Chrysler Financial	Distribution Date:	09-Aug-04
DaimlerChrysler Auto Trust 2004-B Monthly Servicer’s Certificate (HW)		Page 1 of 2

Payment Determination Statement Number		1
Distribution Date	09-Aug-04

Dates Covered	From and Including		To and Including
Collections Period	13-Jul-04		31-Jul-04
Accrual Period	30-Jul-04		08-Aug-04
30/360 Days		9
Actual/360 Days		10

	Number of
Collateral Pool Balance Data	Accounts		$ Amount
Pool Balance — Beginning of Period		89,660		1,591,599,268.14
Collections of Installment Principal				17,335,794.11
Collections Attributable to Full Payoffs				16,137,852.76
Principal Amount of Repurchases				0.00
Principal Amount of Gross Losses				7,212.70
Pool Balance — End of Period		88,629		1,558,118,408.57

Pool Statistics	End of Period
Initial Pool Balance (Pool Balance at the Purchase Date)		1,591,599,286.14
Pool Factor (Pool Balance as a Percent of Initial Pool Balance)		97.90	%
Ending O/C Amount		94,162,909.74
Coverage Ratio (Ending Pool Balance as a Percent of Ending Notes)		106.43	%
Cumulative Net Losses		6,418.96
Net Loss Ratio (3 mo. Weighted Avg.)		0.00000	%
Cumulative Recovery Ratio		11.00	%
60+ Days Delinquency Amount		85,682.76
Delinquency Ratio (3 mo. Weighted Avg.)		0.00550	%
Weighted Average APR		6.124	%
Weighted Average Remaining Term (months)		52.54
Weighted Average Seasoning (months)		9.86

Chrysler Financial
DaimlerChrysler Auto Trust 2004-B Monthly Servicer’s Certificate (HW) Distribution Date: 09-Aug-04
Page 2 of 2

Cash Sources
Collections of Installment Principal	17,335,794.11
Collections Attributable to Full Payoffs	16,137,852.76
Principal Amount of Repurchases	0.00		O/C Release	(Prospectus pg S18-S20)
Recoveries on Loss Accounts	793.74		Pool Balance			1,558,118,408.57
Collections of Interest	4,409,069.99		Yield Supplement O/C Amount			(63,736,044.96	)
Investment Earnings	258.26		Adjusted Pool Balance			1,494,382,363.61
Reserve Account	3,750,000.00
Total Sources	41,633,768.86		Total Securities			1,463,955,498.83
			Adjusted O/C Amount			30,426,864.78
Cash Uses
Servicer Fee	795,799.63		Target Overcollateralization Amount			74,719,118.18
A Note Interest	999,705.56
Priority Principal Distribution Amount	0.00		O/C Release Period?		No
B Note Interest	43,762.50
Reserve Fund	3,750,000.00		O/C Release			0.00
Regular Principal Distribution Amount	36,044,501.17
Distribution to Certificateholders	0.00
Total Cash Uses	41,633,768.86
Administrative Payment
Total Principal and Interest Sources	41,633,768.86
Investment Earnings in Trust Account	(258.26	)
Daily Collections Remitted	(27,940,001.60	)
Cash Reserve in Trust Account	(3,750,000.00	)
Servicer Fee (withheld)	(795,799.63	)
O/C Release to Seller	0.00
Payment Due to/(from) Trust Account	9,147,709.37

	Beginning		Ending		Principal		Principal per		Interest		Interest per
Notes	Balance		Balance		Payment		$1000 Face		Payment		$1000 Face		Original
Class A-1 380,000,000 @ 1.72%		380,000,000.00		343,955,498.83		36,044,501.17		94.8539504		181,555.56		0.4777778		380000000
Class A-2 427,000,000 @ 2.48%		375,000,000.00		375,000,000.00		0.00		0.0000000		232,500.00		0.6200000		375000000
Class A-3 366,000,000 @ 3.18%		480,000,000.00		480,000,000.00		0.00		0.0000000		381,600.00		0.7950000		480000000
Class A-4 282,000,000 @ 3.71%		220,000,000.00		220,000,000.00		0.00		0.0000000		204,050.00		0.9275000		220000000
Class B 45,000,000 @ 3.89%		45,000,000.00		45,000,000.00		0.00		0.0000000		43,762.50		0.9725000		45000000
Total Notes		1,500,000,000.00		1,463,955,498.83		36,044,501.17				1,043,468.06				1,500,000,000.00

* Class A-1 Interest is computed on Actual/360 Basis. Days in current period 10.