EXHIBIT 99


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


Payment Determination Statement Number			2
Distribution Date			08-Jul-05


	Number of
Collateral Pool Balance Data	Accounts		$ Amount
Pool Balance — Beginning of Period		122,956		2,061,231,529.14
Collections of Installment Principal				42,028,000.15
Collections Attributable to Full Payoffs				35,482,120.24
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				247,844.08


Pool Balance — End of Period		120,120		1,983,473,564.67


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)		92.79	%

Ending O/C Amount		144,490,317.48
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)		107.86	%

Cumulative Net Losses		159,441.75
Net Loss Ratio (3 mo. Weighted Avg.)		0.0456	%
Cumulative Recovery Ratio		45.58	%
60+ Days Delinquency Amount		2,243,332.64
Delinquency Ratio (3 mo. Weighted Avg.)		0.06480	%

Weighted Average APR		6.845	%
Weighted Average Remaining Term (months)		50.80
Weighted Average Seasoning (months)		12.67


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


Cash Sources
Collections of Installment Principal		42,028,000.15
Collections Attributable to Full Payoffs		35,482,120.24

Principal Amount of Repurchases		0.00
Recoveries on Loss Accounts		123,216.15
Collections of Interest		11,822,387.15
Investment Earnings		153,024.44
Reserve Account		5,005,000.00

Total Sources		94,613,748.13


Cash Uses
Servicer Fee		1,717,692.94
A Note Interest		5,938,109.60
Priority Principal Distribution Amount		0.00
B Note Interest		221,000.00
Reserve Fund		5,005,000.00
Regular Principal Distribution Amount		81,731,945.59
Distribution to Certificateholders		0.00

Total Cash Uses		94,613,748.13


Administrative Payment
Total Principal and Interest Sources		94,613,748.13
Investment Earnings in Trust Account		(153,024.44	)
Daily Collections Remitted		(89,506,754.48	)
Cash Reserve in Trust Account		(5,005,000.00	)
Servicer Fee (withheld)		(1,717,692.94	)
O/C Release to Seller		0.00

Payment Due to/(from) Trust Account		(1,768,723.73	)


O/C Release (Prospectus pg S18-S20)
Pool Balance		1,983,473,564.67
Yield Supplement O/C Amount		(92,985,104.77	)

Adjusted Pool Balance		1,890,488,459.90

Total Securities		1,838,983,247.19


Adjusted O/C Amount		51,505,212.71

Target Overcollateralization Amount		94,524,423.00

O/C Release Period?	No

O/C Release		0.00

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

DAIMLERCHRYSLER AUTO TRUST 2005-B 8-K