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


Payment Determination Statement Number	1
Distribution Date	08-Jun-05

Dates Covered	From and Including		To and Including
Collections Period	03-May-05		31-May-05
Accrual Period	18-May-05		07-Jun-05
30/360 Days		20
Actual/360 Days		21

	Number of
Collateral Pool Balance Data	Accounts		$ Amount

Pool Balance — Beginning of Period		125,413		2,137,500,207.96
Collections of Installment Principal				40,369,682.25
Collections Attributable to Full Payoffs				35,853,840.25
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				45,156.32


Pool Balance — End of Period		122,956		2,061,231,529.14


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)				96.43	%

Ending O/C Amount				140,516,336.36
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				107.32	%

Cumulative Net Losses				34,813.82
Net Loss Ratio (3 mo. Weighted Avg.)				0.0195	%
Cumulative Recovery Ratio				22.90	%
60+ Days Delinquency Amount				378,343.72
Delinquency Ratio (3 mo. Weighted Avg.)				0.01840	%

Weighted Average APR				6.845	%
Weighted Average Remaining Term (months)				51.56
Weighted Average Seasoning (months)				11.79


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


Cash Sources
Collections of Installment Principal	40,369,682.25
Collections Attributable to Full Payoffs	35,853,840.25
Principal Amount of Repurchases	0.00		O/C Release (Prospectus pg S18-S20)
Recoveries on Loss Accounts	10,342.50		Pool Balance		2,061,231,529.14
Collections of Interest	10,927,155.22		Yield Supplement O/C Amount		(96,684,015.80)

Investment Earnings	75,979.38		Adjusted Pool Balance		1,964,547,513.34
Reserve Account	5,005,000.00

Total Sources	92,241,999.60		Total Securities		1,920,715,192.78

			Adjusted O/C Amount		43,832,320.56
Cash Uses

Servicer Fee	1,662,500.16		Target Overcollateralization Amount		98,227,375.67
A Note Interest	4,142,358.89
Priority Principal Distribution Amount	0.00		O/C Release Period?	No
B Note Interest	147,333.33
Reserve Fund	5,005,000.00		O/C Release		0.00
Regular Principal Distribution Amount	81,284,807.22
Distribution to Certificateholders	0.00

Total Cash Uses	92,241,999.60

Administrative Payment

Total Principal and Interest Sources	92,241,999.60
Investment Earnings in Trust Account	(75,979.38	)
Daily Collections Remitted	(91,169,740.52	)
Cash Reserve in Trust Account	(5,005,000.00	)
Servicer Fee (withheld)	(1,662,500.16	)
O/C Release to Seller	0.00

Payment Due to/(from) Trust Account	(5,671,220.46	)

• Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 21

DAIMLERCHRYSLER AUTO TRUST 2005-B 8-K