Daimlerchrysler Auto Trust 2005-B 8-K Other Events

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

Payment Determination Statement Number		3
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		120,120		1,983,473,564.67
Collections of Installment Principal				40,003,295.02
Collections Attributable to Full Payoffs				31,939,070.20
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				467,732.12
Pool Balance — End of Period		117,318		1,911,063,467.33
Pool Statistics			End of Period
Initial Pool Balance (Pool Balance at the Purchase Date)				2,137,500,207.96
Pool Factor (Pool Balance as a Percent of Initial Pool Balance)				89.41	%
Ending O/C Amount				147,652,760.01
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				108.37	%
Cumulative Net Losses				409,371.78
Net Loss Ratio (3 mo. Weighted Avg.)				0.0795	%
Cumulative Recovery Ratio				46.19	%
60+ Days Delinquency Amount				4,356,445.39
Delinquency Ratio (3 mo. Weighted Avg.)				0.11720	%
Weighted Average APR				6.847	%
Weighted Average Remaining Term (months)				49.94
Weighted Average Seasoning (months)				13.54

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

Cash Sources
Collections of Installment Principal	40,003,295.02
Collections Attributable to Full Payoffs	31,939,070.20
Principal Amount of Repurchases	0.00		O/C Release                      (Prospectus pg S18-S20)
Recoveries on Loss Accounts	217,802.09		Pool Balance		1,911,063,467.33
Collections of Interest	10,865,446.94		Yield Supplement O/C Amount		(89,363,319.08	)
Investment Earnings	158,532.67		Adjusted Pool Balance		1,821,700,148.25
Reserve Account	5,005,000.00
Total Sources	88,189,146.92		Total Securities		1,763,410,707.32
			Adjusted O/C Amount		58,289,440.93
Cash Uses
Servicer Fee	1,652,894.64		Target Overcollateralization Amount		91,085,007.41
A Note Interest	5,737,712.41
Priority Principal Distribution Amount	0.00		O/C Release Period?	No
B Note Interest	221,000.00
Reserve Fund	5,005,000.00		O/C Release		0.00
Regular Principal Distribution Amount	75,572,539.87
Distribution to Certificateholders	0.00
Total Cash Uses	88,189,146.92
Administrative Payment
Total Principal and Interest Sources	88,189,146.92
Investment Earnings in Trust Account	(158,532.67	)
Daily Collections Remitted	(84,092,528.14	)
Cash Reserve in Trust Account	(5,005,000.00	)
Servicer Fee (withheld)	(1,652,894.64	)
O/C Release to Seller	0.00
Payment Due to/(from) Trust Account	(2,719,808.53	)

	Beginning		Ending		Principal		Principal per		Interest		Interest per
Notes	Balance		Balance		Payment		$1000 Face		Payment		$1000 Face		Original
Class A-1 402,000,000 @ 3.26%		238,983,247.19		163,410,707.32		75,572,539.87		187.9913927		670,879.08		1.6688534		402000000
Class A-2 620,000,000 @ 3.75%		620,000,000.00		620,000,000.00		0.00		0.0000000		1,937,500.00		3.1250000		620000000
Class A-3 680,000,000 @ 4.04%		680,000,000.00		680,000,000.00		0.00		0.0000000		2,289,333.33		3.3666667		680000000
Class A-4 240,000,000 @ 4.20%		240,000,000.00		240,000,000.00		0.00		0.0000000		840,000.00		3.5000000		240000000
Class B 60,000,000 @ 4.42%		60,000,000.00		60,000,000.00		0.00		0.0000000		221,000.00		3.6833333		60000000
Total Notes		1,838,983,247.19		1,763,410,707.32		75,572,539.87				5,958,712.41				2,002,000,000.00

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