Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
November 15 2005
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
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 520,000,000.00 104,759,443.09 31,443,866.62 132,695.29 31,576,561.91 0.00 0.00 73,315,576.47
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 30,172,217.37 1,524,165.45 51,292.77 1,575,458.22 0.00 0.00 28,648,051.92
TOTALS 2,010,000,000.00 652,631,660.46 32,968,032.07 1,072,706.39 34,040,738.46 0.00 0.00 619,663,628.39
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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 1.260000 %
A3 161581CT8 201.46046748 60.46897427 0.25518325 60.72415752 140.99149321 A3 1.520000 %
A4 161581CU5 1,000.00000000 0.00000000 1.71666666 1.71666666 1,000.00000000 A4 2.060000 %
CERT 161581CV3 599.84527575 30.30150000 1.01973698 31.32123698 569.54377575 CERT 2.040000 %
TOTALS 324.69236839 16.40200600 0.53368477 16.93569078 308.29036238
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
November 15 2005
STATEMENT TO CERTIFICATEHOLDERS
Due Period 29
Due Period Beginning Date 10/01/05
Due Period End Date 10/31/05
Determination Date 11/10/05
Section 5.8(iii) Servicing Fee 543,859.72
Section 5.8(iii) Servicing Fee per $1000 0.27057697
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 619,663,632.01
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 11,555.42
TOTAL 11,555.42
Section 5.8(viii) Realized Net Losses for Collection Period 163,566.09
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 531,709.41
Section 5.8(xii) Total Distribution Amount 35,714,775.26
Servicing Fee 543,859.72
Administration Fee 1,000.00
Noteholders Distribution Amount 32,465,280.24
Certificateholders Distribution Amount 1,575,458.22
Deposit to Reserve Account 1,129,177.08
Copyright (C) 2001 J.P. Morgan Chase & Co. All rights reserved.