.
.
.
CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-NOV-03
DaimlerChrysler Auto Trust 2003-A Monthly Servicer's Certificate (HS) Page 1 of 2
- --------------------------------------------------------------------------------------------------------------------------------
Payment Determination Statement Number 3
Distribution Date 10-Nov-03
DATES COVERED FROM AND INCLUDING TO AND INCLUDING
------------- ------------------ ----------------
Collections Period 01-Oct-03 31-Oct-03
Accrual Period 08-Oct-03 09-Nov-03
30/360 Days 30
Actual/360 Days 33
NUMBER OF
COLLATERAL POOL BALANCE DATA ACCOUNTS $ AMOUNT
---------------------------- -------- --------
Pool Balance - Beginning of Period 110,533 1,794,345,257.31
Collections of Installment Principal 40,101,874.16
Collections Attributable to Full Payoffs 20,313,558.77
Principal Amount of Repurchases 0.00
Principal Amount of Gross Losses 616,552.14
----------------------
Pool Balance - End of Period 108,618 1,733,313,272.24
======================
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) 90.75%
Ending O/C Amount 146,614,110.31
Coverage Ratio (Ending Pool Balance as a Percent of Ending Securities) 109.24%
Cumulative Net Losses 357,525.48
Net Loss Ratio (3 mo. Weighted Avg.) 0.11760%
Cumulative Recovery Ratio 57.00%
60+ Days Delinquency Amount 3,321,484.36
Delinquency Ratio (3 mo. Weighted Avg.) 0.10060%
Weighted Average APR 5.511%
Weighted Average Remaining Term (months) 47.34
Weighted Average Seasoning (months) 12.07
CHRYSLER FINANCIAL DISTRIBUTION DATE: 10-NOV-03
DAIMLERCHRYSLER AUTO TRUST 2003-A MONTHLY SERVICER'S CERTIFICATE (HS) PAGE 2 OF 2
- --------------------------------------------------------------------------------------------------------------------------------
CASH SOURCES
Collections of Installment Principal 40,101,874.16
Collections Attributable to Full Payoffs 20,313,558.77
Principal Amount of Repurchases 0.00
Recoveries on Loss Accounts 374,736.71
Collections of Interest 8,360,168.44
Investment Earnings 33,911.38
Reserve Account 4,442,000.00
-------------------------
TOTAL SOURCES 73,626,249.46
=========================
CASH USES
Servicer Fee 1,495,287.71
Note Interest 2,641,587.75
Reserve Fund 4,442,000.00
O/C Release to Seller 0.00
Note Principal 65,047,374.00
-------------------------
TOTAL CASH USES 73,626,249.46
=========================
ADMINISTRATIVE PAYMENT
Total Principal and Interest Sources 73,626,249.46
Investment Earnings in Trust Account (33,911.38)
Daily Collections Remitted (67,662,068.29)
Cash Reserve in Trust Account (4,442,000.00)
Servicer Fee (withheld) (1,495,287.71)
O/C Release to Seller 0.00
-------------------------
PAYMENT DUE TO/(FROM) TRUST ACCOUNT (7,017.92)
=========================
O/C RELEASE (Prospectus pg S16)
-----------
Pool Balance 1,733,313,272.24
Yield Supplement O/C Amount (70,869,627.47)
---------------------------
Adjusted Pool Balance 1,662,443,644.77
Total Securities 1,586,699,161.93
--------------------------
Adjusted O/C Amount 75,744,482.84
O/C Release Threshold 62,341,636.68
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
---------------- -------------------------------------------------------------------------
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 324,946,535.93 259,899,161.93 65,047,374.00 144.5497200 327,654.42 0.7281209
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
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
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
Certificates 57,800,000.00 57,800,000.00 0.00 0.0000000 0.00
---------------- -------------------------------- ------------
Total Securities 1,651,746,535.93 1,586,699,161.93 65,047,374.00 2,641,587.75
================ ================================ ============
Original
NOTES & CERTIFICATES
Class A-1 450,000,000 @ 1.10% 450000000
Class A-2 450,000,000 @ 1.52% 450000000
Class A-3 350,000,000 @ 2.12% 350000000
Class A-4 469,000,000 @ 2.88% 469000000
Certificates 57800000
-----------------
Total Securities 1,776,800,000.00
=================
* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 33
----