Page 1
Chase Manhattan Auto Owner Trust 2000-A
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 259,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 292,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 397,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A4 294,000,000.00 293,732,258.07 20,048,138.77 1,532,303.28 21,580,442.05 0.00 0.00 273,684,119.30
B1 38,466,538.08 17,148,979.04 620,045.53 92,604.49 712,650.02 0.00 0.00 16,528,933.51
TOTALS 1,280,466,538.08 310,881,237.11 20,668,184.30 1,624,907.77 22,293,092.07 0.00 0.00 290,213,052.81
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 161581bk8 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 6.470000 %
A2 161581bl6 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 6.300000 %
A3 161581bm4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A3 6.210000 %
A4 161581bn2 999.08931316 68.19094820 5.21191592 73.40286412 930.89836497 A4 6.260000 %
B1 161581bp7 445.81550345 16.11908846 2.40740380 18.52649226 429.69641499 B1 6.480000 %
TOTALS 242.78747462 16.14113582 1.26899667 17.41013248 226.64633880
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2000-A
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 32
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 259,067.70
Section 5.8(iii) Servicing Fee per $1000 0.20232290
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00078097
Section 5.8(vi) Pool Balance at the end of the Collection Period 290,213,052.81
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 63,499.84
TOTAL 63,499.84
Section 5.8(viii) Realized Net Losses for Collection Period 268,633.28
Section 5.8(ix) Reserve Account Balance after Disbursement 9,603,499.04
Section 5.8(x) Specified Reserve Account Balance 9,603,499.04
Section 5.8(xi) Total Distribution Amount 23,000,674.79
Servicing Fee 259,067.70
Administration Fee 1,000.00
Noteholders Distribution Amount 21,580,442.05
Certficateholders Distribution Amount 712,650.02
Deposit to Reserve Account 447,515.02
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-A
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 279,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 243,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 384,000,000.00 167,860,085.36 23,744,112.28 636,469.49 24,380,581.77 0.00 0.00 144,115,973.08
A4 258,100,000.00 258,100,000.00 0.00 1,090,472.50 1,090,472.50 0.00 0.00 258,100,000.00
B 36,016,952.89 23,893,138.65 1,331,865.09 100,749.40 1,432,614.49 0.00 0.00 22,561,273.56
TOTALS 1,200,116,952.89 449,853,224.01 25,075,977.37 1,827,691.39 26,903,668.76 0.00 0.00 424,777,246.64
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 161581BQ5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 3.660000 %
A2 161581BR3 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 3.990000 %
A3 161581BS1 437.13563896 61.83362573 1.65747263 63.49109836 375.30201323 A3 4.550000 %
A4 161581BT9 1,000.00000000 0.00000000 4.22500000 4.22500000 1,000.00000000 A4 5.070000 %
B N/A 663.38589838 36.97883866 2.79727717 39.77611583 626.40705972 B 5.060000 %
TOTALS 374.84115438 20.89461140 1.52292773 22.41753914 353.94654297
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-A
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 25
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 374,877.69
Section 5.8(iii) Servicing Fee per $1000 0.31236763
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00083325
Section 5.8(vi) Pool Balance at the end of the Collection Period 424,777,246.64
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 59,577.76
TOTAL 59,577.76
Section 5.8(viii) Realized Net Losses for Collection Period 419,244.13
Section 5.8(ix) Reserve Account Balance after Disbursement 9,557,488.05
Section 5.8(x) Specified Reserve Account Balance 9,557,488.05
Section 5.8(xi) Total Distribution Amount 27,679,592.68
Servicing Fee 374,877.69
Administration Fee 1,000.00
Noteholders Distribution Amount 25,471,054.27
Certficateholders Distribution Amount 1,432,614.49
Deposit to Reserve Account 400,046.23
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2001-B
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 280,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 300,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A3 365,000,000.00 246,530,658.76 29,507,298.67 634,816.45 30,142,115.12 0.00 0.00 217,023,360.09
A4 322,380,000.00 322,380,000.00 0.00 1,020,870.00 1,020,870.00 0.00 0.00 322,380,000.00
B 32,503,047.00 26,901,175.30 1,395,264.80 84,066.17 1,479,330.97 0.00 0.00 25,505,910.50
TOTALS 1,299,883,047.00 595,811,834.06 30,902,563.47 1,739,752.62 32,642,316.09 0.00 0.00 564,909,270.59
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 161581BV4 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 2.180000 %
A2 161581BW2 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A2 2.440000 %
A3 161581BX0 675.42646236 80.84191416 1.73922315 82.58113732 594.58454819 A3 3.090000 %
A4 161581BY8 1,000.00000000 0.00000000 3.16666667 3.16666667 1,000.00000000 A4 3.800000 %
B 161581BZ5 827.65087532 42.92720003 2.58640890 45.51360892 784.72367529 B 3.750000 %
TOTALS 458.35803108 23.77334141 1.33839165 25.11173306 434.58468967
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2001-B
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 21
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 496,509.87
Section 5.8(iii) Servicing Fee per $1000 0.38196503
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00076930
Section 5.8(vi) Pool Balance at the end of the Collection Period 564,909,276.46
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 50,414.00
TOTAL 50,414.00
Section 5.8(viii) Realized Net Losses for Collection Period 450,350.66
Section 5.8(ix) Reserve Account Balance after Disbursement 9,885,912.34
Section 5.8(x) Specified Reserve Account Balance 9,885,912.34
Section 5.8(xi) Total Distribution Amount 34,323,079.51
Servicing Fee 496,509.87
Administration Fee 1,000.00
Noteholders Distribution Amount 31,162,985.12
Certficateholders Distribution Amount 1,479,330.97
Deposit to Reserve Account 1,183,253.55
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-A
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 445,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 460,000,000.00 1,149,007.63 1,149,007.63 2,518.24 1,151,525.87 0.00 0.00 0.00
A3 570,000,000.00 570,000,000.00 51,291,049.95 1,657,750.00 52,948,799.95 0.00 0.00 518,708,950.05
A4 498,400,000.00 498,400,000.00 0.00 1,761,013.33 1,761,013.33 0.00 0.00 498,400,000.00
R 50,600,000.00 50,600,000.00 2,483,589.40 175,835.00 2,659,424.40 0.00 0.00 48,116,410.60
TOTALS 2,024,000,000.00 1,120,149,007.63 54,923,646.98 3,597,116.57 58,520,763.55 0.00 0.00 1,065,225,360.65
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 161581CA9 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.942500 %
A2 161581CB7 2.49784267 2.49784267 0.00547443 2.50331711 0.00000000 A2 2.630000 %
A3 161581CC5 1,000.00000000 89.98429816 2.90833333 92.89263149 910.01570184 A3 3.490000 %
A4 161581CD3 1,000.00000000 0.00000000 3.53333333 3.53333333 1,000.00000000 A4 4.240000 %
R 161581CE1 1,000.00000000 49.08279447 3.47500000 52.55779447 950.91720553 R 4.170000 %
TOTALS 553.43330417 27.13618922 1.77723151 28.91342073 526.29711495
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-A
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 17
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 933,457.51
Section 5.8(iii) Servicing Fee per $1000 0.46119442
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00049407
Section 5.8(vi) Pool Balance at the end of the Collection Period 1,065,225,360.72
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 122,641.89
TOTAL 122,641.89
Section 5.8(viii) Realized Net Losses for Collection Period 574,521.45
Section 5.8(ix) Reserve Account Balance after Disbursement 21,304,507.21
Section 5.8(x) Specified Reserve Account Balance 21,304,507.21
Section 5.8(xi) Total Distribution Amount 61,064,545.38
Servicing Fee 933,457.51
Administration Fee 1,000.00
Noteholders Distribution Amount 55,861,339.15
Certficateholders Distribution Amount 2,659,424.40
Deposit to Reserve Account 1,609,324.32
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2002-B
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 288,000,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
A2 335,000,000.00 110,092,191.59 38,087,791.63 247,707.43 38,335,499.06 0.00 0.00 72,004,399.96
A3 365,000,000.00 365,000,000.00 0.00 1,088,916.67 1,088,916.67 0.00 0.00 365,000,000.00
A4 345,800,000.00 345,800,000.00 0.00 1,213,181.67 1,213,181.67 0.00 0.00 345,800,000.00
CERT 34,200,000.00 34,200,000.00 0.00 120,840.00 120,840.00 0.00 0.00 34,200,000.00
TOTALS 1,368,000,000.00 855,092,191.59 38,087,791.63 2,670,645.77 40,758,437.40 0.00 0.00 817,004,399.96
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 161581CL5 0.00000000 0.00000000 0.00000000 0.00000000 0.00000000 A1 1.929100 %
A2 161581CM3 328.63340773 113.69490039 0.73942516 114.43432555 214.93850734 A2 2.700000 %
A3 161581CN1 1,000.00000000 0.00000000 2.98333334 2.98333334 1,000.00000000 A3 3.580000 %
A4 161581CP6 1,000.00000000 0.00000000 3.50833334 3.50833334 1,000.00000000 A4 4.210000 %
CERT 161581CQ4 1,000.00000000 0.00000000 3.53333333 3.53333333 1,000.00000000 CERT 4.240000 %
TOTALS 625.06739151 27.84195295 1.95222644 29.79417939 597.22543857
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2002-B
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 14
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 712,576.83
Section 5.8(iii) Servicing Fee per $1000 0.52088950
Section 5.8(iv) Administration Fee 1,000.00
Section 5.8(iv) Administration Fee per $1000 0.00073099
Section 5.8(vi) Pool Balance at the end of the Collection Period 817,004,399.96
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 89,771.32
TOTAL 89,771.32
Section 5.8(viii) Realized Net Losses for Collection Period 421,814.42
Section 5.8(ix) Reserve Account Balance after Disbursement 14,297,577.00
Section 5.8(x) Specified Reserve Account Balance 14,297,577.00
Section 5.8(xi) Yield Supplement Account Balance 3,481,394.34
Section 5.8(xii) Total Distribution Amount 42,952,801.18
Servicing Fee 712,576.83
Administration Fee 1,000.00
Noteholders Distribution Amount 40,637,597.40
Certficateholders Distribution Amount 120,840.00
Deposit to Reserve Account 1,480,786.95
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 1
Chase Manhattan Auto Owner Trust 2003-A
Statement to Certificateholders
August 15 2003
DISTRIBUTION IN DOLLARS
ORIGINAL PRIOR CURRENT
FACE PRINCIPAL REALIZED DEFERRED PRINCIPAL
CLASS VALUE BALANCE PRINCIPAL INTEREST TOTAL LOSES INTEREST BALANCE
A1 404,000,000.00 321,182,004.54 59,840,602.94 331,888.07 60,172,491.01 0.00 0.00 261,341,401.60
A2 518,000,000.00 518,000,000.00 0.00 543,900.00 543,900.00 0.00 0.00 518,000,000.00
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 1,927,182,004.54 59,840,602.94 2,508,683.07 62,349,286.01 0.00 0.00 1,867,341,401.60
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 795.00496173 148.12030431 0.82150512 148.94180943 646.88465743 A1 1.200000 %
A2 161581CS0 1,000.00000000 0.00000000 1.05000000 1.05000000 1,000.00000000 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 958.79701718 29.77144425 1.24810103 31.01954528 929.02557294
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
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.
Page 2
Chase Manhattan Auto Owner Trust 2003-A
August 15 2003
STATEMENT TO CERTIFICATEHOLDERS
Due Period 2
Due Period Beginning Date 07/01/03
Due Period End Date 07/31/03
Determination Date 08/08/03
Section 5.8(iii) Servicing Fee 1,605,985.00
Section 5.8(iii) Servicing Fee per $1000 0.79899751
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 1,867,341,405.22
Section 5.8(vii) Repurchase Amounts for Repurchased Receivable
By Seller 0.00
By Servicer 0.00
TOTAL 0.00
Section 5.8(viii) Realized Net Losses for Collection Period 2,887.32
Section 5.8(ix) Reserve Account Balance after Disbursement 25,548,786.36
Section 5.8(x) Specified Reserve Account Balance 32,678,474.59
Section 5.8(xi) Yield Supplement Account Balance 3,661,571.80
Section 5.8(xii) Total Distribution Amount 68,510,544.57
Servicing Fee 1,605,985.00
Administration Fee 1,000.00
Noteholders Distribution Amount 62,263,776.01
Certficateholders Distribution Amount 85,510.00
Deposit to Reserve Account 4,554,273.56
Copyright(C)2001 J.P. Morgan Chase & Co. All rights reserved.