Master Chrysler Financial Owner Trust 8-K/A Other Events

Page 1 of 2
25-Jan-05

DAIMLERCHRYSLER MASTER OWNER TRUST

	Collections		Accrual		Distribution
From:	01-Dec-04		15-Dec-04		18-Jan-05
To:	31-Dec-04		17-Jan-05
Days:		31		34

S&P Long Term Debt Rating of DaimlerChrysler AG BBB Note: Due to rounding, some totals are off by a penny.

     (if S&P rating is lower than BBB-, Overcollateralization Percentage increases from 9.89% to 11.11%)

Series Allocation — Beginning of COLLECTION Period
(i.e., after giving effect to payments and deposits on November payment date)

					[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			Miscellaneous
	Dollar Principal		PFA		Liq. Amount		OC		OC		Nominal		Participation		Participation		Allocation			Allocation			Allocation
Series	Amount		Balances		of Notes		Amount		Amount		Liq. Amount		Amount (1)		Amount		Percentage			Percentage			Percentage
DCMOT 02-A Notes		2,000,000,000.00		0.00		2,000,000,000.00		197,802,197.80		0.00		2,197,802,197.80		60,000,000.00		2,257,802,197.80		19.37665	%		19.37665	%		30.76923	%
DCMOT 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		30,000,000.00		1,128,901,098.90		9.68832	%		9.68832	%		15.38462	%
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		45,000,000.00		1,693,351,648.35		14.53248	%		14.53248	%		23.07692	%
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		30,000,000.00		1,128,901,098.90		9.68832	%		9.68832	%		15.38462	%
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		30,000,000.00		1,128,901,098.90		9.68832	%		9.68832	%		15.38462	%
Total		6,500,000,000.00		0.00		6,500,000,000.00		642,857,142.85		0.00		7,142,857,142.85		195,000,000.00		7,337,857,142.85		62.97410	%		62.97410	%		100.00000	%
																Seller's Percentages:		37.02590	%		37.02590	%		0.00000	%

Series Allocation — End of COLLECTION Period
(i.e., after giving effect to payments and deposits on December payment date)

					[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			Miscellaneous
	Dollar Principal		PFA		Liq. Amount		OC		OC		Nominal		Participation		Participation		Allocation			Allocation			Allocation
Series	Amount		Balances		of Notes		Amount		Amount		Liq. Amount		Amount (1)		Amount		Percentage			Percentage			Percentage
DCMOT 02-A Notes		2,000,000,000.00		0.00		2,000,000,000.00		197,802,197.80		0.00		2,197,802,197.80		80,000,000.00		2,277,802,197.80		17.33218	%		17.33218	%		30.76923	%
DCMOT 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		8.66609	%		8.66609	%		15.38462	%
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		12.99914	%		12.99914	%		23.07692	%
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		8.66609	%		8.66609	%		15.38462	%
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		8.66609	%		8.66609	%		15.38462	%
Total		6,500,000,000.00		0.00		6,500,000,000.00		642,857,142.85		0.00		7,142,857,142.85		260,000,000.00		7,402,857,142.85		56.32959	%		56.32959	%		100.00000	%
																Seller's Percentages:		43.67041	%		43.67041	%		0.00000	%

(1) If any dealer/affiliate is over 1.5% then Required Participation Percentage will be 4% rather than 3%

Page 2 of 2
25-Jan-05

Trust Principal Receivables
Beginning Pool Balance	12,095,985,670.74
Total Principal Collections	4,668,954,402.80
Principal Collections	4,988,846,833.49
Principal Adjustments	(338,999,410.41	)
Principal Collections for “D” and “L”	19,106,979.72
New Principal Receivables	5,253,439,831.42
Receivables Added for Additional Accounts	0.00
Principal Default Amounts	0.00
As Pct of Collections/Avg. Receivables	0.0000	%
Ending Pool Balance	12,680,471,099.36
Ending Required Participation Amount (trust-wide)	(7,402,857,142.85	)
Ending Excess Receivables (trust-wide)	5,277,613,956.51
Average Daily Pool Balance	12,388,228,385.05
Monthly Payment Rate	37.6886	%
Previous Monthly Payment Rate	38.8796	%
2-Month Average Payment Rate	38.2841	%
Monthly Payment Rate 2 Months Ago	39.9802	%
3-Month Average Payment Rate	38.8495	%
Used Vehicle Balance	406,858,781.23
As Pct of Ending Pool Balance	3.2085	%
AutoNation Affiliated Dealer Balance	360,589,518.20
As Pct of Ending Pool Balance	2.8437	%
UAG Affiliated Dealer Balance	256,640,225.25
As Pct of Ending Pool Balance	2.0239	%
Largest Dlr Balance (other than AutoNation/UAG)	192,472,352.52
As Pct of Ending Pool Balance	1.5179	%
2nd Largest Dlr Balance (other than AutoNation/UAG)	180,323,280.15
As Pct of Ending Pool Balance	1.4221	%
3rd Largest Dlr Balance (other than AutoNation/UAG)	170,274,991.12
As Pct of Ending Pool Balance	1.3428	%
Overconcentration Amount (may be multiple dealers)	0.00
Aggregate Ineligible Receivables	0.00
Miscellaneous Payments (if any)	0.00
Trust Non-Principal Receivables
Total Interest Collections	57,629,918.92
Interest Collections	57,362,880.50
Interest Collections on “D” and “L”	267,038.42
Recoveries on Defaulted Receivables	519,285.47
Investment Income from Collection Account	18,687.27
Investment Income from Excess Funding Account	0.00
Average Interest Collections Rate
Total Interest Collections	57,629,918.92
/ Average Daily Pool Balance (prior month)	1,922,116,248.80
* 360	360
/ Actual Days (prior month)	30
Average Interest Collections Rate	5.80064	%
Summary of Collections
Total Principal Collections	4,668,954,402.80
Total Interest Collections	57,629,918.92
Total Collections	4,726,584,321.72
Deposit into EFA per Section 4.06(b)(i) of SSA
Aggregate Outstanding Dollar Principal Amount	6,500,000,000.00
Aggregate OC Amounts	642,857,142.85
Total “A”	7,142,857,142.85
Aggregate Series NLA minus “Adjustment Amount”	7,142,857,142.85
Aggregate Principal Balance in all PFAs	0.00
Aggregate Principal Balance in EFA	0.00
Total “B”	7,142,857,142.85
Amount to be deposited into EFA (“A” minus “B”)	0.00

DaimlerChrysler Master Owner Trust — SERIES 2002-A
Collection Period: December 1, 2004 through December 31, 2004
Distribution Date: January 18, 2005

						Expected Final			Accumulation		Early Redemption
Amounts owed on Notes on Current Payment Date						Payment Date			Period		Period
Outstanding Dollar Principal Amount of Notes					2,000,000,000.00	16-May-05			No		No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
						Days in Accrual			LIBOR Telerate 3750		Spread
Total interest to be paid on Notes					4,651,388.89		34			2.40250%		0.06%
per $1,000 of Notes					2.33
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					2,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					2,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		197,802,197.80	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					197,802,197.80
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					2,197,802,197.80	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		80,000,000.00
Series Required Participation Amount					2,277,802,197.80
Interest Collections				Total Pool		Series Alloc. %			Series Allocation
Collections of Interest					57,629,918.92	x	19.376646	%	=	11,166,745.30
Recoveries on Defaulted Receivables					519,285.47	x	19.376646	%	=	100,620.11
Investment Income from Collection Account					18,687.27	x	19.376646	%	=	3,620.97
Total Interest Collections					58,167,891.66					11,270,986.38
Series Share of Interest Collections					11,270,986.38
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					11,270,986.38
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					4,651,388.89
Series Servicing Fee		1.00	%		1,831,501.83
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					4,788,095.66	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					4,651,388.89
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					4,651,388.89
Principal Collections and Investor Default Amount				Total Pool		Series Alloc. %			Series Allocation
Collections of Principal					4,668,954,402.80	x	19.376646	%	=	904,686,760.28
Miscellaneous Payments (if any)					0.00	x	30.769231	%	=	0.00
Losses from Defaulted Dealers					0.00	x	19.376646	%	=	0.00
Series Share of Principal Collections					904,686,760.28
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					904,686,760.28
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					904,686,760.28	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2002-B
Collection Period: December 1, 2004 through December 31, 2004
Distribution Date: January 18, 2005

						Expected Final			Accumulation		Early Redemption
Amounts owed on Notes on Current Payment Date						Payment Date			Period		Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00	15-Nov-05			No		No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
						Days in Accrual			LIBOR Telerate 3750		Spread
Total interest to be paid on Notes					2,302,083.33		34			2.40250%		0.035%
per $1,000 of Notes					2.30
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	= Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	= Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool		Series Alloc. %			Series Allocation
Collections of Interest					57,629,918.92	x	9.688323	%	=	5,583,372.65
Recoveries on Defaulted Receivables					519,285.47	x	9.688323	%	=	50,310.05
Investment Income from Collection Account					18,687.27	x	9.688323	%	=	1,810.48
Total Interest Collections					58,167,891.66					5,635,493.18
Series Share of Interest Collections					5,635,493.18
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					5,635,493.18
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,302,083.33
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,417,658.93	= Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,302,083.33
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,302,083.33
Principal Collections and Investor Default Amount				Total Pool		Series Alloc. %			Series Allocation
Collections of Principal					4,668,954,402.80	x	9.688323	%	=	452,343,380.14
Miscellaneous Payments (if any)					0.00	x	15.384615	%	=	0.00
Losses from Defaulted Dealers					0.00	x	9.688323	%	=	0.00
Series Share of Principal Collections					452,343,380.14
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					452,343,380.14
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					452,343,380.14	= Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2003-A
Collection Period: December 1, 2004 through December 31, 2004
Distribution Date: January 18, 2005

						Expected Final			Accumulation		Early Redemption
Amounts owed on Notes on Current Payment Date						Payment Date			Period		Period
Outstanding Dollar Principal Amount of Notes					1,500,000,000.00	15-Feb-06			No		No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
						Days in Accrual			LIBOR Telerate 3750		Spread
Total interest to be paid on Notes					3,474,375.00		34			2.40250%		0.05%
per $1,000 of Notes					2.32
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,500,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,500,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		148,351,648.35	=  Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					148,351,648.35
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,648,351,648.35	=  Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		60,000,000.00
Series Required Participation Amount					1,708,351,648.35
Interest Collections				Total Pool		Series Alloc. %			Series Allocation
Collections of Interest					57,629,918.92	x	14.532484	%	=	8,375,058.98
Recoveries on Defaulted Receivables					519,285.47	x	14.532484	%	=	75,465.08
Investment Income from Collection Account					18,687.27	x	14.532484	%	=	2,715.72
Total Interest Collections					58,167,891.66					8,453,239.78
Series Share of Interest Collections					8,453,239.78
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					8,453,239.78
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					3,474,375.00
Series Servicing Fee		1.00	%		1,373,626.37
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					3,605,238.41	=  Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					3,474,375.00
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					3,474,375.00
Principal Collections and Investor Default Amount				Total Pool		Series Alloc. %			Series Allocation
Collections of Principal					4,668,954,402.80	x	14.532484	%	=	678,515,070.21
Miscellaneous Payments (if any)					0.00	x	23.076923	%	=	0.00
Losses from Defaulted Dealers					0.00	x	14.532484	%	=	0.00
Series Share of Principal Collections					678,515,070.21
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					678,515,070.21
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					678,515,070.21	=  Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2004-A
Collection Period: December 1, 2004 through December 31, 2004
Distribution Date: January 18, 2005

						Expected Final		��	Accumulation		Early Redemption
Amounts owed on Notes on Current Payment Date						Payment Date			Period		Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00	16-Jan-07			No		No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
						Days in Accrual			LIBOR Telerate 3750		Spread
Total interest to be paid on Notes					2,292,638.89		34			2.40250%		0.025%
per $1,000 of Notes					2.29
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	=  Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	=  Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool		Series Alloc. %			Series Allocation
Collections of Interest					57,629,918.92	x	9.688323	%	=	5,583,372.65
Recoveries on Defaulted Receivables					519,285.47	x	9.688323	%	=	50,310.05
Investment Income from Collection Account					18,687.27	x	9.688323	%	=	1,810.48
Total Interest Collections					58,167,891.66					5,635,493.18
Series Share of Interest Collections					5,635,493.18
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					5,635,493.18
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,292,638.89
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,427,103.37	=  Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,292,638.89
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,292,638.89
Principal Collections and Investor Default Amount				Total Pool		Series Alloc. %			Series Allocation
Collections of Principal					4,668,954,402.80	x	9.688323	%	=	452,343,380.14
Miscellaneous Payments (if any)					0.00	x	15.384615	%	=	0.00
Losses from Defaulted Dealers					0.00	x	9.688323	%	=	0.00
Series Share of Principal Collections					452,343,380.14
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					452,343,380.14
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					452,343,380.14	=  Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00

DaimlerChrysler Master Owner Trust — SERIES 2004-B
Collection Period: December 1, 2004 through December 31, 2004
Distribution Date: January 18, 2005

						Expected Final			Accumulation		Early Redemption
Amounts owed on Notes on Current Payment Date						Payment Date			Period		Period
Outstanding Dollar Principal Amount of Notes					1,000,000,000.00	15-Aug-07			No		No
Total principal to be paid on Notes					0.00
per $1,000 of Notes					0.00
						Days in Accrual			LIBOR Telerate 3750		Spread
Total interest to be paid on Notes					2,278,472.22		34			2.40250%		0.01%
per $1,000 of Notes					2.28
Series Nominal Liquidation Amount and Series Required Participation Amount at End of Current Payment Date
NLA of Notes as of prior payment date					1,000,000,000.00
Reimbursements of NLA Deficit since prior payment date					0.00
Reallocated Principal Collections since prior payment date					0.00
Investor Charge-Offs since prior payment date					0.00
PFA deposit since prior payment date					0.00
EFA deposit since prior payment date					0.00
EFA withdrawal since prior payment					0.00
NLA of Notes					1,000,000,000.00
Overcollateralization Percentage of NLA of Notes		9.89	%		98,901,098.90	=  Required Primary OC Amount
Cumulative reimbursements of OC Amount Deficit since issuance					0.00
Cumulative reallocated Principal Collections since issuance					0.00
Cumulative Investor Charge-Offs since issuance					0.00
Primary OC Amount					98,901,098.90
Is Primary OC Amt < Required Primary OC Amt?	No
Ineligible Receivables allocated to Series					0.00
Overconcentration Amount allocated to Series					0.00
Incremental OC Amount					0.00
Series Nominal Liquidation Amount					1,098,901,098.90	=  Amt used for determining allocations for Collection Period beginning on 1st day of NEXT month
Seller’s Required Participation Amount		4.00	%		40,000,000.00
Series Required Participation Amount					1,138,901,098.90
Interest Collections				Total Pool		Series Alloc. %			Series Allocation
Collections of Interest					57,629,918.92	x	9.688323	%	=	5,583,372.65
Recoveries on Defaulted Receivables					519,285.47	x	9.688323	%	=	50,310.05
Investment Income from Collection Account					18,687.27	x	9.688323	%	=	1,810.48
Total Interest Collections					58,167,891.66					5,635,493.18
Series Share of Interest Collections					5,635,493.18
PFA Earnings (if any)					0.00
PFA Earnings Shortfall (if any)					0.00
Series EFA Earnings (if any)					0.00
Shared Excess Avail Interest Amounts from other series (if needed)					0.00
Series Available Interest Amount					5,635,493.18
Application of Series Available Interest Amount per Section 3.01 of Indenture Supplement
Total interest to be paid on Notes (for deposit in IFA)					2,278,472.22
Series Servicing Fee		1.00	%		915,750.92
To cover Series Investor Default Amount					0.00
To cover prior NLA Deficit (if any)					0.00
To cover prior OC Amount Deficit (if any)					0.00
Previously waived Series Servicing Fee (if any)					0.00
Amt to be shared with other series (if needed)					0.00
Excess Series Available Interest Amount					2,441,270.04	=  Amt to be released to Seller
Deposit in IFA from Series Available Interest Amount					2,278,472.22
Receivables Sale Proceeds (if any) for deposit in IFA					0.00
Deposit in IFA from reallocated Principal Collections					0.00
Total amount to be deposited in IFA					2,278,472.22
Principal Collections and Investor Default Amount				Total Pool		Series Alloc. %			Series Allocation
Collections of Principal					4,668,954,402.80	x	9.688323	%	=	452,343,380.14
Miscellaneous Payments (if any)					0.00	x	15.384615	%	=	0.00
Losses from Defaulted Dealers					0.00	x	9.688323	%	=	0.00
Series Share of Principal Collections					452,343,380.14
Series Share of Miscellaneous Payments					0.00
Reallocated interest to cover Series Investor Default Amt					0.00
Reallocated interest to cover prior NLA Deficit					0.00
Reallocated interest to cover prior OC Amount Deficit					0.00
Shared Excess Avail Principal Amounts from other series (if needed)					0.00
Series Available Principal Amount					452,343,380.14
Application of Series Available Principal Amount per Section 3.05 of Indenture Supplement
To cover shortfalls in interest owed on Notes (for deposit in IFA)					0.00
Deposit in PFA if in Accumulation or Early Redemption Period					0.00
Amt to be shared with other series (if needed)					0.00
Amt to be deposited in EFA					0.00
Excess Series Available Principal Amount					452,343,380.14	=  Amt to be released to Seller
Deposit in PFA from Series Available Principal Amount					0.00
Receivables Sale Proceeds (if any) for deposit in PFA					0.00
EFA withdrawal for deposit in PFA					0.00
Total amount to be deposited in PFA					0.00