Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
May 16 2005
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 378,000,000.00 134,309,902.10 37,964,019.00 162,291.13 38,126,310.13 0.00 0.00 96,345,883.10
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 1,047,309,902.10 37,964,019.00 2,018,366.13 39,982,385.13 0.00 0.00 1,009,345,883.10
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 355.31720132 100.43391270 0.42934161 100.86325431 254.88328862 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 654.56868881 23.72751188 1.26147883 24.98899071 630.84117694
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
May 16 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 14
Due Period Beginning Date 04/01/05
Due Period End Date 04/30/05
Determination Date 05/10/05
Section 5.8(iii) Servicing Fee 872,758.25
Section 5.8(iii) Servicing Fee per $1000 0.54547391
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 1,009,345,883.10
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 75,427.55
TOTAL 75,427.55
Section 5.8(viii) Realized Net Losses for Collection Period 271,941.13
Section 5.8(ix) Reserve Account Balance after Disbursement 22,710,282.37
Section 5.8(x) Specified Reserve Account Balance 22,710,282.37
Section 5.8(xi) Yield Supplement Account Balance 3,885,662.16
Section 5.8(xii) Total Distribution Amount 42,525,969.31
Servicing Fee 872,758.25
Administration Fee 1,000.00
Noteholders Distribution Amount 39,896,385.13
Certficateholders Distribution Amount 86,000.00
Deposit to Reserve Account 1,669,825.93
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.