EX-20 2 ex20.txt EXHIBIT 20 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005 Acceleration Event (1=yes; 0=no)? -

USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

2 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

3 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

4 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

5 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

6 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

On July 15, 2005, interest and principal paid on the underlying assets for the month of June 2005 were paid to you by the paying agent on behalf of JPMorgan Chase Bank of New York, in its capacity as Indenture Trustee for the above referenced issue. The following information is being provided pursuant to Section 4.9 of the Sale and Servicing Agreement, dated as of June 1, 2005. This payment per dollar current outstandings of your holdings is allocated as follows:

7 USAA Auto Owner Trust 2005-2 Closing Date Seller & Servicer: USAA Federal Savings Bank 6/21/2005 Indenture Trustee: JPMorgan Chase Bank Monthly Servicer Report Collection Period # 1 6/13/2005 Collection Period # End Date 6/30/2005 Distribution Date 7/15/2005

USAA AUTO OWNER TRUST 2005-2 8-K