
Chrysler Financial DaimlerChrysler Auto Trust 2004-A Monthly Servicer’s Certificate (HV)		Distribution Date:		10-May-04


Payment Determination Statement Number		2
Distribution Date	10-May-04

Dates Covered	From and Including		To and Including

Collections Period	01-Apr-04		30-Apr-04
Accrual Period	08-Apr-04		09-May-04
30/360 Days		30
Actual/360 Days		32

	Number of
Collateral Pool Balance Data	Accounts		$Amount

Pool Balance — Beginning of Period		87,813		1,503,436,281.74
Collections of Installment Principal				29,687,463.03
Collections Attributable to Full Payoffs				18,264,164.23
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				249,847.82

Pool Balance — End of Period		86,300		1,455,234,806.66


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)				92.45	%
Ending O/C Amount				84,672,953.60
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)				106.18	%
Cumulative Net Losses				176,506.70
Net Loss Ratio (3 mo. Weighted Avg.)				0.06920	%
Cumulative Recovery Ratio				48.51	%
60+ Days Delinquency Amount				2,081,457.88
Delinquency Ratio (3 mo. Weighted Avg.)				0.05540	%
Weighted Average APR				6.028	%
Weighted Average Remaining Term (months)				50.32
Weighted Average Seasoning (months)				11.88
Cash Sources

Collections of Installment Principal				29,687,463.03
Collections Attributable to Full Payoffs				18,264,164.23
Principal Amount of Repurchases				0.00		O/C Release (Prospectus pg S18-S20)
Recoveries on Loss Accounts				129,168.88		Pool Balance		1,455,234,806.66
Collections of Interest				7,546,854.40		Yield Supplement O/C Amount		(42,503,432.56	)

Investment Earnings				31,441.20		Adjusted Pool Balance		1,412,731,374.10
Reserve Account				3,750,000.00

Total Sources				59,409,091.74		Total Securities		1,370,561,853.06

						Adjusted O/C Amount		42,169,521.04
Cash Uses

Servicer Fee				1,252,863.57		O/C Release Threshold		70,636,568.71
A Note Interest				2,006,746.25
Priority Principal Distribution Amount				0.00		O/C Release Period?	No
B Note Interest				106,875.00
Reserve Fund				3,750,000.00		O/C Release		0.00
Regular Principal Distribution Amount				52,292,606.92
Distribution to Certificateholders				0.00

Total Cash Uses				59,409,091.74

Administrative Payment

Total Principal and Interest Sources				59,409,091.74
Investment Earnings in Trust Account				(31,441.20	)
Daily Collections Remitted				(58,517,129.60	)
Cash Reserve in Trust Account				(3,750,000.00	)
Servicer Fee (withheld)				(1,252,863.57	)
O/C Release to Seller				0.00

Payment Due to/(from) Trust Account				(4,142,342.63	)


	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%		302,854,459.98		250,561,853.06		52,292,606.92		95.6566245		288,721.25		0.5281454		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		1,422,854,459.98		1,370,561,853.06		52,292,606.92				2,113,621.25				2,115,421,189.00

Class A-1 Interest is computed on an Actual/360 Basis. Days in current period 32

DAIMLERCHRYSLER AUTO TRUST 2004-A 8-K