CARCO AUTO LOAN MASTER TRUST 8-K

Exhibit 99


CARCO/DCMOT AUTO LOAN MASTER TRUST: RECONCILIATION OF CASH FLOWS	CASH FLOWS PAGE 1 OF 2
Collection Period: September 1, 2004 through September 30, 2004
ACCRUAL PERIOD: SEP 15, 2004 THROUGH OCT 14, 2004
DISTRIBUTION DATE: OCTOBER 15, 2004


	TRUST			SERIES		DCMOT		DCMOT
	TOTALS			2001-A		2002-A		2002-B
AMOUNTS AVAILABLE FOR DISBURSEMENT
Interest Collections from Seller		51,955,109.86	*		6,993,957.10		13,834,200.85		6,917,100.43
Principal Collections from Seller		0.00	*		0.00		0.00		0.00
Investment Income on Accounts		19,201.68			11,448.64		2,385.55		1,192.78
Balances in Principal Funding Accounts		0.00			0.00		0.00		0.00
Balances in Reserve Fund Accounts		3,500,000.00			3,500,000.00		0.00		0.00
Balances in Excess Funding Accounts		0.00			0.00		0.00		0.00
Balance in Yield Supplement Accounts		4,000,000.00			4,000,000.00		0.00		0.00
Other Adjustments		0.00			0.00		0.00		0.00

TOTAL AVAILABLE		59,474,311.54			14,505,405.74		13,836,586.40		6,918,293.20

AMOUNTS DISBURSED
Pass-through Interest to Series Note/Certificateholders		11,274,999.99			1,520,833.33		3,033,333.33		1,495,833.33
Principal Due to Note/Certificateholders		0.00			0.00		0.00		0.00
Principal to Funding Account		0.00			0.00		0.00		0.00
Move Funds to the Reserve Fund Accounts		3,500,000.00			3,500,000.00		0.00		0.00
Move Funds to the Excess Funding Accounts		0.00			0.00		0.00		0.00
Move Funds to the Yield Supplement Accounts		4,000,000.00			4,000,000.00		0.00		0.00
Yield Supplement & Reserve Account to Seller		0.00	*		0.00		0.00		0.00
Service Fees to Seller		6,785,714.29	*		833,333.33		1,831,501.83		915,750.92
Defaulted Amounts to Seller		0.00	*		0.00		0.00		0.00
Excess Collections to Seller		33,913,597.26	*		4,651,239.07		8,971,751.24		4,506,708.95
Excess Funding Account Balance to Seller		0.00	*		0.00		0.00		0.00

TOTAL DISBURSEMENTS		59,474,311.54			14,505,405.74		13,836,586.40		6,918,293.20

Proof		0.00			0.00		0.00		0.00


	DCMOT		DCMOT		DCMOT
	2003-A		2004-A		2004-B		OTHER
AMOUNTS AVAILABLE FOR DISBURSEMENT
Interest Collections from Seller		10,375,650.64		6,917,100.43		6,917,100.43		0.00
Principal Collections from Seller		0.00		0.00		0.00
Investment Income on Accounts		1,789.16		1,192.78		1,192.78
Balances in Principal Funding Accounts		0.00		0.00		0.00
Balances in Reserve Fund Accounts		0.00		0.00		0.00
Balances in Excess Funding Accounts		0.00		0.00		0.00
Balance in Yield Supplement Accounts		0.00		0.00		0.00
Other Adjustments		0.00		0.00		0.00		0.00

TOTAL AVAILABLE		10,377,439.80		6,918,293.20		6,918,293.20		0.00

AMOUNTS DISBURSED
Pass-through Interest to Series Note/Certificateholders		2,262,500.00		1,487,500.00		1,475,000.00
Principal Due to Note/Certificateholders		0.00		0.00		0.00
Principal to Funding Account		0.00		0.00		0.00
Move Funds to the Reserve Fund Accounts		0.00		0.00		0.00
Move Funds to the Excess Funding Accounts		0.00		0.00		0.00
Move Funds to the Yield Supplement Accounts		0.00		0.00		0.00
Yield Supplement & Reserve Account to Seller		0.00		0.00		0.00
Service Fees to Seller		1,373,626.37		915,750.92		915,750.92
Defaulted Amounts to Seller		0.00		0.00		0.00
Excess Collections to Seller		6,741,313.43		4,515,042.28		4,527,542.28		0.00
Excess Funding Account Balance to Seller		0.00		0.00		0.00

TOTAL DISBURSEMENTS		10,377,439.80		6,918,293.20		6,918,293.20		0.00

Proof		0.00		0.00		0.00		0.00


CASH FLOWS PAGE 2 OF 2

INSTRUCTIONS TO BANK OF NEW YORK


1. Receive funds from:
	Chrysler	$	255,798.31
	Investment Income		19,201.68
	Collection Account		11,000,000.00	*
	Reserve & Yield Accounts		0.00
	Balance in Excess Funding Account		0.00
		$	11,274,999.99
2. Distribute funds to:
	Series Note/Certificate Holders	$	11,274,999.99
	Chrysler		0.00
	Trust Deposit Accounts		0.00
		$	11,274,999.99
3. Verify account balances in Collection, Funding, Reserve & Yield Supplement Accounts.

* Funds Transfer to/(from) Bank of New York :