Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
February 15, 2005
DISTRIBUTION IN DOLLARS
ORIGINAL BEGINNING ENDING
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES INTEREST BALANCE
A1 309,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 378,000,000.00 250,014,965.10 37,036,489.81 302,101.42 37,338,591.23 0.00 0.00 212,978,475.29
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 1,163,014,965.00 37,036,489.81 2,158,176.42 39,194,666.23 0.00 0.00 1,125,978,475.29
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THRU RATE
CURRENT
BEGINNING ENDING PASS-THRU
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS RATE
A1 161581DG5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.080000%
A2 161581DH3 661.41525159 97.98013177 0.79921011 98.77934188 563.43511981 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 726.88435319 23.14780613 1.34886026 24.49666639 703.73654706
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank, N.A. - 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
February 15, 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 11
Due Period Beginning Date 01/01/05
Due Period End Date 01/31/05
Determination Date 02/10/05
Section 5.8(iii) Servicing Fee 969,179.14
Section 5.8(iii) Servicing Fee per $1000 0.60573696
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 1,125,978,475.29
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 35,163.63
TOTAL 35,163.63
Section 5.8(viii) Realized Net Losses for Collection Period 403,363.77
Section 5.8(ix) Reserve Account Balance after Disbursement 25,334,515.69
Section 5.8(x) Specified Reserve Account Balance 25,334,515.69
Section 5.8(xi) Yield Supplement Account Balance 4,560,979.44
Section 5.8(xii) Total Distribution Amount 42,328,532.61
Servicing Fee 969,179.14
Administration Fee 1,000.00
Noteholders Distribution Amount 39,108,666.23
Certficateholders Distribution Amount 86,000.00
Deposit to Reserve Account 2,163,687.24
Copyright (C)2001 J.P. Morgan Chase & Co. All rights reserved.