Chrysler Financial | Distribution Date: | 09-Jan-06 | ||
DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB) | Page 1 of 2 |
| Payment Determination Statement Number | 12 | |||
| Distribution Date | 09-Jan-06 | |||
| Dates Covered | From and Including | To and Including | ||||||
| Collections Period | 01-Dec-05 | 31-Dec-05 | ||||||
| Accrual Period | 08-Dec-05 | 08-Jan-06 | ||||||
| 30/360 Days | 30 | |||||||
| Actual/360 Days | 32 | |||||||
| Number of | ||||||||
| Collateral Pool Balance Data | Accounts | $ Amount | ||||||
| Pool Balance — Beginning of Period | 94,653 | 1,353,492,152.49 | ||||||
| Collections of Installment Principal | 31,863,844.52 | |||||||
| Collections Attributable to Full Payoffs | 19,774,178.71 | |||||||
| Principal Amount of Repurchases | 0.00 | |||||||
| Principal Amount of Gross Losses | 3,015,028.23 | |||||||
| Pool Balance — End of Period | 92,145 | 1,298,839,101.03 | ||||||
| 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) | 61.40 | % | ||
| Ending O/C Amount | 109,285,018.43 | |||
| Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes) | 109.19 | % | ||
| Cumulative Net Losses | 11,144,562.30 | |||
| Net Loss Ratio (3 mo. Weighted Avg.) | 1.2323 | % | ||
| Cumulative Recovery Ratio | 49.47 | % | ||
| 60+ Days Delinquency Amount | 5,605,894.42 | |||
| Delinquency Ratio (3 mo. Weighted Avg.) | 0.42840 | % | ||
| Weighted Average APR | 6.478 | % | ||
| Weighted Average Remaining Term (months) | 41.21 | |||
| Weighted Average Seasoning (months) | 22.69 | |||
Chrysler Financial | Distribution Date: | 09-Jan-06 | ||
DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB) | Page 2 of 2 |
Cash Sources | ||||||||||||
| Collections of Installment Principal | 31,863,844.52 | |||||||||||
| Collections Attributable to Full Payoffs | 19,774,178.71 | |||||||||||
| Principal Amount of Repurchases | 0.00 | O/C Release | (Prospectus pg S18-S20) | |||||||||
| Recoveries on Loss Accounts | 1,487,088.22 | Pool Balance | 1,298,839,101.03 | |||||||||
| Collections of Interest | 7,180,726.73 | Yield Supplement O/C Amount | (46,676,908.82 | ) | ||||||||
| Investment Earnings | 166,089.48 | Adjusted Pool Balance | 1,252,162,192.21 | |||||||||
| Reserve Account | 5,000,000.00 | |||||||||||
Total Sources | 65,471,927.66 | Total Securities | 1,189,554,082.60 | |||||||||
| Adjusted O/C Amount | 62,608,109.61 | |||||||||||
Cash Uses | ||||||||||||
| Servicer Fee | 1,127,910.13 | Target Overcollateralization Amount | 62,608,109.61 | |||||||||
| A Note Interest | 3,412,105.73 | |||||||||||
| 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 | 6,151,026.20 | |||||||||
| Regular Principal Distribution Amount | 49,586,885.60 | |||||||||||
| Distribution to Certificateholders | 6,151,026.20 | |||||||||||
Total Cash Uses | 65,471,927.66 | |||||||||||
Administrative Payment | ||||||||||||
| Total Principal and Interest Sources | 65,471,927.66 | |||||||||||
| Investment Earnings in Trust Account | (166,089.48 | ) | ||||||||||
| Daily Collections Remitted | (62,195,214.71 | ) | ||||||||||
| Cash Reserve in Trust Account | (5,000,000.00 | ) | ||||||||||
| Servicer Fee (withheld) | (1,127,910.13 | ) | ||||||||||
| O/C Release to Seller | (6,151,026.20 | ) | ||||||||||
Payment Due to/(from) Trust Account | (9,168,312.86 | ) | ||||||||||
| Beginning | Ending | Principal | Principal per | Interest | Interest per | |||||||||||||||||||||||
| Balance | Balance | Payment | $1000 Face | Payment | $1000 Face | Original | ||||||||||||||||||||||
Notes | ||||||||||||||||||||||||||||
| Class A-1 500,000,000 @ 2.63% | 0.00 | 0.00 | 0.00 | 0.0000000 | 0.00 | 0.0000000 | 500000000 | |||||||||||||||||||||
| Class A-2 595,000,000 @ 3.17% | 334,140,968.20 | 284,554,082.60 | 49,586,885.60 | 83.3393035 | 882,689.06 | 1.4835110 | 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 | 1,239,140,968.20 | 1,189,554,082.60 | 49,586,885.60 | 3,606,105.73 | 2,000,000,000.00 | |||||||||||||||||||||||
| * | Class A-1 Interest is computed on an Actual/360 Basis. Days in current period32 |