TD Auto Finance LLC

CFAST 2010-A Monthly Servicer’s Certificate (MQ)

Distribution Date: 08-Jan-13

Page 1 of 3


Payment Determination Statement Number		28
Distribution Date		08-Jan-13
Record Date		07-Jan-13

Dates Covered	From and Including		To and Including
Collections Period		01-Dec-12		31-Dec-12
Accrual Period		10-Dec-12		07-Jan-13
30/360 Days		30
Actual/360 Days		29

Collateral Pool Balance Data	Number of Accounts		$ Amount
Pool Balance—Beginning of Period		60,997	$	328,228,853.91
Collections of Installment Principal				23,090,452.01
Collections Attributable to Full Payoffs				7,338,062.19
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				941,806.01

Pool Balance—End of Period(EOP)		57,856	$	296,858,533.70


Pool Statistics			End of Period
Initial Pool Balance (Pool Balance at the Purchase Date)			$	2,100,840,515.46
Pool Factor (Pool Balance as a % of Initial Pool Balance)				14.13	%

Ending Overcollateralization(O/C) Amount			$	105,042,025.77
Coverage Ratio (Ending Pool Balance as a % of Ending Notes)				154.762	%
Ending Reserve Account Balance			$	10,504,202.58

Net Credit Losses			$	261,837.93			Trigger			Compliance?
Net Credit Loss Percentage				1.641	%		8.00	%		Yes
Cumulative Net Credit Losses			$	34,471,570.52
Cumulative Recovery Ratio				51.768	%

			$ Amount			% of EOP Pool Bal.			# of Accounts
Delinquency Information:(1)
31-60 Days Delinquent			$	12,216,840.88			4.115	%		2,108
61-90 Days Delinquent				1,621,285.64			0.546	%		229
91-120 Days Delinquent				391,754.39			0.132	%		44
121 Days or More Delinquent				0.00			0.000	%		0
Repossessions				755,719.39			0.255	%		80
(1) A receivable is not considered past due if the amount past due is less than 10% of the scheduled monthly payment.

60+ Days Delinquency Amount			$	2,768,759.42
60+ Days Delinquency Ratio (3 mos weighted avg.)				0.82678	%

			Current Month			Prior Month
Weighted Average A.P.R.				7.543	%		7.527	%
Weighted Average Remaining Term (months)				15.55			16.22
Weighted Average Seasoning (months)				55.44			54.61

TD Auto Finance LLC

CFAST 2010-A Monthly Servicer’s Certificate (MQ)

Distribution Date: 08-Jan-13

Page 2 of 3


Cash Sources
Collections of Installment Principal	$	23,090,452.01
Collections Attributable to Full Payoffs		7,338,062.19
Principal Amount of Repurchases		0.00
Recoveries on Loss Accounts		679,968.08
Collections of Interest		2,039,373.94
Investment Earnings		733.14
Reserve Account Draw		0.00

Total Sources	$	33,148,589.36


Cash Uses
Servicer Fee	$	273,524.04
Backup Servicer Fee		2,735.24
A Note Interest		0.00
First Priority Principal Distribution Amount		0.00
B Note Interest		45,458.64
Second Priority Principal Distribution Amount		0.00
C Note Interest		134,803.33
Third Priority Principal Distribution Amount		0.00
D Note Interest		320,449.07
Fourth Priority Principal Distribution Amount		0.00
Replenish Reserve Fund		0.00
Required Principal Distribution Amount		31,370,320.21
Indemnity Amounts		0.00
Additional Servicing Fees		0.00
Distribution to Class E Noteholders		1,001,298.83

Total Cash Uses	$	33,148,589.36


Administrative Payment
Total Principal and Interest Sources	$	33,148,589.36
Investment Earnings in Trust Account		(733.14	)
Daily Collections Remitted		(33,147,856.22	)
Reserve Account Draw		0.00
Servicer Fee		(273,524.04	)
Distribution to Class E Noteholders		(1,001,298.83	)

Payment Due to/(from) Trust Account	($	1,274,822.87	)


O/C Release (Prospectus pg S42)
Pool Balance	$	296,858,533.70

Total Securities	$	191,816,507.93

Adjusted O/C Amount	$	105,042,025.77

Target Overcollateralization Amount	$	105,042,025.77

O/C Release Period?		Yes

O/C Release	$	1,001,298.83

Current Net Credit Loss Percentage		1.641	%


If Net Credit Loss Percentage is	Required O/C	%
<=5.50%	8.00	%
>5.50% but <=6.50%	12.00	%
>6.50%	15.00	%
Current Required O/C%			8.000	%

TD Auto Finance LLC

CFAST 2010-A Monthly Servicer’s Certificate (MQ)

Distribution Date: 08-Jan-13

Page 3 of 3


Notes	Beginning Balance		Ending Balance		Ending Balance per $1000 Face		Principal Payment		Principal per $1000 Face		Interest Payment		Interest $1000 Face
Class A-1 688,000,000.00 @ 0.33579%		0.00		0.00		0.0000000		0.00		0.0000000		0.00		0.0000000
Class A-2 720,000,000.00 @ 0.69%		0.00		0.00		0.0000000		0.00		0.0000000		0.00		0.0000000
Class A-3 318,891,000.00 @ 0.91%		0.00		0.00		0.0000000		0.00		0.0000000		0.00		0.0000000
Class B 82,983,000.00 @ 1.65%		33,060,828.14		1,690,507.93		20.3717379		31,370,320.21		378.0330936		45,458.64		0.5478067
Class C 80,882,000.00 @ 2.00%		80,882,000.00		80,882,000.00		1,000.0000000		0.00		0.0000000		134,803.33		1.6666666
Class D 109,244,000.00 @ 3.52%		109,244,000.00		109,244,000.00		1,000.0000000		0.00		0.0000000		320,449.07		2.9333334

Total Notes	$	223,186,828.14	$	191,816,507.93			$	31,370,320.21			$	500,711.04

*	Class A-2, A-3, B, C, and D interest is computed on a 30/360 basis.

LOGO

Manager 02-Jan-13

(248) 427-2557 Date

Chrysler Financial Auto Securitization Trust 2010-A 10-D