Exhibit 20.1
Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
June 15 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 294,000,000.00 139,490,820.36 11,094,334.25 727,677.11 11,822,011.36 0.00 0.00 128,396,486.11
B1 38,466,538.08 12,378,625.28 343,123.74 66,844.58 409,968.32 0.00 0.00 12,035,501.54
TOTALS 1,280,466,538.08 151,869,445.64 11,437,457.99 794,521.69 12,231,979.68 0.00 0.00 140,431,987.65
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 474.45857265 37.73583078 2.47509221 40.21092299 436.72274187 A4 6.260000 %
B1 161581bp7 321.80242616 8.92005772 1.73773319 10.65779091 312.88236844 B1 6.480000 %
TOTALS 118.60477500 8.93225840 0.62049391 9.55275231 109.67251660
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
June 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 42
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 126,557.87
Section 5.8(iii) Servicing Fee per $1000 0.09883731
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 140,431,987.65
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 19,333.85
TOTAL 19,333.85
Section 5.8(viii) Realized Net Losses for Collection Period 155,157.55
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 12,471,922.03
Servicing Fee 126,557.87
Administration Fee 1,000.00
Noteholders Distribution Amount 11,822,011.36
Certficateholders Distribution Amount 409,968.32
Deposit to Reserve Account 112,384.48
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.