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



Payment Determination Statement Number		7
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		111,033		1,674,879,448.55
Collections of Installment Principal				36,799,444.70
Collections Attributable to Full Payoffs				28,774,249.89
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				2,265,206.78


Pool Balance — End of Period		107,748		1,607,040,547.18


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)				75.97	%

Ending O/C Amount				137,024,770.70
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				109.32	%

Cumulative Net Losses				4,080,567.20
Net Loss Ratio (3 mo. Weighted Avg.)				0.7086	%
Cumulative Recovery Ratio				50.42	%
60+ Days Delinquency Amount				5,028,489.54
Delinquency Ratio (3 mo. Weighted Avg.)				0.28450	%

Weighted Average APR				6.478	%
Weighted Average Remaining Term (months)				45.30
Weighted Average Seasoning (months)				18.26


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


Cash Sources
Collections of Installment Principal	36,799,444.70
Collections Attributable to Full Payoffs	28,774,249.89
Principal Amount of Repurchases	0.00		O/C Release (Prospectus pg S18-S20)
Recoveries on Loss Accounts	1,073,203.76		Pool Balance		1,607,040,547.18
Collections of Interest	8,702,271.06		Yield Supplement O/C Amount		(59,655,519.31	)

Investment Earnings	151,852.03		Adjusted Pool Balance		1,547,385,027.87
Reserve Account	5,000,000.00

Total Sources	80,501,021.44		Total Securities		1,470,015,776.48

			Adjusted O/C Amount		77,369,251.39

Cash Uses
Servicer Fee	1,395,732.87		Target Overcollateralization Amount		77,369,251.39
A Note Interest	4,187,304.55
Priority Principal Distribution Amount	0.00		O/C Release Period?	Yes
B Note Interest	194,000.00
Reserve Fund	5,000,000.00		O/C Release		1,723,524.40
Regular Principal Distribution Amount	68,000,459.62
Distribution to Certificateholders	1,723,524.40

Total Cash Uses	80,501,021.44


Administrative Payment
Total Principal and Interest Sources	80,501,021.44
Investment Earnings in Trust Account	(151,852.03	)
Daily Collections Remitted	(77,177,719.37	)
Cash Reserve in Trust Account	(5,000,000.00	)
Servicer Fee (withheld)	(1,395,732.87	)
O/C Release to Seller	(1,723,524.40	)

Payment Due to/(from) Trust Account	(4,947,807.23	)

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

DAIMLERCHRYSLER AUTO TRUST 2005-A 8-K