Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
March 15, 2006
DISTRIBUTION IN DOLLARS
BEGINNING ENDING
ORIGINAL PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS FACE 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 517,700,000.00 502,732,287.80 26,909,257.03 863,023.76 27,772,280.79 0.00 0.00 475,823,030.77
CERT 50,300,000.00 24,368,732.84 1,304,361.21 41,426.85 1,345,788.06 0.00 0.00 23,064,371.63
TOTALS 2,010,000,000.00 527,101,020.64 28,213,618.24 904,450.61 29,118,068.85 0.00 0.00 498,887,402.40
FACTOR INFORMATION PER $1000 OF ORIGINAL FACE PASS-THROUGH RATES
BEGINNING ENDING CURRENT
CLASS CUSIP PRINCIPAL PRINCIPAL INTEREST TOTAL PRINCIPAL CLASS PASS-THRU 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 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 1.520000 %
A4 161581CU5 971.08805833 51.97847601 1.66703450 53.64551051 919.10958233 A4 2.060000 %
CERT 161581CV3 484.46784970 25.93163439 0.82359543 26.75522982 458.53621531 CERT 2.040000 %
TOTALS 262.23931375 14.03662599 0.44997543 14.48660142 248.20268776
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 2005 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-A
March 15, 2006
STATEMENT TO CERTIFICATEHOLDERS
Due Period 33
Due Period Beginning Date 02/01/06
Due Period End Date 02/28/06
Determination Date 03/10/06
Section 5.8(iii) Servicing Fee 439,250.85
Section 5.8(iii) Servicing Fee per $1000 0.21853276
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 498,887,406.02
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 61,663.64
TOTAL 61,663.64
Section 5.8(viii) Realized Net Losses for Collection Period 126,321.37
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 377,985.50
Section 5.8(xii) Total Distribution Amount 30,345,133.02
Servicing Fee 439,250.85
Administration Fee 1,000.00
Noteholders Distribution Amount 27,772,280.79
Certificateholders Distribution Amount 1,345,788.06
Deposit to Reserve Account 786,813.32
Copyright 2005 J.P.Morgan Chase & Co. All rights reserved.