Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
June 15 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 309,000,000.00 200,828,662.21 43,296,292.95 174,720.94 43,471,013.89 0.00 0.00 157,532,369.26
A2 378,000,000.00 378,000,000.00 0.00 456,750.00 456,750.00 0.00 0.00 378,000,000.00
A3 462,000,000.00 462,000,000.00 0.00 800,800.00 800,800.00 0.00 0.00 462,000,000.00
A4 411,000,000.00 411,000,000.00 0.00 969,275.00 969,275.00 0.00 0.00 411,000,000.00
CERT 40,000,000.00 40,000,000.00 0.00 86,000.00 86,000.00 0.00 0.00 40,000,000.00
TOTALS 1,600,000,000.00 1,491,828,662.21 43,296,292.95 2,487,545.94 45,783,838.89 0.00 0.00 1,448,532,369.26
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 161581DG5 649.93094566 140.11745291 0.56543994 140.68289285 509.81349275 A1 1.080000 %
A2 161581DH3 1,000.00000000 0.00000000 1.20833333 1.20833333 1,000.00000000 A2 1.450000 %
A3 161581DJ9 1,000.00000000 0.00000000 1.73333333 1.73333333 1,000.00000000 A3 2.080000 %
A4 161581DK6 1,000.00000000 0.00000000 2.35833333 2.35833333 1,000.00000000 A4 2.830000 %
CERT 161581DL4 1,000.00000000 0.00000000 2.15000000 2.15000000 1,000.00000000 CERT 2.580000 %
TOTALS 932.39291388 27.06018309 1.55471621 28.61489931 905.33273079
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 2004-A
June 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 3
Due Period Beginning Date 05/01/04
Due Period End Date 05/31/04
Determination Date 06/10/04
Section 5.8(iii) Servicing Fee 1,243,190.55
Section 5.8(iii) Servicing Fee per $1000 0.77699409
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00062500
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,448,532,369.26
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 89,095.15
Section 5.8(ix) Reserve Account Balance after Disbursement 29,565,988.77
Section 5.8(x) Specified Reserve Account Balance 32,591,978.31
Section 5.8(xi) Yield Supplement Account Balance 6,648,184.32
Section 5.8(xii) Total Distribution Amount 49,887,199.06
Servicing Fee 1,243,190.55
Administration Fee 1,000.00
Noteholders Distribution Amount 45,697,838.89
Certficateholders Distribution Amount 86,000.00
Deposit to Reserve Account 2,859,169.62
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.