Master Chrysler Financial Owner Trust 8-K Other Events

Page 1 of 2
16-Aug-05

DAIMLERCHRYSLER MASTER OWNER TRUST

	Collections	Accrual	Distribution
From:	01-Jul-04	15-Jul-05	15-Aug-05
To:	31-Jul-04	14-Aug-05
Days:	31	31

S&P Long Term Debt Rating of DaimlerChrysler AG BBB Note: Due to rounding, some totals are off by a penny.

     (if S&P rating is lower than BBB-, Overcollateralization Percentage increases from 9.89% to 11.11%)

Series Allocation — Beginning of COLLECTION Period
(i.e., after giving effect to payments and deposits on June payment date)

					[A]		[B]		[C]		[A]+[B]+[C]		[D]		[A]+[B]+[C]+[D]		[SNLA/Pool]			[SNLA/Pool]			[SNLA/AggSNLA]
	Outstanding		EFA and		Nominal		Primary		Increm.		Series		Seller’s Req.		Required		Floating			Principal			Miscellaneous
	Dollar Principal		PFA		Liq. Amount		OC		OC		Nominal		Participation		Participation		Allocation			Allocation			Allocation
Series	Amount		Balances		of Notes		Amount		Amount		Liq. Amount		Amount (1)		Amount		Percentage			Percentage			Percentage
DCMOT 02- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		8.89866	%		8.89866	%		13.88889	%
DCMOT 03- A Notes		1,500,000,000.00		0.00		1,500,000,000.00		148,351,648.35		0.00		1,648,351,648.35		60,000,000.00		1,708,351,648.35		13.34799	%		13.34799	%		20.83333	%
DCMOT 04- A Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		8.89866	%		8.89866	%		13.88889	%
DCMOT 04- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		8.89866	%		8.89866	%		13.88889	%
DCMOT 05- A Notes		1,700,000,000.00		0.00		1,700,000,000.00		168,131,868.13		0.00		1,868,131,868.13		68,000,000.00		1,936,131,868.13		15.12773	%		15.12773	%		23.61111	%
DCMOT 05- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		8.89866	%		8.89866	%		13.88889	%
Total		7,200,000,000.00		0.00		7,200,000,000.00		712,087,912.08		0.00		7,912,087,912.08		288,000,000.00		8,200,087,912.08		64.07037	%		64.07037	%		100.00000	%
														Seller’s Percentages:				35.92963	%		35.92963	%		0.00000	%

Series Allocation — End of COLLECTION Period
(i.e., after giving effect to payments and deposits on July payment date)

					[A]		[B]		[C]		[A]+[B]+[C]		[D]		[A]+[B]+[C]+[D]		[SNLA/Pool]			[SNLA/Pool]			[SNLA/AggSNLA]
	Outstanding		EFA and		Nominal		Primary		Increm.		Series		Seller’s Req.		Required		Floating			Principal			Miscellaneous
	Dollar Principal		PFA		Liq. Amount		OC		OC		Nominal		Participation		Participation		Allocation			Allocation			Allocation
Series	Amount		Balances		of Notes		Amount		Amount		Liq. Amount		Amount (1)		Amount		Percentage			Percentage			Percentage
DCMOT 02- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		10.35861	%		10.35861	%		13.88889	%
DCMOT 03- A Notes		1,500,000,000.00		0.00		1,500,000,000.00		148,351,648.35		0.00		1,648,351,648.35		60,000,000.00		1,708,351,648.35		15.53791	%		15.53791	%		20.83333	%
DCMOT 04- A Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		10.35861	%		10.35861	%		13.88889	%
DCMOT 04- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		10.35861	%		10.35861	%		13.88889	%
DCMOT 05- A Notes		1,700,000,000.00		0.00		1,700,000,000.00		168,131,868.13		0.00		1,868,131,868.13		68,000,000.00		1,936,131,868.13		17.60963	%		17.60963	%		23.61111	%
DCMOT 05- B Notes		1,000,000,000.00		0.00		1,000,000,000.00		98,901,098.90		0.00		1,098,901,098.90		40,000,000.00		1,138,901,098.90		10.35861	%		10.35861	%		13.88889	%
Total		7,200,000,000.00		0.00		7,200,000,000.00		712,087,912.08		0.00		7,912,087,912.08		288,000,000.00		8,200,087,912.08		74.58197	%		74.58197	%		100.00000	%
														Seller’s Percentages:				25.41803	%		25.41803	%		0.00000	%

(1) If any dealer/affiliate is over 1.5% then Required Participation Percentage will be 4% rather than 3%

Page 2 of 2
16-Aug-05

Trust Principal Receivables					Trust Non-Principal Receivables
Beginning Pool Balance	12,349,058,362.31				Total Interest Collections	68,476,187.77
					Interest Collections	68,292,075.86
Total Principal Collections	5,375,513,273.53				Interest Collections on “D” and “L”	184,111.91
Principal Collections	5,625,562,138.94				Recoveries on Defaulted Receivables	0.00
Principal Adjustments	(251,862,321.14	)			Investment Income from Collection Account	51,480.28
Principal Collections for “D” and “L”	1,813,455.73				Investment Income from Excess Funding Account	0.00
New Principal Receivables	3,635,034,159.32
Receivables Added for Additional Accounts	0.00				Average Interest Collections Rate
Principal Default Amounts	0.00				Total Interest Collections	68,476,187.77
As Pct of Collections/Avg. Receivables	0.0000	%	0.0000	%	/ Average Daily Pool Balance (prior month)	12,157,878,814.68
					* 360	360
Ending Pool Balance	10,608,579,248.10				/ Actual Days (prior month)	30
Ending Required Participation Amount (trust-wide)	(8,200,087,912.08	)			Average Interest Collections Rate	6.75870	%
Ending Excess Receivables (trust-wide)	2,408,491,336.02
					Summary of Collections
Average Daily Pool Balance	11,478,818,805.21				Total Principal Collections	5,375,513,273.53
Monthly Payment Rate	46.8298	%			Total Interest Collections	68,476,187.77
Previous Monthly Payment Rate	41.9361	%			Total Collections	5,443,989,461.30
2-Month Average Payment Rate	44.3830	%
Monthly Payment Rate 2 Months Ago	41.1077	%			Deposit into EFA per Section 4.06(b)(i) of SSA
3-Month Average Payment Rate	43.2912	%			Aggregate Outstanding Dollar Principal Amount	6,200,000,000.00
					Aggregate OC Amounts	613,186,813.18
Used Vehicle Balance	503,692,087.02				Total “A”	6,813,186,813.18
As Pct of Ending Pool Balance	4.7480	%
					Aggregate Series NLA minus “Adjustment Amount”	6,813,186,813.18
AutoNation Affiliated Dealer Balance	313,035,552.78				Aggregate Principal Balance in all PFAs	0.00
As Pct of Ending Pool Balance	2.9508	%			Aggregate Principal Balance in EFA	0.00
UAG Affiliated Dealer Balance	195,302,916.16				Total ”B”	6,813,186,813.18
As Pct of Ending Pool Balance	1.8410	%
Largest Dlr Balance (other than AutoNation/UAG)	208,276,450.50				Amount to be deposited into EFA (“A” minus “B”)	0.00
As Pct of Ending Pool Balance	1.9633	%
2nd Largest Dlr Balance (other than AutoNation/UAG)	148,923,150.42
As Pct of Ending Pool Balance	1.4038	%
3rd Largest Dlr Balance (other than AutoNation/UAG)	136,686,302.87
As Pct of Ending Pool Balance	1.2885	%
Overconcentration Amount (may be multiple dealers)	0.00
Aggregate Ineligible Receivables	0.00
Miscellaneous Payments (if any)	0.00

DaimlerChrysler Master Owner Trust — SERIES 2002-B
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

								Expected Final				Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date								Payment Date				Period			Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00			15-Nov-05				No			No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
								Days in Accrual				LIBOR Telerate 3750			Spread
Total interest to be paid on Notes					2,947,695.28				31				3.38813	%		0.035	%
per $1,000 of Notes					2.95
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool				Series Alloc.%				Series Allocation
Collections of Interest					68,476,187.77		x		8.898663	%	=		6,093,465.25
Recoveries on Defaulted Receivables					0.00		x		8.898663	%	=		0.00
Investment Income from Collection Account					51,480.28		x		8.898663	%	=		4,581.06
Total Interest Collections					68,527,668.05								6,098,046.31
Series Share of Interest Collections					6,098,046.31
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					6,098,046.31
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,947,695.28
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,234,600.11	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,947,695.28
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,947,695.28
Principal Collections and Investor Default Amount				Total Pool				Series Alloc. %				Series Allocation
Collections of Principal					5,375,513,273.53		x		8.898663	%	=		478,348,815.77
Miscellaneous Payments (if any)					0.00		x		13.888889	%	=		0.00
Losses from Defaulted Dealers					0.00		x		8.898663	%	=		0.00
Series Share of Principal Collections					478,348,815.77
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					478,348,815.77
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					478,348,815.77	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2003-A
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

								Expected Final				Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date								Payment Date				Period			Period
Outstanding Dollar Principal Amount of Notes					1,500,000,000.00			15-Feb-06				No			No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
								Days in Accrual				LIBOR Telerate 3750			Spread
Total interest to be paid on Notes					4,440,917.92				31				3.38813	%		0.05	%
per $1,000 of Notes					2.96
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,500,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,500,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		148,351,648.35	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					148,351,648.35
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,648,351,648.35	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		60,000,000.00
Series Required Participation Amount					1,708,351,648.35
Interest Collections				Total Pool				Series Alloc. %				Series Allocation
Collections of Interest					68,476,187.77		x		13.347995	%	=		9,140,197.87
Recoveries on Defaulted Receivables					0.00		x		13.347995	%	=		0.00
Investment Income from Collection Account					51,480.28		x		13.347995	%	=		6,871.59
Total Interest Collections					68,527,668.05								9,147,069.46
Series Share of Interest Collections					9,147,069.46
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					9,147,069.46
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					4,440,917.92
Series Servicing Fee		1.00	%		1,373,626.37
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					3,332,525.17	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					4,440,917.92
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					4,440,917.92
Principal Collections and Investor Default Amount				Total Pool				Series Alloc. %				Series Allocation
Collections of Principal					5,375,513,273.53		x		13.347995	%	=		717,523,223.65
Miscellaneous Payments (if any)					0.00		x		20.833333	%	=		0.00
Losses from Defaulted Dealers					0.00		x		13.347995	%	=		0.00
Series Share of Principal Collections					717,523,223.65
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					717,523,223.65
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					717,523,223.65	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2004-A
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

								Expected Final				Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date								Payment Date				Period			Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00			16-Jan-07				No			No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
								Days in Accrual				LIBOR Telerate 3750			Spread
Total interest to be paid on Notes					2,939,084.17				31				3.38813	%		0.025	%
per $1,000 of Notes					2.94
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool				Series Alloc. %				Series Allocation
Collections of Interest					68,476,187.77		x		8.898663	%	=		6,093,465.25
Recoveries on Defaulted Receivables					0.00		x		8.898663	%	=		0.00
Investment Income from Collection Account					51,480.28		x		8.898663	%	=		4,581.06
Total Interest Collections					68,527,668.05								6,098,046.31
Series Share of Interest Collections					6,098,046.31
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					6,098,046.31
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,939,084.17
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,243,211.22	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,939,084.17
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,939,084.17
Principal Collections and Investor Default Amount				Total Pool				Series Alloc. %				Series Allocation
Collections of Principal					5,375,513,273.53		x		8.898663	%	=		478,348,815.77
Miscellaneous Payments (if any)					0.00		x		13.888889	%	=		0.00
Losses from Defaulted Dealers					0.00		x		8.898663	%	=		0.00
Series Share of Principal Collections					478,348,815.77
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					478,348,815.77
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					478,348,815.77	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2004-B
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

								Expected Final				Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date								Payment Date				Period			Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00			15-Aug-07				No			No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
								Days in Accrual				LIBOR Telerate 3750			Spread
Total interest to be paid on Notes					2,926,167.50				31				3.38813	%		0.01	%
per $1,000 of Notes					2.93
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool				Series Alloc. %				Series Allocation
Collections of Interest					68,476,187.77		x		8.898663	%	=		6,093,465.25
Recoveries on Defaulted Receivables					0.00		x		8.898663	%	=		0.00
Investment Income from Collection Account					51,480.28		x		8.898663	%	=		4,581.06
Total Interest Collections					68,527,668.05								6,098,046.31
Series Share of Interest Collections					6,098,046.31
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					6,098,046.31
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,926,167.50
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,256,127.89	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,926,167.50
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,926,167.50
Principal Collections and Investor Default Amount				Total Pool				Series Alloc. %				Series Allocation
Collections of Principal					5,375,513,273.53		x		8.898663	%	=		478,348,815.77
Miscellaneous Payments (if any)					0.00		x		13.888889	%	=		0.00
Losses from Defaulted Dealers					0.00		x		8.898663	%	=		0.00
Series Share of Principal Collections					478,348,815.77
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					478,348,815.77
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					478,348,815.77	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2005-A
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

							Expected Final				Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date							Payment Date				Period			Period
Outstanding Dollar Principal Amount of Notes				1,700,000,000.00			15-Apr-08				No			No
Total principal to be paid on Notes				0.00
per $1,000 of Notes				0.00
							Days in Accrual				LIBOR Telerate 3750			Spread
Total interest to be paid on Notes			5,033,040.31					31				3.38813	%	0.05	%
per $1,000 of Notes			2.96
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date				1,700,000,000.00
Reimbursements of NLA Deficit since prior payment date				0.00
Reallocated Principal Collections since prior payment date				0.00
Investor Charge-Offs since prior payment date				0.00
PFA deposit since prior payment date				0.00
EFA deposit since prior payment date				0.00
EFA withdrawal since prior payment				0.00
NLA of Notes				1,700,000,000.00
Overcollateralization Percentage of NLA of Notes	9.89	%		168,131,868.13	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance				0.00
Cumulative reallocated Principal Collections since issuance				0.00
Cumulative Investor Charge-Offs since issuance				0.00
Primary OC Amount				168,131,868.13
Is Primary OC Amt < Required Primary OC Amt?	NO
Ineligible Receivables allocated to Series				0.00
Overconcentration Amount allocated to Series				0.00
Incremental OC Amount				0.00
Series Nominal Liquidation Amount				1,868,131,868.13	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount	4.00	%		68,000,000.00
Series Required Participation Amount				1,936,131,868.13
Interest Collections			Total Pool				Series Alloc. %				Series Allocation
Collections of Interest				68,476,187.77		x		15.127727	%	=		10,358,890.92
Recoveries on Defaulted Receivables				0.00		x		15.127727	%	=		0.00
Investment Income from Collection Account				51,480.28		x		15.127727	%	=		7,787.80
Total Interest Collections				68,527,668.05								10,366,678.72
Series Share of Interest Collections				10,366,678.72
PFA Earnings (if any)				0.00
PFA Earnings Shortfall (if any)				0.00
Series EFA Earnings (if any)				0.00
Shared Excess Avail Interest Amounts from other series (if needed)				0.00
Series Available Interest Amount				10,366,678.72
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)				5,033,040.31
Series Servicing Fee	1.00	%		1,556,776.56
To cover Series Investor Default Amount				0.00
To cover prior NLA Deficit (if any)				0.00
To cover prior OC Amount Deficit (if any)				0.00
Previously waived Series Servicing Fee (if any)				0.00
Amt to be shared with other series (if needed)				0.00
Excess Series Available Interest Amount				3,776,861.85	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount				5,033,040.31
Receivables Sale Proceeds (if any) for deposit in IFA				0.00
Deposit in IFA from reallocated Principal Collections				0.00
Total amount to be deposited in IFA				5,033,040.31
Principal Collections and Investor Default Amount			Total Pool				Series Alloc. %				Series Allocation
Collections of Principal				5,375,513,273.53		x		15.127727	%	=		813,192,986.80
Miscellaneous Payments (if any)				0.00		x		23.611111	%	=		0.00
Losses from Defaulted Dealers				0.00		x		15.127727	%	=		0.00
Series Share of Principal Collections				813,192,986.80
Series Share of Miscellaneous Payments				0.00
Reallocated interest to cover Series Investor Default Amt				0.00
Reallocated interest to cover prior NLA Deficit				0.00
Reallocated interest to cover prior OC Amount Deficit				0.00
Shared Excess Avail Principal Amounts from other series (if needed)				0.00
Series Available Principal Amount				813,192,986.80
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)				0.00
Deposit in PFA if in Accumulation or Early Redemption Period				0.00
Amt to be shared with other series (if needed)				0.00
Amt to be deposited in EFA				0.00
Excess Series Available Principal Amount				813,192,986.80	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount				0.00
Receivables Sale Proceeds (if any) for deposit in PFA				0.00
EFA withdrawal for deposit in PFA				0.00
Total amount to be deposited in PFA				0.00

DaimlerChrysler Master Owner Trust — SERIES 2005-B
Collection Period: July 1, 2005 through July 31, 2005
Distribution Date: August 15, 2005

								Expected Final					Accumulation			Early Redemption
Amounts owed on Notes on Current Payment Date								Payment Date					Period			Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00			16-Jul-07					No			No
Maximum Dollar Principal Amount of Notes					1,500,000,000.00
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
								Days in Accrual					Note Interest Rate
Total interest to be paid on Notes					3,868,552.56				40					3.48170	%
per $1,000 of Notes					3.87
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool				Series Alloc. %					Series Allocation
Collections of Interest					68,476,187.77		x		8.898663	%	=			6,093,465.25
Recoveries on Defaulted Receivables					0.00		x		8.898663	%	=			0.00
Investment Income from Collection Account					51,480.28		x		8.898663	%	=			4,581.06
					68,527,668.05									6,098,046.31
Series Share of Interest Collections					6,098,046.31
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					6,098,046.31
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					3,868,552.56
Series Servicing Fee to DCS		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Note Additional Amounts due on Notes (for deposit in IFA)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					1,313,742.83	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					3,868,552.56
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					3,868,552.56
Principal Collections and Investor Default Amount				Total Pool				Series Alloc. %				��	Series Allocation
Collections of Principal					5,375,513,273.53		x		8.898663	%	=			478,348,815.77
Miscellaneous Payments (if any)					0.00		x		13.888889	%	=			0.00
Losses from Defaulted Dealers					0.00		x		8.898663	%	=			0.00
Series Share of Principal Collections					478,348,815.77
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					478,348,815.77
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in Monthly Interest and Fees on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Deposit in PFA if in Limited Redemption Period					0.00
Excess Series Available Principal Amount					478,348,815.77	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00