Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
October 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 29,380,492.65 29,380,492.65 26,442.44 29,406,935.09 0.00 0.00 0.00
A2 378,000,000.00 378,000,000.00 9,390,499.03 456,750.00 9,847,249.03 0.00 0.00 368,609,500.97
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 1,320,380,492.65 38,770,991.68 2,339,267.44 41,110,259.12 0.00 0.00 1,281,609,500.97
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 95.08250049 95.08250049 0.08557424 95.16807472 0.00000000 A1 1.080000 %
A2 161581DH3 1,000.00000000 24.84259003 1.20833333 26.05092336 975.15740997 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 825.23780791 24.23186980 1.46204215 25.69391195 801.00593811
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
October 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 7
Due Period Beginning Date 09/01/04
Due Period End Date 09/30/04
Determination Date 10/08/04
Section 5.8(iii) Servicing Fee 1,100,317.08
Section 5.8(iii) Servicing Fee per $1000 0.68769817
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 1,281,609,500.97
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 30,149.86
TOTAL 30,149.86
Section 5.8(viii) Realized Net Losses for Collection Period 538,574.73
Section 5.8(ix) Reserve Account Balance after Disbursement 28,836,213.77
Section 5.8(x) Specified Reserve Account Balance 28,836,213.77
Section 5.8(xi) Yield Supplement Account Balance 5,566,536.30
Section 5.8(xii) Total Distribution Amount 44,538,195.73
Servicing Fee 1,100,317.08
Administration Fee 1,000.00
Noteholders Distribution Amount 41,024,259.12
Certficateholders Distribution Amount 86,000.00
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.