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


Payment Determination Statement Number	5
Distribution Date	08-Jun-05

Dates Covered	From and Including		To and Including
Collections Period	01-May-05		31-May-05
Accrual Period	09-May-05		07-Jun-05
30/360 Days		30
Actual/360 Days		30

	Number of
Collateral Pool Balance Data	Accounts		$ Amount

Pool Balance — Beginning of Period		117,691		1,820,394,413.11
Collections of Installment Principal				41,498,478.04
Collections Attributable to Full Payoffs				30,550,787.28
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				1,551,544.79


Pool Balance — End of Period		114,365		1,746,793,603.00


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)				82.57	%

Ending O/C Amount				134,398,109.99
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				108.34	%

Cumulative Net Losses				1,760,712.32
Net Loss Ratio (3 mo. Weighted Avg.)				0.3402	%
Cumulative Recovery Ratio				53.31	%
60+ Days Delinquency Amount				4,412,922.10
Delinquency Ratio (3 mo. Weighted Avg.)				0.19590	%

Weighted Average APR				6.485	%
Weighted Average Remaining Term (months)				46.90
Weighted Average Seasoning (months)				16.53


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


Cash Sources
Collections of Installment Principal	41,498,478.04
Collections Attributable to Full Payoffs	30,550,787.28
Principal Amount of Repurchases	0.00		O/C Release (Prospectus pg S18-S20)
Recoveries on Loss Accounts	775,950.60		Pool Balance		1,746,793,603.00
Collections of Interest	9,956,883.98		Yield Supplement O/C Amount		(65,342,653.82	)

Investment Earnings	156,818.54		Adjusted Pool Balance		1,681,450,949.18
Reserve Account	5,000,000.00

Total Sources	87,938,918.44		Total Securities		1,612,395,493.01

			Adjusted O/C Amount		69,055,456.17

Cash Uses
Servicer Fee	1,516,995.34		Target Overcollateralization Amount		84,072,547.46
A Note Interest	4,515,669.48
Priority Principal Distribution Amount	0.00		O/C Release Period?	No
B Note Interest	194,000.00
Reserve Fund	5,000,000.00		O/C Release		0.00
Regular Principal Distribution Amount	76,712,253.62
Distribution to Certificateholders	0.00

Total Cash Uses	87,938,918.44


Administrative Payment
Total Principal and Interest Sources	87,938,918.44
Investment Earnings in Trust Account	(156,818.54	)
Daily Collections Remitted	(83,763,523.65	)
Cash Reserve in Trust Account	(5,000,000.00	)
Servicer Fee (withheld)	(1,516,995.34	)
O/C Release to Seller	0.00

Payment Due to/(from) Trust Account	(2,498,419.09	)

• Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30

DAIMLERCHRYSLER AUTO TRUST 2005-A 8-K