Daimlerchrysler Auto Trust 2005-a 8-K Other Events

Chrysler Financial
DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB) Distribution Date: 08-Aug-05
Page 1 of 2

Payment Determination Statement Number		7
Distribution Date	08-Aug-05
Dates Covered	From and Including		To and Including
Collections Period	01-Jul-05		31-Jul-05
Accrual Period	08-Jul-05		07-Aug-05
30/360 Days		30
Actual/360 Days		31
	Number of
Collateral Pool Balance Data	Accounts		$ Amount
Pool Balance — Beginning of Period		111,033		1,674,879,448.55
Collections of Installment Principal				36,799,444.70
Collections Attributable to Full Payoffs				28,774,249.89
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				2,265,206.78
Pool Balance — End of Period		107,748		1,607,040,547.18
Pool Statistics			End of Period
Initial Pool Balance (Pool Balance at the Purchase Date)				2,115,437,567.62
Pool Factor (Pool Balance as a Percent of Initial Pool Balance)				75.97	%
Ending O/C Amount				137,024,770.70
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				109.32	%
Cumulative Net Losses				4,080,567.20
Net Loss Ratio (3 mo. Weighted Avg.)				0.7086	%
Cumulative Recovery Ratio				50.42	%
60+ Days Delinquency Amount				5,028,489.54
Delinquency Ratio (3 mo. Weighted Avg.)				0.28450	%
Weighted Average APR				6.478	%
Weighted Average Remaining Term (months)				45.30
Weighted Average Seasoning (months)				18.26

Chrysler Financial
DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB) Distribution Date: 08-Aug-05
Page 2 of 2

Cash Sources
Collections of Installment Principal	36,799,444.70
Collections Attributable to Full Payoffs	28,774,249.89
Principal Amount of Repurchases	0.00		O/C Release                     (Prospectus pg S18-S20)
Recoveries on Loss Accounts	1,073,203.76		Pool Balance		1,607,040,547.18
Collections of Interest	8,702,271.06		Yield Supplement O/C Amount		(59,655,519.31	)
Investment Earnings	151,852.03		Adjusted Pool Balance		1,547,385,027.87
Reserve Account	5,000,000.00
Total Sources	80,501,021.44		Total Securities		1,470,015,776.48
			Adjusted O/C Amount		77,369,251.39
Cash Uses
Servicer Fee	1,395,732.87		Target Overcollateralization Amount		77,369,251.39
A Note Interest	4,187,304.55
Priority Principal Distribution Amount	0.00		O/C Release Period?	Yes
B Note Interest	194,000.00
Reserve Fund	5,000,000.00		O/C Release		1,723,524.40
Regular Principal Distribution Amount	68,000,459.62
Distribution to Certificateholders	1,723,524.40
Total Cash Uses	80,501,021.44
Administrative Payment
Total Principal and Interest Sources	80,501,021.44
Investment Earnings in Trust Account	(151,852.03	)
Daily Collections Remitted	(77,177,719.37	)
Cash Reserve in Trust Account	(5,000,000.00	)
Servicer Fee (withheld)	(1,395,732.87	)
O/C Release to Seller	(1,723,524.40	)
Payment Due to/(from) Trust Account	(4,947,807.23	)

	Beginning		Ending		Principal		Principal per		Interest		Interest per
Notes	Balance		Balance		Payment		$1000 Face		Payment		$1000 Face		Original
Class A-1 500,000,000 @ 2.63%		38,016,236.10		0.00		38,016,236.10		76.0324722		86,096.21		0.1721924		500000000
Class A-2 595,000,000 @ 3.17%		595,000,000.00		565,015,776.48		29,984,223.52		50.3936530		1,571,791.67		2.6416667		595000000
Class A-3 500,000,000 @ 3.49%		500,000,000.00		500,000,000.00		0.00		0.0000000		1,454,166.67		2.9083333		500000000
Class A-4 345,000,000 @ 3.74%		345,000,000.00		345,000,000.00		0.00		0.0000000		1,075,250.00		3.1166667		345000000
Class B 60,000,000 @ 3.88%		60,000,000.00		60,000,000.00		0.00		0.0000000		194,000.00		3.2333333		60000000
Total Notes		1,538,016,236.10		1,470,015,776.48		68,000,459.62				4,381,304.55				2,000,000,000.00

     • Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 31