Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
March 15 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
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 378,000,000.00 212,978,475.29 35,629,083.57 257,348.99 35,886,432.56 0.00 0.00 177,349,391.72
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 1,125,978,475.29 35,629,083.57 2,113,423.99 37,742,507.56 0.00 0.00 1,090,349,391.72
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 563.43511981 94.25683484 0.68081743 94.93765228 469.17828497 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 703.73654706 22.26817723 1.32088999 23.58906723 681.46836983
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Pattie L Kong
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St, 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3684
Fax: (713) 216-4880
Email: pattie.l.kong@jpmchase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2004-A
March 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 12
Due Period Beginning Date 02/01/05
Due Period End Date 02/28/05
Determination Date 03/10/05
Section 5.8(iii) Servicing Fee 938,315.40
Section 5.8(iii) Servicing Fee per $1000 0.58644712
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 1,090,349,391.72
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 47,341.13
TOTAL 47,341.13
Section 5.8(viii) Realized Net Losses for Collection Period 376,149.22
Section 5.8(ix) Reserve Account Balance after Disbursement 24,532,861.31
Section 5.8(x) Specified Reserve Account Balance 24,532,861.31
Section 5.8(xi) Yield Supplement Account Balance 4,346,076.54
Section 5.8(xii) Total Distribution Amount 40,201,546.60
Servicing Fee 938,315.40
Administration Fee 1,000.00
Noteholders Distribution Amount 37,656,507.56
Certficateholders Distribution Amount 86,000.00
Deposit to Reserve Account 1,519,723.64
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.