.
.
.
CHRYSLER FINANCIAL DISTRIBUTION DATE: 08-OCT-03
DaimlerChrysler Auto Trust 2003-A Monthly Servicer's Certificate (HS) Page 1 of 1
Payment Determination Statement Number 2
Distribution Date 08-Oct-03
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Sep-03 30-Sep-03
Accrual Period 08-Sep-03 07-Oct-03
30/360 Days 30
Actual/360 Days 30
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 112,330 1,855,077,453.07
Collections of Installment Principal 39,393,191.14
Collections Attributable to Full Payoffs 21,166,307.57
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 172,697.05
-----------------------
Pool Balance - End of Period 110,533 1,794,345,257.31
=======================
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) 93.94%
Ending O/C Amount 142,598,721.38
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 108.63%
Cumulative Net Losses 115,710.05
Net Loss Ratio (3 mo. Weighted Avg.) 0.07480%
Cumulative Recovery Ratio 46.17%
60+ Days Delinquency Amount 1,834,127.08
Delinquency Ratio (3 mo. Weighted Avg.) 0.05740%
Weighted Average APR 5.518%
Weighted Average Remaining Term (months) 48.21
Weighted Average Seasoning (months) 11.19
CASH SOURCES
Collections of Installment Principal 39,393,191.14
Collections Attributable to Full Payoffs 21,166,307.57
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 86,746.03
Collections of Interest 8,900,370.78
Investment Earnings 33,813.21
Reserve Account 4,442,000.00
-----------------------
TOTAL SOURCES 74,022,428.73
=======================
CASH USES
Servicer Fee 1,545,897.88
Note Interest 2,671,716.90
Reserve Fund 4,442,000.00
O/C Release to Seller 0.00
Note Principal 65,362,813.95
-----------------------
TOTAL CASH USES 74,022,428.73
=======================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 74,022,428.73
Investment Earnings in Trust Account (33,813.21)
Daily Collections Remitted (67,380,070.08)
Cash Reserve in Trust Account (4,442,000.00)
Servicer Fee (withheld) (1,545,897.88)
O/C Release to Seller 0.00
-----------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT 620,647.56
=======================
O/C RELEASE (Prospectus pg S16)
-----------
Pool Balance 1,794,345,257.31
Yield Supplement O/C Amount (73,838,407.08)
---------------------------
Adjusted Pool Balance 1,720,506,850.23
Total Securities 1,651,746,535.93
---------------------------
Adjusted O/C Amount 68,760,314.30
O/C Release Threshold 64,519,006.88
O/C Release Period? (A1 Notes Matured) No
O/C Release 0.00
Beginning Ending Principal Principal per Interest Interest per
Balance Balance Payment $1000 Face Payment $1000 Face Original
----------------- -----------------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 450,000,000
@ 1.10% 390,309,349.88 324,946,535.93 65,362,813.95 145.2506977 357,783.57 0.7950746 450000000
Class A-2 450,000,000
@ 1.52% 450,000,000.00 450,000,000.00 0.00 0.0000000 570,000.00 1.2666667 450000000
Class A-3 350,000,000
@ 2.12% 350,000,000.00 350,000,000.00 0.00 0.0000000 618,333.33 1.7666667 350000000
Class A-4 469,000,000
@ 2.88% 469,000,000.00 469,000,000.00 0.00 0.0000000 1,125,600.00 2.4000000 469000000
Certificates 57,800,000.00 57,800,000.00 0.00 0.0000000 0.00 57800000
----------------- -------------------------------- ------------- -----------------
Total Securities 1,717,109,349.88 1,651,746,535.93 65,362,813.95 2,671,716.90 1,776,800,000.00
================= ================================ ============= =================
* Class A-1 Interest is computed on an Actual/360 Basis.
Days in current period 30
----