**Chrysler Financial** **Distribution Date:** **09-Jan-06****DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB)**   **Page 1 of 2**     Payment Determination Statement Number  12 Distribution Date 09-Jan-06         **Dates Covered** **From and Including** **To and Including**Collections Period 01-Dec-05 31-Dec-05Accrual Period 08-Dec-05 08-Jan-0630/360 Days  30     Actual/360 Days  32                **Number of**  **Collateral Pool Balance Data** **Accounts** **$ Amount**Pool Balance — Beginning of Period  94,653   1,353,492,152.49 Collections of Installment Principal      31,863,844.52 Collections Attributable to Full Payoffs      19,774,178.71 Principal Amount of Repurchases      0.00 Principal Amount of Gross Losses      3,015,028.23                   Pool Balance — End of Period  92,145   1,298,839,101.03               **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)  61.40%     Ending O/C Amount  109,285,018.43 Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)  109.19%     Cumulative Net Losses  11,144,562.30 Net Loss Ratio (3 mo. Weighted Avg.)  1.2323%Cumulative Recovery Ratio  49.47%60+ Days Delinquency Amount  5,605,894.42 Delinquency Ratio (3 mo. Weighted Avg.)  0.42840%     Weighted Average APR  6.478%Weighted Average Remaining Term (months)  41.21 Weighted Average Seasoning (months)  22.69 
 

 
     **Chrysler Financial** **Distribution Date:** **09-Jan-06****DaimlerChrysler Auto Trust 2005-A Monthly Servicer’s Certificate (KB)**   **Page 2 of 2**             **Cash Sources**            Collections of Installment Principal  31,863,844.52         Collections Attributable to Full Payoffs  19,774,178.71                      Principal Amount of Repurchases  0.00  **O/C Release** (Prospectus pg S18-S20)    Recoveries on Loss Accounts  1,487,088.22  Pool Balance    1,298,839,101.03 Collections of Interest  7,180,726.73  Yield Supplement O/C Amount    (46,676,908.82)             Investment Earnings  166,089.48  Adjusted Pool Balance    1,252,162,192.21 Reserve Account  5,000,000.00                      **Total Sources**  65,471,927.66  Total Securities    1,189,554,082.60                    Adjusted O/C Amount    62,608,109.61 **Cash Uses**            Servicer Fee  1,127,910.13  Target Overcollateralization Amount    62,608,109.61 A Note Interest  3,412,105.73         Priority Principal Distribution Amount  0.00  O/C Release Period?   YesB Note Interest  194,000.00         Reserve Fund  5,000,000.00  O/C Release    6,151,026.20 Regular Principal Distribution Amount  49,586,885.60         Distribution to Certificateholders  6,151,026.20                      **Total Cash Uses**  65,471,927.66                                   **Administrative Payment**            Total Principal and Interest Sources  65,471,927.66         Investment Earnings in Trust Account  (166,089.48)        Daily Collections Remitted  (62,195,214.71)        Cash Reserve in Trust Account  (5,000,000.00)        Servicer Fee (withheld)  (1,127,910.13)        O/C Release to Seller  (6,151,026.20)                     **Payment Due to/(from) Trust Account**  (9,168,312.86)                                                    Beginning Ending Principal Principal per Interest Interest per    Balance Balance Payment $1000 Face Payment $1000 Face Original**Notes**                            Class A-1 500,000,000 @ 2.63%  0.00   0.00   0.00   0.0000000   0.00   0.0000000   500000000 Class A-2 595,000,000 @ 3.17%  334,140,968.20   284,554,082.60   49,586,885.60   83.3393035   882,689.06   1.4835110   595000000 Class A-3 500,000,000 @ 3.49%  500,000,000.00   500,000,000.00   0.00   0.0000000   1,454,166.67   2.9083333   500000000 Class A-4 345,000,000 @ 3.74%  345,000,000.00   345,000,000.00   0.00   0.0000000   1,075,250.00   3.1166667   345000000 Class B 60,000,000 @ 3.88%  60,000,000.00   60,000,000.00   0.00   0.0000000   194,000.00   3.2333333   60000000                        Total Notes  1,239,140,968.20   1,189,554,082.60   49,586,885.60       3,606,105.73       2,000,000,000.00                         * Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 32