Exhibit 99
Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
September 15 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 518,000,000.00 160,819,847.44 50,371,609.73 168,860.84 50,540,470.57 0.00 0.00 110,448,237.71
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 1,248,819,847.44 50,371,609.73 1,801,755.84 52,173,365.57 0.00 0.00 1,198,448,237.71
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 310.46302595 97.24248983 0.32598618 97.56847600 213.22053612 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 621.30340669 25.06050235 0.89639594 25.95689829 596.24290433
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.
Chase Manhattan Auto Owner Trust 2003-A Page 2
September 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 15
Due Period Beginning Date 08/01/04
Due Period End Date 08/31/04
Determination Date 09/10/04
Section 5.8(iii) Servicing Fee 1,040,683.21
Section 5.8(iii) Servicing Fee per $1000 0.51775284
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 1,198,448,241.33
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 34,757.51
TOTAL 34,757.51
Section 5.8(viii) Realized Net Losses for Collection Period 217,270.57
Section 5.8(ix) Reserve Account Balance after Disbursement 20,972,844.22
Section 5.8(x) Specified Reserve Account Balance 20,972,844.22
Section 5.8(xi) Yield Supplement Account Balance 1,573,593.17
Section 5.8(xii) Total Distribution Amount 55,786,376.05
Servicing Fee 1,040,683.21
Administration Fee 1,000.00
Noteholders Distribution Amount 52,087,855.57
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 2,571,327.27
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.