Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
August 16 2004
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 404,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 518,000,000.00 209,637,963.88 48,818,116.44 220,119.86 49,038,236.30 0.00 0.00 160,819,847.44
A3 520,000,000.00 520,000,000.00 0.00 658,666.67 658,666.67 0.00 0.00 520,000,000.00
A4 517,700,000.00 517,700,000.00 0.00 888,718.33 888,718.33 0.00 0.00 517,700,000.00
CERT 50,300,000.00 50,300,000.00 0.00 85,510.00 85,510.00 0.00 0.00 50,300,000.00
TOTALS 2,010,000,000.00 1,297,637,963.88 48,818,116.44 1,853,014.86 50,671,131.30 0.00 0.00 1,248,819,847.44
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 161581CR2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.200000 %
A2 161581CS0 404.70649398 94.24346803 0.42494181 94.66840985 310.46302595 A2 1.260000 %
A3 161581CT8 1,000.00000000 0.00000000 1.26666667 1.26666667 1,000.00000000 A3 1.520000 %
A4 161581CU5 1,000.00000000 0.00000000 1.71666666 1.71666666 1,000.00000000 A4 2.060000 %
CERT 161581CV3 1,000.00000000 0.00000000 1.70000000 1.70000000 1,000.00000000 CERT 2.040000 %
TOTALS 645.59102681 24.28762012 0.92189794 25.20951806 621.30340669
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank - 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 2003-A
August 16 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 14
Due Period Beginning Date 07/01/04
Due Period End Date 07/31/04
Determination Date 08/10/04
Section 5.8(iii) Servicing Fee 1,081,364.97
Section 5.8(iii) Servicing Fee per $1000 0.53799252
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00049751
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,248,819,851.06
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 50,990.49
TOTAL 50,990.49
Section 5.8(viii) Realized Net Losses for Collection Period 253,046.62
Section 5.8(ix) Reserve Account Balance after Disbursement 21,854,347.39
Section 5.8(x) Specified Reserve Account Balance 21,854,347.39
Section 5.8(xi) Yield Supplement Account Balance 1,691,280.94
Section 5.8(xii) Total Distribution Amount 54,331,888.99
Servicing Fee 1,081,364.97
Administration Fee 1,000.00
Noteholders Distribution Amount 50,585,621.30
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 2,578,392.72
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.