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


Payment Determination Statement Number		3
Distribution Date		08-Jun-04


	Number of
Collateral Pool Balance Data	Accounts		$ Amount
Pool Balance — Beginning of Period		86,300		1,455,234,806.66
Collections of Installment Principal				27,713,670.96
Collections Attributable to Full Payoffs				19,437,140.59
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				918,990.25

Pool Balance — End of Period		84,599		1,407,165,004.86


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)		89.40	%
Ending O/C Amount		87,890,526.67
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)		106.66	%
Cumulative Net Losses		528,390.30
Net Loss Ratio (3 mo. Weighted Avg.)		0.13640	%
Cumulative Recovery Ratio		58.12	%
60+ Days Delinquency Amount		2,939,245.50
Delinquency Ratio (3 mo. Weighted Avg.)		0.12400	%
Weighted Average APR		6.020	%
Weighted Average Remaining Term (months)		49.43
Weighted Average Seasoning (months)		12.78


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


Cash Sources
Collections of Installment Principal	27,713,670.96
Collections Attributable to Full Payoffs	19,437,140.59
Principal Amount of Repurchases	0.00
Recoveries on Loss Accounts	567,106.65
Collections of Interest	6,791,144.19
Investment Earnings	32,383.15
Reserve Account	3,750,000.00

Total Sources	58,291,445.54

Cash Uses
Servicer Fee	1,212,695.67
A Note Interest	1,934,500.00
Priority Principal Distribution Amount	0.00
B Note Interest	106,875.00
Reserve Fund	3,750,000.00
Regular Principal Distribution Amount	51,287,374.87
Distribution to Certificateholders	0.00

Total Cash Uses	58,291,445.54

Administrative Payment
Total Principal and Interest Sources	58,291,445.54
Investment Earnings in Trust Account	(32,383.15	)
Daily Collections Remitted	(55,617,937.00	)
Cash Reserve in Trust Account	(3,750,000.00	)
Servicer Fee (withheld)	(1,212,695.67	)
O/C Release to Seller	0.00

Payment Due to/(from) Trust Account	(2,321,570.28	)

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

DAIMLERCHRYSLER AUTO TRUST 2004-A 8-K