Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
July 15 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSSES 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 520,000,000.00 250,562,186.87 38,077,582.19 317,378.77 38,394,960.96 0.00 0.00 212,484,604.68
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 37,239,653.07 1,845,718.79 63,307.41 1,909,026.20 0.00 0.00 35,393,934.28
TOTALS 2,010,000,000.00 805,501,839.94 39,923,300.98 1,269,404.51 41,192,705.49 0.00 0.00 765,578,538.96
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 1.260000 %
A3 161581CT8 481.85035937 73.22611960 0.61034379 73.83646338 408.62423977 A3 1.520000 %
A4 161581CU5 1,000.00000000 0.00000000 1.71666666 1.71666666 1,000.00000000 A4 2.060000 %
CERT 161581CV3 740.35095567 36.69421054 1.25859662 37.95280716 703.65674513 CERT 2.040000 %
TOTALS 400.74718405 19.86233880 0.63154453 20.49388333 380.88484525
IF THERE ARE ANY QUESTIONS OR PROBLEMS WITH, THIS STATEMENT PLEASE CONTACT THE
ADMINISTRATOR LISTED BELOW:
Amy D Skinner
JPMorgan Chase Bank, N.A. - Structured Finance Services
600 Travis St., 9th Floor, ,
Houston, Texas 77002
Tel: (713) 216-3682
Fax: (713) 216-4880
Email: Amy.D.Skinner@chase.com
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-A
July 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 25
Due Period Beginning Date 06/01/05
Due Period End Date 06/30/05
Determination Date 07/08/05
Section 5.8(iii) Servicing Fee 671,251.53
Section 5.8(iii) Servicing Fee per $1000 0.33395598
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 765,578,542.58
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 8,270.18
TOTAL 8,270.18
Section 5.8(viii) Realized Net Losses for Collection Period 121,565.39
Section 5.8(ix) Reserve Account Balance after Disbursement 15,075,000.00
Section 5.8(x) Specified Reserve Account Balance 15,075,000.00
Section 5.8(xi) Yield Supplement Account Balance 763,004.60
Section 5.8(xii) Total Distribution Amount 43,426,628.81
Servicing Fee 671,251.53
Administration Fee 1,000.00
Noteholders Distribution Amount 39,283,679.29
Certificateholders Distribution Amount 1,909,026.20
Deposit to Reserve Account 1,561,671.79
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.