##### 



EXHIBIT 99
 
 DAIMLERCHRYSLER MASTER OWNER TRUST
 Collections
    
    Accrual
    
    DistributionFrom:
    
    01-Nov-05
    
    15-Nov-05
    
    15-Dec-05To:
    
    30-Nov-05
    
    14-Dec-05Days:
    
    30
    
    30
 S&P Long Term Debt Rating of DaimlerChrysler AG
    
    BBB
    
    Note: Due to rounding, some totals may be off by a penny.
  Series Allocation  Beginning of COLLECTION Period
 [A]
    
    [B]
    
    [C]
    
    [A]+[B]+[C]
    
    [D]
    
    [A]+[B]+[C]+[D]
    
    [SNLA/Pool]
    
    [SNLA/Pool]
    
    [SNLA/AggSNLA]Outstanding
    
    EFA and
    
    Nominal
    
    Primary
    
    Increm.
    
    Series
    
    Sellers Req.
    
    Required
    
    Floating
    
    Principal
    
    MiscellaneousDollar Principal
    
    PFA
    
    Liq. Amount
    
    OC
    
    OC
    
    Nominal
    
    Participation
    
    Participation
    
    Allocation
    
    Allocation
    
    AllocationSeries
    
    Amount
    
    Balances
    
    of Notes
    
    Amount
    
    Amount
    
    Liq. Amount
    
    Amount (1)
    
    Amount
    
    Percentage
    
    Percentage
    
    PercentageDCMOT 02-B Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.53824
    %
    
    
    9.53824
    %
    
    
    12.98701
    %DCMOT 03-A Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.30736
    %
    
    
    14.30736
    %
    
    
    19.48052
    %DCMOT 04-A Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.53824
    %
    
    
    9.53824
    %
    
    
    12.98701
    %DCMOT 04-B Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.53824
    %
    
    
    9.53824
    %
    
    
    12.98701
    %DCMOT 05-A Notes
    
    
    1,700,000,000.00
    
    
    
    0.00
    
    
    
    1,700,000,000.00
    
    
    
    168,131,868.13
    
    
    
    0.00
    
    
    
    1,868,131,868.13
    
    
    
    68,000,000.00
    
    
    
    1,936,131,868.13
    
    
    
    16.21501
    %
    
    
    16.21501
    %
    
    
    22.07792
    %DCMOT 05-B Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.30736
    %
    
    
    14.30736
    %
    
    
    19.48052
    %Total
    
    
    7,700,000,000.00
    
    
    
    0.00
    
    
    
    7,700,000,000.00
    
    
    
    761,538,461.53
    
    
    
    0.00
    
    
    
    8,461,538,461.53
    
    
    
    308,000,000.00
    
    
    
    8,769,538,461.53
    
    
    
    73.44444
    %
    
    
    73.44444
    %
    
    
    100.00000
    %Sellers Percentages:
    26.55556
    %
    
    
    26.55556
    %
    
    
    0.00000
    %
 Series Allocation  End of COLLECTION Period
 [A]
    
    [B]
    
    [C]
    
    [A]+[B]+[C]
    
    [D]
    
    [A]+[B]+[C]+[D]
    
    [SNLA/Pool]
    
    [SNLA/Pool]
    
    [SNLA/AggSNLA]Outstanding
    
    EFA and
    
    Nominal
    
    Primary
    
    Increm.
    
    Series
    
    Seller's Req.
    
    Required
    
    Floating
    
    Principal
    
    MiscellaneousDollar Principal
    
    PFA
    
    Liq. Amount
    
    OC
    
    OC
    
    Nominal
    
    Participation
    
    Participation
    
    Allocation
    
    Allocation
    
    AllocationSeries
    
    Amount
    
    Balances
    
    of Notes
    
    Amount
    
    Amount
    
    Liq. Amount
    
    Amount (1)
    
    Amount
    
    Percentage
    
    Percentage
    
    PercentageDCMOT 03-A Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.22609
    %
    
    
    14.22609
    %
    
    
    22.38806
    %DCMOT 04-A Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.48406
    %
    
    
    9.48406
    %
    
    
    14.92537
    %DCMOT 04-B Notes
    
    
    1,000,000,000.00
    
    
    
    0.00
    
    
    
    1,000,000,000.00
    
    
    
    98,901,098.90
    
    
    
    0.00
    
    
    
    1,098,901,098.90
    
    
    
    40,000,000.00
    
    
    
    1,138,901,098.90
    
    
    
    9.48406
    %
    
    
    9.48406
    %
    
    
    14.92537
    %DCMOT 05-A Notes
    
    
    1,700,000,000.00
    
    
    
    0.00
    
    
    
    1,700,000,000.00
    
    
    
    168,131,868.13
    
    
    
    0.00
    
    
    
    1,868,131,868.13
    
    
    
    68,000,000.00
    
    
    
    1,936,131,868.13
    
    
    
    16.12290
    %
    
    
    16.12290
    %
    
    
    25.37313
    %DCMOT 05-B Notes
    
    
    1,500,000,000.00
    
    
    
    0.00
    
    
    
    1,500,000,000.00
    
    
    
    148,351,648.35
    
    
    
    0.00
    
    
    
    1,648,351,648.35
    
    
    
    60,000,000.00
    
    
    
    1,708,351,648.35
    
    
    
    14.22609
    %
    
    
    14.22609
    %
    
    
    22.38806
    %Total
    
    
    6,700,000,000.00
    
    
    
    0.00
    
    
    
    6,700,000,000.00
    
    
    
    662,637,362.63
    
    
    
    0.00
    
    
    
    7,362,637,362.63
    
    
    
    268,000,000.00
    
    
    
    7,630,637,362.63
    
    
    
    63.54321
    %
    
    
    63.54321
    %
    
    
    100.00000
    %Sellers Percentages:
    36.45679
    %
    
    
    36.45679
    %
    
    
    0.00000
    %
 
 (1)
    
    If any dealer/affiliate is over 1.5% then Required Participation Percentage will be 4% rather than 3%




---



##### 



Trust Principal Receivables
    
    
    
    
    
    
    
    
    
    Trust Non-Principal ReceivablesBeginning Pool Balance
    
    
    11,521,005,954.64
    
    
    
    
    
    
    Total Interest Collections
    
    
    72,899,211.70Interest Collections
    
    
    72,542,559.10Total Principal Collections
    
    
    3,748,493,698.02
    
    
    
    
    
    
    Interest Collections on D and L
    
    
    356,652.60Principal Collections
    
    
    3,949,886,222.61
    
    
    
    
    
    
    Recoveries on Defaulted Receivables
    
    
    0.00Principal Adjustments
    
    
    (225,420,275.23
    )
    
    
    
    
    
    Investment Income from Collection Account
    
    
    2,793,660.17Principal Collections for D and L
    
    
    24,027,750.64
    
    
    
    
    
    
    Investment Income from Excess Funding Account
    
    
    0.00New Principal Receivables
    
    
    3,814,658,614.92Receivables Added for Additional Accounts
    
    
    0.00
    
    
    
    
    
    
    Average Interest Collections RatePrincipal Default Amounts
    
    
    350,000.00
    
    
    
    
    
    
    Total Interest Collections
    
    
    72,899,211.70As Pct of Collections/Avg. Receivables
    
    
    0.0093
    %
    
    
    0.0030
    %
    
    / Average Daily Pool Balance (prior month)
    
    
    11,187,690,963.84* 360
    
    
    360Ending Pool Balance
    
    
    11,586,820,871.54
    
    
    
    
    
    
    / Actual Days (prior month)
    
    
    31Ending Required Participation Amount (trust-wide)
    
    
    (7,630,637,362.63
    )
    
    
    
    
    

Average Interest Collections Rate
    
    
    7.56699
    %Ending Excess Receivables (trust-wide)
    
    
    3,956,183,508.91Summary of CollectionsAverage Daily Pool Balance
    
    
    11,553,913,413.09
    
    
    
    
    
    
    Total Principal Collections
    
    
    3,748,493,698.02Monthly Payment Rate
    
    
    32.4435
    %
    
    
    
    
    
    Total Interest Collections
    
    
    72,899,211.70Previous Monthly Payment Rate
    
    
    33.2553
    %
    
    
    
    
    
    Total Collections
    
    
    3,821,392,909.722-Month Average Payment Rate
    
    
    32.8494
    %Monthly Payment Rate 2 Months Ago
    
    
    42.0266
    %
    
    
    
    
    
    Deposit into EFA per Section 4.06(b)(i) of SSA3-Month Average Payment Rate
    
    
    35.9085
    %
    
    
    
    
    
    Aggregate Outstanding Dollar Principal Amount
    
    
    6,200,000,000.00Aggregate OC Amounts
    
    
    613,186,813.18Used Vehicle Balance
    
    
    374,739,340.80
    
    
    
    
    
    
    Total A
    
    
    6,813,186,813.18As Pct of Ending Pool Balance
    
    
    3.2342
    %Aggregate Series NLA minus Adjustment Amount
    
    
    6,813,186,813.18AutoNation Affiliated Dealer Balance
    
    
    398,805,825.69
    
    
    
    
    
    
    Aggregate Principal Balance in all PFAs
    
    
    0.00As Pct of Ending Pool Balance
    
    
    3.4419
    %
    
    
    
    
    
    Aggregate Principal Balance in EFA
    
    
    0.00UAG Affiliated Dealer Balance
    
    
    190,650,307.12
    
    
    
    
    
    
    Total B
    
    
    6,813,186,813.18As Pct of Ending Pool Balance
    
    
    1.6454
    %Largest Dlr Balance (other than AutoNation/UAG)
    
    
    205,091,304.04
    
    
    
    
    
    
    Amount to be deposited into EFA (A minus B)
    
    
    0.00As Pct of Ending Pool Balance
    
    
    1.7700
    %2nd Largest Dlr Balance (other than
AutoNation/UAG)
    
    
    172,740,266.89As Pct of Ending Pool Balance
    
    
    1.4908
    %3rd Largest Dlr Balance (other than
AutoNation/UAG)
    
    
    159,728,272.17As Pct of Ending Pool Balance
    
    
    1.3785
    %Overconcentration Amount (may be multiple dealers)
    
    
    0.00Aggregate Ineligible Receivables
    
    
    0.00Miscellaneous Payments (if any)
    
    
    0.00




---



##### 



DaimlerChrysler
Master Owner Trust  SERIES 2003-A
Collection Period: November 1, 2005 through November 30, 2005
Distribution Date: December 15, 2005
 Expected Final
    
    
    
    
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    
    
    
    
    Payment Date
    
    
    
    
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00
    
    
    
    
    
    
    15-Feb-06
    
    
    
    
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    
    
    
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    5,212,500.00
    
    
    
    
    
    
    
    30
    
    
    
    
    
    
    
    4.12000
    %
    
    
    0.05
    %per $1,000 of Notes
    
    
    
    
    
    
    3.48Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,500,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,500,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    148,351,648.35
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    148,351,648.35Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,648,351,648.35
    
    
    = Amt used for determining
allocations for Collection     Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    60,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,708,351,648.35Interest Collections
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    72,899,211.70
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    10,429,951.71Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    

2,793,660.17
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    

399,698.98Total Interest Collections
    
    
    
    
    
    
    75,692,871.87
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    10,829,650.69Series Share of Interest Collections
    
    
    
    
    
    
    10,829,650.69PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    10,829,650.69Application of Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    5,212,500.00Series Servicing Fee
    
    
    1.00
    %
    
    
    1,373,626.37To cover Series Investor Default Amount
    
    
    
    
    
    
    50,075.76To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest Amount
    
    
    
    
    
    
    4,193,448.56
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    5,212,500.00Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    5,212,500.00Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    3,748,493,698.02
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    536,310,439.41Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    19.480519
    %
    
    
    =
    
    
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    350,000.00
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    50,075.76Series Share of Principal Collections
    
    
    
    
    
    
    536,310,439.41Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    50,075.76Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    536,360,515.17Application of Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    536,360,515.17
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler
Master Owner Trust  SERIES 2004-A
Collection Period: November 1, 2005 through November 30, 2005
Distribution Date: December 15, 2005
 Expected Final
    
    
    
    
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    
    
    
    
    Payment Date
    
    
    
    
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,000,000,000.00
    
    
    
    
    
    
    16-Jan-07
    
    
    
    
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    
    
    
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    3,454,166.67
    
    
    
    
    
    
    
    30
    
    
    
    
    
    
    
    4.12000
    %
    
    
    0.025
    %per $1,000 of Notes
    
    
    
    
    
    
    3.45Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,000,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,000,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    98,901,098.90
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    98,901,098.90Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,098,901,098.90
    
    
    = Amt used for determining
allocations for Collection     Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    40,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,138,901,098.90Interest Collections
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    72,899,211.70
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    6,953,301.14Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    2,793,660.17
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    266,465.99Total Interest Collections
    
    
    
    
    
    

75,692,871.87
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    

7,219,767.13Series Share of Interest Collections
    
    
    
    
    
    
    7,219,767.13PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    7,219,767.13Application of Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    3,454,166.67Series Servicing Fee
    
    
    1.00
    %
    
    
    915,750.92To cover Series Investor Default Amount
    
    
    
    
    
    
    33,383.84To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest Amount
    
    
    
    
    
    
    2,816,465.70
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    3,454,166.67Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    3,454,166.67Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    3,748,493,698.02
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    357,540,292.94Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    12.987013
    %
    
    
    =
    
    
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    350,000.00
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    33,383.84Series Share of Principal Collections
    
    
    
    
    
    
    357,540,292.94Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    33,383.84Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    357,573,676.78Application of Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    357,573,676.78
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler
Master Owner Trust  SERIES 2004-B
Collection Period: November 1, 2005 through November 30, 2005
Distribution Date: December 15, 2005
 Expected Final
    
    
    
    
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    
    
    
    
    Payment Date
    
    
    
    
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,000,000,000.00
    
    
    
    
    
    
    15-Aug-07
    
    
    
    
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    
    
    
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    3,441,666.67
    
    
    
    
    
    
    
    30
    
    
    
    
    
    
    
    4.12000
    %
    
    
    0.01
    %per $1,000 of Notes
    
    
    
    
    
    
    3.44Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,000,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,000,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    98,901,098.90
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    98,901,098.90Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,098,901,098.90
    
    
    = Amt used for determining
allocations for Collection   Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    40,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,138,901,098.90Interest Collections
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    72,899,211.70
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    6,953,301.14Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    2,793,660.17
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    266,465.99Total Interest Collections
    
    
    
    
    
    

75,692,871.87
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    

7,219,767.13Series Share of Interest Collections
    
    
    
    
    
    
    7,219,767.13PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    7,219,676.13Application of Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    3,441,666.67Series Servicing Fee
    
    
    1.00
    %
    
    
    915,750.92To cover Series Investor Default Amount
    
    
    
    
    
    
    33,383.84To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest Amount
    
    
    
    
    
    
    2,828,965.70
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    3,441,666.67Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    3,441,666.67Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    3,748,493,698.02
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    357,540,292.94Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    12.987013
    %
    
    
    =
    
    
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    350,000.00
    
    
    
    x
    
    
    
    9.538239
    %
    
    
    =
    
    
    
    33,383.84Series Share of Principal Collections
    
    
    
    
    
    
    357,540,292.94Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    33,383.84Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    357,573,676.78Application of Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    357,573,676.78
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler
Master Owner Trust  SERIES 2005-A
Collection Period: November 1, 2005 through November 30, 2005
Distribution Date: December 15, 2005
 Expected Final
    
    
    
    
    
    Accumulation
    
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    
    
    
    
    Payment Date
    
    
    
    
    
    Period
    
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,700,000,000.00
    
    
    
    
    
    
    15-Apr-08
    
    
    
    
    
    No
    
    NoTotal principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    
    
    
    
    LIBOR Telerate 3750
    
    SpreadTotal interest to be paid on Notes
    
    
    
    
    
    
    5,907,500.00
    
    
    
    
    
    
    
    30
    
    
    
    
    
    
    
    4.12000
    %
    
    
    0.05
    %per $1,000 of Notes
    
    
    
    
    
    
    3.48Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,700,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,700,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    168,131,868.13
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    168,131,868.13Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,868,131,868.13
    
    
    = Amt used for determining
allocations for Collection   Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    68,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,936,131,868.13Interest Collections
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    72,899,211.70
    
    
    
    x
    
    
    
    16.215007
    %
    
    
    =
    
    
    
    11,820,611.94Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    16.215007
    %
    
    
    =
    
    
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    
    2,793,660.17
    
    
    
    x
    
    
    
    16.215007
    %
    
    
    =
    
    
    
    452,992.18Total Interest Collections
    
    
    
    
    
    

75,692,871.87
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    

12,273,604.12Series Share of Interest Collections
    
    
    
    
    
    
    12,273,604.12PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    12,273,604.12Application of Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    5,907,500.00Series Servicing Fee
    
    
    1.00
    %
    
    
    1,556,776.56To cover Series Investor Default Amount
    
    
    
    
    
    
    56,752.52To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest Amount
    
    
    
    
    
    
    4,752,575.04
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    5,907,500.00Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    5,907,500.00Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    3,748,493,698.02
    
    
    
    x
    
    
    
    16.215007
    %
    
    
    =
    
    
    
    607,818,498.00Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    22.077922
    %
    
    
    =
    
    
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    350,000.00
    
    
    
    x
    
    
    
    16.215007
    %
    
    
    =
    
    
    
    56,752.52Series Share of Principal Collections
    
    
    
    
    
    
    607,818,498.00Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    56,752.52Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    607,875,250.52Application of Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in interest owed on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    607,875,250.52
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00




---



##### 



DaimlerChrysler Master Owner Trust  SERIES 2005-B
Collection Period: November 1, 2005 through November 30, 2005
Distribution Date: December 15, 2005
 Expected Final
    
    
    
    
    
    Accumulation
    Early RedemptionAmounts owed on Notes on Current Payment Date
    
    
    
    
    
    
    
    
    
    
    
    
    
    Payment Date
    
    
    
    
    
    Period
    PeriodOutstanding Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00
    
    
    
    
    
    
    16-Jul-07
    
    
    
    
    
    No
    
    NoMaximum Dollar Principal Amount of Notes
    
    
    
    
    
    
    1,500,000,000.00Total principal to be paid on Notes
    
    
    
    
    
    
    0.00per $1,000 of Notes
    
    
    
    
    
    
    0.00Days in Accrual
    
    
    
    
    
    Note Interest RateTotal interest to be paid on Notes
    
    
    
    
    
    
    5,370,889.52
    
    
    
    
    
    
    
    30
    
    
    
    
    
    
    
    4.296711616
    %per $1,000 of Notes
    
    
    
    
    
    
    3.58Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment DateNLA of Notes as of prior payment date
    
    
    
    
    
    
    1,500,000,000.00Reimbursements of NLA Deficit since prior payment date
    
    
    
    
    
    
    0.00Reallocated Principal Collections since prior payment date
    
    
    
    
    
    
    0.00Investor Charge-Offs since prior payment date
    
    
    
    
    
    
    0.00PFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA deposit since prior payment date
    
    
    
    
    
    
    0.00EFA withdrawal since prior payment
    
    
    
    
    
    
    0.00Noe Increase
since prior payment date
    
    
    
    
    
    
    0.00NLA of Notes
    
    
    
    
    
    
    1,500,000,000.00Overcollateralization Percentage of NLA of Notes
    
    
    9.89
    %
    
    
    148,351,648.35
    
    
    = Required Primary OC AmountCumulative reimbursements of OC Amount Deficit since issuance
    
    
    
    
    
    
    0.00Cumulative reallocated Principal Collections since issuance
    
    
    
    
    
    
    0.00Cumulative Investor Charge-Offs since issuance
    
    
    
    
    
    
    0.00Primary OC Amount
    
    
    
    
    
    
    148,351,648.35Is Primary OC Amt < Required Primary OC Amt?
    
    NoIneligible Receivables allocated to Series
    
    
    
    
    
    
    0.00Overconcentration Amount allocated to Series
    
    
    
    
    
    
    0.00Incremental OC Amount
    
    
    
    
    
    
    0.00Series Nominal Liquidation Amount
    
    
    
    
    
    
    1,648,351,648.35
    
    
    = Amt used for determining
allocations for Collection     Period beginning on 1st day of NEXT monthSellers Required Participation Amount
    
    
    4.00
    %
    
    
    60,000,000.00Series Required Participation Amount
    
    
    
    
    
    
    1,708,351,648.35Interest Collections
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Interest
    
    
    
    
    
    
    72,899,211.70
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    10,429,951.71Recoveries on Defaulted Receivables
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    0.00Investment Income from Collection Account
    
    
    
    
    
    

2,793,660.17
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    

399,698.9875,692,871.87
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    
    10,829,650.69Series Share of Interest Collections
    
    
    
    
    
    
    10,829,650.69PFA Earnings (if any)
    
    
    
    
    
    
    0.00PFA Earnings Shortfall (if any)
    
    
    
    
    
    
    0.00Series EFA Earnings (if any)
    
    
    
    
    
    
    0.00Shared Excess Avail Interest Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Interest Amount
    
    
    
    
    
    
    10,829,650.69Application of Series Available Interest Amount per Section 3.01 of Indenture SupplementTotal interest to be paid on Notes (for deposit in IFA)
    
    
    
    
    
    
    5,370,889.52Series Servicing Fee to DCS
    
    
    1.00
    %
    
    
    1,373,626.37To cover Series Investor Default Amount
    
    
    
    
    
    
    50,075.76To cover prior NLA Deficit (if any)
    
    
    
    
    
    
    0.00To cover prior OC Amount Deficit (if any)
    
    
    
    
    
    
    0.00Note Additional Amounts due on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Previously waived Series Servicing Fee (if any)
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Excess Series Available Interest Amount
    
    
    
    
    
    
    4,035,059.04
    
    
    = Amt to be released to SellerDeposit in IFA from Series Available Interest Amount
    
    
    
    
    
    
    5,370,889.52Receivables Sale Proceeds (if any) for deposit in IFA
    
    
    
    
    
    
    0.00Deposit in IFA from reallocated Principal Collections
    
    
    
    
    
    
    0.00Total amount to be deposited in IFA
    
    
    
    
    
    
    5,370,889.52Principal Collections and Investor Default Amount
    
    
    
    
    
    Total Pool
    
    
    
    
    
    Series Alloc. %
    
    
    
    
    
    Series AllocationCollections of Principal
    
    
    
    
    
    
    3,748,493,698.02
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    536,310,439.41Miscellaneous Payments (if any)
    
    
    
    
    
    
    0.00
    
    
    
    x
    
    
    
    19.480519
    %
    
    
    =
    
    
    
    0.00Losses from Defaulted Dealers
    
    
    
    
    
    
    350,000.00
    
    
    
    x
    
    
    
    14.307359
    %
    
    
    =
    
    
    
    50,075.76Series Share of Principal Collections
    
    
    
    
    
    
    536,310,439.41Series Share of Miscellaneous Payments
    
    
    
    
    
    
    0.00Reallocated interest to cover Series Investor Default Amt
    
    
    
    
    
    
    50,075.76Reallocated interest to cover prior NLA Deficit
    
    
    
    
    
    
    0.00Reallocated interest to cover prior OC Amount Deficit
    
    
    
    
    
    
    0.00Shared Excess Avail Principal Amounts from other series (if needed)
    
    
    
    
    
    
    0.00Series Available Principal Amount
    
    
    
    
    
    
    536,360,515.17Application of Series Available Principal Amount per Section 3.05 of Indenture SupplementTo cover shortfalls in Monthly Interest and Fees on Notes (for deposit in IFA)
    
    
    
    
    
    
    0.00Deposit in PFA if in Accumulation or Early Redemption Period
    
    
    
    
    
    
    0.00Amt to be shared with other series (if needed)
    
    
    
    
    
    
    0.00Amt to be deposited in EFA
    
    
    
    
    
    
    0.00Deposit in PFA if in Limited Redemption Period
    
    
    
    
    
    
    0.00Excess Series Available Principal Amount
    
    
    
    
    
    
    536,360,515.17
    
    
    = Amt to be released to SellerDeposit in PFA from Series Available Principal Amount
    
    
    
    
    
    
    0.00Receivables Sale Proceeds (if any) for deposit in PFA
    
    
    
    
    
    
    0.00EFA withdrawal for deposit in PFA
    
    
    
    
    
    
    0.00Total amount to be deposited in PFA
    
    
    
    
    
    
    0.00