Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
November 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 378,000,000.00 368,609,500.97 39,576,256.36 445,403.15 40,021,659.51 0.00 0.00 329,033,244.61
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 1,281,609,500.97 39,576,256.36 2,301,478.15 41,877,734.51 0.00 0.00 1,242,033,244.61
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.080000 %
A2 161581DH3 975.15740997 104.69909090 1.17831521 105.87740611 870.45831907 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 801.00593811 24.73516023 1.43842384 26.17358407 776.27077788
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
November 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 8
Due Period Beginning Date 10/01/04
Due Period End Date 10/31/04
Determination Date 11/10/04
Section 5.8(iii) Servicing Fee 1,068,007.92
Section 5.8(iii) Servicing Fee per $1000 0.66750495
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 1,242,033,244.61
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 19,374.54
TOTAL 19,374.54
Section 5.8(viii) Realized Net Losses for Collection Period 396,830.49
Section 5.8(ix) Reserve Account Balance after Disbursement 27,945,748.00
Section 5.8(x) Specified Reserve Account Balance 27,945,748.00
Section 5.8(xi) Yield Supplement Account Balance 5,302,026.64
Section 5.8(xii) Total Distribution Amount 45,048,566.42
Servicing Fee 1,068,007.92
Administration Fee 1,000.00
Noteholders Distribution Amount 41,791,734.51
Certficateholders Distribution Amount 86,000.00
Deposit to Reserve Account 2,101,823.99
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.