Daimlerchrysler Auto Trust 2004-a 8-K Other events

Chrysler Financial
DaimlerChrysler Auto Trust 2004-A Monthly Servicer’s Certificate (HV) Distribution Date: 08-Jul-04
Page 1 of 2

Payment Determination Statement Number		4
Distribution Date	08-Jul-04

Dates Covered	From and Including		To and Including
Collections Period	01-Jun-04		30-Jun-04
Accrual Period	08-Jun-04		07-Jul-04
30/360 Days		30
Actual/360 Days		30

	Number of
Collateral Pool Balance Data	Accounts		$ Amount
Pool Balance — Beginning of Period		84,599		1,407,165,004.86
Collections of Installment Principal				30,239,507.50
Collections Attributable to Full Payoffs				20,859,868.31
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				1,365,651.37
Pool Balance — End of Period		82,481		1,354,699,977.68
Pool Statistics			End of Period
Initial Pool Balance (Pool Balance at the Purchase Date)				1,574,003,577.68
Pool Factor (Pool Balance as a Percent of Initial Pool Balance)				86.07	%
Ending O/C Amount				91,523,487.59
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				107.25	%
Cumulative Net Losses				1,127,667.93
Net Loss Ratio (3 mo. Weighted Avg.)				0.29460	%
Cumulative Recovery Ratio				57.08	%
60+ Days Delinquency Amount				4,111,134.85
Delinquency Ratio (3 mo. Weighted Avg.)				0.21650	%
Weighted Average APR				6.015	%
Weighted Average Remaining Term (months)				48.64
Weighted Average Seasoning (months)				13.66

Chrysler Financial
DaimlerChrysler Auto Trust 2004-A Monthly Servicer’s Certificate (HV) Distribution Date: 08-Jul-04
Page 2 of 2

Cash Sources
Collections of Installment Principal	30,239,507.50
Collections Attributable to Full Payoffs	20,859,868.31
Principal Amount of Repurchases	0.00
Recoveries on Loss Accounts	766,373.74
Collections of Interest	7,376,197.61
Investment Earnings	31,680.00
Reserve Account	3,750,000.00
Total Sources	63,023,627.16
Cash Uses
Servicer Fee	1,172,637.50
A Note Interest	1,896,126.56
Priority Principal Distribution Amount	0.00
B Note Interest	106,875.00
Reserve Fund	3,750,000.00
Regular Principal Distribution Amount	56,097,988.10
Distribution to Certificateholders	0.00
Total Cash Uses	63,023,627.16
Administrative Payment
Total Principal and Interest Sources	63,023,627.16
Investment Earnings in Trust Account	(31,680.00	)
Daily Collections Remitted	(59,519,010.60	)
Cash Reserve in Trust Account	(3,750,000.00	)
Servicer Fee (withheld)	(1,172,637.50	)
O/C Release to Seller	0.00
Payment Due to/(from) Trust Account	(1,449,700.94	)

O/C Release	(Prospectus pg S18-S20)
Pool Balance			1,354,699,977.68
Yield Supplement O/C Amount			(39,069,200.33	)
Adjusted Pool Balance			1,315,630,777.35
Total Securities			1,263,176,490.09
Adjusted O/C Amount			52,454,287.26
O/C Release Threshold			65,781,538.87
O/C Release Period?		No
O/C Release			0.00

	Beginning		Ending		Principal		Principal per		Interest		Interest per
	Balance		Balance		Payment		$1000 Face		Payment		$1000 Face		Original
Notes
Class A-1 380,000,000 @ 1.0725%		199,274,478.19		143,176,490.09		56,097,988.10		102.6176452		178,101.56		0.3257936		546670000
Class A-2 427,000,000 @ 1.41%		427,000,000.00		427,000,000.00		0.00		0.0000000		501,725.00		0.9593212		523000000
Class A-3 366,000,000 @ 2.00%		366,000,000.00		366,000,000.00		0.00		0.0000000		610,000.00		1.2525667		487000000
Class A-4 282,000,000 @ 2.58%		282,000,000.00		282,000,000.00		0.00		0.0000000		606,300.00		1.2373469		490000000
Class B 45,000,000 @ 2.85%		45,000,000.00		45,000,000.00		0.00		0.0000000		106,875.00		1.5545186		68751189
Total Notes		1,319,274,478.19		1,263,176,490.09		56,097,988.10				2,003,001.56				2,115,421,189.00

* Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 30