Exhibit 99.1
Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
November 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 63,545,957.73 45,445,513.21 66,723.26 45,512,236.47 0.00 0.00 18,100,444.52
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 1,151,545,957.73 45,445,513.21 1,699,618.26 47,145,131.47 0.00 0.00 1,106,100,444.52
FACTO R 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 122.67559407 87.73265098 0.12880938 87.86146037 34.94294309 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 572.90843668 22.60970806 0.84558122 23.45528929 550.29872862
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
November 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 17
Due Period Beginning Date 10/01/04
Due Period End Date 10/31/04
Determination Date 11/10/04
Section 5.8(iii) Servicing Fee 959,621.63
Section 5.8(iii) Servicing Fee per $1000 0.47742370
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 1,106,100,448.14
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 48,067.57
TOTAL 48,067.57
Section 5.8(viii) Realized Net Losses for Collection Period 204,787.73
Section 5.8(ix) Reserve Account Balance after Disbursement 19,356,757.84
Section 5.8(x) Specified Reserve Account Balance 19,356,757.84
Section 5.8(xi) Yield Supplement Account Balance 1,354,522.98
Section 5.8(xii) Total Distribution Amount 50,168,600.21
Servicing Fee 959,621.63
Administration Fee 1,000.00
Noteholders Distribution Amount 47,059,621.47
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 2,062,847.11
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.