EX-20 2 l14491aexv20.txt EXHIBIT 20 EXHIBIT 20 NATIONAL CITY AUTO RECEIVABLES TRUST 2004-A $178,000,000 1.10% Automobile Loan Pass-Through Notes, Class A-1 $197,000,000 1.50% Automobile Loan Pass-Through Notes, Class A-2 $240,000,000 2.11% Automobile Loan Pass-Through Notes, Class A-3 $200,020,000 2.88% Automobile Loan Pass-Through Notes, Class A-4 $36,650,000 2.45% Automobile Loan Pass-Through Notes, Class B $10,785,978 2.99% Automobile Loan Pass-Through Notes, Class C Monthly Servicer Certificate Report Collection Period 16 Collection Period # Beginning Date May-01-2005 Collection Period # End Date May-31-2005 Distribution Date Jun-15-2005 I. Available Amount in the Certificate Account A. Credits 1. Payments from Obligors Applied to Collection Period a. Scheduled Principal Payments $ 11,075,240.66 b. Prepaid Principal Payments $ 8,388,377.29 c. Total Principal Payments $ 19,463,617.95 d. Interest Payments $ 3,043,549.25 e. Total (c+d) $ 22,507,167.20 2. Repurchase Amount From Repurchased Receivable a. Principal Payments $ 0.00 b. Interest Payments $ 0.00 c. Total (a+b) $ 0.00 3. Recovery of Defaulted Receivable a. Gross Loan Default Balance $ 1,117,925.84 b. Net Liquidation Proceeds $ 484,699.39 c. Other Net Recovery Amount $ 76,136.59 d. Liquidation Proceeds Allocated to Principal $ 484,699.39 e. Net Loan Default Balance $ 633,226.45 f. Other Net Recovery Allocated to Principal $ 75,457.31 g. Total Principal Recovery Amount $ 560,156.70 h. Net Liquidation Proceeds Allocated to Interest $ 0.00 i. Other Net Recovery Allocated to Interest $ 679.28 j. Total Interest Recovery Amount $ 679.28 k. Net Principal loss $ 557,769.14 4. Advance by Servicer $ 0.00 5. Investment Earnings on Reserve Account (as of month end) $ 28,606.04 6. Payment for Optional Prepayment at Call Date $ 0.00 7. Total Credits (sum 1 through 6) $ 23,096,609.22 B. Total Collections $ 23,096,609.22 1. Available Interest Collections $ 3,072,834.57 2. Available Principal Collections $ 20,023,774.65 II. Receivable Pool Balance A. Original Principal Pool Balance plus deposit in Prefunding Account $862,455,978.42 B. Principal Pool Balance as of the Beginning of the Collection Period $542,905,990.50 C. Principal Pool Balance as of the End of the Collection Period $522,324,446.71 III. Note Principal Balances For the Collection Period A. Class A Notes 1. Beginning Class A-1 Balance $ 0.00 2. Ending Class A-1 Balance $ 0.00 3. Beginning Class A-2 Balance $ 65,260,083.62 4. Ending Class A-2 Balance $ 46,104,936.40 5. Beginning Class A-3 Balance $240,000,000.00 6. Ending Class A-3 Balance $240,000,000.00 7. Beginning Class A-4 Balance $200,020,000.00 8. Ending Class A-4 Balance $200,020,000.00 B . Class B Notes 1. Beginning Class B Balance $ 29,070,539.49 2. Ending Class B Balance $ 27,968,476.53 C. Class C Notes 1. Beginning Class C Balance $ 8,555,366.97 2. Ending Class C Balance $ 8,231,033.36 IV. Reserve Account Balance For the Collection Period A. Initial Reserve Account Deposit B. Beginning Reserve Account Balance $ 10,780,699.73 C. Ending Reserve Account Balance $ 10,446,488.93 V. Summary of Cash Disbursements A. Available Collections $ 23,096,609.22

NATIONAL CITY AUTO RECEIVABLES TRUST 2004-A $178,000,000 1.10% Automobile Loan Pass-Through Notes, Class A-1 $197,000,000 1.50% Automobile Loan Pass-Through Notes, Class A-2 $240,000,000 2.11% Automobile Loan Pass-Through Notes, Class A-3 $200,020,000 2.88% Automobile Loan Pass-Through Notes, Class A-4 $36,650,000 2.45% Automobile Loan Pass-Through Notes, Class B $10,785,978 2.99% Automobile Loan Pass-Through Notes, Class C Monthly Servicer Certificate Report B. Withdrawals from Reserve Account $ 0.00 C. Total Available Collections $ 23,096,609.22 D. Reimbursement of Advance $ 0.00 E. Payment of Servicing Fee $ 452,421.66 F. Interest paid to Class A-1 Notes $ 0.00 G. Interest paid to Class A-2 Notes $ 81,575.10 H. Interest paid to Class A-3 Notes $ 422,000.00 I. Interest paid to Class A-4 Notes $ 480,048.00 J. Interest paid to Class B Notes $ 59,352.35 K. Interest paid to Class C Notes $ 21,317.12 L. Principal paid to Class A-1 Notes $ 0.00 M. Principal paid to Class A-2 Notes $ 19,155,147.22 N. Principal paid to Class A-3 Notes $ 0.00 O. Principal paid to Class A-4 Notes $ 0.00 P. Principal paid to Class B Notes $ 1,102,062.96 Q. Principal paid to Class C Notes $ 324,333.61 R. Remaining Available Collections $ 998,351.20 S. Deposit from Remaining Available Collections to fund Reserve Account $ 0.00 T. Remaining Available Collections Released to Depositor $ 998,351.20 VI. Scheduled Monthly Interest Distribution A. Available Collections $ 23,096,609.22 B. Reimbursement of Advance 1. Prior Advance Outstanding $ 0.00 2. Reimbursement of Prior Advance Outstanding from Interest Collections $ 0.00 3. Remaining Prior Advance Outstanding $ 0.00 4. Reimbursement of Prior Advance Outstanding from Reserve Account $ 0.00 5. Remaining Prior Advance Outstanding $ 0.00 6. Current Advance $ 0.00 7. Total Advance Outstanding for the Period $ 0.00 C. Total Reimbursement of Advance paid $ 0.00 D. Remaining Available Collections $ 23,096,609.22 E. Servicing Fee 1. Current Servicing Fee Accrued $ 452,421.66 2. Unpaid Servicing Fees From Prior Collection Periods $ 0.00 3. Total Servicing Fee Due $ 452,421.66 4. Payment of Servicing Fee from Interest Collections $ 452,421.66 5. Payment of Servicing Fee from Reserve Account $ 0.00 6. This period unpaid Servicing Fee $ 0.00 F. Total Servicing Fee paid $ 452,421.66 G. Remaining Available Collections $ 22,644,187.56 H. Class A Interest Distribution Amount 1.1. Class A-1 Coupon Rate 1.10% 1.2. Class A-1 Monthly Interest $ 0.00 1.3. Class A-1 Interest Carryover Shortfall $ 0.00 1.4. Class A-1 Interest on Interest Carryover Shortfall $ 0.00 1.5. Class A-1 Interest Distributable Amount $ 0.00 1.6. Payment of Class A-1 Interest Distributable Amount from Interest Collections $ 0.00 1.7. Payment of Class A-1 Interest Distributable Amount from Reserve Account $ 0.00 1.8. This period Class A-1 Interest Carryover Shortfall $ 0.00 2.1. Class A-2 Coupon Rate 1.50% 2.2. Class A-2 Monthly Interest $ 81,575.10 2.3. Class A-2 Interest Carryover Shortfall $ 0.00 2.4. Class A-2 Interest on Interest Carryover Shortfall $ 0.00 2.5. Class A-2 Interest Distributable Amount $ 81,575.10 2.6. Payment of Class A-2 Interest Distributable Amount from Interest Collections $ 81,575.10 2.7. Payment of Class A-2 Interest Distributable Amount from Reserve Account $ 0.00 2.8. This period Class A-2 Interest Carryover Shortfall $ 0.00

NATIONAL CITY AUTO RECEIVABLES TRUST 2004-A $178,000,000 1.10% Automobile Loan Pass-Through Notes, Class A-1 $197,000,000 1.50% Automobile Loan Pass-Through Notes, Class A-2 $240,000,000 2.11% Automobile Loan Pass-Through Notes, Class A-3 $200,020,000 2.88% Automobile Loan Pass-Through Notes, Class A-4 $36,650,000 2.45% Automobile Loan Pass-Through Notes, Class B $10,785,978 2.99% Automobile Loan Pass-Through Notes, Class C Monthly Servicer Certificate Report 3.1. Class A-3 Coupon Rate 2.11% 3.2. Class A-3 Monthly Interest $ 422,000.00 3.3. Class A-3 Interest Carryover Shortfall $ 0.00 3.4. Class A-3 Interest on Interest Carryover Shortfall $ 0.00 3.5. Class A-3 Interest Distributable Amount $ 422,000.00 3.6. Payment of Class A-3 Interest Distributable Amount from Interest Collections $ 422,000.00 3.7. Payment of Class A-3 Interest Distributable Amount from Reserve Account $ 0.00 3.8. This period Class A-3 Interest Carryover Shortfall $ 0.00 4.1. Class A-4 Coupon Rate 2.88% 4.2. Class A-4 Monthly Interest $ 480,048.00 4.3. Class A-4 Interest Carryover Shortfall $ 0.00 4.4. Class A-4 Interest on Interest Carryover Shortfall $ 0.00 4.5. Class A-4 Interest Distributable Amount $ 480,048.00 4.6. Payment of Class A-4 Interest Distributable Amount from Interest Collections $ 480,048.00 4.7. Payment of Class A-4 Interest Distributable Amount from Reserve Account $ 0.00 4.8. This period Class A-4 Interest Carryover Shortfall $ 0.00 I. Total Interest paid to Class A Notes $ 983,623.10 J. First Priority Principal Distribution Amount $ 0.00 K. Remaining Available Collections $ 21,660,564.46 L. Class B Interest Distribution Amount 1. Class B Coupon Rate 2.45% 2. Class B Monthly Interest $ 59,352.35 3. Class B Interest Carryover Shortfall $ 0.00 4. Class B Interest on Interest Carryover Shortfall $ 0.00 5. Class B Interest Distributable Amount $ 59,352.35 6. Payment of Class B Interest Distributable Amount from Interest Collections $ 59,352.35 7. Payment of Class B Interest Distributable Amount from Reserve Account $ 0.00 8. This period Class B Interest Carryover Shortfall $ 0.00 M. Total Interest paid to Class B Notes $ 59,352.35 N. Second Priority Principal Distribution Amount $ 12,026,176.40 O. Remaining Available Collections $ 9,575,035.71 P. Class C Interest Distribution Amount 1. Class C Coupon Rate 2.99% 2. Class C Monthly Interest $ 21,317.12 3. Class C Interest Carryover Shortfall $ 0.00 4. Class C Interest on Interest Carryover Shortfall $ 0.00 5. Class C Interest Distributable Amount $ 21,317.12 6. Payment of Class C Interest Distributable Amount from Interest Collections $ 21,317.12 7. Payment of Class C Interest Distributable Amount from Reserve Account $ 0.00 8. This period Class C Interest Carryover Shortfall $ 0.00 Q. Total Interest paid to Class C Notes $ 21,317.12 R. Total Interest paid from Reserve Account $ 0.00 S. Remaining Available Collections $ 9,553,718.59 VII. Scheduled Monthly Principal Distributions A. Principal Distribution Amount 1. Available Principal Collections $ 20,023,774.65 2. Net Principal Losses $ 557,769.14 3. Total (1 + 2) $ 20,581,543.79 B. Total Available Collections 1. Remaining Available Collections $ 9,553,718.59 2. First and Second Priority Principal Distribution Amount $ 12,026,176.40 3. Total (1 + 2) $ 21,579,894.99

NATIONAL CITY AUTO RECEIVABLES TRUST 2004-A $178,000,000 1.10% Automobile Loan Pass-Through Notes, Class A-1 $197,000,000 1.50% Automobile Loan Pass-Through Notes, Class A-2 $240,000,000 2.11% Automobile Loan Pass-Through Notes, Class A-3 $200,020,000 2.88% Automobile Loan Pass-Through Notes, Class A-4 $36,650,000 2.45% Automobile Loan Pass-Through Notes, Class B $10,785,978 2.99% Automobile Loan Pass-Through Notes, Class C Monthly Servicer Certificate Report C. Principal Distribution Amount Triggers 1. Average Three Period Charge Off Rate 1.44% 2. Charge Off Rate Trigger 4.50% 3. Principal Distribution Amount Trigger Status Pass D. Principal Distribution Amounts 1. Class A-1 Principal Distribution Amount $ 0.00 2. Class A Principal Distribution Amount $ 19,155,147.22 3. Class B Principal Distribution Amount $ 1,102,062.96 4. Class C Principal Distribution Amount $ 324,333.61 E. Class A Principal Distribution Amount 1.1. Beginning Class A-1 Principal Balance $ 0.00 1.2. Class A-1 Monthly Principal $ 0.00 1.3. Class A-1 Principal Carryover Shortfall $ 0.00 1.4. Total Class A-1 Principal Distribution Amount $ 0.00 1.5. Payment of Class A-1 Principal Distribution Amount from Available Collections $ 0.00 1.6. Payment of Class A-1 Principal Distribution Amount from Reserve Account $ 0.00 1.7. Class A-1 Principal Carryover Shortfall for the Period $ 0.00 1.8. Ending Class A-1 Principal Balance $ 0.00 2.1. Beginning Class A-2 Principal Balance $ 65,260,083.62 2.2. Class A-2 Monthly Principal $ 19,155,147.22 2.3. Class A-2 Principal Carryover Shortfall $ 0.00 2.4. Total Class A-2 Principal Distribution Amount $ 19,155,147.22 2.5. Payment of Class A-2 Principal Distribution Amount from Available Collections $ 19,155,147.22 2.6. Payment of Class A-2 Principal Distribution Amount from Reserve Account $ 0.00 2.7. Class A-2 Principal Carryover Shortfall for the Period $ 0.00 2.8. Ending Class A-2 Principal Balance $ 46,104,936.40 3.1. Beginning Class A-3 Principal Balance $240,000,000.00 3.2. Class A-3 Monthly Principal $ 0.00 3.3. Class A-3 Principal Carryover Shortfall $ 0.00 3.4. Total Class A-3 Principal Distribution Amount $ 0.00 3.5. Payment of Class A-3 Principal Distribution Amount from Available Collections $ 0.00 3.6. Payment of Class A-3 Principal Distribution Amount from Reserve Account $ 0.00 3.7. Class A-3 Principal Carryover Shortfall for the Period $ 0.00 3.8. Ending Class A-3 Principal Balance $240,000,000.00 4.1. Beginning Class A-4 Principal Balance $200,020,000.00 4.2. Class A-4 Monthly Principal $ 0.00 4.3. Class A-4 Principal Carryover Shortfall $ 0.00 4.4. Total Class A-4 Principal Distribution Amount $ 0.00 4.5. Payment of Class A-4 Principal Distribution Amount from Available Collections $ 0.00 4.6. Payment of Class A-4 Principal Distribution Amount from Reserve Account $ 0.00 4.7. Class A-4 Principal Carryover Shortfall for the Period $ 0.00 4.8. Ending Class A-4 Principal Balance $200,020,000.00 F. Total Principal paid to Class A Notes from Available Collections $ 19,155,147.22 G. Remaining Available Collections $ 2,424,747.77 H. Class B Principal Distribution Amount 1. Beginning Class B Principal Balance $ 29,070,539.49 2. Class B Monthly Principal $ 1,102,062.96 3. Class B Principal Carryover Shortfall $ 0.00 4. Total Class B Principal Distribution Amount $ 1,102,062.96 5. Payment of Class B Principal Distribution Amount from Available Collections $ 1,102,062.96 6. Payment of Class B Principal Distribution Amount from Reserve Account $ 0.00 7. Class B Principal Carryover Shortfall for the Period $ 0.00 8. Ending Class B Principal Balance $ 27,968,476.53 I. Total Principal paid to Class B Notes $ 1,102,062.96 J. Class C Principal Distribution Amount 1. Beginning Class C Principal Balance $ 8,555,366.97 2. Class C Monthly Principal $ 324,333.61

B. Delinquency Percentage 1. Outstanding Principal Balance for Delinquency >=60 days $ 1,849,315.72 2. Portfolio Principal Ending Balance for Collection Period $522,324,446.71 3. Delinquency Percentage (1/2) 0.35% C. Automobiles Default Information 1. Aggregate Principal Balance for Defaulted Receivables $ 13,156,876.26 2. Number of Current Defaulted Loans 71 3. Aggregate Number of Defaulted Loans 885 4. Current Default Percentage (Annualized) 1.56%

June 10, 2005 Monthly Servicer's Certificate National City Bank National City Auto Receivables Trust 2004-A The undersigned, a duly authorized representative of National City Bank, as Servicer, pursuant to the Sale and Servicing Agreement (the "Agreement") dated February 1, 2004 between National City Bank, as Seller and Servicer, and The Bank of New York, as Indenture Trustee, does hereby certify as follows: 1) Capitalized terms used in this Certificate have their respective meanings as set forth in the Agreement . 2) National City Bank is, as of the date hereof, the Servicer under the Agreement. 3) The undersigned is a Responsible Officer. 4) This Certificate relates to the Payment Date occurring on June 15, 2005. 5) As of the date hereof, the information provided is complete and no Servicer Defaults have occurred. IN WITNESS WHEREOF, the undersigned has duly executed and delivered this Certificate this 10th day of June, 2005. NATIONAL CITY BANK as Servicer BY: /s/ Richard G. Zab ------------------------- NAME: Richard G. Zab TITLE: Senior Vice President as Authorized Agent

NATIONAL CITY AUTO RECEIVABLES TRUST 2004-A 8-K