CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-03
DaimlerChrysler Auto Trust 2003-A Monthly
Servicer's Certificate (HS) PAGE 1 of 2
- --------------------------------------------------------------------------------
Payment Determination Statement Number 1
Distribution Date 08-Sep-03
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Aug-03 31-Aug-03
Accrual Period 21-Aug-03 07-Sep-03
30/360 Days 17
Actual/360 Days 18
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- --------- --------
Pool Balance - Beginning of Period 113,847 1,910,004,660.84
Collections of Installment Principal 35,347,954.72
Collections Attributable to Full Payoffs 19,537,010.60
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 42,242.45
-----------------
Pool Balance - End of Period 112,330 1,855,077,453.07
=================
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) 97.12%
Ending O/C Amount 137,968,103.19
Coverage Ratio (Ending Pool Balance as
a Percent of Ending Securities) 108.03%
Cumulative Net Losses 29,759.03
Net Loss Ratio (3 mo. Weighted Avg.) 0.00000%
Cumulative Recovery Ratio 29.55%
60+ Days Delinquency Amount 260,271.67
Delinquency Ratio (3 mo. Weighted Avg.) 0.01400%
Weighted Average APR 5.524%
Weighted Average Remaining Term (months) 48.99
Weighted Average Seasoning (months) 10.30
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-SEP-03
DAIMLERCHRYSLER AUTO TRUST 2003-A MONTHLY
SERVICER'S CERTIFICATE (HS) PAGE 2 OF 2
- --------------------------------------------------------------------------------
CASH SOURCES
------------
Collections of Installment
Principal 35,347,954.72
Collections Attributable
to Full Payoffs 19,537,010.60
Principal Amount of Repurchases 0.00 O/C RELEASE (Prospectus pg S16)
-----------
Recoveries on Loss Accounts 12,483.42 Pool Balance 1,855,077,453.07
Collections of Interest 7,932,715.62 Yield Supplement O/C Amount (76,870,945.81)
-------------------
Investment Earnings 10,885.20 Adjusted Pool Balance 1,778,206,507.26
Reserve Account 4,442,000.00
----------------
TOTAL SOURCES 67,283,049.56 Total Securities 1,717,109,349.88
================ -------------------
Adjusted O/C Amount 61,097,157.38
CASH USES
---------
Servicer Fee 1,591,670.55 O/C Release Threshold 66,682,744.02
Note Interest 1,558,728.89
Reserve Fund 4,442,000.00 O/C Release Period? (A1 Notes Matured) No
O/C Release to Seller 0.00
Note Principal 59,690,650.12 O/C Release 0.00
----------------
TOTAL CASH USES 67,283,049.56
================
ADMINISTRATIVE PAYMENT
----------------------
Total Principal and Interest Sources 67,283,049.56
Investment Earnings in Trust Account (10,885.20)
Daily Collections Remitted (70,939,737.42)
Cash Reserve in Trust Account (4,442,000.00)
Servicer Fee (withheld) (1,591,670.55)
O/C Release to Seller 0.00
----------------
PAYMENT DUE TO/(FROM) TRUST
ACCOUNT (9,701,243.61)
================
Beginning Ending Principal Principal per Interest Interest per
Balance Balance Payment $1000 Face Payment $1000 Face
----------------- -------------------------------------------------------------------------------
NOTES & CERTIFICATES
--------------------
Class A-1
450,000,000 @ 1.10% 450,000,000.00 390,309,349.88 59,690,650.12 132.6458892 247,500.00 0.5500000
Class A-2
450,000,000 @ 1.52% 450,000,000.00 450,000,000.00 0.00 0.0000000 323,000.00 0.7177778
Class A-3
350,000,000 @ 2.12% 350,000,000.00 350,000,000.00 0.00 0.0000000 350,388.89 1.0011111
Class A-4
469,000,000 @ 2.88% 469,000,000.00 469,000,000.00 0.00 0.0000000 637,840.00 1.3600000
Certificates 57,800,000.00 57,800,000.00 0.00 0.0000000 0.00
----------------- ----------------- -------------- -------------
Total Securities 1,776,800,000.00 1,717,109,349.88 59,690,650.12 1,558,728.89
================= ================= ============== =============
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current
period 18
--
Original
450000000
450000000
350000000
469000000
57800000
------------------
1,776,800,000.00
==================