Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
April 15 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 259,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 292,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 397,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 294,000,000.00 165,602,288.99 14,136,361.52 863,891.94 15,000,253.46 0.00 0.00 151,465,927.47
B1 38,466,538.08 13,186,196.48 437,207.06 71,205.46 508,412.52 0.00 0.00 12,748,989.42
TOTALS 1,280,466,538.08 178,788,485.47 14,573,568.58 935,097.40 15,508,665.98 0.00 0.00 164,214,916.89
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL CLASS PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR RATE
A1 161581bk8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 6.470000 %
A2 161581bl6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 6.300000 %
A3 161581bm4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.210000 %
A4 161581bn2 563.27309180 48.08286231 2.93840796 51.02127027 515.19022949 A4 6.260000 %
B1 161581bp7 342.79654833 11.36590610 1.85110134 13.21700744 331.43064222 B1 6.480000 %
TOTALS 139.62761240 11.38145211 0.73027867 12.11173078 128.24616029
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - Structured Finance Services
4 NY Plaza, 6th floor,
New York, New York 10004
Tel: (212) 623-5439
Fax: (212) 623-5932
Email: kelly.crosson@jpmorgan.com
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2000-A
April 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 40
Due Period Beginning Date 03/01/04
Due Period End Date 03/31/04
Determination Date 04/09/04
Section 5.8(iii) Servicing Fee 148,990.40
Section 5.8(iii) Servicing Fee per $1000 0.11635634
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00078097
Section 5.8(vi) Pool Balance at the end of the Collection Period 164,214,916.89
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 46,142.30
TOTAL 46,142.30
Section 5.8(viii) Realized Net Losses for Collection Period 94,470.36
Section 5.8(ix) Reserve Account Balance after Disbursement 9,603,499.04
Section 5.8(x) Specified Reserve Account Balance 9,603,499.04
Section 5.8(xi) Total Distribution Amount 16,025,317.53
Servicing Fee 148,990.40
Administration Fee 1,000.00
Noteholders Distribution Amount 15,000,253.46
Certficateholders Distribution Amount 508,412.52
Deposit to Reserve Account 366,661.15
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.