Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
December 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 18,100,444.52 18,100,444.52 19,005.47 18,119,449.99 0.00 0.00 0.00
A3 520,000,000.00 520,000,000.00 25,348,854.04 658,666.67 26,007,520.71 0.00 0.00 494,651,145.96
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 1,228,724.45 85,510.00 1,314,234.45 0.00 0.00 49,071,275.55
TOTALS 2,010,000,000.00 1,106,100,444.52 44,678,023.01 1,651,900.47 46,329,923.48 0.00 0.00 1,061,422,421.51
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
PRIOR CURRENT CURRENT
PRINCIPAL PRINCIPAL PASS THRU
CLASS CUSIP FACTOR PRINCIPAL INTEREST TOTAL FACTOR CLASS RATE
A1 161581CR2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.200000 %
A2 161581CS0 34.94294309 34.94294309 0.03669010 34.97963319 0.00000000 A2 1.260000 %
A3 161581CT8 1,000.00000000 48.74779623 1.26666667 50.01446290 951.25220377 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 24.42792147 1.70000000 26.12792147 975.57207853 CERT 2.040000 %
TOTALS 550.29872862 22.22787214 0.82184103 23.04971317 528.07085647
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH THIS STATEMENT, PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Kelly M Crosson
JPMorgan Chase Bank, N.A. - 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
December 15 2004
STATEMENT TO CERTIFICATEHOLDERS
Due Period 18
Due Period Beginning Date 11/01/04
Due Period End Date 11/30/04
Determination Date 12/10/04
Section 5.8(iii) Servicing Fee 921,750.37
Section 5.8(iii) Servicing Fee per $1000 0.45858227
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 1,061,422,425.13
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 79,003.26
TOTAL 79,003.26
Section 5.8(viii) Realized Net Losses for Collection Period 333,939.59
Section 5.8(ix) Reserve Account Balance after Disbursement 18,574,892.44
Section 5.8(x) Specified Reserve Account Balance 18,574,892.44
Section 5.8(xi) Yield Supplement Account Balance 1,253,306.22
Section 5.8(xii) Total Distribution Amount 49,326,943.23
Servicing Fee 921,750.37
Administration Fee 1,000.00
Noteholders Distribution Amount 45,015,689.03
Certificateholders Distribution Amount 1,314,234.45
Deposit to Reserve Account 2,074,269.38
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.