amount | | | — | | | | — | |
Draw for Class A-2 Notes Distributable Amount | | | — | | | | — | |
Draw for Class A-3 Notes Distributable Amount | | | — | | | | — | |
Draw for Class A-4 Notes Distributable Amount | | | — | | | | — | |
Draw for Class B Certificates Distributable Amount | | | — | | | | — | |
Additions to Reserve Account (for Accumulation Account) | | | 1,035.67 | | | | | |
Additions to Reserve Account | | | — | | | | | |
Releases from Reserve Account | | | — | | | | — | |
| |
| | | | | |
Ending Reserve Account Balance | | $ | 46,683,574.56 | | | | | |
| |
| | | | | |
Reserve Account Floor | | $ | 23,340,336.66 | | | | | |
|
Early Amortization Trigger: | | | | | | | | |
Reserve Account Balance is less than the Specified Reserve Account Balance for Two Consecutive Months | | | | | | | | |
|
Preceding Collection Period Specified Reserve Account Balance | | $ | 46,682,233.48 | | | | | |
Reserve Account Balance | | $ | 46,682,233.48 | | | | | |
Current Collection Period | | | | | | | | |
Specified Reserve Account Balance | | $ | 46,682,538.89 | | | | | |
Reserve Account Balance | | $ | 46,682,538.89 | | | | | |
|
Part VII. Accumulation Account | | | | | | | | |
|
Beginning Accumulation Account Balance | | $ | 169,752.15 | | | | | |
Accumulation Account Interest | | | 305.41 | | | | | |
Release of Accumulated Balance | | | 170,057.56 | | | | | |
Deposit to Accumulation Account | | | 556,784.27 | | | | | |
| |
| | | | | |
Ending Accumulation Account Balance | | $ | 556,784.27 | | | | | |
| |
| | | | | |
Early Amortization Trigger: | | | | | | | | |
Accumulation Account exceeds 1.00% of the Initial Aggregate Discounted Principal Balance | | | | | | | | |
|
Accumulation Account as a % of Initial Aggregate Discounted Principal Balance | | | 0.0179 | % | | | | |
|
Part VIII. Carryover Shortfall |
|
| | | | | | Per $1000 of | |
| | | | | | Original Principal | |
| | | | | |
| |
Noteholders’ Interest Carryover Shortfall | $ | | — | | | | — | |
Noteholders’ Principal Carryover Shortfall | $ | | — | | | | — | |
Certificateholders’ Interest Carryover Shortfall | $ | | — | | | | — | |
Certificateholders’ Principal Carryover Shortfall | $ | | — | | | | — | |
Part IX. Charge Off and Delinquency Rates
| | | | | | | | | | | | |
Charge Off Rate | | Average Receivables | | | Credit Repurchases | | | Loss Rate | |
| |
| | |
| | |
| |
July | | $ | 3,245,679,504.36 | | | $ | 757,420.54 | | | | 0.280035 | |
June | | $ | 3,245,430,208.12 | | | $ | 798,026.90 | | | | 0.295071 | |
May | | $ | 3,245,309,112.82 | | | $ | 715,287.66 | | | | 0.264488 | |
Three Month Average Loss Rate | | | | | | | | | | | 0.279865 | |
|
Delinquency Rate | | Total Accounts | | | Accounts over 60 | | | % Delinquent | |
| |
| | |
| | |
| |
July | | | 183,231 | | | | 346 | | | | 0.188833 | |
June | | | 181,219 | | | | 326 | | | | 0.179893 | |
May | | | 178,856 | | | | 281 | | | | 0.157110 | |
Three Month Average Delinquency Rate | | | | | | | | | | | 0.175278 | |
Page 4
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-2
July 2003
Original Inputs
| | | | | | | | |
Total Pool Balance | | $ | 3,340,006,891.76 | |
Class A-1 Notes | | | | |
| | | Class A-1 Notes Balance | | | $ | 755,000,000.00 | |
| | | Class A-1 Notes Rate | | | One Month LIBOR+.06% |
Class A-2a Notes | | | | |
| | | Class A-2a Notes Balance | | | $ | 230,000,000.00 | |
| | | Class A-2a Notes Rate | | | | 1.200 | % |
Class A-2b Notes | | | | |
| | | Class A-2b Notes Balance | | | $ | 342,000,000.00 | |
| | | Class A-2b Notes Rate | | | One Month LIBOR+.02% |
Class A-3a Notes | | | | |
| | | Class A-3a Notes Balance | | | $ | 450,000,000.00 | |
| | | Class A-3a Notes Rate | | | | 1.440 | % |
Class A-3b Notes | | | | |
| | | Class A-3b Notes Balance | | | $ | 636,000,000.00 | |
| | | Class A-3b Notes Rate | | | One Month LIBOR+.04% |
Class A-4a Notes | | | | |
| | | Class A-4a Notes Balance | | | $ | 250,000,000.00 | |
| | | Class A-4a Notes Rate | | | | 1.960 | % |
Class A-4b Notes | | | | |
| | | Class A-4b Notes Balance | | | $ | 255,400,000.00 | |
| | | Class A-4b Notes Rate | | | One Month LIBOR+.06% |
Class B Certificates | | | | |
| | | Class B Certificates Balance | | | $ | 90,261,344.19 | |
| | | Class B Certificates Rate | | | One Month LIBOR+.28% |
|
Reserve Account Deposit | | $ | 45,129,920.16 | |
|
Part I. Collections | | | | |
|
Receipts During the Period | | $ | 111,912,674.66 | |
Principal on Repurchased Contracts | | $ | 4,217,302.79 | |
Schedule and Simple Interest Payments Advanced | | $ | 32,315.29 | |
Schedule Principal Advanced | | $ | 233,032.57 | |
| |
| |
Total Collections For the Period | | $ | 116,395,325.31 | |
| |
| |
Beginning Pool Aggregate Principal Balance | | $ | 3,142,492,928.25 | |
Ending Pool Aggregate Principal Balance | | $ | 3,029,727,599.39 | |
|
Scheduled Principal Collection | | $ | 104,877,701.53 | |
|
Beginning Aggregate Discounted Principal Balance | | $ | 2,840,681,595.15 | |
Ending Aggregate Discounted Principal Balance | | $ | 2,743,281,526.94 | |
|
Part II. Distributions to Noteholders and Certificateholders | | | | |
|
Total Collections | | $ | 116,395,325.31 | |
Plus: Reserve Account Draw | | $ | 1,461,001.03 | |
Plus: Net Amount Due From Swap Counterparty | | | | |
Less: Total Servicing Fee | | $ | 5,237,488.22 | |
Less: Net Amount Due to Swap Counterparty | | $ | 370,651.57 | |
Less: Monthly Interest Due to Noteholders & Certificateholders | | $ | 3,092,577.86 | |
Less: Principal Due to Noteholders | | $ | 97,400,068.21 | |
Less: Principal Due to Certificateholders | | $ | — | |
Less: Reserve Account Deposit | | $ | — | |
| |
| |
Equals Reserve Fund Excess to be released to CARI | | $ | 11,755,540.48 | |
| |
| |
Page 1
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-2
July 2003
| | | | | | | | | | | | |
| | | | | | | | | | Per $1000 of | |
| | | | | | | | | | Original Principal | |
| | | | | | | | | |
| |
Class A-1 Notes Distributable Amount | | | | | | | | |
| | | | Class A-1 Notes Monthly Interest | | $ | 589,845.78 | | | | 0.781253 | |
| | | Class A-1 Notes Monthly Principal | | $ | 97,400,068.21 | | | | 129.006713 | |
| |
| | | | | |
| | Total Class A-1 Notes Distributable Amount | | $ | 97,989,913.99 | | | | | |
| |
| | | | | |
Class A-2a Notes Distributable Amount | | | | | | | | |
| | | | Class A-2a Notes Monthly Interest | | $ | 230,000.00 | | | | 1.000000 | |
| | | Class A-2a Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-2a Notes Distributable Amount | | $ | 230,000.00 | | | | | |
| |
| | | | | |
Class A-2b Notes Distributable Amount | | | | | | | | |
| | | | Class A-2b Notes Monthly Interest | | $ | 331,866.16 | | | | 0.970369 | |
| | | Class A-2b Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-2b Notes Distributable Amount | | $ | 331,866.16 | | | | | |
| |
| | | | | |
Class A-3a Notes Distributable Amount | | | | | | | | |
| | | | Class A-3a Notes Monthly Interest | | $ | 540,000.00 | | | | 1.200000 | |
| | | Class A-3a Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-3a Notes Distributable Amount | | $ | 540,000.00 | | | | | |
| |
| | | | | |
Class A-3b Notes Distributable Amount | | | | | | | | |
| | | | Class A-3b Notes Monthly Interest | | $ | 628,107.95 | | | | 0.987591 | |
| | | Class A-3b Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-3b Notes Distributable Amount | | $ | 628,107.95 | | | | | |
| |
| | | | | |
Class A-4a Notes Distributable Amount | | | | | | | | |
| | | | Class A-4a Notes Monthly Interest | | $ | 408,333.33 | | | | 1.633333 | |
| | | Class A-4a Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-4a Notes Distributable Amount | | $ | 408,333.33 | | | | | |
| |
| | | | | |
Class A-4b Notes Distributable Amount | | | | | | | | |
| | | | Class A-4b Notes Monthly Interest | | $ | 256,629.33 | | | | 1.004813 | |
| | | Class A-4b Notes Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| | Total Class A-4b Notes Distributable Amount | | $ | 256,629.33 | | | | | |
| |
| | | | | |
Class B Certificates Distributable Amount | | | | | | | | |
| | | | Class B Certificates Monthly Interest | | $ | 107,795.31 | | | | 1.194258 | |
| | | Class B Certificates Monthly Principal | | $ | — | | | | — | |
| |
| | | | | |
| Total Class B Certificates Distributable Amount | | $ | 107,795.31 | | | | | |
| |
| | | | | |
| | | | Total Servicing Fee | | $ | 5,237,488.22 | | | | 1.568107 | |
|
Part III. Payment Ahead and Advances | | | | | | | | |
|
Payment Ahead Servicing Account | | | | | | | | |
Beginning Payment Ahead Balance | | $ | 1,699,954.51 | | | | | |
Less: Payments Applied | | $ | 417,822.45 | | | | | |
Current Period Payments Ahead Received | | $ | 528,411.27 | | | | | |
| |
| | | | | |
Ending Payment Ahead Balance | | $ | 1,810,543.33 | | | | | |
| |
| | | | | |
Advance Account | | | | | | | | |
Beginning Outstanding Unreimbursed Scheduled Principal and Interest Advances | $ | 481,173.45 | | | | | |
Beginning Outstanding Unreimbursed Simple Interest Advances | $ | — | | | | | |
Scheduled Principal and Interest Advances | $ | 265,347.86 | | | | | |
Simple Interest Advances Reimbursement of Previous Scheduled Principal and Interest Advances | $ | 268,457.35 | | | | | |
Reimbursement of Previous Simple Interest Advances | $ | — | | | | | |
|
Ending Outstanding Unreimbursed Scheduled Principal and Interest Advances | $ | 478,063.96 | | | | | |
Ending Outstanding Unreimbursed Simple Interest Advances | $ | — | | | | | |
Page 2
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-2
July 2003
| | | | | | | | | | | | |
| | | | | | Beginning | | | End | |
| | | | | | of Period | | | of Period | |
| | | | | |
| | |
| |
Part IV. Balances & Principal Factors | | | | | | | | |
| | | | Total Pool Balance | | $ | 3,142,492,928.25 | | | $ | 3,029,727,599.39 | |
| | | | Total Pool Factor | | | 0.9408642 | | | | 0.9071022 | |
| | | | Class A-1 Notes Balance | | $ | 587,020,250.96 | | | $ | 489,620,182.75 | |
| | Class A-1 Notes Principal Factor | | | 0.7775103 | | | | 0.6485036 | |
| | | | Class A-2a Notes Balance | | $ | 230,000,000.00 | | | $ | 230,000,000.00 | |
| Class A-2a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | | Class A-2b Notes Balance | | $ | 342,000,000.00 | | | $ | 342,000,000.00 | |
| Class A-2b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | | Class A-3a Notes Balance | | $ | 450,000,000.00 | | | $ | 450,000,000.00 | |
| Class A-3a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | | Class A-3b Notes Balance | | $ | 636,000,000.00 | | | $ | 636,000,000.00 | |
| Class A-3b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | | Class A-4a Notes Balance | | $ | 250,000,000.00 | | | $ | 250,000,000.00 | |
| Class A-4a Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | | Class A-4b Notes Balance | | $ | 255,400,000.00 | | | $ | 255,400,000.00 | |
| Class A-4b Notes Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
| | | Class B Certificates Balance | | $ | 90,261,344.19 | | | $ | 90,261,344.19 | |
| Class B Certificates Principal Factor | | | 1.0000000 | | | | 1.0000000 | |
|
Part V. Reserve Account | | | | | | Per $1000 of | |
| | | | | | Original Principal | |
| | | | | |
| |
Beginning Reserve Account Balance | | $ | 42,610,223.93 | | | | | |
Draw for Servicing Fee | | $ | — | | | | — | |
Draw for Class A-1 Notes Distributable Amount | | $ | — | | | | — | |
Draw for Class A-2 Notes Distributable Amount | | $ | — | | | | — | |
Draw for Class A-3 Notes Distributable Amount | | $ | — | | | | — | |
Draw for Class A-4 Notes Distributable Amount | | $ | — | | | | — | |
Draw for Class B Certificates Distributable Amount | | $ | — | | | | — | |
Additions to Reserve Account | | $ | — | | | | | |
Releases from Reserve Account | | $ | 1,461,001.03 | | | | 32.373224 | |
| |
| | | | | |
Ending Reserve Account Balance | | $ | 41,149,222.90 | | | | | |
| |
| | | | | |
Reserve Account Floor | | $ | 22,564,960.08 | | | | | |
|
Part VI. Carryover Shortfall | | | | | | Per $1000 of | |
| | | | | | Original Principal | |
| | | | | |
| |
Noteholders’ Interest Carryover Shortfall | | $ | — | | | | — | |
Noteholders’ Principal Carryover Shortfall | | $ | — | | | | — | |
Certificateholders’ Interest Carryover Shortfall | | $ | — | | | | — | |
Certificateholders’ Principal Carryover Shortfall | | $ | — | | | | — | |
Part VII. Charge Off and Delinquency Rates
| | | | | | | | | | | | | | | | |
Charge Off Rate | | | | | Average Receivables | | | Credit Repurchases | | | Loss Rate | |
| | | | | |
| | |
| | |
| |
| | July | | | 3,086,110,263.82 | | | | 161,985.71 | | | | 0.062986 | |
| | June | | | 3,198,273,562.89 | | | | 8,490.98 | | | | 0.003186 | |
| | May | | | 3,297,030,544.65 | | | | — | | | | 0.000000 | |
| | 3 Month Average | | | | | | | | | | | 0.022057 | |
|
Delinquency Rate | | | | | Total Accounts | | | Accounts over 60 | | | % Delinquent | |
| | | | | |
| | |
| | |
| |
| | July | | | 151,043 | | | | 215 | | | | 0.142344 | |
| | June | | | 152,828 | | | | 140 | | | | 0.091606 | |
| | May | | | 154,396 | | | | 63 | | | | 0.040804 | |
| | 3 Month Average | | | | | | | | | | | 0.091585 | |
Page 3
Monthly Servicing Report
Capital Auto Receivables Asset Trust 2003-2
July 2003
Part VIII. Prepayment Rate
| | | | |
Month | | Prepayment Rate | | |
| |
| | |
| | % | | |
1 | | 0.17 | | |
2 | | 0.98 | | |
3 | | 1.07 | | |
Page 4