**Chrysler Financial** **Distribution Date:** **09-Jan-06****DaimlerChrysler Auto Trust 2005-B Monthly Servicer’s Certificate (KG)**   **Page 1 of 2**     Payment Determination Statement Number  8 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  103,555   1,629,610,404.44 Collections of Installment Principal      34,580,444.22 Collections Attributable to Full Payoffs      21,107,821.09 Principal Amount of Repurchases      0.00 Principal Amount of Gross Losses      3,299,853.71                  Pool Balance — End of Period  100,194   1,570,622,285.42              **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)  73.48%     Ending O/C Amount  147,330,673.27 Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)  110.35%     Cumulative Net Losses  7,607,564.53 Net Loss Ratio (3 mo. Weighted Avg.)  1.1306%Cumulative Recovery Ratio  47.03%60+ Days Delinquency Amount  6,855,177.79 Delinquency Ratio (3 mo. Weighted Avg.)  0.41500%     Weighted Average APR  6.837%Weighted Average Remaining Term (months)  45.84 Weighted Average Seasoning (months)  17.96 
 

 
     **Chrysler Financial** **Distribution Date:** **09-Jan-06****DaimlerChrysler Auto Trust 2005-B Monthly Servicer’s Certificate (KG)**   **Page 2 of 2**                   **Cash Sources**                  Collections of Installment Principal  34,580,444.22               Collections Attributable to Full Payoffs  21,107,821.09                                  Principal Amount of Repurchases  0.00  **O/C Release** (Prospectus pg S18-S20)        Recoveries on Loss Accounts  1,488,162.80  Pool Balance      1,570,622,285.42     Collections of Interest  9,089,443.27  Yield Supplement O/C Amount      (72,420,588.42)                       Investment Earnings  177,914.68  Adjusted Pool Balance      1,498,201,697.00     Reserve Account  5,005,000.00                                                     **Total Sources**  71,448,786.06  Total Securities      1,423,291,612.15                                           **Cash Uses**     Adjusted O/C Amount      74,910,084.85     Servicer Fee  1,358,008.67  Target Overcollateralization Amount      74,910,084.85     A Note Interest  4,680,139.67               Priority Principal Distribution Amount  0.00  O/C Release Period?     Yes    B Note Interest  221,000.00               Reserve Fund  5,005,000.00  O/C Release      7,218,220.63     Regular Principal Distribution Amount  52,966,417.09               Distribution to Certificateholders  7,218,220.63               **Total Cash Uses**  71,448,786.06                                  **Administrative Payment**                  Total Principal and Interest Sources  71,448,786.06               Investment Earnings in Trust Account  (177,914.68)              Daily Collections Remitted  (68,577,923.35)              Cash Reserve in Trust Account  (5,005,000.00)              Servicer Fee (withheld)  (1,358,008.67)              O/C Release to Seller  (7,218,220.63)                                 **Payment Due to/(from) Trust Account**  (10,888,281.27)                                                                Beginning  Ending  Principal  Principal per  Interest  Interest per      Balance  Balance  Payment  $1000 Face  Payment  $1000 Face  Original **Notes**                            Class A-1 402,000,000 @ 3.26%  0.00   0.00   0.00   0.0000000   0.00   0.0000000   402000000 Class A-2 620,000,000 @ 3.75%  496,258,029.24   443,291,612.15   52,966,417.09   85.4297050   1,550,806.34   2.5013005   620000000 Class A-3 680,000,000 @ 4.04%  680,000,000.00   680,000,000.00   0.00   0.0000000   2,289,333.33   3.3666667   680000000 Class A-4 240,000,000 @ 4.20%  240,000,000.00   240,000,000.00   0.00   0.0000000   840,000.00   3.5000000   240000000 Class B 60,000,000 @ 4.42%  60,000,000.00   60,000,000.00   0.00   0.0000000   221,000.00   3.6833333   60000000                     Total Notes  1,476,258,029.24   1,423,291,612.15   52,966,417.09       4,901,139.67       2,002,000,000.00                      * Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 32