Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
October 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 518,000,000.00 110,448,237.71 46,902,279.98 115,970.65 47,018,250.63 0.00 0.00 63,545,957.73
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 1,198,448,237.71 46,902,279.98 1,748,865.65 48,651,145.63 0.00 0.00 1,151,545,957.73
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 213.22053612 90.54494205 0.22388156 90.76882361 122.67559407 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 596.24290433 23.33446765 0.87008241 24.20455006 572.90843668
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
October 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 16
Due Period Beginning Date 09/01/04
Due Period End Date 09/30/04
Determination Date 10/08/04
Section 5.8(iii) Servicing Fee 998,706.86
Section 5.8(iii) Servicing Fee per $1000 0.49686908
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 1,151,545,961.35
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 40,528.95
TOTAL 40,528.95
Section 5.8(viii) Realized Net Losses for Collection Period 291,874.25
Section 5.8(ix) Reserve Account Balance after Disbursement 20,152,054.32
Section 5.8(x) Specified Reserve Account Balance 20,152,054.32
Section 5.8(xi) Yield Supplement Account Balance 1,459,443.43
Section 5.8(xii) Total Distribution Amount 51,972,434.72
Servicing Fee 998,706.86
Administration Fee 1,000.00
Noteholders Distribution Amount 48,565,635.63
Certficateholders Distribution Amount 85,510.00
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.