Page 1
Chase Manhattan Auto Owner Trust 2004-A
Statement to Certificateholders
September 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 462,000,000.00 448,434,731.88 36,227,546.49 777,286.87 37,004,833.36 0.00 0.00 412,207,185.39
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 39,378,452.78 1,659,910.49 84,663.67 1,744,574.16 0.00 0.00 37,718,542.29
TOTALS 1,600,000,000.00 898,813,184.66 37,887,456.98 1,831,225.54 39,718,682.52 0.00 0.00 860,925,727.68
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 1.450000 %
A3 161581DJ9 970.63794779 78.41460279 1.68243911 80.09704190 892.22334500 A3 2.080000 %
A4 161581DK6 1,000.00000000 0.00000000 2.35833333 2.35833333 1,000.00000000 A4 2.830000 %
CERT 161581DL4 984.46131950 41.49776225 2.11659175 43.61435400 942.96355725 CERT 2.580000 %
TOTALS 561.75824041 23.67966061 1.14451596 24.82417658 538.07857980
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT,
PLEASE CONTACT THE ADMINISTRATOR LISTED BELOW:
Amy D Skinner
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St., 9th Floor,
Houston, Texas 77002
Tel: (713) 216-3682
Fax: (713) 216-4880
Email: Amy.D.Skinner@chase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2004-A
September 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 18
Due Period Beginning Date 08/01/05
Due Period End Date 08/31/05
Determination Date 09/09/05
Section 5.8(iii) Servicing Fee 749,010.99
Section 5.8(iii) Servicing Fee per $1000 0.46813187
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 860,925,727.68
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 63,091.02
TOTAL 63,091.02
Section 5.8(viii) Realized Net Losses for Collection Period 478,523.16
Section 5.8(ix) Reserve Account Balance after Disbursement 19,370,828.87
Section 5.8(x) Specified Reserve Account Balance 19,370,828.87
Section 5.8(xi) Yield Supplement Account Balance 3,071,195.56
Section 5.8(xii) Total Distribution Amount 41,837,933.18
Servicing Fee 749,010.99
Administration Fee 1,000.00
Noteholders Distribution Amount 37,974,108.36
Certficateholders Distribution Amount 1,744,574.16
Deposit to Reserve Account 1,369,239.67
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.